UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
	THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 30, 2017~~March 31, 2024


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
	SECURITIES EXCHANGE ACT OF 1934

For transition period fromto

Commission File Number ~~0 -10537~~000-10537

(Exact name of Registrant as specified in its charter)


Delaware		36-3143493
(State or other jurisdiction		(I.R.S. Employer Identification Number)
of incorporation or organization)

37 South River Street, Aurora, Illinois60507

(Address of principal executive offices) (Zip Code)

~~(630)~~ (630) 892-0202

(Registrant’s telephone number, including area code)

Not applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	OSBC	The Nasdaq Stock Market

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of ‘‘large accelerated filer,’’ ‘‘accelerated filer,’’ ‘‘smaller reporting company,’’ and ‘‘emerging growth company’’ in Rule 12b–2 of the Exchange Act.

Large accelerated filer☐Accelerated filer☒

Non-accelerated filer☐Smaller reporting company☐Emerging growth company☐

~~(Do not check if a smaller reporting company)~~

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2).

Yes ☐ No ☒

As of ~~November~~May 3, ~~2017,~~2024, the Registrant ~~had 29,627,086~~has 44,845,629 shares of common stock outstanding at $1.00 par value per share.

Tableof Contents

OLD SECOND BANCORP, INC.

Form 10-Q Quarterly Report

Table of Contents

Tableof Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report and other publicly available documents of the Company contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, including, but not limited to, management’s expectations regarding future plans, strategies and financial performance, including regulatory developments, industry and economic trends and estimates and assumptions underlying accounting policies. Forward-looking statements are based on our current beliefs, expectations and assumptions and on information currently available and, can be identified by the use of words such as “expects,” “intends,” “believes,” “may,” “will,” “would,” “could,” “should,” “plan,” “anticipate,” “estimate,” “possible,” “likely” or the negative thereof as well as other similar words and expressions of the future. Forward-looking statements are subject to risks, uncertainties and assumptions that are difficult to predict as to timing, extent, likelihood and degree of occurrence, which could cause our actual results to differ materially from those anticipated in or by such statements. Potential risks and uncertainties include, but are not limited to, the following:

●

our ability to execute our growth strategy;

●

negative economic conditions that adversely affect the economy, real estate values, the job market and other factors nationally and in our market area, in each case that may affect our liquidity and the performance of our loan portfolio;

●

risks with respect to our ability to successfully expand and integrate businesses and operations that we acquire, as well our ability to identify and complete future mergers or acquisitions;

●

the financial success and viability of the borrowers of our commercial loans;

●

changes in U.S. monetary policy, the level and volatility of interest rates, the capital markets and other market conditions that may affect, among other things, our liquidity and the value of our assets and liabilities;

●

competitive pressures from other financial service businesses and from nontraditional financial technology (“FinTech”) companies;

●

any negative perception of our reputation or financial strength;

●

our ability to raise additional capital on acceptable terms when needed;

●

our ability to raise cost-effective funding to support business plans when needed:

●

our ability to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations;

●

adverse effects on our information technology systems resulting from system failures, human error or cyberattacks;

●

adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors and those vendors performing a service on the Company’s behalf;

●

the impact of any claims or legal actions, including any effect on our reputation;

●

losses incurred in connection with repurchases and indemnification payments related to mortgages;

●

the soundness of other financial institutions and other counter-party risk;

●

changes in accounting standards, rules and interpretations and the related impact on our financial statements;

●

our ability to receive dividends from our subsidiaries;

●

a decrease in our regulatory capital ratios or negative changes in our capital position;

●

adverse federal or state tax assessments, or changes in tax laws or policies;

●

risks associated with actual or potential litigation or investigations by customers, regulatory agencies or others;

●

legislative or regulatory changes, particularly changes in regulation of financial services companies;

●

increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the current regulatory environment;

●

risks associated with complex and changing regulatory environments, including, among others, with respect to data privacy, artificial intelligence, information security, climate change or other environmental, social and governance matters, and labor matters, relating to our operations;

●

the adverse effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as epidemics and pandemics, war or terrorist activities, such as the war in Ukraine, the Middle East conflict, and the conflict between China and Taiwan, essential utility outages, deterioration in the global economy, instability in the credit markets, disruptions in our customers’ supply chains or disruption in transportation;

●

changes in trade policy and any related tariffs; and

●

each of the factors and risks under the heading “Risk Factors” in our 2023 Annual Report on Form 10-K and in subsequent filings we make with the SEC.

Because the Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain, there can be no assurances that future actual results will correspond to any forward-looking statements and you should not rely on any forward-looking statements. Additionally, all statements in this Form 10-Q, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events, except as required by applicable law.

Table of Contents

PART I -– FINANCIAL INFORMATION

Item 1. Financial Statements

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share data)

(unaudited)

September 30,

December 31,

2017

2016
Assets

Cash and due from banks

$
32,772

$
33,805
Interest bearing deposits with financial institutions

14,730

13,529
Cash and cash equivalents

47,502

47,334
Securities available-for-sale, at fair value

533,484

531,838
Federal Home Loan Bank Chicago ("FHLBC") and Federal Reserve Bank Chicago ("FRBC") stock

10,393

7,918
Loans held-for-sale

1,641

4,918
Loans

1,594,191

1,478,809
Less: allowance for loan losses

16,465

16,158
Net loans

1,577,726

1,462,651
Premises and equipment, net

37,971

38,977
Other real estate owned

9,024

11,916
Mortgage servicing rights, net

6,684

6,489
Goodwill and core deposit intangible

8,944

9,018
Bank-owned life insurance ("BOLI")

61,403

60,332
Deferred tax assets, net

42,394

53,464
Other assets

23,241

16,333
Total assets

$
2,360,407

$
2,251,188

Liabilities

Deposits:

Noninterest bearing demand

$
556,874

$
513,688
Interest bearing:

Savings, NOW, and money market

947,969

950,849
Time

384,272

402,248
Total deposits

1,889,115

1,866,785
Securities sold under repurchase agreements

26,853

25,715
Other short-term borrowings

125,000

70,000
Junior subordinated debentures

57,627

57,591
Senior notes

44,033

43,998
Other liabilities

17,016

11,889
Total liabilities

2,159,644

2,075,978

Stockholders’ Equity

Common stock

34,626

34,534
Additional paid-in capital

117,458

116,653
Retained earnings

145,767

129,005
Accumulated other comprehensive loss

(632)

(8,762)
Treasury stock

(96,456)

(96,220)
Total stockholders’ equity

200,763

175,210
Total liabilities and stockholders’ equity

$
2,360,407

$
2,251,188


	(unaudited)
	March 31,		December 31,
	2024		2023
Assets
Cash and due from banks	$	48,841	$	55,534
Interest earning deposits with financial institutions		49,253		44,611
Cash and cash equivalents		98,094		100,145
Securities available-for-sale, at fair value		1,168,797		1,192,829
Federal Home Loan Bank Chicago (“FHLBC”) and Federal Reserve Bank Chicago (“FRBC”) stock		28,518		33,355
Loans held-for-sale		1,072		1,322
Loans		3,969,411		4,042,953
Less: allowance for credit losses on loans		44,113		44,264
Net loans		3,925,298		3,998,689
Premises and equipment, net		81,290		79,310
Other real estate owned		5,123		5,123
Mortgage servicing rights, at fair value		10,564		10,344
Goodwill		86,478		86,478
Core deposit intangible		10,637		11,217
Bank-owned life insurance (“BOLI”)		110,490		109,318
Deferred tax assets, net		31,699		31,077
Other assets		58,012		63,592
Total assets	$	5,616,072	$	5,722,799

Liabilities
Deposits:
Noninterest bearing demand	$	1,799,927	$	1,834,891
Interest bearing:
Savings, NOW, and money market		2,221,696		2,207,949
Time		586,652		527,906
Total deposits		4,608,275		4,570,746
Securities sold under repurchase agreements		33,546		26,470
Other short-term borrowings		220,000		405,000
Junior subordinated debentures		25,773		25,773
Subordinated debentures		59,403		59,382
Other liabilities		72,916		58,147
Total liabilities		5,019,913		5,145,518

Stockholders’ Equity
Common stock		44,908		44,705
Additional paid-in capital		203,129		202,223
Retained earnings		412,388		393,311
Accumulated other comprehensive loss		(63,361)		(62,781)
Treasury stock		(905)		(177)
Total stockholders’ equity		596,159		577,281
Total liabilities and stockholders’ equity	$	5,616,072	$	5,722,799


	March 31, 2024		December 31, 2023
	Common		Common
	Stock		Stock
Par value	$	1.00	$	1.00
Shares authorized		60,000,000		60,000,000
Shares issued		44,907,619		44,705,150
Shares outstanding		44,845,629		44,697,917
Treasury shares		61,990		7,233

September 30, 2017

December 31, 2016

Common

Common

Stock

Stock
Par value
$
1.00

$
1.00
Shares authorized

60,000,000

60,000,000
Shares issued

34,625,734

34,534,234
Shares outstanding

29,627,086

29,556,216
Treasury shares

4,998,648

4,978,018

See accompanying notes to consolidated financial statements.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)

(unaudited)

(unaudited)

Quarters Ended September 30,

Nine Months Ended  September 30,


2017

2016

2017

2016

Interest and dividend income

Loans, including fees

$
18,208

$
13,496

$
52,202

$
39,593

Loans held-for-sale

34

48

95

115

Securities:

Taxable

2,424

3,954

7,994

12,547

Tax exempt

1,628

180

4,188

579

Dividends from FHLBC and FRBC stock

94

83

271

251

Interest bearing deposits with financial institutions

37

64

91

98

Total interest and dividend income

22,425

17,825

64,841

53,183

Interest expense

Savings, NOW, and money market deposits

239

193

695

577

Time deposits

1,077

931

3,081

2,622

Other short-term borrowings

224

23

482

69

Junior subordinated debentures

930

1,084

3,073

3,251

Senior notes

672

-

2,017

-

Subordinated debt

-

245

-

727

Notes payable and other borrowings

-

2

-

6

Total interest expense

3,142

2,478

9,348

7,252

Net interest and dividend income

19,283

15,347

55,493

45,931

Provision for loan losses

300

-

1,050

-

Net interest and dividend income after provision for loan losses

18,983

15,347

54,443

45,931

Noninterest income

Trust income

1,468

1,403

4,564

4,274

Service charges on deposits

1,722

1,756

4,955

4,961

Secondary mortgage fees

195

322

594

795

Mortgage servicing rights mark to market loss

(194)

(147)

(756)

(1,921)

Mortgage servicing income

451

437

1,330

1,280

Net gain on sales of mortgage loans

1,095

2,177

3,715

5,031

Securities gain (loss), net

102

(1,959)

(165)

(2,020)

Increase in cash surrender value of BOLI

362

383

1,071

987

Debit card interchange income

1,075

1,013

3,131

3,009

Gain (loss) on disposal and transfer of fixed assets, net

-

-

10

(1)

Other income

1,567

1,209

3,739

3,751

Total noninterest income

7,843

6,594

22,188

20,146

Noninterest expense

Salaries and employee benefits

10,049

9,014

31,167

26,854

Occupancy, furniture and equipment

1,482

1,500

4,510

4,427

Computer and data processing

1,081

1,105

3,283

3,093

FDIC insurance

199

228

512

793

General bank insurance

246

269

780

839

Amortization of core deposit intangible

24

-

74

-

Advertising expense

255

430

1,093

1,212

Debit card interchange expense

285

363

1,033

1,186

Legal fees

162

242

450

594

Other real estate expense, net

680

426

1,928

2,043

Other expense

2,455

3,005

8,128

8,505

Total noninterest expense

16,918

16,582

52,958

49,546

Income before income taxes

9,908

5,359

23,673

16,531

Provision for income taxes

1,831

1,860

6,023

5,865

Net income

$
8,077

$
3,499

$
17,650

$
10,666

Basic earnings per share

$
0.27

$
0.12

$
0.60

$
0.36

Diluted earnings per share

0.27

0.12

0.59

0.36


	(unaudited)
	Three Months Ended March 31,
	2024		2023
Interest and dividend income
Loans, including fees	$	62,673	$	57,210
Loans held-for-sale		14		12
Securities:
Taxable		8,092		10,735
Tax exempt		1,306		1,337
Dividends from FHLBC and FRBC stock		635		280
Interest bearing deposits with financial institutions		610		585
Total interest and dividend income		73,330		70,159
Interest expense
Savings, NOW, and money market deposits		4,037		1,149
Time deposits		4,041		664
Securities sold under repurchase agreements		86		9
Other short-term borrowings		4,557		2,345
Junior subordinated debentures		280		279
Subordinated debentures		546		546
Senior notes		-		994
Notes payable and other borrowings		-		87
Total interest expense		13,547		6,073
Net interest and dividend income		59,783		64,086
Provision for credit losses		3,500		3,501
Net interest and dividend income after provision for credit losses		56,283		60,585
Noninterest income
Wealth management		2,561		2,270
Service charges on deposits		2,415		2,424
Secondary mortgage fees		50		59
Mortgage servicing rights mark to market gain (loss)		94		(525)
Mortgage servicing income		488		516
Net gain on sales of mortgage loans		314		306
Securities gains (losses), net		1		(1,675)
Change in cash surrender value of BOLI		1,172		242
Card related income		2,376		2,244
Other income		1,030		1,489
Total noninterest income		10,501		7,350
Noninterest expense
Salaries and employee benefits		24,312		22,248
Occupancy, furniture and equipment		3,927		3,475
Computer and data processing		2,255		1,774
FDIC insurance		667		584
Net teller & bill paying		521		502
General bank insurance		309		305
Amortization of core deposit intangible		580		624
Advertising expense		192		142
Card related expense		1,277		1,216
Legal fees		226		319
Consulting & management fees		336		790
Other real estate expense, net		46		306
Other expense		3,593		3,637
Total noninterest expense		38,241		35,922
Income before income taxes		28,543		32,013
Provision for income taxes		7,231		8,406
Net income	$	21,312	$	23,607

Basic earnings per share	$	0.48	$	0.53
Diluted earnings per share		0.47		0.52
Dividends declared per share		0.05		0.05

See accompanying notes to consolidated financial statements.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(In thousands)

(unaudited)

(unaudited)

Quarters Ended September 30,

Nine Months Ended  September 30,


2017

2016

2017

2016
Net Income

$
8,077

$
3,499

$
17,650

$
10,666

Unrealized holding gains (losses) on available-for-sale securities arising during the period

2,971

(616)

13,798

5,151
Related tax (expense) benefit

(1,191)

237

(5,516)

(2,071)
Holding gains (losses) after tax on available-for-sale securities

1,780

(379)

8,282

3,080

Less: Reclassification adjustment for the net gains (losses) realized during the period

Net realized gains (losses)

102

(1,959)

(165)

(2,020)
Income tax (expense) benefit on net realized gains (losses)

(42)

782

64

807
Net realized gains (losses) after tax

60

(1,177)

(101)

(1,213)
Other comprehensive income  on available-for-sale securities

1,720

798

8,383

4,293

Accretion and reversal of net unrealized holding gains on held-to-maturity securities

-

-

-

5,939
Related tax expense

-

-

-

(2,446)
Other comprehensive income on held-to-maturity securities

-

-

-

3,493

Changes in fair value of derivatives used for cashflow hedges

19

(254)

(445)

(4,278)
Related tax benefit

8

102

192

1,714
Other comprehensive income (loss) on cashflow hedges

27

(152)

(253)

(2,564)

Total other comprehensive income

1,747

646

8,130

5,222
Total comprehensive income

$
9,824

$
4,145

$
25,780

$
15,888


	(unaudited)
	Three Months Ended March 31,
	2024		2023
Net Income	$	21,312	$	23,607

Unrealized holding (losses) gains on available-for-sale securities arising during the period		(876)		16,210
Related tax benefit (expense)		245		(4,536)
Holding (losses) gains, after tax, on available-for-sale securities		(631)		11,674

Less: Reclassification adjustment for the net gains (losses) realized during the period
Net realized gains (losses)		1		(1,675)
Related tax benefit		-		471
Net realized gains (losses) after tax		1		(1,204)
Other comprehensive (loss) income on available-for-sale securities		(632)		12,878

Changes in fair value of derivatives used for cash flow hedges		52		1,602
Related tax expense		-		(456)
Other comprehensive income on cash flow hedges		52		1,146

Total other comprehensive (loss) income		(580)		14,024
Total comprehensive income	$	20,732	$	37,631



	Accumulated		Accumulated		Total
	Unrealized Gain		Unrealized Gain		Accumulated Other
	(Loss) on Securities		(Loss) on Derivative		Comprehensive
(unaudited)	Available-for -Sale		Instruments		Income/(Loss)
For the Three Months Ended
Balance, January 1, 2023	$	(88,892)	$	(4,232)	$	(93,124)
Other comprehensive income, net of tax		12,878		1,146		14,024
Balance, March 31, 2023	$	(76,014)	$	(3,086)	$	(79,100)

Balance, January 1, 2024	$	(60,590)	$	(2,191)	$	(62,781)
Other comprehensive (loss) income, net of tax		(632)		52		(580)
Balance, March 31, 2024	$	(61,222)	$	(2,139)	$	(63,361)

See accompanying notes to consolidated financial statements.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

Nine Months Ended  September 30,

2017

2016

Cash flows from operating activities

Net income

$
17,650

$
10,666

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Depreciation of fixed assets and amortization of leasehold improvements

1,760

1,682

Change in fair value of mortgage servicing rights

756

1,921

Loan loss reserve

1,050

-

Provision for deferred tax expense

5,682

5,476

Originations of loans held-for-sale

(113,077)

(147,187)

Proceeds from sales of loans held-for-sale

119,059

150,247

Net gain on sales of mortgage loans

(3,715)

(5,031)

Net discount accretion of purchase accounting adjustment on loans

(1,115)

-

Change in current income taxes receivable

111

300

Increase in cash surrender value of BOLI

(1,071)

(987)

Change in accrued interest receivable and other assets

(6,849)

(2,659)

Change in accrued interest payable and other liabilities

4,571

(246)

Net premium amortization/discount (accretion) on securities

1,320

(517)

Securities losses, net

165

2,020

Amortization of core deposit

74

-

Amortization of junior subordinated debentures issuance costs

36

36

Amortization of senior notes issuance costs

77

-

Stock based compensation

897

482

Net gain on sale of other real estate owned

(454)

(316)

Provision for other real estate owned losses

1,630

1,305

Net (gain) loss on disposal  and transfer of fixed assets

(10)

1

Net cash provided by operating activities

28,547

17,193

Cash flows from investing activities

Proceeds from maturities and calls including pay down of securities available-for-sale

105,327

62,868

Proceeds from sales of securities available-for-sale

152,476

271,374

Purchases of securities available-for-sale

(246,971)

(153,252)

Proceeds from maturities and calls including pay down of securities held-to-maturity

-

3,372

Net disbursements/proceeds from (purchases) sales of FHLBC stock

(2,475)

600

Net change in loans

(118,711)

(71,600)

Improvements in other real estate owned

-

(16)

Proceeds from sales of other real estate owned, net of participation purchase

5,512

5,247

Proceeds from disposition of premises and equipment

13

-

Net purchases of premises and equipment

(852)

(1,163)

Net cash used in (provided by) investing activities

(105,681)

117,430

Cash flows from financing activities

Net change in deposits

22,330

18,296

Net change in securities sold under repurchase agreements

1,138

12,536

Net change in other short-term borrowings

55,000

(15,000)

Payment of senior note issuance costs

(42)

-

Dividends paid on common stock

(888)

(592)

Purchase of treasury stock

(236)

(254)

Net cash provided by financing activities

77,302

14,986

Net change in cash and cash equivalents

168

149,609

Cash and cash equivalents at beginning of period

47,334

40,338

Cash and cash equivalents at end of period

$
47,502

$
189,947


	(unaudited)
	Three Months Ended March 31,
	2024		2023
Cash flows from operating activities
Net income	$	21,312	$	23,607
Adjustments to reconcile net income to net cash provided by operating activities:
Net premium / discount amortization on securities		821		799
Securities (gains) losses, net		(1)		1,675
Provision for credit losses		3,500		3,501
Originations of loans held-for-sale		(9,103)		(10,206)
Proceeds from sales of loans held-for-sale		9,536		9,957
Net gains on sales of mortgage loans		(314)		(306)
Mortgage servicing rights mark to market (gain) loss		(94)		525
Net accretion of discount on loans and unfunded commitments		(157)		(1,180)
Net change in cash surrender value of BOLI		(1,172)		(242)
Net losses on sale of other real estate owned		-		28
Provision for other real estate owned valuation losses		-		269
Depreciation of fixed assets and amortization of leasehold improvements		1,350		1,046
Net gains on disposal and transfer of fixed assets		-		(434)
Amortization of core deposit intangibles		580		624
Change in current income taxes receivable		4,825		7,043
Deferred tax (benefit) expense		(375)		1,442
Change in accrued interest receivable and other assets		1,543		2,635
Accretion of purchase accounting adjustment on time deposits		(78)		(367)
Change in accrued interest payable and other liabilities		14,059		(6,344)
Stock based compensation		1,058		932
Net cash provided by operating activities		47,290		35,004
Cash flows from investing activities
Proceeds from maturities and calls, including pay down of securities available-for-sale		32,665		37,718
Proceeds from sales of securities available-for-sale		5,331		66,170
Purchases of securities available-for-sale		(15,661)		(4,186)
Proceeds from redemptions (purchases) of FHLBC/FRBC stock		4,837		(9,675)
Net change in loans		70,048		(132,445)
Proceeds from sales of other real estate owned, net of participations and improvements		-		300
Proceeds from disposition of premises and equipment		-		756
Net purchases of premises and equipment		(3,330)		(1,560)
Net cash provided by (used in) investing activities		93,890		(42,922)
Cash flows from financing activities
Net change in deposits		37,607		(213,136)
Net change in securities sold under repurchase agreements		7,076		(4,259)
Net change in other short-term borrowings		(185,000)		225,000
Repayment of term note		-		(9,000)
Vesting of restricted stock		99		-
Dividends paid on common stock		(2,237)		(2,237)
Purchase of treasury stock		(776)		(605)
Net cash (used in) provided by financing activities		(143,231)		(4,237)
Net change in cash and cash equivalents		(2,051)		(12,155)
Cash and cash equivalents at beginning of period		100,145		115,177
Cash and cash equivalents at end of period	$	98,094	$	103,022

~~Tableof Contents~~

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Consolidated Statements of Cash Flows - Continued~~

~~(In thousands)~~

(unaudited)

Nine Months Ended  September 30,
Supplemental cash flow information

2017

2016
Income taxes paid, net

$
230

$
160
Interest paid for deposits

3,802

3,142
Interest paid for borrowings

4,890

4,021
Non-cash transfer of loans to other real estate owned

3,701

1,223
Non-cash transfer of premises to other real estate owned

95

-
Non-cash transfer of securities held-to-maturity to securities available-for-sale

-

244,823

See accompanying notes to consolidated financial statements.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Changes in

Stockholders’ Equity

(In thousands)

Accumulated

Additional

Other

Total

Common

Paid-In

Retained

Comprehensive

Treasury

Stockholders’


Stock

Capital

Earnings

Loss

Stock

Equity
Balance, December 31, 2015

$
34,427

$
115,918

$
114,209

$
(12,659)

$
(95,966)

$
155,929
Net income

10,666

10,666
Other comprehensive income, net of tax

5,222

5,222
Dividends declared and paid

(592)

(592)
Vesting of restricted stock

106

(106)

-
Tax effect from vesting of restricted stock

174

174
Stock based compensation

482

482
Purchase of treasury stock

(254)

(254)
Balance, September 30, 2016

$
34,533

$
116,468

$
124,283

$
(7,437)

$
(96,220)

$
171,627

Balance, December 31, 2016

$
34,534

$
116,653

$
129,005

$
(8,762)

$
(96,220)

$
175,210
Net income

17,650

17,650
Other comprehensive income, net of tax

8,130

8,130
Dividends declared and paid

(888)

(888)
Vesting of restricted stock

92

(92)

-
Stock based compensation

897

897
Purchase of treasury stock

(236)

(236)
Balance, September 30, 2017

$
34,626

$
117,458

$
145,767

$
(632)

$
(96,456)

$
200,763

~~Seeaccompanyingnotes~~to~~consolidatedfinancialstatements~~.


							Accumulated
			Additional				Other				Total
(unaudited)	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’
	Stock		Capital		Earnings		(Loss) Income		Stock		Equity
For the Three Months Ended

Balance, January 1, 2023	$	44,705	$	202,276	$	310,512	$	(93,124)	$	(3,228)	$	461,141
Net income						23,607						23,607
Other comprehensive income, net of tax								14,024				14,024
Dividends declared on common stock, ($0.05 per share)						(2,229)						(2,229)
Vesting of restricted stock				(3,087)						3,087		-
Stock based compensation				932								932
Purchase of treasury stock from taxes withheld on stock awards										(605)		(605)
Balance, March 31, 2023	$	44,705	$	200,121	$	331,890	$	(79,100)	$	(746)	$	496,870

Balance, January 1, 2024	$	44,705	$	202,223	$	393,311	$	(62,781)	$	(177)	$	577,281
Net income						21,312						21,312
Other comprehensive loss, net of tax								(580)				(580)
Dividends declared on common stock, ($0.05 per share)						(2,235)						(2,235)
Vesting of restricted stock		203		(152)						48		99
Stock based compensation				1,058								1,058
Purchase of treasury stock from taxes withheld on stock awards										(776)		(776)
Balance, March 31, 2024	$	44,908	$	203,129	$	412,388	$	(63,361)	$	(905)	$	596,159

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(~~Table~~Dollar amounts in thousands, except per share data, unaudited)

Note 1 – ~~Summary~~Basis of Presentation and Changes in Significant Accounting Policies

The accounting policies followed in the preparation of the interim consolidated financial statements are consistent with those used in the preparation of the annual financial information. The interim consolidated financial statements reflect all normal and recurring adjustments that are necessary, in the opinion of management, for a fair statement of results for the interim period presented. Results for the period ended ~~September 30, 2017,~~March 31, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2017.~~2024. These interim consolidated financial statements and accompanying notes are unaudited and should be read in conjunction with the audited financial statements and notes included in Old Second Bancorp, Inc.’s (the “Company”) annual report on Form 10-K for the year ended December 31, ~~2016.~~2023. Unless otherwise indicated, dollar amounts in the tables contained in the notes to the consolidated financial statements are in thousands. Certain items in prior periods have been reclassified to conform to the current presentation.

The Company’s consolidated financial statements are prepared in accordance with United States generally accepted accounting principles (“GAAP”) and follow general practices within the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements. Future changes in information may affect these estimates, assumptions, and judgments, which, in turn, may affect amounts reported in the consolidated financial statements.

~~All~~Recent Accounting Pronouncements

The following is a summary of recent accounting pronouncements that have impacted or could potentially affect the Company:

ASU 2023-06 – On October 9, 2023, the FASB issued ASU 2023-06 “Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative.” The amendments in the ASU modify the disclosure or presentation requirements of a variety of Topics in the Codification. Certain of the amendments represent clarifications to, or technical corrections of, the current requirements. Each amendment in the ASU will only become effective if the SEC removes the related disclosure or presentation requirement from its existing regulations by June 30, 2027. The amendments in this ASU are not expected to have a material impact on the financial statements of the Company.

ASU 2023-09 – On December 14, 2023, the FASB issued ASU 2023-09 “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”. The amendments require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation, and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate). The amendments require that all entities disclose on an annual basis the following information about income taxes paid: (1) The amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes, and (2) The amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments also require that all entities disclose the following information: (1) Income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign, and (2) Income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The ASU is effective for public business entities for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments should be applied on a prospective basis. Retrospective application is permitted. The Company will adopt this ASU for the reporting period beginning January 1, 2025, and does not expect the amendments to have a material impact to the financial statements of the Company.

ASU 2024-01 – On March 21, 2024, the FASB issued ASU 2024-01 “Compensation - Stock Compensation (Topic 718) - Scope Application of Profits Interest and Similar Awards”which clarifies how an entity determines whether a profits interest or similar award is within the scope of Topic 718, or is not a share-based payment arrangement and therefore within the scope of other guidance. ASU 2024-01 provides an illustrative example with multiple fact patterns and also amends certain language in the “Scope” and “Scope Exceptions” sections of Topic 718 to improve its clarity and operability without changing the guidance. Entities can apply the amendments either retrospectively to all prior periods presented in the financial statements or prospectively to profits interest and similar awards granted or modified on or after the date of adoption. If prospective application is elected, an entity must disclose the nature of and reason for the change in accounting principle. ASU 2024-01 is effective January 1, 2025, including interim periods, and is not expected to have a material impact the financial statements of the Company.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

ASU 2024-02 – On March 29, 2024, the FASB issued ASU 2024-02 “Codification Improvements” amends the Codification to remove references to various concept statements and impacts a variety of topics in the Codification. The amendments apply to all reporting entities within the scope of the affected accounting guidance, but in most instances the references removed are extraneous and not required to understand or apply the guidance. Generally, the amendments in ASU 2024-02 are not intended to result in significant accounting changes for most entities. ASU 2024-02 is effective January 1, 2025 and is not expected to have a material impact the financial statements of the Company.

Change in Significant Accounting Policies

Significant accounting policies are presented in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2023. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the consolidated financial statements and how those values are determined.

~~Recent Accounting Pronouncements~~

~~In May 2014,~~ During the ~~FASB issued ASU No. 2014-09~~ ~~"Revenue from Contracts with Customers (Topic 606)."~~ ~~The core principle~~first quarter of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. In August 2015, the FASB issued ASU 2015-14 “~~Revenue from Contracts with Customers (Topic 606) Deferral of the Effective Date~~.” This accounting standards update defers the effective date of ASU 2014-09 for an additional year. ASU 2015-14 will be effective for annual reporting periods beginning after December 15, 2017. The amendments can be applied retrospectively to each prior reporting period or retrospectively with the cumulative effect of initially applying this update recognized at the date of initial application. Early application is not permitted. In March 2016, the FASB issued ASU 2016-08 “~~Revenue from Contracts with Customers (TOPIC 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)” and in April 2016, the FASB issued ASU 2016-10 “Revenue from Contracts with Customers (TOPIC 606): Identifying Performance Obligations and Licensing.”~~ ASU 2016-08 requires the entity to determine if it is acting as a principal with control over the goods or services it is contractually obligated to provide, or an agent with no control over specified goods or services provided by another party to a customer. ASU 2016-10 was issued to further clarify ASU 2014-09 implementation regarding identifying performance obligation materiality, identification of key contract components, and scope. The Company is assessing the impact of ASU 2014-09 and other related ASUs as noted above on its accounting and disclosures within noninterest income, as any interest income impact was not included in the scope of this final ASU pronouncement. Adoption of this ASU is expected to affect the methodology used to record certain recurring revenue streams within trust and asset management fees, but this impact is not anticipated to be significant to the Company’s financial statements. The Company will adopt ASU 2015-14 and related issuances on January 1, 2018, with a cumulative effect adjustment to opening retained earnings, if an adjustment is deemed to be material.

~~In February 2016, the FASB issued ASU No. 2016-02 “Leases (Topic 842)~~.” This ASU was issued to increase transparency and comparability among organizations by recognizing lease assets and liabilities on the balance sheet and disclosing key information about leasing arrangements. One key revision from prior guidance was to include operating leases within assets and liabilities recorded; another revision was included which created a new model to follow for sale-leaseback transactions. The impact of this pronouncement will affect lessees primarily, as virtually all of their assets will be recognized on the balance sheet, by recording a right of use asset and lease liability. This pronouncement is effective for fiscal years beginning after December 15, 2018. The Company is assessing the impact of ASU 2016-02 on its accounting and disclosures.

~~In March 2016, the FASB issued ASU No. 2016-09 “Stock Compensation - Improvements to Employee Share-Based Payment Accounting (Topic 718).~~” FASB issued this ASU as part of the Simplification Initiative. This ASU involves several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or

~~Tableof Contents~~

liability, and classification on the statement of cash flows. ASU 2016-09 is effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. This standard was adopted by2024, the Company ~~effective January 2017; the adoption of this standard did not have a material effect on the Company’s operating results~~had no changes to significant accounting policies or ~~financial condition.~~estimates.

~~In June 2016, the FASB issued ASU No. 2016-13 “Measurement of Credit Losses on Financial Instruments (Topic 326).~~” ASU 2016-13 was issued to provide financial statement users with more useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date to enhance the decision making process. The new methodology to be used should reflect expected credit losses based on relevant vintage historical information, supported by reasonable forecasts of projected loss given defaults, which will affect the collectability of the reported amounts. This new methodology will also require available-for-sale debt securities to have a credit loss recorded through an allowance rather than write-downs. ASU 2016-13 is effective for financial statements issued for fiscal years beginning after December 15, 2019. The Company is assessing the impact of ASU 2016-13 on its accounting and disclosures, and is in the process of accumulating data and evaluating model options to support future risk assessments.

~~In March 2017, the FASB issued ASU No. 2017-08 “Receivables-Nonrefundable Fees and Other Costs – Premium Amortization on Purchased Callable Debt Securities (Subtopic 310-20)~~.” This ASU was issued to shorten the amortization period for the premium to the earliest call date on debt securities. This premium is required to be recorded as a reduction to net interest margin during the shorter yield to call period, as compared to prior practice of amortizing the premium as a reduction to net interest margin over the contractual life of the instrument. This ASU does not change the current method of amortizing any discount over the contractual life of the debt security, and this pronouncement is effective for fiscal years beginning after December 15, 2018, with earlier adoption permitted. The Company adopted ASU 2017-08 as a change in accounting principle in the third quarter of 2017 on a modified retrospective basis, which required the Company to reflect its adoption effective January 1, 2017. The effect of amortizing the premium over a shorter period negatively impacted the net interest margin for the first nine months of 2017, and will continue to decrease future quarterly net interest income by approximately 10 basis points a quarter until the premium, which is $25.0 million as of September 30, 2017, is fully amortized. As a result of management’s analysis, the impact of the change in accounting principle as a result of ASU 2017-08 to adjust beginning of year retained earnings was considered insignificant and, accordingly, the impact was adjusted through current period earnings.

~~In August 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging:Targeted Improvements to Accounting for Hedging Activities”.~~ The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. ASU 2017-12 is effective for public business entities for fiscal years beginning after December 15, 2018, with early adoption, including adoption in an interim period, permitted. The Company plans to adopt ASU 2017-12 on January 1, 2018. ASU 2017-12 requires a modified retrospective transition method in which the Company will recognize the cumulative effect of the change on the opening balance of each affected component of equity in the statement of financial position as of the date of adoption. While the Company continues to assess all potential impacts of the standard, we currently expect adoption to have an immaterial impact on our consolidated financial statements.

Subsequent Events

On ~~October 17, 2017, the Company’s~~April 16, 2024, our Board of Directors declared a cash dividend of ~~$0.01~~$0.05 per share of common stock payable on ~~November~~May 6, ~~2017,~~2024, to stockholders of record as of ~~October 27, 2017;~~April 26, 2024; dividends of ~~$296,000~~$2.2 million were paid to stockholders on ~~November~~May 6, ~~2017.~~2024.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 2 – ~~Acquisitions~~Securities

On October 28, 2016, the Bank acquired the Chicago branch of Talmer Bank and Trust, the banking subsidiary of Talmer Bancorp, Inc. (“Talmer”). As a result of this transaction, the Bank recorded assets with a fair value of approximately $230.9 million, including approximately $221.0 million of loans, and assumed deposits with a fair value of approximately $48.9 million. Goodwill of $8.4 million was included within the total assets recorded upon acquisition; net cash of $181.5 million was paid for the purchase.

~~Note 3 – Securities~~

Investment Portfolio Management

Our investment portfolio serves the liquidity needs and income objectives of the Company. While the portfolio serves as an important component of the overall liquidity management at the Bank, portions of the portfolio also serve as income producing assets. The size and composition of the portfolio reflects liquidity needs, loan demand and interest income objectives. Portfolio size and composition will be adjusted from time to time. While a significant portion of the portfolio consists of readily marketable securities to address liquidity, other parts of the portfolio may reflect funds invested pending future loan demand or to maximize interest income without undue interest rate risk.

~~Tableof Contents~~

Investments are comprised of debt securities and non-marketable equity investments. Securities available-for-sale are carried at fair value. Unrealized gains and losses, net of tax, on securities available-for-sale are reported as a separate component of equity. This balance sheet component changes as interest rates and market conditions change. Unrealized gains and losses are not included in the calculation of regulatory capital.

~~FHLBC~~Federal Home Loan Bank of Chicago (“FHLBC”) and ~~FRBC~~Federal Reserve Bank of Chicago (“FRBC”) stock are considered nonmarketable equity investments. FHLBC stock was recorded at ~~$5.6~~$13.6 million at ~~September 30, 2017,~~March 31, 2024 and ~~$3.1~~$18.5 million at December 31, ~~2016, and is necessary to maintain access to FHLBC advances, which are utilized as a component to meet the Bank’s daily funding needs.~~2023. FRBC stock was recorded at ~~$4.8~~$14.9 million at ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016.~~ 2023.

The following ~~table summarizes~~tables summarize the amortized cost and fair value of the securities portfolio at ~~September 30, 2017,~~March 31, 2024, and December 31, ~~2016,~~2023, and the corresponding amounts of gross unrealized gains and losses:


			Gross			Gross
	Amortized		Unrealized			Unrealized			Fair
September 30, 2017	Cost			Gains			Losses			Value

														Gross		Gross
												Amortized		Unrealized		Unrealized		Fair
March 31, 2024												Cost¹		Gains		Losses		Value
Securities available-for-sale
U.S. Treasuries	$	4,001		$	-		$	(11)		$	3,990
U.S. Treasury												$	174,712	$	-	$	(3,712)	$	171,000
U.S. government agencies		13,475			15			(39)			13,451		59,829		-		(2,850)		56,979
U.S. government agencies mortgage-backed		11,131			18			(119)			11,030		114,061		-		(12,986)		101,075
States and political subdivisions		224,648			5,173			(789)			229,032		233,343		682		(11,283)		222,742
Corporate bonds		10,823			20			(266)			10,577
Collateralized mortgage obligations		81,693			228			(1,535)			80,386		431,084		272		(51,753)		379,603
Asset-backed securities		134,542			865			(3,648)			131,759		69,666		37		(2,996)		66,707
Collateralized loan obligations		52,803			505			(49)			53,259		171,131		52		(492)		170,691
Total securities available-for-sale	$	533,116		$	6,824		$	(6,456)		$	533,484	$	1,253,826	$	1,043	$	(86,072)	$	1,168,797


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
December 31, 2023	Cost¹		Gains		Losses		Value
Securities available-for-sale
U.S. Treasury	$	174,602	$	-	$	(5,028)	$	169,574
U.S. government agencies		60,011		-		(3,052)		56,959
U.S. government agencies mortgage-backed		118,492		-		(12,122)		106,370
States and political subdivisions		236,072		1,325		(10,332)		227,065
Collateralized mortgage obligations		442,987		421		(50,864)		392,544
Asset-backed securities		71,616		42		(3,222)		68,436
Collateralized loan obligations		173,201		30		(1,350)		171,881
Total securities available-for-sale	$	1,276,981	$	1,818	$	(85,970)	$	1,192,829

¹Excludes accrued interest receivable of $6.3 million and $6.6 million at March 31, 2024 and December 31, 2023, respectively, that is recorded in other assets on the consolidated balance sheets.

Gross

Gross

Amortized

Unrealized

Unrealized

Fair
December 31, 2016

Cost

Gains

Losses

Value
Securities available-for-sale

U.S. government agencies mortgage-backed

$
42,511

$
-

$
(977)

$
41,534
States and political subdivisions

68,718

258

(273)

68,703
Corporate bonds

10,957

9

(336)

10,630
Collateralized mortgage obligations

174,352

374

(3,799)

170,927
Asset-backed securities

146,391

341

(8,325)

138,407
Collateralized loan obligations

102,504

29

(896)

101,637
Total securities available-for-sale

$
545,433

$
1,011

$
(14,606)

$
531,838

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The fair value, amortized cost and weighted average yield of debt securities at ~~September 30, 2017,~~March 31, 2024, by contractual maturity, ~~were as follows~~are listed in the table below. Securities not due at a single maturity date are shown separately.


			Weighted
	Amortized		Average		Fair

									Weighted
							Amortized		Average		Fair
Securities available-for-sale	Cost		Yield		Value		Cost		Yield		Value
Due in one year or less	$	3,400	2.60	%	$	3,405	$	197,825	1.05	%	$	193,861
Due after one year through five years		5,846	2.74			5,831		53,675	1.92			50,940
Due after five years through ten years		16,105	2.52			16,057		56,283	2.77			51,681
Due after ten years		227,596	2.98			231,757		160,101	3.11			154,239
		252,947	2.94			257,050
								467,884	2.06			450,721
Mortgage-backed and collateralized mortgage obligations		92,824	2.72			91,416		545,145	2.43			480,678
Asset-backed securities		134,542	2.41			131,759		69,666	4.06			66,707
Collateralized loan obligations		52,803	4.38			53,259		171,131	6.84			170,691
Total securities available-for-sale	$	533,116	2.91	%	$	533,484	$	1,253,826	2.99	%	$	1,168,797

At ~~September 30, 2017,~~ March 31, 2024, the Company’s investments include $110.6 million of asset-backed securities that are backed by student loans originated under the Federal Family Education Loan program (“FFEL”). Under the FFEL, private lenders made federally guaranteed student loans to parents and students. While the program was modified several times before elimination in 2010, FFEL securities are generally guaranteed by the U.S Department of Education “DOE”) at not less than 97% of the outstanding principal amount of the loans. The guarantee will reduce to 85% if the DOE receives reimbursement requests in excess of 5% of insured loans; reimbursement

~~Tableof Contents~~

will drop to 75% if reimbursement requests exceed 9% of insured loans. In addition to the U.S. Department of Education guarantee, total added credit enhancement in the form of overcollateralization and/or subordination amounted to $12.3 million, or 10.42%, of outstanding principal.

~~The~~ Company ~~has invested in~~had no securities issued from ~~three originators that~~any one originator, other than the U.S. Government and its agencies, which individually ~~amount~~amounted to over 10% of the Company’s ~~stockholders~~stockholders’ equity. ~~Information regarding these three issuers and the value of the securities issued follows:~~

September 30, 2017


Amortized

Fair

Issuer

Cost

Value

GCO Education Loan Funding Corp

$
27,555

$
26,505

Towd  Point Mortgage Trust

29,544

29,445

Student Loan Marketing Assocation

25,654

25,803

Securities with unrealized losses with no corresponding allowance for credit losses at ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows (in thousands except for number of securities):


	Less than 12 months					12 months or more
September 30, 2017	in an unrealized loss position					in an unrealized loss position					Total
	Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair

																Less than 12 months					12 months or more
March 31, 2024																in an unrealized loss position					in an unrealized loss position					Total
																Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair
Securities available-for-sale	Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value
U.S. Treasuries	1	$	11	$	3,990	-	$	-	$	-	1	$	11	$	3,990	-	$	-	$	-	4	$	3,712	$	171,000	4	$	3,712	$	171,000
U.S. government agencies	2		39		6,701	-		-		-	2		39		6,701	-		-		-	9		2,850		56,979	9		2,850		56,979
U.S. government agencies mortgage-backed	2		13		2,089	4		106		4,096	6		119		6,185	-		-		-	128		12,986		101,075	128		12,986		101,075
States and political subdivisions	7		789		24,843	-		-		-	7		789		24,843	20		299		63,127	35		10,984		126,955	55		11,283		190,082
Corporate bonds	-		-		-	3		266		10,078	3		266		10,078
Collateralized mortgage obligations	4		238		21,281	8		1,297		43,684	12		1,535		64,965	-		-		-	144		51,753		364,263	144		51,753		364,263
Asset-backed securities	1		265		4,293	9		3,383		76,725	10		3,648		81,018	-		-		-	18		2,996		60,864	18		2,996		60,864
Collateralized loan obligations	1		49		7,948	-		-		-	1		49		7,948	2		7		10,396	15		485		99,070	17		492		109,466
Total securities available-for-sale	18	$	1,404	$	71,145	24	$	5,052	$	134,583	42	$	6,456	$	205,728	22	$	306	$	73,523	353	$	85,766	$	980,206	375	$	86,072	$	1,053,729


	Less than 12 months					12 months or more
December 31, 2016	in an unrealized loss position					in an unrealized loss position					Total
	Number of	Unrealized			Fair	Number of	Unrealized			Fair	Number of	Unrealized			Fair

																Less than 12 months					12 months or more
December 31, 2023																in an unrealized loss position					in an unrealized loss position					Total
																Number of	Unrealized			Fair	Number of	Unrealized			Fair	Number of	Unrealized			Fair
Securities available-for-sale	Securities	Losses			Value	Securities	Losses			Value	Securities	Losses			Value	Securities	Losses			Value	Securities	Losses			Value	Securities	Losses			Value
U.S. Treasuries																-	$	-	$	-	4	$	5,028	$	169,574	4	$	5,028	$	169,574
U.S. government agencies																-		-		-	9		3,052		56,959	9		3,052		56,959
U.S. government agencies mortgage-backed	11	$	957	$	40,636	1	$	20	$	898	12	$	977	$	41,534	-		-		-	128		12,122		106,370	128		12,122		106,370
States and political subdivisions	12		273		35,241	-		-		-	12		273		35,241	12		137		27,974	25		10,195		106,138	37		10,332		134,112
Corporate bonds	1		183		4,817	2		153		5,328	3		336		10,145
Collateralized mortgage obligations	16		3,402		117,752	7		397		18,109	23		3,799		135,861	2		8		734	143		50,856		376,236	145		50,864		376,970
Asset-backed securities	4		328		17,604	12		7,997		107,112	16		8,325		124,716	-		-		-	19		3,222		63,941	19		3,222		63,941
Collateralized loan obligations	-		-		-	12		896		81,613	12		896		81,613	-		-		-	25		1,350		150,902	25		1,350		150,902
Total securities available-for-sale	44	$	5,143	$	216,050	34	$	9,463	$	213,060	78	$	14,606	$	429,110	14	$	145	$	28,708	353	$	85,825	$	1,030,120	367	$	85,970	$	1,058,828

~~Recognition~~Each quarter, we perform an analysis to determine if any of ~~other-than-temporary impairment was not necessary in~~ the ~~three and nine months ended September 30, 2017 or 2016. The changes in fair value related primarily~~unrealized losses on securities available-for-sale are comprised of credit losses as compared to unrealized losses due to market interest rate ~~fluctuations.~~adjustments. Our assessment includes a review of ~~other-than-temporary impairment~~the unrealized loss for each security issuance held; the financial condition and near-term prospects of the issuer, including external credit ratings and recent downgrades; and our ability and intent to hold the security for a period of time sufficient for a recovery in value. We also consider the extent to which the securities are issued by the federal government or its agencies, and any guarantee of issued amounts by those agencies. The portfolio continues to consist of a mix of fixed and floating-rate, high quality securities, largely rated AA (or better), displaying an overall effective duration of approximately 3.0 years. No credit losses were determined ~~that~~to be present as of March 31, 2024, as there was no credit quality ~~deterioration.~~deterioration noted. Therefore, no provision for credit losses on securities was recognized for the first quarter of 2024.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following table presents net realized ~~gains (losses)~~losses on securities available-for-sale for ~~the quarters~~three months ended:


		Three Months Ended
		March 31,
Securities available-for-sale	2024			2023
Proceeds from sales of securities	$	5,331		$	66,170
Gross realized gains on securities	$	1		$	-
Gross realized losses on securities		-			(1,675)
Net realized gains (losses)	$	1		$	(1,675)
Income tax benefit on net realized losses	$	-		$	471
Effective tax rate applied		0.0	%		28.1	%

As of March 31, 2024, securities valued at $804.9 million were pledged for borrowings, and ~~nine months ended September 30, 2017~~for other purposes, a decrease from $810.2 million of securities pledged at year-end 2023.

Note 3 – Loans and ~~2016.~~

Quarter Ended

Nine Months Ended

September 30,

September 30,

Securities available-for-sale

2017

2016

2017

2016

Gross realized gains on securities

$
474

$
1,380

$
911

$
1,518

Gross realized losses on securities

(371)

(3,339)

(1,076)

(3,538)

Securities realized gains (losses), net

$
103

$
(1,959)

$
(165)

$
(2,020)

Allowance for Credit Losses on Loans

~~The majority of the net realized losses in the prior year were incurred to meet the funding needs related to the Talmer branch acquisition in late 2016.~~

~~Tableof Contents~~

~~Note 4 – Loans~~

Major ~~classifications~~segments of loans were as follows:

September 30, 2017

December 31, 2016

Commercial

$
257,356

$
228,113

Leases

69,305

55,451

Real estate - commercial

739,136

736,247

Real estate - construction

94,868

64,720

Real estate - residential

419,583

377,851

Consumer

2,770

3,237

Other1

10,550

11,973

1,593,568

1,477,592

Net deferred loan costs

623

1,217

Total loans

$
1,594,191

$
1,478,809


	March 31, 2024		December 31, 2023
Commercial	$	796,552	$	841,697
Leases		425,615		398,223
Commercial real estate – investor		1,018,382		1,034,424
Commercial real estate – owner occupied		782,603		796,538
Construction		169,174		165,380
Residential real estate – investor		51,522		52,595
Residential real estate – owner occupied		220,223		226,248
Multifamily		387,479		401,696
HELOC		98,762		103,237
Other ¹		19,099		22,915
Total loans		3,969,411		4,042,953
Allowance for credit losses on loans		(44,113)		(44,264)
Net loans ²	$	3,925,298	$	3,998,689

¹ The “Other” ~~class~~segment includes ~~overdrafts.~~consumer loans and overdrafts in this table and in subsequent tables within Note 3 – Loans and Allowance for Credit Losses on Loans.

² Excludes accrued interest receivable of $19.4 million and $20.5 million at March 31, 2024 and December 31, 2023, respectively, that is recorded in other assets on the consolidated balance sheets.

It is the policy of the Company to review each prospective credit prior to making a loan in order to determine if an adequate level of security or collateral has been obtained. The type of collateral, when required, will vary from liquid assets to real estate. The ~~Company’s~~Company seeks to assure access to collateral, in the event of borrower default, ~~is assured~~ through adherence to lending laws, the Company’s lending standards and credit monitoring procedures. ~~With selected exceptions,~~Although the Bank makes loans ~~solely~~primarily within its market ~~area. There~~area, there are no significant concentrations of loans where the customers’ ability to honor loan terms is dependent upon a single economic ~~sector, although the~~sector. The real estate related categories listed above represent ~~78.6%~~68.7% and ~~79.7%~~68.8% of the portfolio at ~~September 30, 2017,~~March 31, 2024, and December 31, ~~2016,~~2023, respectively, and include a mix of owner occupied and non-owner occupied commercial real estate, residential, construction and multifamily loans.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following tables represent the activity in the allowance for credit losses for loans, or the ACL, for the three months ended March 31, 2024 and 2023:



			Provision for
	Beginning		(Release of)						Ending
Allowance for credit losses	Balance		Credit Losses		Charge-offs		Recoveries		Balance
Three months ended March 31, 2024
Commercial	$	3,998	$	2,326	$	15	$	73	$	6,382
Leases		2,952		(33)		-		40		2,959
Commercial real estate – investor		17,105		(902)		16		83		16,270
Commercial real estate – owner occupied		12,280		2,580		3,887		19		10,992
Construction		1,038		59		-		-		1,097
Residential real estate – investor		669		(35)		-		2		636
Residential real estate – owner occupied		1,821		(169)		-		8		1,660
Multifamily		2,728		(135)		-		-		2,593
HELOC		1,656		(165)		-		17		1,508
Other		17		18		70		51		16
Total	$	44,264	$	3,544	$	3,988	$	293	$	44,113



			Provision for
	Beginning		(Release of)						Ending
Allowance for credit losses	Balance		Credit Losses		Charge-offs		Recoveries		Balance
Three months ended March 31, 2023
Commercial	$	11,968	$	(581)	$	27	$	151	$	11,511
Leases		2,865		774		882		9		2,766
Commercial real estate – investor		10,674		4,569		-		17		15,260
Commercial real estate – owner occupied		15,001		573		-		2		15,576
Construction		1,546		(501)		-		-		1,045
Residential real estate – investor		768		(41)		-		19		746
Residential real estate – owner occupied		2,046		(334)		-		10		1,722
Multifamily		2,453		212		-		-		2,665
HELOC		1,806		(47)		-		29		1,788
Other		353		28		113		45		313
Total	$	49,480	$	4,652	$	1,022	$	282	$	53,392

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

At March 31, 2024, our allowance for credit losses (“ACL”) on loans totaled $44.1 million, and our ACL on unfunded commitments, included in other liabilities, totaled $2.7 million. During the first three months of 2024, we recorded net provision expense of $3.5 million based on historical loss rate updates driven by higher charge offs in commercial real estate-investor, downward risk rating migration, and our assessment of estimated future credit losses. The ACL on loans excludes $2.7 million, $2.7 million and $3.8 million of allowance for unfunded commitments as of March 31, 2024, December 31, 2023, and March 31, 2023, respectively, recorded within other liabilities.

Generally, the Bank considers a loan to be collateral dependent when, based on current information and events, it is probable that foreclosure could be initiated. Additionally, the Bank will review all loans meeting the criteria for individual analysis, to determine if repayment or satisfaction of the loan is expected through the sale of collateral. This will generally be the case for credits with high loan-to-values. Exceptions to this policy would include loans with guarantors or sponsors that have the means and willingness to support the obligation. Non-accruing loans with an outstanding balance of $500,000 or more are assessed on an individual loan level basis. When a financial asset is deemed collateral-dependent, the level of credit loss is measured by the difference between amortized cost of the financial asset and the fair value of collateral adjusted for estimated cost to sell. The Company had $59.3 million and $63.1 million of collateral dependent loans secured by real estate or business assets as of March 31, 2024, and December 31, 2023, respectively.

The following tables present the collateral dependent loans and the related ACL allocated by segment of loans as of March 31, 2024 and December 31, 2023:


			Accounts								ACL
March 31, 2024	Real Estate		Receivable		Equipment		Other		Total		Allocation
Commercial	$	-	$	-	$	571	$	1,354	$	1,925	$	1,356
Leases		-		-		-		-		-		-
Commercial real estate – investor		16,128		-		-		-		16,128		3,569
Commercial real estate – owner occupied		30,847		-		-		-		30,847		1,239
Construction		7,119		-		-		-		7,119		-
Residential real estate – investor		409		-		-		-		409		-
Residential real estate – owner occupied		1,506		-		-		-		1,506		-
Multifamily		1,373		-		-		-		1,373		-
HELOC		39		-		-		-		39		-
Total	$	57,421	$	-	$	571	$	1,354	$	59,346	$	6,164


			Accounts								ACL
December 31, 2023	Real Estate		Receivable		Equipment		Other		Total		Allocation
Commercial	$	837	$	797	$	-	$	-	$	1,634	$	2
Leases		-		-		321		-		321		320
Commercial real estate – investor		15,735		-		-		-		15,735		3,656
Commercial real estate – owner occupied		34,894		-		-		-		34,894		3,900
Construction		7,162		-		-		-		7,162		-
Residential real estate – investor		422		-		-		-		422		-
Residential real estate – owner occupied		1,506		-		-		-		1,506		-
Multifamily		1,402		-		-		-		1,402		-
HELOC		39		-		-		-		39		-
Total	$	61,997	$	797	$	321	$	-	$	63,115	$	7,878

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Aged analysis of past due loans by ~~class~~segments of loans was as follows:

Recorded

Investment

90 days or

90 Days or

Greater Past

30-59 Days

60-89 Days

Greater Past

Total Past

Due and
September 30, 2017

Past Due

Past Due

Due

Due

Current

Nonaccrual

Total Loans

Accruing
Commercial

$
-

$
89

$
-

$
89

$
257,060

$
207

$
257,356

$
-
Leases

-

685

149

834

68,275

196

69,305

156
Real estate - commercial

Owner occupied general purpose

253

-

537

790

154,429

457

155,676

561
Owner occupied special purpose

513

-

-

513

172,866

359

173,738

-
Non-owner occupied general purpose

649

-

-

649

251,933

1,165

253,747

-
Non-owner occupied special purpose

-

248

-

248

93,498

-

93,746

-
Retail properties

-

-

-

-

45,149

1,113

46,262

-
Farm

-

-

383

383

15,584

-

15,967

387
Real estate - construction

Homebuilder

-

-

-

-

2,644

-

2,644

-
Land

-

-

-

-

3,235

-

3,235

-
Commercial speculative

-

-

-

-

34,817

-

34,817

-
All other

63

-

-

63

53,904

205

54,172

-
Real estate - residential

Investor

-

-

-

-

52,361

492

52,853

-
Multifamily

-

-

-

-

117,544

4,757

122,301

-
Owner occupied

40

-

-

40

124,414

4,127

128,581

-
Revolving and junior liens

732

22

100

854

113,956

1,038

115,848

103
Consumer

2

-

-

2

2,760

8

2,770

-
Other1

1

-

-

1

11,172

-

11,173

-
Total

$
2,253

$
1,044

$
1,169

$
4,466

$
1,575,601

$
14,124

$
1,594,191

$
1,207


													90 days or
					90 Days or								Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past						Due and
March 31, 2024	Past Due		Past Due		Due		Due		Current		Total Loans		Accruing
Commercial	$	12,429	$	703	$	822	$	13,954	$	782,598	$	796,552	$	748
Leases		1,108		-		401		1,509		424,106		425,615		-
Commercial real estate – investor		434		-		4,966		5,400		1,012,982		1,018,382		-
Commercial real estate – owner occupied		971		3,776		22,899		27,646		754,957		782,603		-
Construction		4,220		-		7,119		11,339		157,835		169,174		-
Residential real estate – investor		-		54		249		303		51,219		51,522		-
Residential real estate – owner occupied		656		233		2,086		2,975		217,248		220,223		-
Multifamily		-		304		534		838		386,641		387,479		-
HELOC		177		237		268		682		98,080		98,762		41
Other		-		-		-		-		19,099		19,099		-
Total	$	19,995	$	5,307	$	39,344	$	64,646	$	3,904,765	$	3,969,411	$	789


													90 days or
					90 Days or								Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past						Due and
December 31, 2023	Past Due		Past Due		Due		Due		Current		Total Loans		Accruing
Commercial	$	982	$	-	$	1,228	$	2,210	$	839,487	$	841,697	$	1,155
Leases		599		-		347		946		397,277		398,223		-
Commercial real estate – investor		1,209		-		6,087		7,296		1,027,128		1,034,424		-
Commercial real estate – owner occupied		2,103		3,726		15,645		21,474		775,064		796,538		-
Construction		2,540		307		7,161		10,008		155,372		165,380		-
Residential real estate – investor		540		579		168		1,287		51,308		52,595		-
Residential real estate – owner occupied		553		125		1,944		2,622		223,626		226,248		-
Multifamily		1,085		-		233		1,318		400,378		401,696		-
HELOC		565		1,396		269		2,230		101,007		103,237		41
Other		-		1		-		1		22,914		22,915		-
Total	$	10,176	$	6,134	$	33,082	$	49,392	$	3,993,561	$	4,042,953	$	1,196

The table presents all nonaccrual loans as of March 31, 2024, and December 31, 2023:


Nonaccrual loan detail	March 31, 2024		With no ACL		December 31, 2023		With no ACL
Commercial	$	1,998	$	644	$	870	$	870
Leases		595		595		639		318
Commercial real estate – investor		16,128		8,568		16,572		8,926
Commercial real estate – owner occupied		30,897		8,271		34,946		8,429
Construction		7,119		7,119		7,162		7,162
Residential real estate – investor		1,299		1,299		1,331		1,331
Residential real estate – owner occupied		3,031		3,031		3,078		3,078
Multifamily		1,959		1,959		1,775		1,775
HELOC		1,298		1,298		1,210		1,210
Other		-		-		-		-
Total	$	64,324	$	32,784	$	67,583	$	33,099

The Company recognized $34,000 of interest on nonaccrual loans during the three months ended March 31, 2024.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Recorded

Investment

90 days or

90 Days or

Greater Past

30-59 Days

60-89 Days

Greater Past

Total Past

Due and
December 31, 2016

Past Due

Past Due

Due

Due

Current

Nonaccrual

Total Loans

Accruing
Commercial

$
57

$
74

$
-

$
131

$
227,742

$
240

$
228,113

$
-
Leases

-

286

286

54,799

366

55,451

Real estate - commercial

Owner occupied general purpose

758

-

-

758

135,599

879

137,236

-
Owner occupied special purpose

-

-

-

-

177,755

385

178,140

-
Non-owner occupied general purpose

667

379

-

1,046

229,315

1,930

232,291

-
Non-owner occupied special purpose

-

-

-

-

118,052

1,013

119,065

-
Retail properties

-

-

-

-

53,474

1,179

54,653

-
Farm

1,353

-

-

1,353

13,509

-

14,862

-
Real estate - construction

Homebuilder

-

-

-

-

3,883

-

3,883

-
Land

-

-

-

-

3,029

-

3,029

-
Commercial speculative

-

-

-

-

22,654

74

22,728

-
All other

364

-

-

364

34,509

207

35,080

-
Real estate - residential

Investor

237

-

-

237

54,924

936

56,097

-
Multifamily

-

-

-

96,502

-

96,502

Owner occupied

274

-

-

274

116,900

6,452

123,626

-
Revolving and junior liens

225

405

-

630

99,374

1,622

101,626

-
Consumer

10

36

-

46

3,191

-

3,237

-
Other1

14

-

-

14

13,176

-

13,190

-
Total

$
3,959

$
1,180

$
-

$
5,139

$
1,458,387

$
15,283

$
1,478,809

$
-

1 ~~The “Other” class includes overdrafts and net deferred costs.~~

Credit Quality Indicators

The Company categorizes loans into credit risk categories based on current financial information, overall debt service coverage, comparison ~~against~~to industry averages, historical payment experience, and current economic trends. This analysis includes loans with outstanding balances or commitments greater than $50,000 and excludes homogeneous loans such as home equity lines of credit and residential mortgages. Loans with a classified risk rating are reviewed quarterly regardless of size or loan type. The Company uses the following definitions for classified risk ratings:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the ~~institution~~Bank will sustain some loss if the deficiencies are not corrected. The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Credits that are not covered by the definitions above are pass credits, which are not considered to be adversely rated.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Credit ~~Quality Indicators~~quality indicators by ~~class of loans~~loan segment and loan origination date at March 31, 2024 were as follows:


	2024		2023		2022		2021		2020		Prior		Revolving Loans		Revolving Loans Converted To Term Loans		Total
Commercial
Pass	$	10,284	$	313,611	$	125,215	$	28,810	$	10,497	$	19,834	$	252,098	$		$	760,349
Special Mention		-		-		3,598		3,064		111		-		14,187		-		20,960
Substandard		-		-		4,703		178		-		-		10,362		-		15,243
Total commercial		10,284		313,611		133,516		32,052		10,608		19,834		276,647		-		796,552

Leases
Pass		61,834		205,567	$	100,256		36,105		12,450		7,094		-		-		423,306
Special Mention		-		308		380		1,015		-		11		-		-		1,714
Substandard		-		-		392		203		-		-		-		-		595
Total leases		61,834		205,875		101,028		37,323		12,450		7,105		-		-		425,615

Commercial real estate – investor
Pass		46,126		200,397		341,405		170,710		94,342		101,984		20,264		-		975,228
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		1,648		4,128		2,796		5,286		17,065		12,231		-		43,154
Total commercial real estate – investor		46,126		202,045		345,533		173,506		99,628		119,049		32,495		-		1,018,382

Commercial real estate – owner occupied
Pass		7,877		137,719		151,782		185,939		85,511		124,527		1,828		-		695,183
Special Mention		-		1,638		18,249		1,452		3,104		1,710		-		-		26,153
Substandard		-		-		14,647		15,732		13,419		17,469		-		-		61,267
Total commercial real estate – owner occupied		7,877		139,357		184,678		203,123		102,034		143,706		1,828		-		782,603

Construction
Pass		10,236		42,569		77,717		26,818		95		1,747		2,525		-		161,707
Special Mention		-		-		348		-		-		-		-		-		348
Substandard		-		-		7,119		-		-		-		-		-		7,119
Total construction		10,236		42,569		85,184		26,818		95		1,747		2,525		-		169,174

Residential real estate – investor
Pass		1,101		4,925		14,269		8,516		6,137		13,704		1,506		-		50,158
Special Mention		-		-		-		65		-		-		-		-		65
Substandard		-		-		378		-		-		921		-		-		1,299
Total residential real estate – investor		1,101		4,925		14,647		8,581		6,137		14,625		1,506		-		51,522

Residential real estate – owner occupied
Pass		1,397		31,591		40,203		39,818		24,764		78,480		802		-		217,055
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		-		-		-		189		2,979		-		-		3,168
Total residential real estate – owner occupied		1,397		31,591		40,203		39,818		24,953		81,459		802		-		220,223

Multifamily
Pass		1,240		75,556		71,322		117,695		51,661		51,998		566		-		370,038
Special Mention		-		-		164		13,374		311		1,633		-		-		15,482
Substandard		-		-		976		-		214		769		-		-		1,959
Total multifamily		1,240		75,556		72,462		131,069		52,186		54,400		566		-		387,479

HELOC
Pass		725		2,678		2,534		449		1,545		4,297		84,886		-		97,114
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		-		25		-		41		292		1,290		-		1,648
Total HELOC		725		2,678		2,559		449		1,586		4,589		86,176		-		98,762

Other
Pass		1,575		3,354		1,601		1,029		127		144		11,269		-		19,099
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		-		-		-		-		-		-		-		-
Total other		1,575		3,354		1,601		1,029		127		144		11,269		-		19,099

Total loans
Pass		142,395		1,017,967		926,304		615,889		287,129		403,809		375,744		-		3,769,237
Special Mention		-		1,946		22,739		18,970		3,526		3,354		14,187		-		64,722
Substandard		-		1,648		32,368		18,909		19,149		39,495		23,883		-		135,452
Total loans	$	142,395	$	1,021,561	$	981,411	$	653,768	$	309,804	$	446,658	$	413,814	$	-	$	3,969,411

September 30, 2017

Special


Pass

Mention

Substandard 1

Doubtful

Total
Commercial

$
245,603

$
11,371

$
382

$
-

$
257,356
Leases

68,274

-

1,031

-

69,305
Real estate - commercial

Owner occupied general purpose

153,039

1,274

1,363

-

155,676
Owner occupied special purpose

172,216

1,163

359

-

173,738
Non-owner occupied general purpose

250,497

2,085

1,165

-

253,747
Non-owner occupied special purpose

90,113

-

3,633

-

93,746
Retail Properties

43,922

1,227

1,113

-

46,262
Farm

13,472

-

2,495

-

15,967
Real estate - construction

Homebuilder

2,644

-

-

-

2,644
Land

3,235

-

-

-

3,235
Commercial speculative

34,817

-

-

-

34,817
All other

52,898

894

380

-

54,172
Real estate - residential

Investor

52,205

-

648

-

52,853
Multifamily

117,544

-

4,757

-

122,301
Owner occupied

123,600

563

4,418

-

128,581
Revolving and junior liens

113,871

-

1,977

-

115,848
Consumer

2,762

-

8

-

2,770
Other

11,173

-

-

-

11,173
Total

$
1,551,885

$
18,577

$
23,729

$
-

$
1,594,191

Table of Contents

December 31, 2016

Special


Pass

Mention

Substandard 1

Doubtful

Total
Commercial

$
214,028

$
11,558

$
2,527

$
-

$
228,113
Leases

53,366

976

1,109

55,451
Real estate - commercial

Owner occupied general purpose

135,503

53

1,680

-

137,236
Owner occupied special purpose

172,353

5,402

385

-

178,140
Non-owner occupied general purpose

229,448

913

1,930

-

232,291
Non-owner occupied special purpose

114,293

-

4,772

-

119,065
Retail Properties

52,207

1,267

1,179

-

54,653
Farm

11,840

1,240

1,782

-

14,862
Real estate - construction

Homebuilder

3,883

-

-

-

3,883
Land

3,029

-

-

-

3,029
Commercial speculative

22,654

-

74

-

22,728
All other

34,696

-

384

-

35,080
Real estate - residential

Investor

55,001

-

1,096

-

56,097
Multifamily

96,502

-

-

-

96,502
Owner occupied

115,831

570

7,225

-

123,626
Revolving and junior liens

99,286

-

2,340

-

101,626
Consumer

3,236

-

1

-

3,237
Other

13,165

25

-

-

13,190
Total

$
1,430,321

$
22,004

$
26,484

$
-

$
1,478,809

Old Second Bancorp, Inc. and Subsidiaries

1Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Credit quality indicators by loan segment and loan origination date at December 31, 2023, were as follows:


	2023		2022		2021		2020		2019		Prior		Revolving Loans		Revolving Loans Converted To Term Loans		Total
Commercial
Pass	$	318,569	$	136,668	$	35,901	$	11,983	$	18,390	$	3,426	$	298,931	$	1,408	$	825,276
Special Mention		-		2,737		707		171		-		-		4,392		-		8,007
Substandard		-		2,099		146		-		199		-		5,970		-		8,414
Total commercial		318,569		141,504		36,754		12,154		18,589		3,426		309,293		1,408		841,697

Leases
Pass		219,163		113,074	$	42,275		14,663		6,975		1,255		-		-		397,405
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		407		203		-		208		-		-		-		818
Total leases		219,163		113,481		42,478		14,663		7,183		1,255		-		-		398,223

Commercial real estate – investor
Pass		159,654		367,512		218,084		108,384		54,322		63,281		8,122		-		979,359
Special Mention		-		-		11,267		-		-		-		-		-		11,267
Substandard		-		-		838		5,327		15,658		9,648		12,327		-		43,798
Total commercial real estate – investor		159,654		367,512		230,189		113,711		69,980		72,929		20,449		-		1,034,424

Commercial real estate – owner occupied
Pass		124,059		134,383		177,553		103,109		42,839		91,062		33,243		-		706,248
Special Mention		1,650		17,415		9,585		3,128		218		3,681		-		-		35,677
Substandard		-		14,630		18,817		4,571		14,809		1,786		-		-		54,613
Total commercial real estate – owner occupied		125,709		166,428		205,955		110,808		57,866		96,529		33,243		-		796,538

Construction
Pass		42,808		66,513		32,942		100		1,593		1,083		3,186		-		148,225
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		-		-		9,993		-		7,162		-		-		17,155
Total construction		42,808		66,513		32,942		10,093		1,593		8,245		3,186		-		165,380

Residential real estate – investor
Pass		5,062		14,434		9,027		6,227		6,508		8,469		1,471		-		51,198
Special Mention		-		-		66		-		-		-		-		-		66
Substandard		-		390		-		-		408		533		-		-		1,331
Total residential real estate – investor		5,062		14,824		9,093		6,227		6,916		9,002		1,471		-		52,595

Residential real estate – owner occupied
Pass		32,574		41,528		40,335		25,322		14,233		68,277		763		-		223,032
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		-		-		191		685		2,340		-		-		3,216
Total residential real estate – owner occupied		32,574		41,528		40,335		25,513		14,918		70,617		763		-		226,248

Multifamily
Pass		55,310		79,060		123,834		72,539		12,231		40,825		562		-		384,361
Special Mention		-		168		13,425		322		1,645		-		-		-		15,560
Substandard		-		1,009		-		-		-		766		-		-		1,775
Total multifamily		55,310		80,237		137,259		72,861		13,876		41,591		562		-		401,696

HELOC
Pass		2,735		2,679		490		1,757		1,756		2,995		89,161		-		101,573
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		25		1		41		24		184		1,389		-		1,664
Total HELOC		2,735		2,704		491		1,798		1,780		3,179		90,550		-		103,237

Other
Pass		4,060		2,278		1,569		153		85		73		14,697		-		22,915
Special Mention		-		-		-		-		-		-		-		-		-
Substandard		-		-		-		-		-		-		-		-		-
Total other		4,060		2,278		1,569		153		85		73		14,697		-		22,915

Total loans
Pass		963,994		958,129		682,010		344,237		158,932		280,746		450,136		1,408		3,839,592
Special Mention		1,650		20,320		35,050		3,621		1,863		3,681		4,392		-		70,577
Substandard		-		18,560		20,005		20,123		31,991		22,419		19,686		-		132,784
Total loans	$	965,644	$	997,009	$	737,065	$	367,981	$	192,786	$	306,846	$	474,214	$	1,408	$	4,042,953

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The ~~substandard credit quality indicator includes both potential problem loans that are currently performing~~gross charge-offs activity by loan type and ~~nonperforming loans.~~year of origination for the three months ended March 31, 2024 were as follows:


Three months ended March 31, 2024	2024		2023		2022		2021		2020		Prior		Revolving Loans		Revolving Loans Converted To Term Loans		Total
Commercial	$	-		-		-		-		-		15	$	-	$	-	$	15
Commercial real estate – investor		-		-		-		-		16		-		-		-		16
Commercial real estate – owner occupied		-				-		3,853		-		34		-		-		3,887
Other		-		-		-		-		-		70		-		-		70
Total	$	-	$	-	$	-	$	3,853	$	16	$	119		-		-	$	3,988

The Company had ~~$1.2 million~~$378,000 and ~~$1.8 million~~$170,000 in residential real estate loans in the process of foreclosure as of ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023, respectively. ~~The Company also had $937,000 and $225,000~~

There were six loans modified during the three-month period ending March 31, 2024, totaling $18.6 million in ~~residential real estate included~~aggregate, which were experiencing financial difficulty. There were three loans modified during the three-month period ending March 31, 2023, totaling $2.8 million in ~~OREO~~aggregate, which were experiencing financial difficulty. There were no modified loans experiencing financial difficulty in payment default as of ~~September 30, 2017,~~March 31, 2024 and ~~December~~March 31, ~~2016, respectively.~~2023.

~~Tableof Contents~~

~~Impaired loans, which include nonaccrual loans and accruing troubled debt restructurings, by class~~The following tables present the amortized costs basis of loans ~~for the September 30, 2017 periods listed~~at March 31, 2024, and March 31, 2023 that were ~~as follows:~~

Nine Months Ended

As of September 30, 2017

September 30, 2017

Unpaid

Average

Interest

Recorded

Principal

Related

Recorded

Income


Investment

Balance

Allowance

Investment

Recognized
With no related allowance recorded

Commercial

$
207

$
360

$
-

$
123

$
-
Leases

196

227

-

281

-
Commercial real estate

Owner occupied general purpose

457

495

-

1,169

-
Owner occupied special purpose

359

509

-

372

-
Non-owner occupied general purpose

1,218

1,592

-

1,481

2
Non-owner occupied special purpose

-

-

-

507

-
Retail properties

1,113

1,199

-

1,146

-
Farm

-

-

-

-

-
Construction

Homebuilder

-

-

-

-

-
Land

-

-

-

-

-
Commercial speculative

-

-

-

37

-
All other

205

231

-

206

-
Residential

Investor

1,374

1,627

-

1,607

36
Multifamily

4,757

4,965

-

2,379

-
Owner occupied

8,150

9,524

-

8,987

119
Revolving and junior liens

1,991

2,173

-

2,237

27
Consumer

8

8

-

104

-
Total impaired loans with no recorded allowance

20,035

22,910

-

20,636

184

With an allowance recorded

Commercial

-

-

-

-

-
Leases

-

-

-

-

-
Commercial real estate

Owner occupied general purpose

-

-

-

-

-
Owner occupied special purpose

-

-

-

-

-
Non-owner occupied general purpose

-

-

-

123

-
Non-owner occupied special purpose

-

-

-

-

-
Retail properties

-

-

-

-

-
Farm

-

-

-

-

-
Construction

Homebuilder

-

-

-

-

-
Land

-

-

-

-

-
Commercial speculative

-

-

-

-

-
All other

-

-

-

-

-
Residential

Investor

-

-

-

-

-
Multifamily

-

-

-

-

-
Owner occupied

-

-

-

402

-
Revolving and junior liens

51

51

6

26

2
Consumer

-

-

-

-

-
Total impaired loans with a recorded allowance

51

51

6

551

2
Total impaired loans

$
20,086

$
22,961

$
6

$
21,187

$
186

~~Tableof Contents~~

~~Impaired loans by class of loans as of December 31, 2016, and for the nine months ended September 30, 2016, were as follows:~~

Nine Months Ended

As of December 31, 2016

September 30, 2016

Unpaid

Average

Interest

Recorded

Principal

Related

Recorded

Income


Investment

Balance

Allowance

Investment

Recognized
With no related allowance recorded

Commercial

$
240

$
388

$
-

$
326

$
-
Leases

366

371

-

-

-
Commercial real estate

Owner occupied general purpose

1,881

2,131

-

2,412

66
Owner occupied special purpose

385

518

-

580

-
Non-owner occupied general purpose

1,744

2,010

-

1,655

2
Non-owner occupied special purpose

1,013

1,649

-

506

-
Retail properties

1,179

1,235

-

990

-
Farm

-

-

-

636

-
Construction

Homebuilder

-

-

-

-

-
Land

-

-

-

-

-
Commercial speculative

74

81

-

80

-
All other

207

221

-

-

-
Residential

Investor

1,841

2,308

-

1,864

35
Multifamily

-

-

-

-

-
Owner occupied

9,824

11,391

-

9,916

120
Revolving and junior liens

2,484

3,018

-

2,527

9
Consumer

-

-

-

-

-
Total impaired loans with no recorded allowance

21,238

25,321

-

21,492

232

With an allowance recorded

Commercial

-

-

-

2

-
Leases

-

-

-

-

-
Commercial real estate

Owner occupied general purpose

-

-

-

-

-
Owner occupied special purpose

-

-

-

-

-
Non-owner occupied general purpose

246

595

246

132

31
Non-owner occupied special purpose

-

-

-

-

-
Retail properties

-

-

-

-

-
Farm

-

-

-

-

-
Construction

Homebuilder

-

-

-

-

-
Land

-

-

-

-

-
Commercial speculative

-

-

-

-

-
All other

-

-

-

-

-
Residential

Investor

-

-

-

-

-
Multifamily

-

-

-

-

-
Owner occupied

803

853

803

356

-
Revolving and junior liens

-

-

-

23

-
Consumer

-

-

-

-

-
Total impaired loans with a recorded allowance

1,049

1,448

1,049

513

31
Total impaired loans

$
22,287

$
26,769

$
1,049

$
22,005

$
263

~~Troubled debt restructurings (“TDRs”) are loans for which the contractual terms have been modified and~~ both ~~of these conditions exist: (1) there is a concession to the borrower and (2) the borrower is~~ experiencing financial difficulties. Loans are restructured on a case-by-case basis during the loan collection process with modifications generally initiated at the request of the borrower. These modifications may include reduction in interest rates, extension of term, deferrals of principal,difficulty and other modifications. The Bank participates in the U.S. Department of the Treasury’s (the “Treasury”) Home Affordable Modification Program (“HAMP”) which gives qualifying homeowners an opportunity to refinance into more affordable monthly payments.

~~Tableof Contents~~

The specific allocation of the allowance for loan losses for TDRs is determined by calculating the present value of the TDR cash flows by discounting the original payment less an assumption for probability of default at the original note’s issue rate, and adding this amount to the present value of collateral less selling costs. If the resulting amount is less than the recorded book value, the Bank either establishes a valuation allowance (i.e., specific reserve) as a component of the allowance for loan losses or charges off the impaired balance if it determines that such amount is a confirmed loss. This method is used consistently for all segments of the portfolio. The allowance for loan losses also includes an allowance based on a loss migration analysis for each loan category on loans that are not individually evaluated for specific impairment. All loans charged-off, including TDRs charged-off, are factored into this calculation by portfolio segment.

~~TDRs that were~~ modified during the period ~~are as follows:~~

TDR Modifications

TDR Modifications

Quarter Ended September 30, 2017

Nine Months Ended September 30, 2017

# of

Pre-modification

Post-modification

# of

Pre-modification

Post-modification


contracts

recorded investment

recorded investment

contracts

recorded investment

recorded investment

Troubled debt restructurings

Real estate - residential

Owner occupied

HAMP1

1

$
36

$
33

1

$
36

$
33

Other2

1

42

42

1

42

42

Revolving and junior liens

HAMP1

1

49

49

1

49

49

Other2

1

49

33

7

448

418

Total

4

$
176

$
157

10

$
575

$
542

TDR Modifications

TDR Modifications

Quarter Ended September 30, 2016

Nine Months Ended September 30, 2016

# of

Pre-modification

Post-modification

# of

Pre-modification

Post-modification


contracts

recorded investment

recorded investment

contracts

recorded investment

recorded investment

Troubled debt restructurings

Real estate - commercial

Other2

-

$
-

$
-

2

$
312

$
211

Real estate - residential

Owner occupied

HAMP1

-

-

-

1

239

235

Revolving and junior liens

HAMP1

-

-

4

469

433

Other2

1

70

70

1

70

70

Total

1

$
70

$
70

8

$
1,090

$
949

1~~HAMP: Home Affordable Modification Program~~

2~~Other: Change~~ended March 31, 2024, and March 31, 2023, by class and by type of ~~terms from bankruptcy court~~

~~TDRs are classified as being in default on a case-by-case~~modification. The percentage of the amortized cost basis ~~when they fail to be in compliance with the modified terms.~~ ~~There was no TDR default activity for the nine months ended September 30, 2017, and September 30, 2016, for~~of loans that were ~~restructured within~~modified to borrowers in financial distress as compared to the ~~12 month period prior to default.~~amortized cost basis of each class of financing receivable is also presented below.


March 31, 2024	Term Extension		Combination - Term Extension and Interest Rate Modification		Combination - Term Extension and Payment Modification ⁽¹⁾		Total Loans Modified		% of Total Loan Segment Modified to Total Loan Segment
Commercial	$	247	$	-	$	-	$	247	0.0%
Commercial real estate – investor		-		-		1,958		1,958	0.2%
Commercial real estate – owner occupied		12,244		3,309		854		16,407	2.1%
Total	$	12,491	$	3,309	$	2,812	$	18,612	0.5%


March 31, 2023	Term Extension		Combination - Term Extension and Interest Rate Modification		Combination - Term Extension and Payment Modification ⁽¹⁾		Total Loans Modified		% of Total Loan Segment Modified to Total Loan Segment
Commercial	$	-	$	979	$	-	$	979	0.1%
Commercial real estate – investor		-		-		1,774		1,774	0.2%
HELOC		20		-		-		20	0.0%
Total	$	20	$	979	$	1,774	$	2,773	0.1%

18¹ Payment modifications are either contractual delays in payment or a modificationof the payment amount.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

~~Note 5 – Allowance for Loan Losses~~

~~Changes in~~The Company closely monitors the ~~allowance for~~performance of loan ~~losses by segment~~modifications to borrowers experiencing financial difficulty. The following tables present the performance of loans ~~based on method~~that have been modified as of ~~impairment~~March 31, 2024 and March 31, 2023.


March 31, 2024	30-59 days past due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Loans Modified
Commercial	$	-	$	-	$	-	$	-	$	247	$	247
Commercial real estate – investor		-		-		-		-		1,958		1,958
Commercial real estate – owner occupied		-		-		-		-		16,407		16,407
Total	$	-	$	-	$	-	$	-	$	18,612	$	18,612


March 31, 2023	30-59 days past due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Loans Modified
Commercial	$	-	$	-	$	-	$	-	$	979	$	979
Commercial real estate – investor		-		-		-		-		1,774		1,774
HELOC		-		-		-		-		20		20
Total	$	-	$	-	$	-	$	-	$	2,773	$	2,773

The following tables summarize the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for ~~three~~the period ended March 31, 2024, and ~~nine months ended September 30, 2017, were~~March 31, 2023. The Company had two loans that had a payment modification as ~~follows:~~of March 31, 2024. One changed to a single payment at maturity and the other had a reduction of monthly payment until maturity; the financial impact of these modifications is immaterial. As of March 31, 2023, there was one loan that had a payment modification to a single payment at maturity.

Real Estate

Real Estate

Real Estate

Allowance for loan losses:

Commercial

Leases

Commercial

Construction

Residential

Consumer

Other

Total
Three months ended September 30, 2017

Beginning balance

$
2,150

$
791

$
8,107

$
857

$
2,576

$
848

$
507

$
15,836
Charge-offs

13

98

22

19

7

82

-

241
Recoveries

6

-

43

11

459

45

6

570
(Release) Provision

(104)

77

505

165

(607)

(1)

265

300
Ending balance

$
2,039

$
770

$
8,633

$
1,014

$
2,421

$
810

$
778

$
16,465

Nine months ended September 30, 2017

Beginning balance

$
1,629

$
633

$
9,547

$
389

$
2,692

$
833

$
435

$
16,158
Charge-offs

20

215

300

23

1,178

262

-

1,998
Recoveries

13

-

124

89

850

166

13

1,255
Provision (Release)

417

352

(738)

559

57

73

330

1,050
Ending balance

$
2,039

$
770

$
8,633

$
1,014

$
2,421

$
810

$
778

$
16,465

Ending balance: Individually evaluated for impairment

$
-

$
-

$
-

$
-

$
6

$
-

$
-

$
6
Ending balance: Collectively evaluated for impairment

$
2,039

$
770

$
8,633

$
1,014

$
2,415

$
810

$
778

$
16,459

Loans:

Ending balance

$
257,356

$
69,305

$
739,136

$
94,868

$
419,583

$
2,770

$
11,173

$
1,594,191
Ending balance: Individually evaluated for impairment

$
207

$
196

$
3,147

$
205

$
16,323

$
8

$
-

$
20,086
Ending balance: Collectively evaluated for impairment

$
257,149

$
69,109

$
735,989

$
94,663

$
403,260

$
2,762

$
11,173

$
1,574,105


March 31, 2024	Weighted-Average Term Extension (In Months)		Weighted-Average Interest Rate Change			Weighted-Average Delay of Payment (In Months)
Commercial		4.00		-	%		-
Commercial real estate – investor		24.00		-			-
Commercial real estate – owner occupied		5.24		0.15			-
Total		7.20		0.15	%		-


March 31, 2023	Weighted-Average Term Extension (In Months)		Weighted-Average Interest Rate Change			Weighted-Average Delay of Payment (In Months)
Commercial		4.00		5.00	%		-
Commercial real estate – investor		8.00		-			7.00
HELOC		24.00		-			-
Total		6.71		5.00	%		7.00

~~Changes in the allowance for loan losses by segment of loans based on method of impairment for three and nine months ended September 30, 2016, were as follows:~~

Real Estate

Real Estate

Real Estate

Allowance for loan losses:

Commercial

Leases

Commercial

Construction

Residential

Consumer

Other

Total
Three months ended September 30, 2016

Beginning balance

$
1,420

$
275

$
8,954

$
380

$
2,933

$
862

$
998

$
15,822
Charge-offs

76

-

792

9

220

100

-

1,197
Recoveries

10

-

27

60

199

57

5

358
Provision (Release)

141

71

753

39

(577)

118

(545)

-
Ending balance

$
1,495

$
346

$
8,942

$
470

$
2,335

$
937

$
458

$
14,983

Nine months ended September 30, 2016

Beginning balance

$
2,041

$
55

$
9,013

$
265

$
1,694

$
1,190

$
1,965

$
16,223
Charge-offs

95

13

1,484

9

657

250

-

2,508
Recoveries

22

-

255

71

718

184

18

1,268
(Release) Provision

(473)

304

1,158

143

580

(187)

(1,525)

-
Ending balance

$
1,495

$
346

$
8,942

$
470

$
2,335

$
937

$
458

$
14,983

Ending balance: Individually evaluated for impairment

$
-

$
-

$
264

$
-

$
250

$
-

$
-

$
514
Ending balance: Collectively evaluated for impairment

$
1,495

$
346

$
8,678

$
470

$
2,085

$
937

$
458

$
14,469

Loans:

Ending balance

$
136,819

$
47,215

$
617,280

$
28,786

$
357,846

$
3,325

$
11,581

$
1,202,852
Ending balance: Individually evaluated for impairment

$
583

$
-

$
8,426

$
76

$
14,038

$
-

$
-

$
23,123
Ending balance: Collectively evaluated for impairment

$
136,236

$
47,215

$
608,854

$
28,710

$
343,808

$
3,325

$
11,581

$
1,179,729

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 64 – Other Real Estate Owned

Details related to the activity in the other real estate owned (“OREO”) portfolio, net of valuation reserve, for the periods presented are itemized in the following table:


	Quarters Ended				Nine Months Ended
	September 30,				September 30,

									Three Months Ended
									March 31,
Other real estate owned	2017		2016		2017		2016		2024		2023
Balance at beginning of period	$	11,724	$	16,252	$	11,916	$	19,141	$	5,123	$	1,561
Property additions		176		255		3,796		1,223
Property improvements		-		4		-		16
Property additions, net of acquisition adjustments										-		291
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		1,956		2,002		5,058		4,931
Period valuation adjustments		920		365		1,630		1,305
Proceeds from property disposals, net of participation purchase and gains/losses										-		328
Period valuation write-down										-		269
Balance at end of period	$	9,024	$	14,144	$	9,024	$	14,144	$	5,123	$	1,255

Activity in the valuation allowance was as follows:


	Quarters Ended				Nine Months Ended
	September 30,				September 30,
	2017		2016		2017		2016

									Three Months Ended
									March 31,
									2024		2023
Balance at beginning of period	$	8,304	$	13,377	$	9,982	$	14,127	$	118	$	856
Provision for unrealized losses		920		365		1,630		1,305		-		269
Reductions taken on sales		(421)		(488)		(2,809)		(2,178)		-		(272)
Balance at end of period	$	8,803	$	13,254	$	8,803	$	13,254	$	118	$	853

Expenses related to OREO, net of lease revenue includes:


	Quarters Ended				Nine Months Ended
	September 30,				September 30,
	2017		2016		2017		2016

									Three Months Ended
									March 31,
									2024		2023
Gain on sales, net	$	(276)	$	(249)	$	(454)	$	(316)	$	-	$	28
Provision for unrealized losses		920		365		1,630		1,305		-		269
Operating expenses		221		361		1,037		1,217		113		9
Less:
Lease revenue		185		51		285		163		67		-
Net OREO expense	$	680	$	426	$	1,928	$	2,043	$	46	$	306

Note 75 – Deposits

Major classifications of deposits were as follows:


	September 30, 2017		December 31, 2016

					March 31, 2024		December 31, 2023
Noninterest bearing demand	$	556,874	$	513,688	$	1,799,927	$	1,834,891
Savings		260,268		256,159		955,528		971,334
NOW accounts		417,054		419,417		569,814		565,375
Money market accounts		270,647		275,273		696,354		671,240
Certificates of deposit of less than $100,000		219,152		228,993		289,962		266,035
Certificates of deposit of $100,000 through $250,000		114,373		110,992		205,638		180,289
Certificates of deposit of more than $250,000		50,747		62,263		91,052		81,582
Total deposits	$	1,889,115	$	1,866,785	$	4,608,275	$	4,570,746

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 86 – Borrowings

The following table is a summary of borrowings as of ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016.~~2023. Junior subordinated debentures are discussed in more detail in Note 9:7.

September 30, 2017

December 31, 2016

Securities sold under repurchase agreements

$
26,853

$
25,715

FHLBC advances1

125,000

70,000

Junior subordinated debentures

57,627

57,591

Senior notes

44,033

43,998

Total borrowings

$
253,513

$
197,304


	March 31, 2024		December 31, 2023
Securities sold under repurchase agreements	$	33,546	$	26,470
Other short-term borrowings		220,000		405,000
Junior subordinated debentures¹		25,773		25,773
Subordinated debentures		59,403		59,382
Total borrowings	$	338,722	$	516,625

¹~~Included in other short-term borrowings on the balance sheet.~~See Note 7: Junior Subordinated Debentures.

The Company enters into deposit sweep transactions where the transaction amounts are secured by pledged securities. These transactions consistently mature overnight from the transaction date and are governed by sweep repurchase agreements. All sweep repurchase agreements are treated as financings secured by U.S. government agencies and collateralized mortgage-backed securities, and had a carrying amount of ~~$26.9~~$33.5 million at ~~September 30, 2017,~~March 31, 2024, and ~~$25.7~~$26.5 million at December 31, ~~2016.~~2023. The fair value of the pledged collateral was ~~$41.5~~$45.2 million at ~~September 30, 2017~~March 31, 2024, and ~~$43.0~~$45.7 million at December 31, ~~2016.~~2023. At ~~September 30, 2017,~~March 31, 2024, there were no customers with secured balances exceeding 10% of stockholders’ equity.

The Company’s borrowings at the FHLBC require the Bank to be a member and invest in the stock of the FHLBC. Total borrowings are generally limited to the lower of 35% of total assets or 60% of the book value of certain mortgage loans. As of ~~September 30, 2017,~~March 31, 2024, the Bank had ~~$125.0~~$220.0 million in short-term advances outstanding under the FHLBC, ~~as compared to $70.0~~and $405.0 million ~~outstanding~~in short-term advances as of December 31, ~~2016. As of September 30, 2017,~~2023. FHLBC stock held at March 31, 2024 was valued at ~~$5.6~~$13.6 million, and any potential FHLBC advances were collateralized by ~~securities with a fair value of $87.4 million~~loans and ~~loans~~securities with a principal balance of ~~$251.3 million,~~$1.44 billion, which carried a ~~FHLBC calculated~~FHLBC-calculated combined collateral value of ~~$273.8 million.~~$998.9 billion. The Company had excess collateral of ~~$74.5~~$778.9 million available to secure borrowings at ~~September 30, 2017.~~March 31, 2024.

In the second quarter of 2021, we issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”). The Company used the net proceeds from the offering for general corporate purposes. The Notes bear interest at a fixed annual rate of 3.50%, from and including the date of issuance to but excluding April 15, 2026, payable semi-annually in arrears. From and including April 15, 2026 to, but excluding the maturity date or early redemption date, the interest rate will reset quarterly to an interest rate per annum equal to three-month Term Secured Overnight Financing Rate (“SOFR”) (as defined by the Note) plus 273 basis points, payable quarterly in arrears. As of March 31, 2024 and December 31, 2023, we had $59.4 million of subordinated debentures outstanding, net of deferred issuance cost.

The Company ~~completed a debt retirement and simultaneous senior debt offering in the fourth quarter of 2016. Subordinated debt of $45.0 million and $500,000 of~~issued senior notes ~~outstanding were paid off~~in December 2016 with ~~the proceeds of~~ a ~~$45.0 million senior notes issuance and cash on hand. The senior notes mature in ten years,~~ten-year maturity, and terms ~~include~~included interest payable semiannually at 5.75% for five years. Beginning December 31, 2021, the senior debt ~~will~~began to pay interest at a floating rate, with interest payable quarterly at three month LIBOR plus 385 basis points. The notes ~~are~~were redeemable, in whole or in part, at the option of the Company, beginning with the interest payment date on December 31, 2021, and on any floating rate interest payment date thereafter, at a redemption price equal to 100% of the principal amount of the notes plus accrued and unpaid interest. ~~Debt~~On June 30, 2023, we redeemed all of the $45.0 million senior notes, at which point the interest rate was 9.39%. Upon redemption, the related deferred debt issuance costs ~~incurred~~of $362,000 was also recorded as interest expense, resulting in an effective cost of this debt issuance of 12.85% for the ~~senior notes issuance totaled $1.0~~second quarter of 2023.

On February 24, 2020, the Company originated a $20.0 million three-year term note with a correspondent bank. The term note was issued at one-month LIBOR plus 175 basis points, and ~~are being deferred~~required principal payments quarterly and ~~recorded to expense over the ten year term of the notes. The unamortized costs are~~interest payments monthly. This note was included ~~as a reduction to the balance of the senior notes~~within Notes payable and other borrowings on the Consolidated Balance ~~Sheet.~~Sheets, and the remaining $9.0 million balance of the note was paid off on February 24, 2023. The Company also has an undrawn line of credit of $30.0 million with a correspondent bank to be used for short-term funding needs; advances under this line can be outstanding up to 360 days from the date of issuance. This line of credit has not been utilized since early 2019.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 97 – Junior Subordinated Debentures

The Company completed the sale of $27.5 million of cumulative trust preferred securities by its unconsolidated subsidiary, Old Second Capital Trust I, in June 2003. An additional $4.1 million of cumulative trust preferred securities were sold in July 2003. The trust preferred securities may remain outstanding for a 30-year term but, subject to regulatory approval, can be called in whole or in part by the Company after June 30, 2008. When not in deferral, distributions on the securities are payable quarterly at an annual rate of 7.80%. The Company issued a new $32.6 million subordinated debenture to Old Second Capital Trust I in return for the aggregate net proceeds of this trust preferred offering. The interest rate and payment frequency on the debenture are equivalent to the cash distribution basis on the trust preferred securities.

The Company issued ~~an additional~~ $25.0 million of cumulative trust preferred securities through a private placement completed by an ~~additional,~~ unconsolidated subsidiary, Old Second Capital Trust II, in April 2007. These trust preferred securities ~~also~~ mature in 30 years, but subject to ~~the aforementioned~~ regulatory approval, can be called in whole or in part on a quarterly basis commencing June 15, 2017. The quarterly cash distributions on the securities were fixed at 6.77% through June 15, 2017, and ~~float at~~now have a floating rate of 150 basis points over three-month ~~LIBOR thereafter. The Trust II issuance converted from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017.~~SOFR. Upon conversion to a floating rate, a cash flow hedge was initiated which resulted in the total interest rate paid on the debt of ~~4.30% as of September 30, 2017, compared to~~4.37% and 4.39% for the ~~rate paid prior to June 15, 2017 of 6.77%.~~quarters ended March 31, 2024 and March 31, 2023, respectively. The Company issued a ~~new~~ $25.8 million subordinated debenture to Old Second Capital Trust II in return for the aggregate net proceeds of this trust preferred offering. The interest rate and payment frequency on the debenture are equivalent to the cash distribution basis on the trust preferred securities. ~~Both of the~~

The junior subordinated debentures issued by the Company are disclosed on the Consolidated Balance ~~Sheet as junior subordinated debentures~~Sheets, and the related interest expense for each issuance is included in the Consolidated Statements of Income. As of ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023, the remaining unamortized debt issuance costs related to the junior subordinated debentures were

~~Tableof Contents~~

~~$752,000 and $787,000 respectively,~~less than $1,000 and are included as a reduction to the balance of the junior subordinated debentures on the Consolidated Balance ~~Sheet.~~Sheets. The remaining deferred issuance costs on the junior subordinated debentures related to the issuance of Old Second Capital Trust II will be amortized to interest expense over the remainder of the 30-year term of the notes and are included in the Consolidated Statements of Income.

Note 108 – Equity Compensation Plans

Stock-based awards are outstanding under the Company’s ~~2008~~2019 Equity Incentive Plan, as amended and restated (the ~~“2008~~“2019 Plan”~~) and the Company’s 2014 Equity Incentive Plan (the “2014 Plan,” and together with the 2008 Plan, the “Plans”~~). The ~~2014~~2019 Plan was originally approved at the ~~2014~~May 2019 annual stockholders’ meeting and authorized 600,000 shares, and at the May 2021 annual stockholders’ meeting, the Company obtained stockholder approval to increase the number of ~~stockholders; a maximum~~shares of ~~375,000~~common stock authorized for issuance under the 2019 Plan by 1,200,000 shares, ~~were authorized~~from 600,000 shares to ~~be issued under this plan.~~1,800,000 shares. Following the approval of the ~~2014~~2019 Plan, no further awards will be granted under ~~the 2008 Plan or~~ any other ~~Company equity compensation~~prior plan.At the May 2016 annual stockholders meeting, an amendment to the 2014 Plan authorized an additional 600,000 shares to be issued, which resulted in a total of 975,000 shares authorized for issuance under this plan.

The ~~2014~~2019 Plan authorizes the granting of qualified stock options, non-qualified stock options, restricted stock, restricted stock units, and stock appreciation ~~rights.~~rights (“SARs”). Awards may be granted to selected directors, ~~and~~ officers, employees or ~~employees~~eligible service providers under the ~~2014~~2019 Plan at the discretion of the Compensation Committee of the Company’s Board of Directors. As of ~~September 30, 2017, 453,209~~March 31, 2024, 712,201 shares remained available for issuance under the ~~2014~~2019 Plan.

~~There were no stock options~~ The Company has granted or exercised in the third quarter of 2017 and 2016. All stock options are granted for a term of ten years. There is no unrecognized compensation cost related to unvested stock options as all stock options of the Company’s common stock have fully vested.

~~A summary of stock option activity in the Plans for the nine months ended September 30, 2017, is as follows:~~

Weighted-

Weighted

Average

Average

Remaining

Exercise

Contractual

Aggregate


Shares

Price

Term (years)

Intrinsic Value

Beginning outstanding

94,500

$
25.82

-

-
Canceled

-

-

-

-
Expired

-

-

-

-
Exercised

-

-

-

-
Ending outstanding

94,500

$
25.82

0.3

$
-

Exercisable at end of period

94,500

$
25.82

0.3

$
-

~~Generally,~~only restricted stock ~~and~~units under the 2019 Equity Plan.

Generally, restricted stock units granted under the ~~Plans~~2019 Plan vest three years from the grant date, but the Compensation Committee of the Company’s Board of Directors has discretionary authority to change ~~some~~the terms of particular awards including the ~~amount of time until the vest date.~~vesting schedule.

~~Awards under the 2008 Plan will become fully vested upon a merger or change in control of the Company.~~ Under the ~~2014~~2019 Plan, unless otherwise provided in an award agreement, upon the occurrence of a change in control, ofall equity awards then held by the ~~Company,~~participant will become fully exercisable immediately if, and all stock awards and cash incentive awards will become fully earned and vested immediately if, (i) the ~~2014~~2019 Plan is not an obligation of the successor entity following ~~the~~a change in control or (ii) the ~~2014~~2019 Plan is an obligation of the successor entity following ~~the~~a change in control and the participant incurs a termination of service without cause or for good reason following the change in control. Notwithstanding the immediately preceding sentence, if the vesting of an ~~involuntary termination,~~award is conditioned upon the achievement of performance measures, then such vesting will generally be subject to the ~~stock options, stock appreciation rights, stock awards and cash incentive awards under~~following: if, at the ~~2014 Plan will become fully exercisable and vested. Performance-based awards generally will vest~~time of the change in control, the performance measures are less than 50% attained (pro rata based upon the ~~level of achievement~~time of the ~~applicable performance measures~~period through the change in control), the award will become vested and exercisable on a fractional basis with the numerator being equal to the percentage of attainment and the denominator being 50%; and if, at the time of the change in control, the performance measures are at least 50% attained (pro rata based upon the time of the period through the change in control), the award will become fully earned and vested immediately upon the change in control.

~~The Company granted~~Awards of restricted stock under ~~its equity compensation plans beginning in 2005 and it began granting restricted stock units in February 2009. Restricted stock awards under~~ the ~~Plans~~2019 Plan generally entitle holders to voting and dividend rights upon grant and are subject to forfeiture until certain restrictions have lapsed including employment for a specific period. ~~Restricted~~Awards of restricted stock units under the ~~Plans~~2019 Plan are also subject to forfeiture until certain restrictions have lapsed including employment for a specific period, but do not entitle holders to voting rights until the restricted period ends and shares are transferred in connection with the units.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

There were ~~161,500~~338,235 and 230,399 restricted ~~awards~~stock units issued under the ~~2014~~2019 Plan during the ~~nine~~three months ended ~~September 30, 2017. There were 130,000 restricted awards issuedduring the nine months ended September 30, 2016.~~March 31, 2024 and March 31, 2023, respectively. Compensation expense is recognized over the vesting period of the restricted ~~award~~stock units based on the market value of the award on the issue date. Total compensation cost that has been recorded for the ~~2014~~2019 Plan was ~~$925,100~~$1.2 million for the three months ended March 31, 2024 and ~~$485,000 in~~$948,000 for the ~~first nine~~three months ~~of 2017 and 2016, respectively.~~ended March 31, 2023.

~~Tableof Contents~~

A summary of changes in the Company’s unvested restricted awards for the ~~nine~~three months ended ~~September 30, 2017,~~March 31, 2024, is as follows:


	September 30, 2017
		Weighted
	Restricted	Average
	Stock Shares	Grant Date
	and Units	Fair Value
Nonvested at January 1	409,000	$	5.89

				March 31, 2024
					Weighted
				Restricted	Average
				Stock Shares	Grant Date
				and Units	Fair Value
Unvested at January 1				709,237	$	14.26
Granted	161,500		11.04	338,235		13.44
Vested	(91,500)		5.07	(204,969)		11.32
Forfeited	(14,000)		7.53	(3,000)		12.35
Nonvested at September 30	465,000	$	7.79
Unvested at March 31				839,503	$	14.65

Total unrecognized compensation cost of restricted awards was ~~$2.0~~$6.9 million as of ~~September 30, 2017,~~March 31, 2024, which is expected to be recognized over a weighted-average period of ~~2.11~~2.19 years. ~~Total unrecognized compensation cost of restricted awards was $1.1 million as of September 30, 2016, which was expected to be recognized over a weighted-average period of 1.99 years.~~

Note 119 – Earnings Per Share

The earnings per share, – both basic and diluted, – are ~~included below~~ as follows:


	Three Months Ended March 31,
	2024		2023
Basic earnings per share:
Weighted-average common shares outstanding		44,758,559		44,619,118
Net income	$	21,312	$	23,607
Basic earnings per share	$	0.48	$	0.53

Diluted earnings per share:
Weighted-average common shares outstanding		44,758,559		44,619,118
Dilutive effect of unvested restricted awards ¹		765,325		697,480
Diluted average common shares outstanding		45,523,884		45,316,598

Net Income	$	21,312	$	23,607
Diluted earnings per share	$	0.47	$	0.52


¹ Includes the common stock equivalents for restricted share rights that are dilutive.

Table of ~~September 30 (in~~Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except ~~for share and~~ per share ~~data):~~data, unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,


2017

2016

2017

2016

Basic earnings per share:

Weighted-average common shares outstanding

29,627,086

29,554,716

29,591,811

29,524,796

Net income

$
8,077

$
3,499

$
17,650

$
10,666

Basic earnings per share

$
0.27

$
0.12

$
0.60

$
0.36

Diluted earnings per share:

Weighted-average common shares outstanding

29,627,086

29,554,716

29,591,811

29,524,796

Dilutive effect of nonvested restricted awards1

473,967

282,228

425,081

303,221

Dilutive effect of stock options

2,556

1,238

2,473

413

Diluted average common shares outstanding

30,103,609

29,838,182

30,019,365

29,828,430

Net Income

$
8,077

$
3,499

$
17,650

$
10,666

Diluted earnings per share

$
0.27

$
0.12

$
0.59

$
0.36

Number of antidilutive options and warrants excluded from the diluted earnings per share calculation

900,839

967,339

900,839

977,426

1 Includes the common stock equivalents for restricted share rights that are dilutive.

The above earnings per share calculation did not include a warrant for 815,339 shares of common stock, at an exercise price of $13.43 per share, that was outstanding as of September 30, 2017, and September 30, 2016, because the warrant was anti-dilutive. Of note, the ten year warrant was issued in 2009, and was sold at auction by the Treasury in June 2013 to a third party investor.

Note 12 10 – Regulatory & Capital Matters

The Bank is subject to the risk-based capital regulatory guidelines, which include the methodology for calculating the risk-weighted Bank assets, developed by the Office of the Comptroller of the Currency (the “OCC”) and the other bank regulatory agencies. In connection with the current ~~economic environment, the Bank’s current level of nonperforming assets and the~~ risk-based capital regulatory guidelines, the Bank’s Board of Directors has ~~determined that~~established an internal guideline requiring the Bank ~~should~~to maintain a Tier 1 leverage capital ratio at or above eight percent (8%) and a total risk-based capital ratio at or above twelve percent (12%). At ~~September 30, 2017,~~March 31, 2024, the Bank exceeded those thresholds.

At ~~September 30, 2017,~~March 31, 2024, the Bank’s Tier 1 capital leverage ratio was ~~10.63%~~10.89%, an increase of 3948 basis ~~point~~points from December 31, ~~2016,~~2023, and is ~~well~~ above the 8.00% objective. The Bank’s total capital ratio was ~~13.52%~~14.03%, an increase of 779 basis points from December 31, ~~2016,~~2023, and also ~~modestly~~ above the objective of 12.00%.

~~Tableof Contents~~

Bank holding companies are generally required to maintain minimum levels of capital in accordance with capital guidelines implemented by the Board of Governors of the Federal Reserve System. The general bank and holding company capital adequacy guidelines are shown in the accompanying table, as are the capital ratios of the Company and the Bank, as of ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016.~~2023.

~~In July 2013, the U.S. federal~~The Basel III Rules are applicable to all banking ~~authorities issued final rules (the “Basel III Rules”) establishing more stringent regulatory~~organizations that are subject to minimum capital requirements, ~~for U.S. banking institutions,~~including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies,” which ~~went into effect on January 1, 2015.~~are generally holding companies with consolidated assets of less than $3.0 billion. A detailed discussion of the Basel III Rules is included in Part I, Item 1 of the Company’s Form 10-K for the year ended December 31, ~~2016,~~2023, under the heading “Supervision and Regulation.”

At ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023, the Company, on a consolidated basis, exceeded the minimum thresholds to be considered “well capitalized” under current regulatory defined capital ratios.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Capital levels and industry defined regulatory minimum required levels are as follows:


					Minimum Capital				To Be Well Capitalized Under
					Adequacy with Capital				Prompt Corrective
	Actual				Conservation Buffer if applicable1				Action Provisions2
	Amount		Ratio		Amount		Ratio		Amount		Ratio
September 30, 2017


																	Minimum Capital				Well Capitalized
																	Adequacy with Capital				Under Prompt Corrective
													Actual				Conservation Buffer, if applicable¹				Action Provisions²
													Amount		Ratio		Amount		Ratio		Amount		Ratio
March 31, 2024
Common equity tier 1 capital to risk weighted assets
Consolidated	$	170,622	8.88	%	$	110,482	5.750	%		N/A	N/A		$	566,730	12.02	%	$	330,042	7.00	%		N/A	N/A
Old Second Bank		243,109	12.67			110,330	5.750		$	124,720	6.50	%		614,947	13.06			329,604	7.00		$	306,061	6.50	%
Total capital to risk weighted assets
Consolidated		239,269	12.46			177,627	9.250			N/A	N/A			697,211	14.79			494,977	10.50			N/A	N/A
Old Second Bank		259,569	13.52			177,590	9.250			191,989	10.00			660,429	14.03			494,263	10.50			470,726	10.00
Tier 1 capital to risk weighted assets
Consolidated		221,579	11.54			139,207	7.250			N/A	N/A			591,730	12.55			400,773	8.50			N/A	N/A
Old Second Bank		243,109	12.67			139,111	7.250			153,502	8.00			614,947	13.06			400,233	8.50			376,690	8.00
Tier 1 capital to average assets
Consolidated		221,579	9.69			91,467	4.00			N/A	N/A			591,730	10.47			226,067	4.00			N/A	N/A
Old Second Bank		243,109	10.63			91,480	4.00			114,350	5.00			614,947	10.89			225,876	4.00			282,345	5.00

December 31, 2016

December 31, 2023
Common equity tier 1 capital to risk weighted assets
Consolidated	$	154,537	8.76	%	$	90,411	5.125	%		N/A	N/A		$	547,721	11.37	%	$	337,207	7.00	%		N/A	N/A
Old Second Bank		221,153	12.53			90,456	5.125		$	114,724	6.50	%		592,413	12.32			336,598	7.00		$	312,556	6.50	%
Total capital to risk weighted assets
Consolidated		216,769	12.29			152,126	8.625			N/A	N/A			677,076	14.06			505,640	10.50			N/A	N/A
Old Second Bank		237,306	13.45			152,176	8.625			176,436	10.00			636,768	13.24			504,990	10.50			480,943	10.00
Tier 1 capital to risk weighted assets
Consolidated		191,988	10.88			116,904	6.625			N/A	N/A			572,721	11.89			409,430	8.50			N/A	N/A
Old Second Bank		221,153	12.53			116,930	6.625			141,199	8.00			592,413	12.32			408,727	8.50			384,684	8.00
Tier 1 capital to average assets
Consolidated		191,988	8.90			86,287	4.00			N/A	N/A			572,721	10.06			227,722	4.00			N/A	N/A
Old Second Bank		221,153	10.24			86,388	4.00			107,985	5.00			592,413	10.41			227,632	4.00			284,540	5.00

¹~~As of September 30, 2017, amounts~~Amounts are shown inclusive of a capital conservation buffer of ~~1.25%; as compared to December 31, 2016, of 0.625%~~2.50%.

²The prompt corrective action provisions are only applicable at the Bank level. The Bank exceeded the general minimum regulatory requirements to be considered “well capitalized.”

As part of its response to the impact of the COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted the Current Expected Credit Losses (“CECL”) methodology during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2020, we elected to utilize the five-year CECL transition. As of March 31, 2024, the capital measures of the Company exclude $951,000, which is the modified CECL transition adjustment.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Dividend Restrictions

In addition to the above requirements, banking regulations and capital guidelines generally limit the amount of dividends that may be paid by a bank without prior regulatory approval. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s profits, combined with the retained profit of the previous two years, subject to the capital requirements described above. As of March 31, 2024, the Bank had capacity to pay dividends of $93.7 million to the Company without prior regulatory approval. Pursuant to the Basel III rules, ~~that came into effect January 1, 2015,~~ the Bank must keep a capital conservation buffer of ~~0.625% for 2016, 1.25% for 2017, 1.875% for 2018, and 2.5% for 2019 and thereafter of~~2.50% above the regulatory minimum capital requirements, which must consist entirely of Common Equity Tier 1 capital in order to avoid additional limitations on capital distributions and certain other payments.

~~Tableof Contents~~

Note 13 11 – Fair Value Measurements

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value hierarchy established by the Company also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Three levels of inputs that may be used to measure fair value are:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the Company has the ability to access as of the measurement date.

Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own view about the assumptions that market participants would use in pricing an asset or liability.

There were no transfers between levels at March 31, 2024, however the Company reclassified one states and political subdivisions security to an asset-backed security in all periods presented. During the three-month period ended March 31, 2023, $14.9 million of asset-backed securities and $6.8 million of collateralized mortgage obligations were transferred to Level 2 from Level 3.

The majority of securities available-for-sale are valued by external pricing services or dealer market participants and are classified in Level 2 of the fair value hierarchy. Both market and income valuation approaches are utilized. Quarterly, the Company evaluates the methodologies used by the external pricing services or dealer market participants to develop the fair values to determine whether the results of the valuations are representative of an exit price in the Company’s principal markets and an appropriate representation of fair value. The Company uses the following methods and significant assumptions to estimate fair value:

●

Government-sponsored agency debt securities are primarily priced using available market information through processes such as benchmark spreads, market valuations of like securities, like securities groupings and matrix pricing.

●

Other government-sponsored agency securities, ~~MBS~~Mortgage Backed Securities (“MBS”) and some of the actively traded real estate mortgage investment conduits and collateralized mortgage obligations are priced using available market information including benchmark yields, prepayment speeds, spreads, volatility of similar securities and trade date.

●

State and political subdivisions are largely grouped by characteristics (e.g., geographical data and source of revenue in trade dissemination systems). Because some securities are not traded daily and due to other grouping limitations, active market quotes are often obtained using benchmarking for like securities.

●

Auction rate securities are priced using market spreads, cash flows, prepayment speeds, and loss analytics. Therefore, the valuations of auction rate asset-backed securities are considered Level 2 valuations.

●

Asset-backed collateralized loan obligations were priced using data from a pricing matrix supported by our bond accounting service provider and are therefore considered Level 2 valuations.

●

Annually every security holding is priced by a pricing service independent of the regular and recurring pricing services used. The independent service provides a measurement to indicate if the price assigned by the regular service is within or outside of a reasonable range. Management reviews this report and applies judgment in adjusting calculations at year end related to securities pricing.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

●

Residential mortgage loans available for sale in the secondary market are carried at fair market value. The fair value of loans held-for-sale is determined using quoted secondary market prices.

●

Lending related commitments to fund certain residential mortgage loans, e.g., residential mortgage loans with locked interest rates to be sold in the secondary market and forward commitments for the future delivery of mortgage loans to third party investors, as well as forward commitments for future delivery of MBS, are considered derivatives. Fair values are estimated based on observable changes in mortgage interest rates including prices for MBS from the date of the commitment and do not typically involve significant judgments by management.

●

The fair value of mortgage servicing rights is based on a valuation model that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income to derive the resultant value. The Company is able to compare the valuation model inputs, such as the discount rate, prepayment speeds, weighted average delinquency and foreclosure/bankruptcy rates to widely available published industry data for reasonableness.

●

Interest rate swap positions, both assets and liabilities, are based on valuation pricing models using an income approach reflecting readily observable market parameters such as interest rate yield curves.

●

The fair value of ~~impaired~~individually evaluated loans with specific allocations of the allowance for ~~loan~~credit losses is essentially based on recent real estate appraisals or the fair value of the collateralized asset. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are made in the appraisal process by the appraisers to reflect differences between the available comparable sales and income data. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

●

Nonrecurring adjustments to certain commercial and residential real estate properties classified as ~~OREO~~other real estate owned (“OREO”) are measured at ~~the lower of carrying amount or~~ fair value, less costs to sell. Fair values are based on third party appraisals of the property,

~~Tableof Contents~~

resulting in a Level 3 ~~classification.~~classification, or an executed pending sales contract. In cases where the carrying amount exceeds the fair value, less costs to sell, ~~an impairment~~a valuation loss is recognized.

Assets and Liabilities Measured at Fair Value on a Recurring Basis:

The tables below present the balance of assets and liabilities at ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023, respectively, measured by the Company at fair value on a recurring basis:


	September 30, 2017
	Level 1		Level 2		Level 3		Total

									March 31, 2024
									Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	3,990	$	-	$	-	$	3,990	$	171,000	$	-	$	-	$	171,000
U.S. government agencies		-		13,451		-		13,451		-		56,979		-		56,979
U.S. government agencies mortgage-backed		-		11,030		-		11,030		-		101,075		-		101,075
States and political subdivisions		-		216,672		12,360		229,032		-		209,839		12,903		222,742
Corporate bonds		-		10,577		-		10,577
Collateralized mortgage obligations		-		77,894		2,492		80,386		-		379,603		-		379,603
Asset-backed securities		-		131,759		-		131,759		-		64,222		2,485		66,707
Collateralized loan obligations		-		53,259		-		53,259		-		170,691		-		170,691
Loans held-for-sale		-		1,641		-		1,641		-		1,072		-		1,072
Mortgage servicing rights		-		-		6,684		6,684		-		-		10,564		10,564
Interest rate swap agreements		-		128		-		128
Interest rate swap agreements, including risk participation agreement										-		6,001		-		6,001
Mortgage banking derivatives		-		289		-		289		-		49		-		49
Total	$	3,990	$	516,700	$	21,536	$	542,226	$	171,000	$	989,531	$	25,952	$	1,186,483


Liabilities:
Interest rate swap agreements, including risk participation agreements	$	-	$	1,566	$	-	$	1,566	$	-	$	8,917	$	-	$	8,917
Total	$	-	$	1,566	$	-	$	1,566	$	-	$	8,917	$	-	$	8,917

December 31, 2016


Level 1

Level 2

Level 3

Total
Assets:

Securities available-for-sale

U.S. government agencies mortgage-backed

$
-

$
41,534

$
-

$
41,534
States and political subdivisions

-

46,477

22,226

68,703
Corporate bonds

-

10,630

-

10,630
Collateralized mortgage obligations

-

167,808

3,119

170,927
Asset-backed securities

-

138,407

-

138,407
Collateralized loan obligations

-

101,637

-

101,637
Loans held-for-sale

-

4,918

-

4,918
Mortgage servicing rights

-

-

6,489

6,489
Interest rate swap agreements

-

673

-

673
Mortgage banking derivatives

-

287

-

287
Total

$
-

$
512,371

$
31,834

$
544,205

Liabilities:

Interest rate swap agreements, including risk participation agreements

$
-

$
1,667

$
-

$
1,667
Total

$
-

$
1,667

$
-

$
1,667

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


	December 31, 2023
	Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	169,574	$	-	$	-	$	169,574
U.S. government agencies		-		56,959		-		56,959
U.S. government agencies mortgage-backed		-		106,370		-		106,370
States and political subdivisions		-		214,006		13,059		227,065
Collateralized mortgage obligations		-		392,544		-		392,544
Asset-backed securities		-		66,166		2,270		68,436
Collateralized loan obligations		-		171,881		-		171,881
Loans held-for-sale		-		1,322		-		1,322
Mortgage servicing rights		-		-		10,344		10,344
Interest rate swap agreements		-		5,391		-		5,391
Mortgage banking derivatives		-		(10)		-		(10)
Total	$	169,574	$	1,014,629	$	25,673	$	1,209,876

Liabilities:
Interest rate swap agreements, including risk participation agreements	$	-	$	8,324	$	-	$	8,324
Total	$	-	$	8,324	$	-	$	8,324

The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are as follows:


		Three Months Ended March 31, 2024
	Securities available-for-sale
			States and		Mortgage
	Asset-backed		Political		Servicing
	Securities		Subdivisions		Rights
Beginning balance January 1, 2024	$	2,270	$	13,059	$	10,344
Transfers out of Level 3		-		-		-
Total gains or losses
Included in earnings		-		(33)		172
Included in other comprehensive income		(29)		(89)		-
Purchases, issuances, sales, and settlements
Purchases		259		-		-
Issuances		-		-		126
Settlements		(15)		(34)		(78)
Ending balance March 31, 2024	$	2,485	$	12,903	$	10,564

Nine Months Ended September 30, 2017

Securities available-for-sale

Collateralized

States and

Mortgage

Mortgage

Political

Servicing


Obligation

Subdivisions

Rights
Beginning balance January 1, 2017

$
3,119

$
22,226

$
6,489
Total gains or losses

Included in earnings (or changes in net assets)

32

-

(354)
Included in other comprehensive income

7

(501)

-
Purchases, issuances, sales, and settlements

Purchases

-

10,994

-
Issuances

-

-

951
Settlements

(666)

(20,359)

(402)
Ending balance September 30, 2017

$
2,492

$
12,360

$
6,684

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Nine Months Ended September 30, 2016

Securities available-for-sale

States and

Mortgage

Political

Servicing

Subdivisions

Rights
Beginning balance January 1, 2016

$
111

$
5,847
Transfers out of Level 3

(42)

-
Total gains or losses

Included in earnings (or changes in net assets)

-

(1,394)
Included in other comprehensive income

9

-
Purchases, issuances, sales, and settlements

Issuances

-

1,148
Settlements

(78)

(526)
Ending balance September 30, 2016

$
-

$
5,075


		Three Months Ended March 31, 2023
		Securities available-for-sale
			Collateralized		States and		Mortgage
	Asset-backed		Mortgage		Political		Servicing
	Securities		Obligations		Subdivisions		Rights
Beginning balance January 1, 2023	$	16,741	$	6,770	$	12,501	$	11,189
Transfers into Level 3		-		-		-		-
Transfers out of Level 3		(14,885)		(6,764)		-		-
Total gains or losses
Included in earnings		(11)		-		(34)		(471)
Included in other comprehensive income		219		(6)		430		-
Purchases, issuances, sales, and settlements
Purchases		406		-		-		-
Issuances		-		-		-		120
Settlements		(355)		-		(33)		(54)
Ending balance March 31, 2023	$	2,115	$	-	$	12,864	$	10,784

The following table and commentary ~~presents~~present quantitative and qualitative information about Level 3 fair value measurements as of ~~September 30, 2017:~~March 31, 2024:


						Weighted

													Weighted
Measured at fair value				Unobservable		Average					Significant Unobservable		Average
on a recurring basis:	Fair Value		Valuation Methodology	Inputs	Range of Input	of Inputs		Fair Value		Valuation Methodology	Inputs	Range of Input	of Inputs


States and political subdivisions								$	12,903	Discounted Cash Flow	Discount Rate	3.2 – 3.7%	3.5	%
											Liquidity Premium	0.5 – 0.5%	0.5	%

Asset-backed securities								$	2,485	Discounted Cash Flow	Discount Rate	5.5 - 5.5%	5.5	%

Mortgage servicing rights	$	6,684	Discounted Cash Flow	Discount Rate	10.0 - 1576.2%	10.2	%	$	10,564	Discounted Cash Flow	Discount Rate	9.0 – 11.0%	9.0	%
				Prepayment Speed	7.0 - 68.3%	10.0	%


											Prepayment Speed	5.2 – 31.5%	6.1	%

The following table and commentary ~~presents~~present quantitative and qualitative information about Level 3 fair value measurements as of December 31, ~~2016:~~2023:

Weighted
Measured at fair value

Unobservable

Average
on a recurring basis:

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Mortgage servicing rights

$
6,489

Discounted Cash Flow

Discount Rate

10.0 - 17.0%

10.2
%

Prepayment Speed

6.5 - 77.8%

9.6
%


						Weighted
Measured at fair value				Significant Unobservable		Average
on a recurring basis:	Fair Value		Valuation Methodology	Inputs	Range of Input	of Inputs

States and political subdivisions	$	13,059	Discounted Cash Flow	Discount Rate	3.2– 5.4%	4.7	%
				Liquidity Premium	0.5 - 0.5%	0.5	%

Asset-backed securities	$	2,270	Discounted Cash Flow	Discount Rate	5.6 - 5.6%	5.6	%

Mortgage servicing rights	$	10,344	Discounted Cash Flow	Discount Rate	9.0 – 11.0%	9.0	%
				Prepayment Speed	5.1 - 33.0%	6.6	%

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

In addition to the above, Level 3 fair value measurement included $12.4 million for state and political subdivisions representing various local municipality securities and $2.5 million of collateralized mortgage obligations at September 30, 2017. Both of these were classified as securities available-for-sale, and were valued using a discount based on market spreads of similar assets, but the liquidity premium was an unobservable input. The state and political subdivisions securities balance in Level 3 fair value at September 30, 2016, was zero; the securities were transferred to Level 3 in the fourth quarter of 2016. Given the small dollar amount and size of the municipality involved, this is categorized as Level 3 based on the payment stream received by the Company from the municipality. That payment stream is otherwise an unobservable input.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis:

The Company may be required, from time to time, to measure certain other assets at fair value on a nonrecurring basis in accordance with GAAP. These assets consist of ~~impaired~~individually evaluated loans and OREO. For assets measured at fair value on a nonrecurring basis at ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023, respectively, the following tables provide the level of valuation assumptions used to determine each valuation and the carrying value of the related assets:


	September 30, 2017
	Level 1		Level 2		Level 3		Total
Impaired loans1	$	-	$	-	$	45	$	45

									March 31, 2024
									Level 1		Level 2		Level 3		Total
Individually evaluated loans¹									$	-	$	-	$	53,182	$	53,182
Other real estate owned, net2		-		-		9,024		9,024		-		-		5,123		5,123
Total	$	-	$	-	$	9,069	$	9,069	$	-	$	-	$	58,305	$	58,305

¹Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent ~~loans;~~loans, which had a carrying amount of ~~$51,000~~$59.3 million and a valuation allowance of ~~$6,000~~$6.2 million resulting in a decrease of specific allocations within the allowance for ~~loan~~credit losses on loans of ~~$92,000~~$4.9 million for the ~~nine~~three months ended ~~September 30, 2017.~~March 31, 2024.

²OREO is measured at ~~the lower of carrying or~~ fair value, less costs to sell, and had a net carrying amount of ~~$9.0~~$5.1 million at March 31, 2024, which is made up of the outstanding balance of ~~$18.7~~$5.2 million, net of a valuation allowance of ~~$8.8 million and participations of $900,000 at September 30, 2017.~~$118,000.


	December 31, 2016
	Level 1		Level 2		Level 3		Total
Impaired loans1	$	-	$	-	$	-	$	-

									December 31, 2023
									Level 1		Level 2		Level 3		Total
Individually evaluated loans¹									$	-	$	-	$	66,180	$	66,180
Other real estate owned, net2		-		-		11,916		11,916		-		-		5,123		5,123
Total	$	-	$	-	$	11,916	$	11,916	$	-	$	-	$	71,303	$	71,303

¹Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent ~~loans;~~loans, which had a carrying amount of $77.3 million and a valuation allowance of ~~$1.0~~$11.1 million resulting in ~~an increase~~a decrease of specific allocations within the allowance for ~~loan~~credit losses on loans of ~~$1.0~~$6.5 million for the year December 31, ~~2016.~~2023.

²OREO is measured at ~~the lower of carrying or~~ fair value, less costs to sell, and had a net carrying amount of ~~$11.9~~$5.1 million at December 31, 2023, which is made up of the outstanding balance of ~~$23.5~~$5.2 million, net of a valuation allowance of ~~$10.0 million and participations of $1.6 million, at December 31, 2016.~~$118,000.

The Company has estimated the fair values of these assets based primarily on Level 3 inputs. OREO and ~~impaired~~individually evaluated loans are generally valued using the fair value of collateral provided by third party appraisals. These valuations include assumptions related to cash flow projections, discount rates, and recent comparable sales. The numerical ranges of unobservable inputs for these valuation assumptions are not meaningful.

Note 1412 – Fair Values of Financial Instruments

The estimated fair values approximate carrying amount for all items except those described in the following table. Securities available-for-sale fair values are based upon market prices or dealer quotes, and if no such information is available, on the rate and term of the security. The carrying value of FHLBC stock approximates fair value as the stock is nonmarketable and can only be sold to the FHLBC or another member institution at par. ~~FHLBC stock is carried at cost~~At March 31, 2024 and ~~considered a Level 2~~December 31, 2023, the fair ~~value. Fair~~ values of loans ~~were~~are estimated on an exit price basis incorporating discounts for ~~portfolios of loans with similar financial characteristics, such as type~~credit, liquidity and ~~fixed or variable interest rate terms. Cash flows were discounted using current rates at which similar loans would be made to borrowers with similar ratings and for similar maturities.~~marketability factors. The fair value of time deposits iswas estimated using discounted future cash flows at current rates offered for deposits of similar remaining maturities. The fair values of borrowings were estimated based on interest rates available to the Company for debt with similar terms and remaining maturities. The fair value of off balance sheet volume iswas not considered material.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The carrying amount and estimated fair values of financial instruments were as follows:


	March 31, 2024
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	48,841	$	48,841	$	48,841	$	-	$	-
Interest earning deposits with financial institutions		49,253		49,253		49,253		-		-
Securities available-for-sale		1,168,797		1,168,797		171,000		982,409		15,388
FHLBC and FRBC stock		28,518		28,518		-		28,518		-
Loans held-for-sale		1,072		1,072		-		1,072		-
Net loans		3,925,298		3,841,563		-		-		3,841,563
Mortgage servicing rights		10,564		10,564						10,564
Interest rate swap agreements		5,947		5,947		-		5,947		-
Interest rate lock commitments and forward contracts		49		49		-		49		-
Interest receivable on securities and loans		25,735		25,735		-		25,735		-

Financial liabilities:
Noninterest bearing deposits	$	1,799,927	$	1,799,927	$	1,799,927	$	-	$	-
Interest bearing deposits		2,808,348		2,798,825		-		2,798,825		-
Securities sold under repurchase agreements		33,546		33,546		-		33,546		-
Other short-term borrowings		220,000		220,000		-		220,000		-
Junior subordinated debentures		25,773		20,619		-		20,619		-
Subordinated debentures		59,403		49,797		-		49,797		-
Interest rate swap agreements		8,917		8,917		-		8,917		-
Interest payable on deposits and borrowings		3,617		3,617		-		3,617		-

September 30, 2017

Carrying

Fair


Amount

Value

Level 1

Level 2

Level 3
Financial assets:

Cash and due from banks

$
32,772

$
32,772

$
32,772

$
-

$
-
Interest bearing deposits with financial institutions

14,730

14,730

14,730

-

-
Securities available-for-sale

533,484

533,484

3,990

514,642

14,852
FHLBC and FRBC Stock

10,393

10,393

-

10,393

-
Loans held-for-sale

1,641

1,641

-

1,641

-
Loans, net

1,577,726

1,568,457

-

-

1,568,457
Accrued interest receivable

8,669

8,669

-

8,669

-

Financial liabilities:

Noninterest bearing deposits

$
556,874

$
556,874

$
556,874

$
-

$
-
Interest bearing deposits

1,332,241

1,329,668

-

1,329,668

-
Securities sold under repurchase agreements

26,853

26,853

-

26,853

-
Other short-term borrowings

125,000

125,000

-

125,000

-
Junior subordinated debentures

57,627

59,524

33,320

26,204

-
Senior notes

44,033

46,958

-

46,958

-
Interest rate swap agreements

1,439

1,439

-

1,439

-
Borrowing interest payable

773

773

-

773

-
Deposit interest payable

573

573

-

573

-

Table of Contents

December 31, 2016

Carrying

Fair


Amount

Value

Level 1

Level 2

Level 3
Financial assets:

Cash and due from banks

$
33,805

$
33,805

$
33,805

$
-

$
-
Interest bearing deposits with financial institutions

13,529

13,529

13,529

-

-
Securities available-for-sale

531,838

531,838

-

506,493

25,345
FHLBC and FRBC Stock

7,918

7,918

-

7,918

-
Loans held-for-sale

4,918

4,918

-

4,918

-
Loans, net

1,462,651

1,453,429

-

-

1,453,429
Accrued interest receivable

5,928

5,928

-

5,928

-

Financial liabilities:

Noninterest bearing deposits

$
513,688

$
513,688

$
513,688

$
-

$
-
Interest bearing deposits

1,353,097

1,351,000

-

1,351,000

-
Securities sold under repurchase agreements

25,715

25,715

-

25,715

-
Other short-term borrowings

70,000

70,000

-

70,000

-
Junior subordinated debentures

57,591

55,163

32,404

22,759

-
Subordinated debenture

43,998

43,998

-

43,998

-
Interest rate swap agreements

994

994

-

994

-
Borrowing interest payable

202

202

-

202

-
Deposit interest payable

599

599

-

599

-

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


	December 31, 2023
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	55,534	$	55,534	$	55,534	$	-	$	-
Interest earning deposits with financial institutions		44,611		44,611		44,611		-		-
Securities available-for-sale		1,192,829		1,192,829		169,574		1,007,926		15,329
FHLBC and FRBC stock		33,355		33,355		-		33,355		-
Loans held-for-sale		1,322		1,322		-		1,322		-
Net loans		3,998,689		3,876,381		-		-		3,876,381
Mortgage servicing rights		10,344		10,344						10,344
Interest rate swap agreements		5,302		5,302		-		5,302		-
Interest rate lock commitments and forward contracts		(10)		(10)		-		(10)		-
Interest receivable on securities and loans		27,159		27,159		-		27,159		-

Financial liabilities:
Noninterest bearing deposits	$	1,834,891	$	1,834,891	$	1,834,891	$	-	$	-
Interest bearing deposits		2,735,855		2,726,223		-		2,726,223		-
Securities sold under repurchase agreements		26,470		26,470		-		26,470		-
Junior subordinated debentures		405,000		405,000		-		405,000		-
Subordinated debentures		25,773		20,361		-		20,361		-
Senior notes		59,382		47,982				47,982
Interest rate swap agreements		8,234		8,324		-		8,324		-
Interest payable on deposits and borrowings		2,962		2,962		-		2,962		-

Note 1513 – Derivatives, Hedging Activities and Financial Instruments with Off-Balance Sheet Risk

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and ~~Derivative Transactions~~

~~To meet the financing needs~~economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its ~~customers,~~core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the ~~Bank, as a subsidiary~~amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s loan portfolio.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest income and expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company ~~is a party to various financial instruments with off-balance-sheet risk in the normal course~~primarily uses interest rate swaps as part of business. These off-balance-sheet financial instruments include commitments to originate and sell loans as well as financial standby, performance standby and commercial letters of credit. The instruments involve, to varying degrees, elements of credit andits interest rate risk ~~in excess of the amount recognized in the consolidated balance sheet.~~management strategy. The Bank’s exposure to credit loss for loan commitments and letters of credit is represented by the dollar amount of those instruments. Management generally uses the same credit policies and collateral requirements in making commitments and conditional obligations as it does for on-balance-sheet instruments.

~~Tableof Contents~~

~~Interest Rate Swap Designated as a Cash Flow Hedge~~

The Company entered into a forward starting interest rate swap on August 18, 2015, with an effective date of June 15, 2017. This transaction had a notional amount totaling $25.8 million as of September 30, 2017, was designated as a cash flow hedge of certain junior subordinated debentures and was determined to be fully effective during the period presented. As such, no amount of ineffectiveness has been included in net income. Therefore, the aggregate fair value of the ~~swap~~swaps is recorded in other assets or other liabilities with changes in fair value recorded in other comprehensive ~~income.~~income, net of tax. The amount included in other comprehensive income would be reclassified to current earnings should all or a portion of the hedge no longer be considered effective. For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in accumulated other comprehensive income and subsequently reclassified into interest income or interest expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest income or expense as interest payments are received on the variable rate loan pools or paid on the Company’s fixed-rate borrowings.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Interest rate swaps with notional amounts totaling $300.0 million as of March 31, 2024, and December 31, 2023, were designated as cash flow hedges of certain variable rate commercial and commercial real estate loan pools. Each of these hedges were executed to pay variable and receive fixed rate cash flows. Each of these hedges was determined to be effective during all periods presented and the Company expects the hedges to remain effective during the remaining terms of the swaps.

An interest rate swap with a notional amount of $25.8 million as of March 31, 2024 and December 31, 2023, is designated as a cash flow hedge of junior subordinated debentures and was executed to pay fixed and receive variable rate cash flows. The hedge was determined to be effective during all periods presented and the Company expects the hedge to remain ~~fully~~ effective during the remaining ~~term~~terms of the swap.

During the next twelve months, the Company estimates that an additional $5.5 million will be reclassified as an increase to interest income and an additional $609,000 will be reclassified as an increase to interest expense.

Non-designated Hedges

Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The ~~Bank will pay the counterparty a fixed~~Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. The notional amounts of interest rate swaps with its loan customers as of March 31, 2024 and ~~receive a floating~~December 31, 2023 were $107.0 million and $104.8 million, respectively. Those interest rate ~~based on three month LIBOR. Management concluded that it would be advantageous to enter this transaction given~~swaps are simultaneously hedged by offsetting derivatives that the Company ~~has trust preferred securities~~executes with a third party, such that ~~changed~~the Company minimizes its net risk exposure resulting from ~~fixed rate to floating rate on June 15, 2017. The cash flow hedge has a maturity date of June 15, 2037.~~

~~Summary information about~~such transactions. As the interest rate ~~swap designated as a cash flow~~derivatives associated with this program do not meet the strict hedge ~~is as follows:~~

As of

September 30, 2017

December 31, 2016
Notional amount

$
25,774

$
25,774

Unrealized loss

(1,439)

(994)

~~Other Interest Rate Swaps~~

The Bank also has interest rate derivative positions to assist with risk management that are not designated as hedging instruments. These derivative positions relate to transactions in which the Bank enters an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. Per contractualaccounting requirements, with the correspondent financial institution, the Bank had $4.2 million in securities available-for-sale pledged to support interest rate swap activity with one correspondent financial institution at September 30, 2017. The Bank had $6.2 million in securities pledged to support interest rate swap activity with one correspondent financial institution at December 31, 2016.

In connection with each transaction, the Bank agreed to pay interest to the client on a notional amount at a variable interest rate and receive interest from the client on the same notional amount at a fixed interest rate. At the same time, the Bank agreed to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the client to convert a variable rate loan to a fixed rate loan and is part of the Company’s interest rate risk management strategy. Because the Bank acts as an intermediary for the client, changes in the fair value of both the ~~underlying derivative contracts offset each other~~customer derivatives and ~~do not generally affect~~ the ~~results~~offsetting derivatives are recognized directly in earnings.

At March 31, 2024 and December 31, 2023, the Company had $6.6 million and $7.3 million of ~~operations. Fair value measurements include an assessment~~cash collateral pledged with two correspondent financial institutions, respectively. The Company held $5.7 million and $4.1 million of ~~credit risk related~~cash pledged from one correspondent financial institution to support the client’s ability to perform on their contract position, however, and valuation estimates related to that exposure are discussed in Note 13 above. At September 30, 2017, the notional amount of non-hedging interest rate ~~swaps was $349.4 million with a weighted average maturity of 6.7 years. At December~~swap activity during the periods presented, respectively. No investment securities were required to be pledged to any correspondent financial institution during 2024 through March 31, ~~2016, the notional amount of non-hedging interest rate swaps was $85.8 million with a weighted average maturity of 7.3 years.~~2024, or during 2023. The ~~Bank~~Company offsets derivative assets and liabilities that are subject to a master netting arrangement.

The ~~Bank~~Company also grants mortgage loan interest rate lock commitments to borrowers, subject to normal loan underwriting standards. The interest rate risk associated with these loan interest rate lock commitments is managed with contracts for future deliveries of loans as well as selling forward mortgage-backed securities contracts. Loan interest rate lock commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The notional amount of these commitments at March 31, 2024 and December 31, 2023 was $9.5 million and $8.4 million, respectively. Commitments to originate residential mortgage loans held-for-sale and forward commitments to sell residential mortgage loans or forward MBS contracts are considered derivative instruments and changes in the fair value are recorded to mortgage banking revenue. Fair values are estimated based on observable changes in mortgage interest rates including mortgage-backed securities prices from the date of the commitment.

Tableof Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The ~~following~~ table below presents ~~derivatives not designated as hedging instruments as of September 30, 2017, and periodic changes in~~ the ~~values of the interest rate swaps are reported in other noninterest income. Periodic changes in the~~fair value of the ~~forward contracts~~Company’s derivative financial instruments as well as their classification on the Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023.

Fair Value of Derivative Instruments


			March 31, 2024
	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest rate swap agreements	5	325,774	Other Assets	3,361	Other Liabilities	6,331
Total derivatives designated as hedging instruments				3,361		6,331

Derivatives not designated as hedging instruments
Interest rate swaps with commercial loan customers	16	106,958	Other Assets	2,586	Other Liabilities	2,586
Interest rate lock commitments and forward contracts	38	9,487	Other Assets	49	Other Liabilities	-
Other contracts	4	46,687	Other Assets	54	Other Liabilities	-
Total derivatives not designated as hedging instruments				2,689		2,586


			December 31, 2023
	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest rate swap agreements	5	325,774	Other Assets	2,576	Other Liabilities	5,598
Total derivatives designated as hedging instruments				2,576		5,598

Derivatives not designated as hedging instruments
Interest rate swaps with commercial loan customers	17	104,777	Other Assets	2,726	Other Liabilities	2,726
Interest rate lock commitments and forward contracts	24	8,375	Other Assets	(10)	Other Liabilities	-
Other contracts	4	44,790	Other Assets	89	Other Liabilities	-
Total derivatives not designated as hedging instruments				2,805		2,726

Disclosure of the Effect of Fair Value and Cash Flow Hedge Accounting

The fair value and cash flow hedge accounting related to ~~mortgage loan origination are reported~~derivatives covered under ASC Subtopic 815-20 impacted Accumulated Other Comprehensive Income (“AOCI”) and the Income Statement. The loss recognized in ~~the net gain~~AOCI on ~~sales of mortgage loans.~~

Asset Derivatives

Liability Derivatives

Notional or

Contractual

Balance Sheet

Balance Sheet


Amount

Location

Fair Value

Location

Fair Value
Interest rate swap contracts net of credit valuation

$
349,367

Other Assets

$
128

Other Liabilities

$
128
Interest rate lock commitments and forward contracts

28,591

Other Assets

289

N/A

-
Total

$
417

$
128

~~The following table presents~~ derivatives ~~not designated as hedging instruments~~totaled $2.1 million as of ~~December~~March 31, ~~2016.~~2024, and $3.1 million as of March 31, 2023. The amount of the loss reclassified from AOCI to net interest income on the income statement was $1.6 million for the three months ended March 31, 2024 and $1.0 million for the three months ended March 31, 2023.

Asset Derivatives

Liability Derivatives

Notional or

Contractual

Balance Sheet

Balance Sheet


Amount

Location

Fair Value

Location

Fair Value
Interest rate swap contracts net of credit valuation

$
85,807

Other Assets

$
673

Other Liabilities

$
673
Interest rate lock commitments and forward contracts

31,980

Other Assets

287

N/A

-
Total

$
960

$
673

Credit-risk-related Contingent Features

For derivative transactions involving counterparties who are lending customers of the Company, the derivative credit exposure is managed through the normal credit review and monitoring process, which may include collateralization, financial covenants and/or financial guarantees of affiliated parties. Agreements with such customers require that losses associated with derivative transactions receive payment priority from any funds recovered should a customer default and ultimate disposition of collateral or guarantees occur.

Credit exposure to broker/dealer counterparties is managed through agreements with each derivative counterparty that require collateralization of fair value gains owed by such counterparties. Some small degree of credit exposure exists due to timing differences between when a gain may occur and the subsequent point in time that collateral is delivered to secure that gain. This is monitored by the Company and procedures are in place to minimize this exposure. Such agreements also require the Company to collateralize counterparties in circumstances wherein the fair value of the derivatives result in loss to the Company.

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Other provisions of such agreements include the definition of certain events that may lead to the declaration of default and/or the early termination of the derivative transaction(s):

●

If the Company either defaults or is capable of being declared in default on any of its indebtedness (exclusive of deposit obligations), then the Company could also be declared in default on its derivative obligations.

●

If a merger occurs that materially changes the Company's creditworthiness in an adverse manner.

●

If certain specified adverse regulatory actions occur, such as the issuance of a Cease and Desist Order, or citations for actions considered Unsafe and Unsound or that may lead to the termination of deposit insurance coverage by the FDIC.

The Bank also issues letters of credit, which are conditional commitments that guarantee the performance of a customer to a third party. The credit risk involved and collateral obtained in issuing letters of credit are essentially the same as that involved in extending loan commitments to our customers. In addition to customer related commitments, the Company is responsible for letters of credit commitments that relate to properties held in OREO. The following table represents the Company’s contractual commitments due to letters of credit as of ~~September 30, 2017,~~March 31, 2024, and December 31, ~~2016.~~2023.

The following table is a summary of letter of credit commitments:


	March 31, 2024						December 31, 2023
	Fixed		Variable		Total		Fixed		Variable		Total
Letters of credit:
Borrower:
Financial standby	$	229	$	17,276	$	17,505	$	173	$	16,621	$	16,794
Performance standby		562		12,344		12,906		562		13,689		14,251
		791		29,620		30,411		735		30,310		31,045
Non-borrower:
Performance standby		-		67		67		-		67		67
Total letters of credit	$	791	$	29,687	$	30,478	$	735	$	30,377	$	31,112

Unused loan commitments:	$	148,769	$	629,544	$	778,313	$	140,305	$	694,960	$	835,265

As of March 31, 2024, the Company evaluated current market conditions, including any impacts related to market interest rate changes and unused line of credit utilization trends during the first quarter of 2024, and based on that analysis under the CECL methodology, the Company determined credit losses related to unfunded commitments ~~(in thousands):~~totaled $2.7 million. The resultant decrease in the ACL for unfunded commitments of $44,000 for the first quarter of 2024, compared to the prior quarter end, is primarily related adjustments to historical benchmark assumptions, such as the funding rates and the period used to forecast those rates within the ACL calculation. The Company will continue to assess the credit risk at least quarterly, and adjust the allowance for unfunded commitments, which is carried within other liabilities on our Consolidated Balance Sheets, as needed, with the appropriate offsetting entry to the provision for credit losses on our Consolidated Statements of Income.

September 30, 2017

December 31, 2016


Fixed

Variable

Total

Fixed

Variable

Total

Letters of credit:

Borrower:

Financial standby

$
177

$
3,748

$
3,925

$
137

$
4,047

$
4,184

Commercial standby

-

122

122

-

126

126

Performance standby

66

7,912

7,978

83

8,498

8,581

243

11,782

12,025

220

12,671

12,891

Non-borrower:

Performance standby

-

422

422

95

525

620

Total letters of credit

$
243

$
12,204

$
12,447

$
315

$
13,196

$
13,511

Tableof Contents

Item ~~2.Management’s~~2.Management’s Discussion and Analysis of Financial Condition and Results of ~~Operations~~Operations

Overview

The ~~Company is a financial services company with its main headquarters located in Aurora, Illinois. The Company is~~following discussion provides additional information regarding our operations for the ~~holding company of Old Second National Bank (the “Bank”), a national banking organization headquartered in Aurora, Illinois, that provides commercial~~three months ended March 31, 2024, compared to the three months ended March 31, 2023, and retail banking services, as well as a full complement of trust and wealth management services. The Company has offices located in Cook, Kane, Kendall, DeKalb, DuPage, LaSalle and Will counties in Illinois. The following management’s discussion and analysis presents information concerning our financial condition ~~as of September 30, 2017, as~~at March 31, 2024, compared to December 31, ~~2016, and the results of operations for the three and nine months September 30, 2017, and September 30, 2016.~~2023. This discussion ~~and analysis is best~~should be read in conjunction with our consolidated financial statements as well as the financial and statistical data appearing elsewhere in this report and our Form 10-K for the year ended December 31, ~~2016.~~2023. The results of operations for the ~~quarter September 30, 2017,~~three months ended March 31, 2024, are not necessarily indicative of future results.

~~Our community-focused banking franchise has experienced growth~~ Dollar amounts presented in the ~~past year,~~following tables are in thousands, except per share data, and ~~is positioned for further success as we~~March 31, 2024 and 2023 amounts are unaudited.

In this report, unless the context suggests otherwise, references to the “Company,” “we,” “us,” and “our” mean the combined business of Old Second Bancorp, Inc. and its subsidiary bank, Old Second National Bank (the “Bank”).

We have made, and will continue to ~~serve~~make, various forward-looking statements with respect to financial and business matters. Comments regarding our ~~customers’ needs~~business that are not historical facts are considered forward-looking statements that involve inherent risks and uncertainties. Actual results may differ materially from those contained in these forward-looking statements. For additional information regarding our cautionary disclosures, see the “Cautionary Note Regarding Forward-Looking Statements” on page 3 of this report.

Business Overview

The Company is a ~~competitive economic environment. Industry~~bank holding company headquartered in Aurora, Illinois. Through our wholly-owned subsidiary bank, Old Second National Bank, a national banking organization also headquartered in Aurora, Illinois, we offer a wide range of financial services through our 48 banking centers located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and ~~regulatory developments~~Will counties in ~~the past few years have made it challenging~~Illinois. These banking centers offer access to ~~attain the levels~~a full range of ~~profitability~~traditional retail and ~~growth reflected~~commercial banking services including treasury management operations as well as fiduciary and wealth management services. We focus our business on establishing and maintaining relationships with our clients while maintaining a ~~decade ago. As we look~~commitment to provide ~~value to our customers and~~for the financial services needs of the communities in which we ~~operate, growth opportunities identified~~operate. We emphasize relationships with individual customers as well as small to medium-sized businesses throughout our market area. We also have extensive wealth management services, which includes a registered investment advisory platform in ~~our local markets are being developed into new banking relationships. We are encouraged by sustained quality in our credit performance as nonperforming loan totals remain at low levels~~addition to trust administration and ~~strong sales efforts have driven loan growth~~trust services related to personal and ~~portfolio diversity. The Company generated increased~~corporate trusts and employee benefit plan administration services.

Our results of operations depend generally on net interest income, which is the difference between interest income from interest-earning assets and interest expense on interest-bearing liabilities. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand and deposit flows. In addition, we are subject to interest rate risk to the degree that our interest-earning assets mature or reprice at different times, or at different speeds, than our interest-bearing liabilities. Our results of operations are also affected by noninterest income, such as service charges, wealth management fees, loan fees, gains from the sale of newly originated loans, gains or losses on investments and certain other noninterest related items. Our principal operating expenses, aside from interest expense, consist of compensation and employee benefits, occupancy costs, professional fees, data processing expenses and provision for credit losses.

We are significantly impacted by prevailing economic conditions, including federal monetary and fiscal policies, and federal regulations of financial institutions. Deposit balances are influenced by numerous factors such as competing investments, the level of income and the personal rate of savings within our market areas. Factors influencing lending activities include the demand for housing and the interest rate pricing competition from other lending institutions.

As of March 31, 2024, all of our capital ratios were in excess of all regulatory requirements. While we believe that we have sufficient capital to withstand an extended economic recession, our reported and regulatory capital ratios could be adversely impacted by credit losses.

Table of Contents

Financial Overview

Net income for the first quarter of 2024 was $21.3 million, or $0.47 per diluted share, compared to $23.6 million, or $0.52 per diluted share, for the first quarter of 2023. The decrease was primarily due to a reduction in net interest and dividend income from contraction in our securities portfolio as well as higher market rates and increased short-term borrowing, which resulted in a $7.5 million increase to interest expense. Partially offsetting these changes was growth in loan related income due to higher market interest rates in the first quarter of 2024 compared to the like quarter in 2023. Noninterest income increased in the first quarter of 2024, compared to the like quarter of 2023, as a result of a reduction in net losses on security sales, growth in mortgage banking revenues, and an increase in the cash surrender value of BOLI. An increase was also noted in noninterest expense for the current quarter, primarily due to higher salaries and employee benefits. Adjusted net income, a non-GAAP financial measure that excludes certain nonrecurring items, as applicable, was $21.3 million for the first quarter of 2024, compared to $19.1 million for the fourth quarter of 2023, and $23.4 million for the first quarter of 2023. See the discussion entitled “Non-GAAP Financial Measures” on page 40, as well as the table below, which provides a reconciliation of this non-GAAP measure to the most comparable GAAP equivalents.


	Quarters Ended
	March 31,		December 31,		March 31,
	2024		2023		2023
Net Income
Income before income taxes (GAAP)	$	28,543	$	24,938	$	32,013
Pre-tax income adjustments:
Litigation related expenses		-		1,200		-
Losses/(gains) on branch sales, net		-		19		(306)
Adjusted net income before taxes		28,543		26,157		31,707
Taxes on adjusted net income		7,231		7,041		8,326
Adjusted net income (non-GAAP)	$	21,312	$	19,116	$	23,381

Basic earnings per share (GAAP)	$	0.48	$	0.40	$	0.53
Diluted earnings per share (GAAP)		0.47		0.40		0.52
Adjusted basic earnings per share (non-GAAP)		0.48		0.43		0.52
Adjusted diluted earnings per share (non-GAAP)		0.47		0.42		0.52

The following provides an overview of some of the factors impacting our financial performance for the three month period ended ~~September 30, 2017, as~~March 31, 2024, compared to the like period ended ~~September 30, 2016. The Company’s~~March 31, 2023:

●

Net interest and dividend income was $59.8 million for the first quarter of 2024, compared to $64.1 million for the first quarter of 2023. The reduction in interest and dividend income in the first quarter of 2024 was primarily due to higher borrowing costs, partially offset by higher loan yields.

●

We recorded a net provision for credit losses of $3.5 million in the first quarter of 2024, driven by a $3.5 million increase in the allowance for credit losses on loans based on increased historical loss rate updates given current quarter charge-offs, our assessment of nonperforming loan metrics and trends, downward risk rating migration, and estimated future credit losses, net of a reversal of $44,000 in our allowance for unfunded commitments based on an adjustment of historical benchmark assumptions, such as funding rates and the period used to forecast those rates, within the ACL calculation. We recorded a net provision for credit loss of $3.5 million in the first quarter of 2023.

●

Noninterest income was $10.5 million for the first quarter of 2024, compared to $7.4 million for the first quarter of 2023. Contributing to the increase were security gains of $1,000 due to strategic sales in the first quarter of 2024, compared to losses on the sale of securities of $1.7 million in the first quarter of 2023. Also contributing to the growth in noninterest income was a $291,000 increase in wealth management income, a $590,000 increase in mortgage banking revenue and a $930,000 increase in the cash surrender value of BOLI. These increases were partially offset by a decrease of $459,000 in other income primarily due to a one-time vendor credit received in the first quarter of 2023; no like credit was received in 2024.

Table of Contents

●

Noninterest expense was $38.2 million for the first quarter of 2024, compared to $35.9 million for the first quarter of 2023, an increase of $2.3 million, or 6.5%. Contributing to the increase in noninterest expense in the first quarter of 2024 was higher salaries and employee benefits as well as increases in occupancy furniture and equipment and computer and data processing expenses. Partially offsetting the increase in noninterest expense was a reduction in consulting & management fees and as well as OREO valuation reserve expense, which is included in other real estate expense, net.

●

We had a provision for income tax expense of $7.2 million for the first quarter of 2024, compared to a provision for income tax expense of $8.4 million for the first quarter of 2023. The effective tax rate for these two periods was 25.3% and 26.3%, respectively.

●

Our community-focused banking franchise experienced a decrease of $73.5 million in total loans in the first quarter of 2024, compared to the year ended December 31, 2023, and a decrease of $33.9 million in total loans compared to the first quarter of 2023. We believe we are positioned for loan growth in 2024, though likely at a slower pace than in recent years, as we continue to serve our customers’ needs in a competitive economic environment. We continue to seek to provide value to our customers and the communities in which we operate, by executing on growth opportunities in our local markets and developing new banking relationships, while seeking to ensure the safety and soundness of our Bank, our customers, and our employees.

●

Nonaccrual loans decreased $3.3 million as of March 31, 2024, compared to December 31, 2023, but increased $763,000 compared to March 31, 2023. The reduction in nonaccrual loans in the first quarter of 2024, compared to the prior quarter, was primarily due to a $3.9 million partial charge-off on a large healthcare loan. The increase in nonaccrual loans year over year is due to various downgrades in the last twelve months, primarily related to CRE-Owner Occupied and CRE-Investor portfolios, the majority of which are office and healthcare loans. Nonperforming loans as a percent of total loans was 1.6% as of March 31, 2024, compared to 1.7% as of December 31, 2023, and 1.6% as of March 31, 2023. Classified assets increased to $140.6 million as of March 31, 2024, which is $2.7 million, or 1.9% more than December 31, 2023, and $14.0 million, or 11.1%, more than March 31, 2023.

Critical Accounting Estimates

Our consolidated financial statements are prepared based on the application of accounting policies in accordance with generally accepted accounting principles (“GAAP”) and follow general practices within the banking industry. These policies require the reliance on estimates and assumptions, which may prove inaccurate or are subject to variations. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements. Future changes in information may affect these estimates, assumptions, and judgments, which, in turn, may affect amounts reported in the consolidated financial statements. Changes in underlying factors, assumptions, or estimates could have a material impact on our future financial condition and results of operations.

Of the significant accounting policies used in the preparation of our consolidated financial statements, we have identified certain items as critical accounting policies based on the associated estimates, assumptions, judgments and complexity. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates” in our Annual Report on Form 10-K for the year ended December 31, 2023. There have been no material changes to our critical accounting policies or the estimates made pursuant to those policies during the most recent quarter from those disclosed in our 2023 Annual Report in Form 10-K.

Non-GAAP Financial Measures

This report contains references to financial measures that are not defined in GAAP. Such non-GAAP financial measures include the presentation of net interest income and net interest margin on a tax equivalent (“TE”) basis, adjusted net income, adjusted basic and diluted earnings per share, our adjusted efficiency ratio, and our tangible common equity to tangible assets ratio. Management believes that the presentation of these non-GAAP financial measures (a) provides important supplemental information that contributes to a proper understanding of our operating performance, (b) enables a more complete understanding of factors and trends affecting our business, and (c) allows investors to evaluate our performance in a manner similar to management, the financial services industry, bank stock analysts, and bank regulators. Management uses non-GAAP measures as follows: in the preparation of our operating budgets, monthly financial performance reporting, and in our presentation of our performance to investors. However, we acknowledge that these non-GAAP financial measures have a number of limitations. Limitations associated with non-GAAP financial measures include the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. These measures should not be considered an alternative to our GAAP results. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used.

Table of Contents

Results of Operations

Overview

Three months ended March 31, 2024 and 2023

Our income before taxes was $28.5 million in the first quarter of 2024 compared to $32.0 million in the first quarter of 2023. This decrease in pretax income was primarily due to a $4.3 million decrease in net interest and dividend income. Income before taxes was positively impacted by a $3.2 million increase in noninterest income, ~~growth~~primarily due to $1,000 of security gains, net, in the first quarter of 2024 compared to $1.7 million of security losses, net, in the first quarter of 2023 as well as a $590,000 increase in mortgage banking income. Income before taxes was negatively impacted by a $2.3 million increase in noninterest expense primarily due to a $2.1 million increase in salary and employee benefits expense in the first quarter of 2024. Our net income was $21.3 million, or $0.47 per diluted share, for the first quarter of 2024, compared to net income of $23.6 million, or $0.52 per diluted share, for the first quarter of 2023. The Bank remains well positioned to navigate uncertain macroeconomics; we have mitigated interest rate risk, controlled expenses in an inflationary environment, and actively managed daily liquidity. Furthermore, we continue to possess strong liquidity metrics and an outsized securities portfolio for funding needs.

Net interest and dividend income was $59.8 million in the first quarter of 2024, compared to $64.1 million in the first quarter of 2023. The $4.3 million decrease was driven by an increase in interest expense in the first quarter of 2024, compared to the first quarter of 2023, primarily due to a rise in deposit interest rates and borrowing costs. Decreases in our securities portfolio also contributed to the ~~overall increase~~decrease in earnings for the third quarter and nine months ended September 30, 2017 as compared to like periods in the prior year. However, the positive earnings impact of the growth in net interest income and noninterest income for the third quarter and nine months of 2017 was partially offset by an increase in noninterest expense. Noninterest expenses were negatively impacted primarily by an increase in employee costs in the year over year periods. Finally, an income tax benefit was recorded in the third quarter of 2017 due to a State of Illinois tax rate increase; this credit had a significantly favorable impact which contributed to the increase in net income in the year over year periods for the quarter and nine months.

~~Results of Operations~~

Net income before taxes of $9.9 million in the third quarter of 2017 compares to $5.4 million in the third quarter of 2016. When compared to the third quarter of 2016, the third quarter of 2017 reflected higher levels of net interest and dividend income ~~a provision for loan loss~~during the first quarter of ~~$300,000, and increased levels~~2024. Partially offsetting the decrease during the first quarter of ~~noninterest income and noninterest expense. Noninterest income in the 2017 period was favorably impacted by net gains recorded on securities portfolio sales as~~2024 compared to ~~net losses in~~ the like ~~prior~~quarter a year ~~period,~~ago was growth in our loan related income due to the effect of higher market interest rates on our loan portfolios.

Net Interest Income

Net interest income, which is our primary source of earnings, is the difference between interest income earned on interest-earning assets, such as loans and investment securities, as well as ~~an increase~~accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings. Net interest income depends upon the relative mix of interest-earning assets and interest-bearing liabilities, the ratio of interest-earning assets to total assets and of interest-bearing liabilities to total funding sources, and movements in ~~trust revenue due to growth~~market interest rates. Our net interest income can be significantly influenced by a variety of factors, including overall loan demand, economic conditions, credit risk, the amount of nonearning assets including nonperforming loans and OREO, the amounts of and rates at which assets and liabilities reprice, variances in ~~our customer base. Noninterest expense increased~~prepayment of loans and securities, early withdrawal of deposits, exercise of call options on borrowings or securities, a general rise or decline in interest rates, changes in the ~~third quarter~~slope of ~~2017 when~~the yield-curve, and balance sheet growth or contraction.

Three months ended March 31, 2024 and 2023

The increased yield of six basis points on interest earning assets compared to the ~~third~~linked period was driven by repricing within the existing loan portfolios, and, to a lesser extent, the growth in the average balance of loans over the quarter. In addition, rates paid on FHLB dividends increased quarter over linked quarter. Changes in the market interest rate environment impact earning assets at varying intervals depending on the repricing timeline of loans, as well as the securities maturity, paydown and purchase activities.

The year over year increase of 42 basis points on interest earning assets was primarily driven by significant increases to benchmark interest rates over the past twelve months, primarily impacting variable rate loans. This increase was partially offset by the reduction in securities available for sale income during the quarter ended March 31, 2024, compared to the prior quarter and year over year quarter, as both security volumes and rates decreased.

Average balances of interest-bearing deposit accounts have increased steadily since the fourth quarter of ~~2016~~2023 through the first quarter of 2024, from $2.74 billion to $2.76 billion, as time deposits increased due to CD rate specials, partially offset by reductions in other deposit categories as customers sought higher yielding products. We have continued to control the cost of funds over the periods reflected, with the average rate of overall interest-bearing deposits increasing to 118 basis points for the quarter ended March 31, 2024, from 89 basis points for the quarter ended December 31, 2023, and from 25 basis points for the quarter ended March 31, 2023. A 24 basis point increase in the cost of money market funds for the quarter ended March 31, 2024 compared to prior linked quarter, and a 110 basis point increase compared to the prior year like quarter were both due to select deposit account exception pricing, and drove a significant portion of the overall increase. Average rates paid on time deposits for the quarter ended March 31, 2024 increased by 65 basis points and 229 basis points in the quarter over linked quarter and year over year quarters, respectively, primarily due to CD rate specials we offered.

Table of Contents

Borrowing costs decreased in the first quarter of 2024, compared to the fourth quarter of 2023, primarily due to the $58.5 million decrease in average other short-term borrowings stemming from a decrease in average FHLB advances over the prior quarter. The increase of $131.4 million year over year of average FHLB advances was based on daily liquidity needs, and was the primary driver of the $2.2 million increase to interest expense due to other short-term borrowings. Subordinated and junior subordinated debt interest expense were essentially flat over each of the periods presented. Senior notes had the most significant interest expense decrease year over year, as we redeemed all of the $45.0 million senior notes, net of deferred issuance costs, in June 2023, resulting in senior notes having no balance after that time. In February 2023, we paid off the remaining balance of $9.0 million on the original $20.0 million term note issued in 2020, resulting in notes payable and other borrowings having no balance after that time.

Our net interest margin (GAAP) decreased four basis points to 4.55% for the first quarter of 2024, compared to 4.59% for the fourth quarter of 2023, and decreased 17 basis points compared to 4.72% for the first quarter of 2023. Our net interest margin (TE) decreased four basis points to 4.58% for the first quarter of 2024, compared to 4.62% for the fourth quarter of 2023, and decreased 16 basis points compared to 4.74% for the first quarter of 2023. The decrease in the first quarter of 2024, compared to the prior quarter, is driven by higher interest expense due to the current interest rate environment and its effect on interest bearing deposits. The decrease in the first quarter of 2024, compared to the prior year like quarter, is primarily due to an increase in ~~salaries~~market interest rates, and ~~employee benefits due to higher insurance costs, as well as an~~the related increase in ~~OREO related valuation costs. An income tax benefit~~costs of ~~$1.6 million was recorded in~~interest-bearing liabilities. See the ~~third quarter~~discussion entitled “Non-GAAP Financial Measures” and the table on page 46 that provides a reconciliation of ~~2017 due to a State of Illinois tax rate change; this nonrecurring item increased the Company’s deferred tax asset by a like amount.~~

~~Net income before taxes of $23.7 million for the nine months ended September 30, 2017 was favorable as compared~~each non-GAAP measure to the ~~$16.5 million pretax income for~~most comparable GAAP equivalent.

Table of Contents


Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

	Quarters Ended
	March 31, 2024						December 31, 2023						March 31, 2023
	Average			Income /		Rate	Average			Income /		Rate	Average			Income /		Rate
	Balance			Expense		%	Balance			Expense		%	Balance			Expense		%
Assets
Interest earning deposits with financial institutions	$	48,088		$	610	5.10	$	47,865		$	616	5.11	$	49,310		$	585	4.81
Securities:
Taxable		1,016,112			8,092	3.20		1,027,366			8,329	3.22		1,330,295			10,735	3.27
Non-taxable (TE)¹		166,776			1,653	3.99		164,655			1,674	4.03		173,324			1,693	3.96
Total securities (TE)¹		1,182,888			9,745	3.31		1,192,021			10,003	3.33		1,503,619			12,428	3.35
FHLBC and FRBC Stock		31,800			635	8.03		34,371			647	7.47		24,905			280	4.56
Loans and loans held-for-sale^{1, 2}		4,019,377			62,698	6.27		4,016,480			62,793	6.20		3,932,492			57,228	5.90
Total interest earning assets		5,282,153			73,688	5.61		5,290,737			74,059	5.55		5,510,326			70,521	5.19
Cash and due from banks		54,533			-	-		57,723			-	-		55,140			-	-
Allowance for credit losses on loans		(44,295)			-	-		(50,023)			-	-		(49,398)			-	-
Other noninterest bearing assets		384,332			-	-		396,297			-	-		382,579			-	-
Total assets	$	5,676,723					$	5,694,734					$	5,898,647

Liabilities and Stockholders' Equity
NOW accounts	$	553,844		$	829	0.60	$	563,603		$	595	0.42	$	601,030		$	242	0.16
Money market accounts		689,996			2,575	1.50		692,720			2,200	1.26		833,823			828	0.40
Savings accounts		958,645			633	0.27		985,614			517	0.21		1,126,040			79	0.03
Time deposits		558,463			4,041	2.91		497,472			2,833	2.26		434,655			664	0.62
Interest bearing deposits		2,760,948			8,078	1.18		2,739,409			6,145	0.89		2,995,548			1,813	0.25
Securities sold under repurchase agreements		30,061			86	1.15		28,526			51	0.71		31,080			9	0.12
Other short-term borrowings		332,198			4,557	5.52		390,652			5,429	5.51		200,833			2,345	4.74
Junior subordinated debentures		25,773			280	4.37		25,773			290	4.46		25,773			279	4.39
Subordinated debentures		59,393			546	3.70		59,372			546	3.65		59,308			546	3.73
Senior notes		-			-	-		-			-	-		44,599			994	9.04
Notes payable and other borrowings		-			-	-		-			-	-		5,400			87	6.53
Total interest bearing liabilities		3,208,373			13,547	1.70		3,243,732			12,461	1.52		3,362,541			6,073	0.73
Noninterest bearing deposits		1,819,476			-	-		1,838,325			-	-		2,002,801			-	-
Other liabilities		60,024			-	-		63,971			-	-		51,279			-	-
Stockholders' equity		588,850			-	-		548,706			-	-		482,026			-	-
Total liabilities and stockholders' equity	$	5,676,723					$	5,694,734					$	5,898,647
Net interest income (GAAP)				$	59,783					$	61,235					$	64,086
Net interest margin (GAAP)						4.55						4.59						4.72

Net interest income (TE)¹				$	60,141					$	61,598					$	64,448
Net interest margin (TE)¹						4.58						4.62						4.74
Interest bearing liabilities to earning assets		60.74	%					61.31	%					61.02	%

¹Represents a non-GAAP financial measure. See the nine months ended September 30, 2016. Net interest margin was the largest contributor to this favorable variance, as loan growth and securities repositioning have resulted in increased volumes and more favorable yields for the year to date period.

~~Management has remained diligent with loan portfolio review to analyze loan quality and decide whether charge-offs are required. In the third quarter~~discussion entitled “Reconciliation of ~~2017, management’s review~~Tax-Equivalent Non-GAAP Financial Measures” below that provides a reconciliation of the loan portfolio concluded that an additional provision for loan losses should be recorded of $300,000, stemming from third quarter 2017 loan growth and collateral shortfalls on a few credits as a result of updated appraisals. The allowance for loan losses was adequate and appropriate for estimated incurred losses at September 30, 2016; neither a loan loss reserve release nor an additional loan loss provision was deemed necessary for the like 2016 quarter.

Earnings for the third quarter of 2017 were $0.27 per diluted share on $8.1 million of net income as compared to $0.12 per diluted share on net income of $3.5 million for the third quarter of 2016. For the nine month period ended September 30, 2017, earnings were $0.59 per diluted share on $17.7 million of net income, as compared to $0.36 per diluted share on $10.7 million of income for the prior year like period. Earnings growth in the 2017 period, as comparedeach non-GAAP measure to the like 2016 period, stems from the acquisition of the Chicago branch of Talmer Bank and Trust, which was completed on October 28, 2016. This acquisition resulted in a cash payment of $181.5 million for loans, net of purchased loan discount totaling $221.0 million, deposits of $48.9 million, goodwill of $8.4 million, core deposit intangible of $659,000, and other immaterial assets and liabilities. The performance of the acquired loan portfolio, security portfolio restructuring to higher yielding instruments, and robust organic loan growth in the year over year period were the primary factors driving the earnings increase for the 2017 third quarter and year to date periods.

~~Tableof Contents~~

~~Net Interest Income~~

Net interest and dividend income increased by $3.9 million from $15.3 million for the quarter ended September 30, 2016, to $19.3 million for the quarter ended September 30, 2017. Total average loans, including loans held-for-sale, increased by $44.3 million in the third quarter of 2017 as compared to the second quarter of 2017, and $361.9 million as compared to the third quarter of 2016. Average earning assets were $2.12 billion for the third quarter of 2017, which reflected an increase of $6.4 million compared to the second quarter of 2017, and an increase of $212.5 million as compared to the third quarter of 2016. The significant increase in interest and dividend income of $3.9 million, or 25.6%, in the three months ended September 30, 2017 as compared to the like 2016 period, was driven by growth in the loan portfolio primarily due to the Talmer branch acquisition. In addition, the average yield on the securities portfolio increased by 103 basis points in the year over year period due to portfolio repositioning to higher yielding tax exempt securities; the average tax exempt securities portfolio increased by $185.5 million, and earned 138 basis points more in the third quarter of 2017 as compared to the third quarter of 2016.

Quarterly average interest bearing liabilities as of September 30, 2017, decreased $11.9 million, or 0.8%, compared to June 30, 2017, but increased $87.8 million, or 6.0%, when compared to September 30, 2016. Growth from the prior year like period was due to the Talmer branch purchase of $48.9 million of commercial deposits, as well as organic commercial deposit growth. As the deposit growth in the year over year period was driven by commercial demand accounts, the cost of funds did not materially increase from this volume change. However, each quarter presented reflects an increase in the FHLBC borrowing, which is within other short-term borrowings, as this facility was used to fund loan growth. The cost of interest bearing liabilities in the third quarter of 2017 increased to 80 basis points from 67 basis points in the third quarter of 2016, primarily due to the senior note issuance in late 2016. The $45.0 million senior debt issuance, at an average cost of 6.11% in the third quarter of 2017 net of issuance costs, replaced the prior subordinated notes outstanding, which had an average cost of 2.13% in the third quarter of 2016. This issuance resulted in a $430,000 increase to interest expense, which drove the overall higher cost of funds in 2017.

The net interest margin (on a tax-equivalent basis), expressed as a percentage of average earning assets, was 3.77% in the third quarter of 2017, reflecting an increase of 6 basis points from the second quarter of 2017, and growth of 55 basis points from the third quarter of 2016. The average tax-equivalent yield on earning assets increased to 4.32% for the third quarter of 2017, as compared to 3.70% for the third quarter of 2016. Increases in net interest margin and yield on average earning assets for the third quarter of 2017 as compared to prior periods presented was attributable to growth in loan volumes and rates, as well as the securities portfolio repositioning to higher yielding tax exempt holdings, as discussed above. The cost of funds on interest bearing liabilities was 0.80% for the third quarter of 2017 and 0.67% for the third quarter of 2016.

most comparable GAAP equivalent. Tax equivalent net interest and dividend income increased by $11.5 million from $46.3 million for the nine months ended September 30, 2016, to $57.8 million for the nine months ended September 30, 2017. Average earning assets for the nine months ended September 30, 2017 increased $188.4 million as compared to the like average period in 2016, and the yield on average earning assets for the nine months of 2017 was 4.22% as compared to 3.69% for the like 2016 period. Average interest bearing liabilities for the nine months ended September 30, 2017, increased $74.5 million, or 5.0%, when compared to like prior year period. Net interest margin for the nine months ended September 30, 2017, was 3.68%, as compared to 3.23% for the nine months ended September 30, 2016, for an increase of 45 basis ~~points.~~

Management continued to observe competitive pressure to maintain reduced interest rates on loans retained at renewal. While the Bank prices loans to achieve certain return on equity targets, significant competition for both commercial and industrial as well as commercial real estate loans has put pressure on loan yields, and our stringent underwriting standards limit our ability to make higher-yielding loans.

The following tables set forth certain information relating to the Company’s average consolidated balance sheets and reflect the yield on average earning assets and cost of average interest bearing liabilities for the periods indicated. These yields reflect the related interest, on an annualized basis, divided by the average balance of assets or liabilities over the applicable period. Average balances are derived from daily balances. For purposes of discussion, net interest income and net interest income to total earning assets on the following tables have been adjusted to a non-GAAP tax equivalent (“TE”) basisis calculated using a marginal tax rate of ~~35% to more appropriately compare returns on tax-exempt loans~~21% in 2024 and ~~securities to other earning assets.~~2023.

~~Tableof Contents~~

~~ANALYSIS OF AVERAGE BALANCES,~~

~~TAX EQUIVALENT INTEREST AND RATES~~

~~(In thousands - unaudited)~~

Quarters Ended

September 30, 2017

June 30, 2017

September 30, 2016

Average

Rate

Average

Rate

Average

Rate

Balance

Interest

%

Balance

Interest

%

Balance

Interest

%
Assets

Interest bearing deposits with financial institutions
$
11,685

$
37

1.24

$
11,938

$
31

1.03

$
50,054

$
64

0.50
Securities:

Taxable

327,892

2,424

2.96

361,504

2,607

2.88

624,844

3,954

2.53
Non-taxable (TE)

220,540

2,504

4.54

225,182

2,536

4.50

35,046

277

3.16
Total securities

548,432

4,928

3.59

586,686

5,143

3.51

659,890

4,231

2.56
Dividends from FHLBC and FRBC

8,339

94

4.51

7,699

92

4.78

7,918

83

4.19
Loans and loans held-for-sale1

1,553,473

18,265

4.60

1,509,188

17,445

4.57

1,191,574

13,567

4.46
Total interest earning assets

2,121,929

23,324

4.32

2,115,511

22,711

4.26

1,909,436

17,945

3.70
Cash and due from banks

31,028

-

-

39,425

-

-

41,344

-

-
Allowance for loan losses

(16,478)

-

-

(15,779)

-

-

(15,767)

-

-
Other noninterest bearing assets

185,906

-

-

189,928

-

-

190,213

-

-
Total assets
$
2,322,385

$
2,329,085

$
2,125,226

Liabilities and Stockholders' Equity

NOW accounts
$
422,913

$
108

0.10

$
432,248

$
107

0.10

$
384,588

$
89

0.09
Money market accounts

273,440

85

0.12

280,482

86

0.12

265,135

64

0.10
Savings accounts

262,573

46

0.07

265,066

40

0.06

257,808

40

0.06
Time deposits

389,037

1,077

1.10

392,779

1,025

1.05

401,999

931

0.92
Interest bearing deposits

1,347,963

1,316

0.39

1,370,575

1,258

0.37

1,309,530

1,124

0.34
Securities sold under repurchase agreements

32,800

4

0.05

35,652

4

0.05

31,892

1

0.01
Other short-term borrowings

72,065

220

1.19

58,572

146

0.99

22,174

22

0.39
Junior subordinated debentures

57,621

930

6.46

57,609

1,059

7.35

57,573

1,084

7.53
Senior notes

44,021

672

6.11

43,995

672

6.11

-

-

-
Subordinated debt

-

-

-

-

-

-

45,000

245

2.13
Notes payable and other borrowings

-

-

-

-

-

-

500

2

1.57
Total interest bearing liabilities

1,554,470

3,142

0.80

1,566,403

3,139

0.80

1,466,669

2,478

0.67
Noninterest bearing deposits

551,768

-

-

557,265

-

-

472,599

-

-
Other liabilities

19,395

-

-

18,047

-

-

15,539

-

-
Stockholders' equity

196,752

-

-

187,370

-

-

170,419

-

-
Total liabilities and stockholders' equity
$
2,322,385

$
2,329,085

$
2,125,226

Net interest income (TE)

$
20,182

$
19,572

$
15,467

Net interest income (TE)

to total earning assets

3.77

3.71

3.22
Interest bearing liabilities to earning assets

73.26
%

74.04
%

76.81
%

1²Interest income from loans is shown on a TEtax equivalent basis, which is a non-GAAP financial measure, as discussed ~~below~~in the table on page 44, and includes ~~fees~~loan fee expense of ~~$722,000, $573,000 and $700,000~~$867,000 for the ~~third~~first quarter of ~~2017,~~2024, $922,000 for the fourth quarter of ~~2016~~2023, and $730,000 for the ~~third~~first quarter of ~~2016, respectively.~~2023. Nonaccrual loans are included in the above-stated average balances.

~~Tableof Contents~~43

Analysis of Average Balances,
Tax Equivalent Interest and Rates
Nine Months Ended September 30, 2017, and 2016
(In thousands - unaudited)

2017

2016

Average

Rate

Average

Rate

Balance

Interest

%

Balance

Interest

%
Assets

Interest bearing deposits with financial institutions
$
11,913

$
91

1.01

$
25,960

$
98

0.50
Securities:

Taxable

370,161

7,994

2.88

682,997

12,547

2.45
Non-taxable (TE)

196,120

6,443

4.38

36,340

891

3.27
Total securities

566,281

14,437

3.40

719,337

13,438

2.49
Dividends from FHLBC and FRBC

7,886

271

4.58

7,955

251

4.21
Loans and loans held-for-sale1

1,516,872

52,365

4.55

1,161,312

39,778

4.50
Total interest earning assets

2,102,952

67,164

4.22

1,914,564

53,565

3.69
Cash and due from banks

34,670

-

-

32,617

-

-
Allowance for loan losses

(16,184)

-

-

(16,145)

-

-
Other noninterest bearing assets

189,533

-

-

193,443

-

-
Total assets
$
2,310,971

$
2,124,479

Liabilities and Stockholders' Equity

NOW accounts
$
427,242

$
316

0.10

$
383,870

$
261

0.09
Money market accounts

279,143

254

0.12

272,657

198

0.10
Savings accounts

262,352

125

0.06

258,062

118

0.06
Time deposits

392,049

3,081

1.05

404,210

2,622

0.87
Interest bearing deposits

1,360,786

3,776

0.37

1,318,799

3,199

0.32
Securities sold under repurchase agreements

32,764

10

0.04

35,022

3

0.01
Other short-term borrowings

62,308

472

1.00

26,040

66

0.33
Junior subordinated debentures

57,609

3,073

7.11

57,561

3,251

7.53
Senior notes

43,998

2,017

6.11

-

-

-
Subordinated debt

-

-

-

45,000

727

2.12
Notes payable and other borrowings

-

-

-

500

6

1.58
Total interest bearing liabilities

1,557,465

9,348

0.80

1,482,922

7,252

0.65
Noninterest bearing deposits

544,925

-

-

465,094

-

-
Other liabilities

20,814

-

-

13,037

-

-
Stockholders' equity

187,767

-

-

163,426

-

-
Total liabilities and stockholders' equity
$
2,310,971

$
2,124,479

Net interest income (TE)

$
57,816

$
46,313

Net interest income (TE) to total earning assets

3.68

3.23
Interest bearing liabilities to earning assets

74.06
%

77.45
%

1Interest income from loans is shown on a TE basis as discussed below and includes fees of $1.8 million for the first nine months of 2017 and 2016. Nonaccrual loans are included in the above-stated average balances.

Tableof Contents

Reconciliation of Tax-Equivalent (TE) Non-GAAP Financial Measures

Management, in order to evaluate and measure performance, uses certain non-GAAP performance measures and ratios. This includes tax-equivalent net interest income (including its individual components) and net interest margin (including its individual components) to total average interest earning assets. Management believes that these measures and ratios provide users of the financial information with a more accurate view of the performance of the interest earning assets and interest bearing liabilities and of the Company’s operating efficiency for comparison purposes. Other financial holding companies may define or calculate these measures and ratios differently. See the tables and notes below for supplemental data and the corresponding reconciliations to GAAP financial measures for the three month periods ended September 30, 2017, June 30, 2017, and September 30, 2016, and the nine month periods ended September 30, 2017 and 2016.

Net interest and dividend income (TE) and net interest income (TE) to average interest earning assets are non-GAAP measures that have been adjusted toon a ~~non-GAAP~~ TE basis using a marginal rate of ~~35%~~21% for 2024 and 2023 to compare returns more appropriately ~~compare returns~~ on tax-exempt loans and securities to other earning assets. The table below provides a reconciliation of each non-GAAP TE(TE) measure to the GAAP equivalent for the periods indicated:


	Quarters Ended									Nine Months Ended
	September 30,			June 30,			September 30,			September 30,
	2017			2017			2016			2017			2016

																Three Months Ended
																March 31,			December 31,			March 31,
Net Interest Margin																2024			2023			2023


Interest income (GAAP)	$	22,425		$	21,800		$	17,825		$	64,841		$	53,183		$	73,330		$	73,696		$	70,159
Taxable-equivalent adjustment:
Loans		23			23			23			68			70			11			11			6
Securities		876			888			97			2,255			312			347			352			356
Interest income (TE)		23,324			22,711			17,945			67,164			53,565
Interest and dividend income (TE)																	73,688			74,059			70,521
Interest expense (GAAP)		3,142			3,139			2,478			9,348			7,252			13,547			12,461			6,073
Net interest income (TE)	$	20,182		$	19,572		$	15,467		$	57,816		$	46,313		$	60,141		$	61,598		$	64,448
Net interest income (GAAP)	$	19,283		$	18,661		$	15,347		$	55,493		$	45,931		$	59,783		$	61,235		$	64,086
Average interest earning assets	$	2,121,929		$	2,115,511		$	1,909,436		$	2,102,952		$	1,914,564		$	5,282,153		$	5,290,737		$	5,510,326
Net interest margin (TE)																	4.58	%		4.62	%		4.74	%
Net interest margin (GAAP)		3.61	%		3.54	%		3.20	%		3.53	%		3.20	%		4.55	%		4.59	%		4.72	%
Net interest margin (TE)		3.77	%		3.71	%		3.22	%		3.68	%		3.23	%

Noninterest Income

~~Asset Quality~~

Three months ended March 31, 2024 and 2023

The following table details the major components of noninterest income for the periods presented:


							First Quarter 2024
Noninterest Income	Three Months Ended						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Wealth management	$	2,561	$	2,600	$	2,270	(1.5)	12.8
Service charges on deposits		2,415		2,527		2,424	(4.4)	(0.4)
Residential mortgage banking revenue
Secondary mortgage fees		50		58		59	(13.8)	(15.3)
MSRs mark to market gain (loss)		94		(1,277)		(525)	107.4	117.9
Mortgage servicing income		488		495		516	(1.4)	(5.4)
Net gain on sales of mortgage loans		314		366		306	(14.2)	2.6
Total residential mortgage banking revenue		946		(358)		356	364.2	165.7
Securities gains (losses), net		1		(2)		(1,675)	150.0	100.1
Change in cash surrender value of BOLI		1,172		541		242	116.6	384.3
Card related income		2,376		2,511		2,244	(5.4)	5.9
Other income		1,030		910		1,489	13.2	(30.8)
Total noninterest income	$	10,501	$	8,729	$	7,350	20.3	42.9

Noninterest income increased $1.8 million, or 20.3%, in the first quarter of 2024, compared to the fourth quarter of 2023, and increased $3.2 million, or 42.9%, compared to the first quarter of 2023. The increase from the fourth quarter of 2023 was primarily driven by a $1.3 million increase in residential mortgage banking revenue primarily due to MSRs mark to market gains, and a $631,000 increase in the cash surrender value of BOLI, both of which were due to market interest rate changes in the first quarter, as well as a $120,000 increase in other income, partially offset by a $39,000 decrease in wealth management income, a $112,000 decrease in service charges on deposits, and a $135,000 decrease in card related income.

Table of Contents

The increase in noninterest income of $3.2 million in the first quarter of 2024, compared to the first quarter of 2023, is primarily due to a $291,000 increase in wealth management income primarily due to an increase in advisory fees, a $590,000 increase in mortgage banking revenue mainly due to a $619,000 increase in MSRs mark to market gain, $1,000 of realized gains on sales of securities in the first quarter of 2024 compared to realized losses on the sale of securities of $1.7 million in the first quarter of 2023, a $930,000 increase in the cash surrender value of BOLI, and a $132,000 increase in card related income. These increases were partially offset by a $459,000 decrease in other income, as the 2023 period included a one-time credit from a software vendor of $457,000.

Noninterest Expense

Three months ended March 31, 2024 and 2023

The following table details the major components of noninterest expense for the periods presented:


										First Quarter 2024
Noninterest Expense	Three Months Ended									Percent Change From
(Dollars in thousands)	March 31,			December 31,			March 31,			December 31,	March 31,
	2024			2023			2023			2023	2023
Salaries	$	17,647		$	16,738		$	16,087		5.4	9.7
Officers' incentive		2,148			1,450			1,827		48.1	17.6
Benefits and other		4,517			3,217			4,334		40.4	4.2
Total salaries and employee benefits		24,312			21,405			22,248		13.6	9.3
Occupancy, furniture and equipment expense		3,927			3,817			3,475		2.9	13.0
Computer and data processing		2,255			2,291			1,774		(1.6)	27.1
FDIC insurance		667			583			584		14.4	14.2
Net teller & bill paying		521			564			502		(7.6)	3.8
General bank insurance		309			301			305		2.7	1.3
Amortization of core deposit intangible asset		580			603			624		(3.8)	(7.1)
Advertising expense		192			383			142		(49.9)	35.2
Card related expense		1,277			1,338			1,216		(4.6)	5.0
Legal fees		226			228			319		(0.9)	(29.2)
Consulting & management fees		336			556			790		(39.6)	(57.5)
Other real estate owned expense, net		46			218			306		(78.9)	(85.0)
Other expense		3,593			4,739			3,637		(24.2)	(1.2)
Total noninterest expense	$	38,241		$	37,026		$	35,922		3.3	6.5
Efficiency ratio (GAAP)¹		53.59	%		50.82	%		47.52	%
Adjusted efficiency ratio (non-GAAP)²		53.09	%		48.76	%		47.66	%

¹The efficiency ratio shown in the table above is a GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits and OREO expenses, divided by the sum of net interest income and total noninterest income less net gains or losses on securities, and mark to market gains or losses on MSRs.

² The adjusted efficiency ratio shown in the table above is a non-GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits, OREO expenses, litigation expense, and net gains on branch sales, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains or losses on securities, mark to market gains or losses on MSRs, and includes a tax equivalent adjustment on the change in cash surrender value of BOLI. See the discussion entitled “Non-GAAP Financial Measures” above and the table on page 46 that provides a reconciliation of this non-GAAP financial measure to the most comparable GAAP equivalent.

Table of Contents

Noninterest expense for the first quarter of 2024 increased $1.2 million, or 3.3%, compared to the fourth quarter of 2023, and increased $2.3 million, or 6.5%, compared to the first quarter of 2023. The increase in the first quarter of 2024 compared to the fourth quarter of 2023 was attributable to a $2.9 million increase in salaries and employee benefits, with increases reflected primarily in salaries due to annual merit increases, restricted stock expense and officers’ incentives due to annual payout true-ups, payroll taxes related to these annual payouts, and deferred executive compensation due to changes in market interest rates. Also contributing to the noninterest expense increase in the first quarter of 2024 was a $110,000 increase in occupancy, furniture and equipment and an $84,000 increase in FDIC insurance. Partially offsetting the increase in noninterest expense in the first quarter of 2024 compared to the fourth quarter of 2023 was a $191,000 decrease in advertising expense, a $61,000 decrease in card related expense, a $220,000 decrease in consulting & management fees, a $172,000 decrease in OREO related expense, and a $1.1 million decrease in other expense due to a $1.2 million litigation expense recorded in the fourth quarter of 2023 for a pending overdraft fee compliance claim.

The ~~Company~~year over year increase in noninterest expense is primarily attributable to a $2.1 million increase in salaries and employee benefits, driven by increases in annual base salary rates, restricted stock expense, officers’ incentives, and deferred employee compensation due to market interest rate changes. Also contributing to the increase was a $452,000 increase in occupancy, furniture and equipment, primarily due to branch remodeling and offset by net gains on sales of branches in 2023, and a $481,000 increase in computer and data processing partially due to core processor credits received in 2023. Partially offsetting the increase in noninterest expense in the first quarter of 2024, compared to the first quarter of 2023, was a $93,000 decrease in legal fees, a $454,000 decrease in consulting & management fees, and a $260,000 decrease in OREO related expenses.

Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures


	GAAP									Non-GAAP
		Three Months Ended									Three Months Ended
	March 31,			December 31,			March 31,			March 31,			December 31,			March 31,
	2024			2023			2023			2024			2023			2023
Efficiency Ratio / Adjusted Efficiency Ratio

Noninterest expense	$	38,241		$	37,026		$	35,922		$	38,241		$	37,026		$	35,922
Less amortization of core deposit		580			603			624			580			603			624
Less other real estate expense, net		46			218			306			46			218			306
Less litigation related expense		N/A			N/A			N/A			-			1,200			-
Less losses/(gains) on branch sales, net		N/A			N/A			N/A			-			19			(306)
Noninterest expense less adjustments	$	37,615		$	36,205		$	34,992		$	37,615		$	34,986		$	35,298

Net interest income	$	59,783		$	61,235		$	64,086		$	59,783		$	61,235		$	64,086
Taxable-equivalent adjustment:
Loans		N/A			N/A			N/A			11			11			6
Securities		N/A			N/A			N/A			347			352			356
Net interest income including adjustments		59,783			61,235			64,086			60,141			61,598			64,448
Noninterest income		10,501			8,729			7,350			10,501			8,729			7,350
Less securities gains (losses)		1			(2)			(1,675)			1			(2)			(1,675)
Less MSRs mark to market gains (losses)		94			(1,277)			(525)			94			(1,277)			(525)
Taxable-equivalent adjustment:
Change in cash surrender value of BOLI		N/A			N/A			N/A			311			144			64
Noninterest income (excluding) / including adjustments		10,406			10,008			9,550			10,717			10,152			9,614

Net interest income including adjustments plus noninterest income (excluding) / including adjustments	$	70,189		$	71,243		$	73,636		$	70,858		$	71,750		$	74,062
Efficiency ratio / Adjusted efficiency ratio		53.59	%		50.82	%		47.52	%		53.09	%		48.76	%		47.66	%

N/A - not applicable

Table of Contents

Income Taxes

We recorded ~~a provision for loan losses~~income tax expense of ~~$300,000~~$7.2 million for the first quarter of 2024 on $28.5 million of pretax income, compared to income tax expense of $6.7 million on $24.9 million of pretax income in the ~~third~~fourth quarter of ~~2017. On~~2023, and income tax expense of $8.4 million on $32.0 million of pretax income in the first quarter of 2023. Our effective tax rate was 25.3% in the first quarter of 2024, 26.9% for the fourth quarter of 2023, and 26.3% for the first quarter of 2023. The slight reduction in the effective tax rate for the first quarter of 2024 reflects the impact of credits to tax expense related to vested stock awards in the first quarter 2024, which occurs annually each February; these stock awards were larger in the first quarter of 2024 than the like 2023 period.

Income tax expense reflected all relevant statutory tax rates and GAAP accounting. There were no significant changes in our ability to utilize our deferred tax assets during the quarter ended March 31, 2024. We had no valuation reserve on the deferred tax assets as of March 31, 2024.

Financial Condition

Total assets decreased $106.7 million to $5.62 billion at March 31, 2024, from $5.72 billion at December 31, 2023, due primarily to the decrease of $24.0 million in securities available-for-sale, the decrease of $73.5 million in total loans, and the $5.6 million decrease in other assets. The decrease in securities available-for-sale was primarily due to paydowns and strategic sales. These decreases were partially offset by increases in premises and equipment of $2.0 million and BOLI of $1.2 million. We continue to actively assess potential investment opportunities to utilize our excess liquidity. Total deposits were $4.61 billion at March 31, 2024, an increase of $37.5 million from December 31, 2023, primarily due to seasonal tax refunds, as well as deposit rate specials.


							March 31, 2024
Securities	As of						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Securities available-for-sale, at fair value
U.S. Treasuries	$	171,000	$	169,574	$	214,734	0.8	(20.4)
U.S. government agencies		56,979		56,959		56,703	0.0	0.5
U.S. government agencies mortgage-backed		101,075		106,370		121,938	(5.0)	(17.1)
States and political subdivisions		222,742		227,065		231,391	(1.9)	(3.7)
Corporate bonds		-		-		9,762	N/M	(100.0)
Collateralized mortgage obligations		379,603		392,544		454,106	(3.3)	(16.4)
Asset-backed securities		66,707		68,436		191,868	(2.5)	(65.2)
Collateralized loan obligations		170,691		171,881		174,566	(0.7)	(2.2)
Total securities	$	1,168,797	$	1,192,829	$	1,455,068	(2.0)	(19.7)

N/M – Not meaningful.

Table of Contents

Securities available-for-sale decreased $24.0 million as of March 31, 2024 compared to December 31, 2023, and decreased $286.3 million compared to March 31, 2023. The decrease in the portfolio during the first quarter of 2024 was driven by paydowns totaling $30.7 million, securities sales totaling $5.3 million, and maturities totaling $2.0 million, partially offset by $15.7 million in purchases. We continue to seek to position the portfolio in higher credit quality, shorter duration securities with an appropriate mix of fixed- and floating-rate exposures.


							March 31, 2024
Loans	As of						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Commercial	$	796,552	$	841,697	$	851,737	(5.4)	(6.5)
Leases		425,615		398,223		285,831	6.9	48.9
Commercial real estate – investor		1,018,382		1,034,424		1,056,787	(1.6)	(3.6)
Commercial real estate – owner occupied		782,603		796,538		870,115	(1.7)	(10.1)
Construction		169,174		165,380		174,683	2.3	(3.2)
Residential real estate – investor		51,522		52,595		56,720	(2.0)	(9.2)
Residential real estate – owner occupied		220,223		226,248		217,855	(2.7)	1.1
Multifamily		387,479		401,696		358,991	(3.5)	7.9
HELOC		98,762		103,237		104,941	(4.3)	(5.9)
Other ¹		19,099		22,915		25,694	(16.7)	(25.7)
Total loans	$	3,969,411	$	4,042,953	$	4,003,354	(1.8)	(0.8)

¹ The “Other” segment includes consumer loans and overdrafts.

Total loans were $3.97 billion as of March 31, 2024, a ~~quarterly~~decrease of $73.5 million from December 31, 2023. The decrease in total loans in the first three months of 2024, compared to December 31, 2023, was due primarily to paydowns, net of originations, within commercial of $45.1 million, commercial real estate – investor of $16.0 million and multifamily of $14.2 million offset by net increases in leases of $27.4 million from December 31, 2023. Total loans decreased $33.9 million from March 31, 2023 to March 31, 2024, primarily due to paydowns, net of originations, within commercial of $55.2 million, commercial real estate - investor of $38.4 million, and commercial real estate – owner occupied of $87.5 million, offset by net increases in leases of $139.8 million and multifamily of $28.5 million. As required by CECL, the balance (or amortized cost basis) of purchased credit deteriorated loans, or PCD loans (discussed below) is carried on a gross basis ~~management estimates~~(rather than net of the ~~amount required~~associated credit loss estimate), and ~~records~~ the ~~appropriate provision~~expected credit losses for PCD loans are estimated and separately recognized as part of the allowance for credit losses, or ~~release~~ACL.

The quality of our loan portfolio is impacted not only by our credit decisions but also by the economic health of the communities in which we operate. Since we are located in a corridor with significant open space and undeveloped real estate, real estate lending (including commercial real estate, construction, residential, multifamily, and HELOCs) has been and continues to ~~maintain an adequate reserve~~be a sizeable portion of our portfolio. These categories comprised 68.7% of the portfolio as of March 31, 2024, compared to 68.8% of the portfolio as of December 31, 2023. At March 31, 2024, our outstanding commercial real estate loans and undrawn commercial real estate commitments, excluding owner occupied real estate were equal to 268.8% of our Tier 1 capital plus allowance for ~~all potential~~credit losses, a decrease from 286.9% at December 31, 2023. We continue to oversee and ~~estimated~~seek to manage our loan ~~losses.~~portfolio in accordance with interagency guidance on risk management.

Asset Quality

Nonperforming loans ~~increased~~consist of nonaccrual loans and loans 90 days or greater past due. Nonperforming loans decreased by ~~$270,000~~$3.7 million to $65.1 million at ~~September 30, 2017,~~March 31, 2024 from ~~$16.0~~$68.8 million at December 31, ~~2016. Credit metrics continue to be relatively stable regarding~~2023 and increased $586,000 from $64.5 million at March 31, 2023. Purchased credit deteriorated loans, or PCD loans, are purchased loans that, as of the date of acquisition, we determined had experienced a more-than-insignificant deterioration in credit quality since origination. PCD loans and their related deferred loan costs are included in our nonperforming loan ~~levels, and management is~~disclosures, if such loans otherwise meet the definition of a nonperforming loan. Management continues to carefully ~~monitoring~~monitor loans considered to be in a classified status. Nonperforming loans as a percent of total loans ~~decreased to 1.0%~~were 1.6% as of ~~September 30, 2017, from 1.1%~~March 31, 2024, 1.7% as of December 31, ~~2016,~~2023, and ~~1.4%~~1.6% as of ~~September 30, 2016.~~March 31, 2023. The distribution of ~~the Company’s~~our nonperforming loans is ~~included~~shown in the following table.

September 30, 2017

Nonperforming Loans
As of

Percent Change From

(in thousands)
September 30,

December 31,

September 30,

December 31,

September 30,

2017

2016

2016

2016

2016

Real estate-construction
$
205

$
281

$
76

(27.0)

169.7

Real estate-residential:

Investor

492

936

1,364

(47.4)

(63.9)

Multifamily

4,757

-

-

N/M

N/M

Owner occupied

4,266

6,552

5,755

(34.9)

(25.9)

Revolving and junior liens

1,977

2,240

2,257

(11.7)

(12.4)

Real estate-commercial, nonfarm

3,631

5,386

7,345

(32.6)

(50.6)

Real estate-commercial, farm

383

-

-

N/M

N/M

Commercial

207

240

583

(13.8)

(64.5)

Leases

345

366

-

(5.7)

N/M

Other

8

-

-

N/M

N/M

Total nonperforming loans
$
16,271

$
16,001

$
17,380

1.7

(6.4)

Tableof Contents


							March 31, 2024
Nonperforming Loans	As of						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Commercial	$	2,746	$	2,025	$	2,811	35.6	(2.3)
Leases		595		639		856	(6.9)	(30.5)
Commercial real estate – investor		16,128		16,572		30,397	(2.7)	(46.9)
Commercial real estate – owner occupied		30,897		34,946		19,691	(11.6)	56.9
Construction		7,119		7,162		241	(0.6)	N/M
Residential real estate – investor		1,299		1,331		1,555	(2.4)	(16.5)
Residential real estate – owner occupied		3,031		3,078		4,038	(1.5)	(24.9)
Multifamily		1,959		1,775		2,495	10.4	(21.5)
HELOC		1,339		1,251		2,441	7.0	(45.1)
Other ¹		-		-		2	-	(100.0)
Total nonperforming loans	$	65,113	$	68,779	$	64,527	(5.3)	0.9

~~N/M -~~ ~~Not Meaningful~~

~~Nonperforming loans consist of nonaccrual loans, nonperforming restructured accruing~~¹ The “Other” segment includes consumer loans and ~~loans 90 days or greater past due. Remediation work continues~~overdrafts.

N/M – Not meaningful.

The components of our nonperforming assets are shown in ~~all segments.~~the following table.


										March 31, 2024
Nonperforming Assets	As of									Percent Change From
(Dollars in thousands)	March 31,			December 31,			March 31,			December 31,	March 31,
	2024			2023			2023			2023	2023
Nonaccrual loans	$	64,324		$	67,583		$	63,561		(4.8)	1.2
Loans past due 90 days or more and still accruing interest		789			1,196			966		(34.0)	(18.3)
Total nonperforming loans		65,113			68,779			64,527		(5.3)	0.9
Other real estate owned		5,123			5,123			1,255		-	308.2
Total nonperforming assets	$	70,236		$	73,902		$	65,782		(5.0)	6.8


30-89 days past due loans and still accruing interest	$	21,183		$	13,668		$	24,770
Nonaccrual loans to total loans		1.6	%		1.7	%		1.6	%
Nonperforming loans to total loans		1.6	%		1.7	%		1.6	%
Nonperforming assets to total loans plus OREO		1.8	%		1.8	%		1.6	%

Allowance for credit losses	$	44,113		$	44,264		$	53,392
Allowance for credit losses to total loans		1.1	%		1.1	%		1.3	%
Allowance for credit losses to nonaccrual loans		68.6	%		65.5	%		84.0	%

Loan Charge-offs, net of recoveries
Quarters Ended
(in thousands)
September 30,

% of

June 30,

% of

September 30,

% of

2017

Total1

2017

Total1

2016

Total1
Real estate-construction

Homebuilder
$
-

-

$
(1)

(0.2)

$
(7)

(0.8)
Land

-

-

(48)

(7.3)

(2)

(0.2)
All other

8

(2.4)

(11)

(1.7)

(42)

(5.0)
Total real estate-construction

8

(2.4)

(60)

(9.2)

(51)

(6.0)
Real estate-residential

Investor

(28)

8.5

(16)

(2.4)

(3)

(0.4)
Multifamily

(17)

5.2

129

19.7

(13)

(1.5)
Owner occupied

(40)

12.2

723

110.4

(75)

(8.9)
Revolving and junior liens

(367)

111.5

(109)

(16.6)

112

13.3
Total real estate-residential

(452)

137.4

727

111.1

21

2.5
Real estate-commercial, nonfarm

Owner general purpose

-

-

(1)

(0.2)

-

-
Owner special purpose

-

-

(6)

(0.9)

(3)

(0.4)
Non-owner general purpose

(43)

13.1

(39)

(6.0)

132

15.7
Non-owner special purpose

-

-

-

-

636

75.8
Retail properties

22

(6.80)

4

0.6

-

-
Total real estate-commercial, nonfarm

(21)

6.3

(42)

(6.5)

765

91.1
Real estate-commercial, farm

-

-

-

-

-

-
Commercial

7

(2.1)

1

0.2

66

7.9
Leases

98

(29.8)

-

-

-

-
Consumer

37

(11.2)

34

5.2

43

5.1
Other

(6)

1.8

(5)

(0.8)

(5)

(0.6)
Net (recoveries) / charge-offs
$
(329)

100.0

$
655

100.0

$
839

100.0

Table of Contents

Loan charge-offs, net of recoveries, for the first quarter of 2024, prior linked quarter and year over year quarter are shown in the following table.


Loan Charge–offs, Net of Recoveries	Three Months Ended
(Dollars in thousands)	March 31,		% of	December 31,		% of	March 31,		% of
	2024		Total¹	2023		Total¹	2023		Total¹
Commercial	$	(58)	(1.6)	$	71	0.5	$	(124)	(16.8)
Leases		(40)	(1.1)		(8)	(0.1)		873	118.0
Commercial real estate – investor		(67)	(1.8)		4,951	32.0		(17)	(2.3)
Commercial real estate – owner occupied		3,868	104.7		10,443	67.5		(2)	(0.3)
Residential real estate – investor		(2)	(0.1)		(3)	-		(19)	(2.6)
Residential real estate – owner occupied		(8)	(0.2)		(8)	(0.1)		(10)	(1.4)
HELOC		(17)	(0.5)		(17)	(0.1)		(29)	(3.9)
Other ²		19	0.6		31	0.3		68	9.3
Net charge–offs	$	3,695	100.0	$	15,460	100.0	$	740	100.0

¹Represents the percentage of net charge-offs attributable to each category of loans.

² The “Other” segment includes consumer and overdrafts.

Net ~~recoveries~~charge-offs of $3.7 million were recorded for the ~~third~~first quarter of ~~2017 reflected~~2024, compared to net charge-offs of $15.5 million for the fourth quarter of 2023, and net charge-offs of $740,000 for the first quarter of 2023, reflecting continuing management attention to credit ~~quality. Gross~~quality and remediation efforts. The net charge-offs for the first quarter ~~ended September 30, 2017~~of 2024 were ~~$241,000 compared~~primarily due to ~~$1.2~~a $3.9 million for the quarter ended September 30, 2016. Gross recoveries for the quarter ended September 30, 2017 were $570,000 compared to $358,000 for the quarter ended September 30, 2016. In comparisoncharge off of a commercial real estate – owner occupied loan. The commercial real estate – owner occupied credit had a reported reserve allocation of $3.9 million prior to the ~~linked quarter, the third~~first quarter of ~~2017~~2024 charge-off. We have continued ~~to reflect~~our conservative loan valuations and aggressive recovery efforts on prior charge-offs.

September 30, 2017

Classified Loans
As of

Percent Change From

(in thousands)
September 30,

December 31,

September 30,

December 31,

September 30,

2017

2016

2016

2016

2016

Real estate-construction
$
380

$
458

$
254

(17.0)

49.6

Real estate-residential:

Investor

648

1,096

1,171

(40.9)

(44.7)

Multifamily

4,757

-

-

N/M

N/M

Owner occupied

4,418

7,225

6,432

(38.9)

(31.3)

Revolving and junior liens

1,977

2,340

3,078

(15.5)

(35.8)

Real estate-commercial, nonfarm

7,633

9,946

13,220

(23.3)

(42.3)

Real estate-commercial, farm

2,495

1,782

1,801

40.0

N/M

Commercial

382

2,527

1,519

(84.9)

(74.9)

Leases

1,031

1,109

783

(7.0)

31.7

Consumer

8

1

1

N/M

N/M

Total classified loans
$
23,729

$
26,484

$
28,259

(10.4)

(16.0)

~~N/M -~~ ~~Not Meaningful~~

~~Tableof Contents~~

Classified loans include nonaccrual ~~performing troubled debt restructurings~~loans and all other loans considered substandard. Classified assets include both classified loans and OREO. Loans classified as substandard are inadequately protected by either the current net worth and ability to meet payment obligations of the obligor, or by the collateral pledged to secure the loan, if any. These loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt and carry the distinct possibility that ~~the Company~~we will sustain some loss if deficiencies remain uncorrected.

~~Classified~~

The following table shows classified assets ~~include both~~by segment for the following periods.


							March 31, 2024
Classified Assets	As of						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Commercial	$	15,243	$	8,414	$	22,662	81.2	(32.7)
Leases		595		818		906	(27.3)	(34.3)
Commercial real estate – investor		43,154		43,798		52,615	(1.5)	(18.0)
Commercial real estate – owner occupied		61,267		54,613		37,545	12.2	63.2
Construction		7,119		17,155		241	(58.5)	N/M
Residential real estate – investor		1,299		1,331		1,702	(2.4)	(23.7)
Residential real estate – owner occupied		3,168		3,216		3,618	(1.5)	(12.4)
Multifamily		1,959		1,775		3,348	10.4	(41.5)
HELOC		1,648		1,664		2,635	(1.0)	(37.5)
Other ¹		-		-		2	-	(100.0)
Total classified loans		135,452		132,784		125,274	2.0	8.1
Other real estate owned		5,123		5,123		1,255	N/M	308.2
Total classified assets	$	140,575	$	137,907	$	126,529	1.9	11.1

¹ The “Other” segment includes consumer loans and overdrafts.

N/M - Not meaningful

Table of Contents

Total classified loans and ~~OREO.~~classified assets increased $2.7 million as of March 31, 2024 from December 31, 2023. The increase since December 31, 2023 is due to the additions of $15.9 million, the majority of which consisted of three relationships totaling $14.7 million. Commercial loans were the majority of the additions, consisting of seven loans totaling $11.6 million and one relationship in commercial real estate – owner occupied totaling $3.3 million. The additions are offset by $13.2 million of outflows, most driven by $6.3 million of loan rating upgrades, and a $3.9 million partial charge off. The increase from March 31, 2023 is primarily due to additions to commercial real estate – owner occupied. Management monitors a ratio of classified assets to the sum of Bank Tier 1 capital and the ~~allowance for loan and lease losses~~ACL on loans as another measure of overall change in loan related asset ~~quality. This~~quality, which is referred to as the “classified assets ratio.” The classified assets ratio ~~ended at 12.62%~~was 21.33% for the period ended ~~September 30, 2017.~~March 31, 2024, compared to 21.66% as of December 31, 2023, and 20.04% as of March 31, 2023.

Allowance for ~~Loan~~Credit Losses on Loans

The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the allowance for credit losses (“ACL”) at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date.

At March 31, 2024, our ACL on loans totaled $44.1 million, and our ACL on unfunded commitments, included in other liabilities, totaled $2.7 million. In the first quarter of 2024, we recorded provision expense on loans of $3.5 million, based on historical loss rates, our assessment of nonperforming loan metrics and trends, downward risk rating migrations, and estimated future credit losses, and a $44,000 reversal of provision on unfunded commitments, primarily due to an adjustment of historical benchmark assumptions, such as funding rates and the period used to forecast those rates, within the ACL calculation. These adjustments resulted in a $3.5 million net impact to the provision for credit losses for the first quarter of 2024.

Management estimates the amount of provision required on a quarterly basis and records the appropriate provision expense, or release of expense, to maintain an adequate reserve for all potential and estimated credit losses on loans, leases and unfunded commitments. The ACL on loans totaled $44.1 million as of March 31, 2024, $44.3 million as of December 31, 2023, and $53.4 million as of March 31, 2023. Our ACL on loans to total loans was 1.1% as of March 31, 2024, compared to 1.1% as of December 31, 2023 and 1.3% as of March 31, 2023. See Item 7 – Critical Accounting Estimates in the Management Discussion and Analysis in our 2023 Annual Report in Form 10-K for discussion of our ACL methodology on loans. Allocations of the ACL may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off.

Table of Contents

Below is a reconciliation of the activity in the allowance for ~~loan~~credit losses on loans for the periods indicated ~~(in~~(dollars in thousands):


		Three Months Ended
	March 31,			December 31,			March 31,
	2024			2023			2023
Allowance at beginning of period	$	44,264		$	51,729		$	49,480
Charge–offs:
Commercial		15			458			27
Leases		-			-			882
Commercial real estate – investor		16			4,971			-
Commercial real estate – owner occupied		3,887			10,455			-
Construction		-			-			-
Residential real estate – investor		-			-			-
Residential real estate – owner occupied		-			-			-
Multifamily		-			-			-
HELOC		-			-			-
Other ¹		70			67			113
Total charge–offs		3,988			15,951			1,022
Recoveries:
Commercial		73			387			151
Leases		40			8			9
Commercial real estate – investor		83			20			17
Commercial real estate – owner occupied		19			12			2
Construction		-			-			-
Residential real estate – investor		2			3			19
Residential real estate – owner occupied		8			8			10
Multifamily		-			-			-
HELOC		17			17			29
Other ¹		51			36			45
Total recoveries		293			491			282
Net charge-offs		3,695			15,460			740
Provision for credit losses on loans		3,544			7,995			4,652
Allowance at end of period	$	44,113		$	44,264		$	53,392

Average total loans (exclusive of loans held–for–sale)	$	4,018,631		$	4,014,771		$	3,931,679
Net charge–offs to average loans		0.37	%		1.53	%		0.08	%
Allowance at period end to average loans		1.10	%		1.10	%		1.36	%

¹ The “Other” segment includes consumer loans and overdrafts.

Quarters Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2017

2017

2016

2017

2016

Allowance at beginning of period
$
15,836

$
15,741

$
15,822

$
16,158

$
16,223

Charge-offs:

Commercial

13

6

76

20

95

Leases

98

-

-

215

13

Real estate - commercial

22

4

792

300

1,484

Real estate - construction

19

-

9

23

9

Real estate - residential

7

976

220

1,178

657

Consumer

82

80

100

262

250

Other

-

-

-

-

-

Total charge-offs

241

1,066

1,197

1,998

2,508

Recoveries:

Commercial

6

5

10

13

22

Leases

-

-

-

-

-

Real estate - commercial

43

46

27

124

255

Real estate - construction

11

60

60

89

71

Real estate - residential

459

249

199

850

718

Consumer

45

46

57

166

184

Other

6

5

5

13

18

Total recoveries

570

411

358

1,255

1,268

Net (recoveries) / charge-offs

(329)

655

839

743

1,240

Loan loss reserve provision

300

750

-

1,050

-

Allowance at end of period
$
16,465

$
15,836

$
14,983

$
16,465

$
14,983

Average total loans (exclusive of loans held-for-sale)
$
1,550,229

$
1,505,572

$
1,186,279

$
1,513,693

$
1,157,159

Net (recoveries) / charge-offs to average loans

(0.02)
%

0.04
%

0.07
%

0.05
%

0.11
%

Allowance at period end to average loans

1.06
%

1.05
%

1.26
%

1.09
%

1.29
%

Ending balance: Individually evaluated for impairment
$
6

$
98

$
514

$
6

$
514

Ending balance: Collectively evaluated for impairment
$
16,459

$
15,738

$
14,469

$
16,459

$
14,469

The coverage ratio of the ~~allowance for loan losses~~ACL on loans to nonperforming loans was ~~101.2%~~67.8% as of ~~September 30, 2017,~~March 31, 2024, which was ~~a minimal reduction~~an increase from the coverage ratio of ~~101.4%~~64.4% as of ~~June 30, 2017, but greater than the 86.2% coverage ratio~~December 31, 2023 and a decrease from 82.7% as of ~~September 30, 2016.~~March 31, 2023. When measured as a percentage of average loans, ~~as of September 30, 2017,~~our total allowance for loan and lease losses increased to 1.06% of total loans from 1.05% as of June 30, 2017, and decreased from 1.26% of average loans at September 30, 2016. The total allowance for loan and lease losses as a percent of total period endACL on loans was 1.15% as of September 30, 2017, excluding the loans acquired from the Talmer branch acquisition, which are effectively “reserved” for potential future losses in the remaining $667,000 credit mark component of the purchase accounting discount recorded. 1.10% at March 31, 2024, 1.10% at December 31, 2023, and 1.36% at March 31, 2023.

In management’s judgment, an adequate ~~allowance for estimated losses~~ACL has been established ~~for inherent~~to encompass the current lifetime expected credit losses at ~~September 30, 2017,~~March 31, 2024, and general changes in lending policy, procedures and staffing, as well as other external factors. However, there can be no assurance that actual losses will not exceed the estimated amounts in the future, based on unforeseen economic events, changes in business climates and the condition of collateral at the time of default and repossession. ~~Loan loss provision for~~Continued volatility in the ~~quarter ended September 30, 2017, increased $300,000~~economic environment stemming from the impacts of and response to inflation, potential recession, and the war in Ukraine and the conflict in the Middle East, and the associated effects on our customers, or other factors, such as ~~compared to like quarter~~changes in business climates and the condition of ~~2016 and decreased $450,000 as compared to second quarter~~collateral at the time of ~~2017.~~default or repossession, may revise our current expectations of future credit losses in future reporting periods.

Tableof Contents

Other Real Estate Owned

As of ~~September 30, 2017,~~March 31, 2024, OREO ~~ended at $9.0 million. This compares to $11.7~~totaled $5.1 million, reflecting no change from December 31, 2023, and an increase of $3.9 million from $1.3 million at ~~June 30, 2017, and $14.1 million at September 30, 2016. New~~March 31, 2023. There were no property additions toor disposals in the OREO portfolio of $176,000 in the third quarter of 2017 were minimal. Valuation write-downs continued with an expense of $920,000 in the third quarter of 2017, the majority of which was recorded on three properties, compared to $392,000 in the second quarter of 2017 and $365,000 in the third quarter of 2016. The OREO net book value decreased in the first ~~nine months~~quarter of ~~2017 due to 24 property sales, net of a participation purchase. These sales provided $5.5 million in total proceeds, including net gains on OREO sales of $454,000. In addition, net~~2024. No valuation ~~reserve write-downs of $1.6 million on 35 OREO properties were recorded~~adjustments occurred in the first ~~nine months~~quarter of ~~2017; both~~2024 or in the fourth quarter of ~~these reductions were partially offset by 13 property transfers into OREO from nonaccrual or fixed asset status~~2023. In the first quarter of 2023, we recorded two write-downs totaling ~~$3.8 million.~~$273,000 as well as a write-up for $4,000, totaling a net $269,000 increase in valuation reserve.


							March 31, 2024
OREO	Three Months Ended						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Balance at beginning of period	$	5,123	$	407	$	1,561	N/M	228.2
Property additions, net of acquisition adjustments		-		4,894		291	(100.0)	(100.0)
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		-		178		328	(100.0)	(100.0)
Period valuation write-down		-		-		269	-	(100.0)
Balance at end of period	$	5,123	$	5,123	$	1,255	-	308.2

September 30, 2017
OREO
Quarters Ended

Percent Change From
(in thousands)
September 30,

June 30,

September 30,

June 30,

September 30,

2017

2017

2016

2017

2016
Beginning balance
$
11,724

$
13,481

$
16,252

(13.0)

(27.9)

Property additions

176

204

255

(13.7)

(31.0)

Property improvements

-

-

4

N/M

N/M

Less:

Property disposals

1,956

1,569

2,002

24.7

(2.3)

Period valuation adjustments

920

392

365

134.7

152.1

Total other real estate owned
$
9,024

$
11,724

$
14,144

(23.0)

(36.2)

N/M - Not ~~Meaningful~~meaningful

In management’s judgment, the property valuation allowance as established presents OREO at current estimates of fair value less estimated costs to sell; however, there can be no assurance that additional losses will not be incurred on disposals or upon updates to valuations in the future. Of note, properties valued in total at $5.2 million, or approximately 57.5% of total OREO at September 30, 2017, have been in OREO for five years or more. The appropriate regulatory approval has been obtained for any OREO properties held in excess of five years.





OREO Properties by Type
(in thousands)	September 30, 2017				December 31, 2016				September 30, 2016
		Amount	% of Total			Amount	% of Total			Amount	% of Total
(Dollars in thousands)													March 31, 2024				December 31, 2023				March 31, 2023
														Amount	% of Total			Amount	% of Total			Amount	% of Total
Single family residence	$	937	11	%	$	225	2	%	$	1,218	9	%	$	-	-	%	$	-	-	%	$	291	23	%
Lots (single family and commercial)		5,536	61	%		7,322	61	%		8,795	62	%		-	-			-	-			767	61
Vacant land		628	7	%		636	5	%		636	4	%		197	4			197	4			197	16
Multi-family		-	0	%		264	2	%		264	2	%		-	-			-	-			-	-
Commercial property		1,923	21	%		3,469	30	%		3,231	23	%		4,926	96			4,926	96			-	-
Total OREO properties	$	9,024	100	%	$	11,916	100	%	$	14,144	100	%

Total other real estate owned													$	5,123	100	%	$	5,123	100	%	$	1,255	100	%

Deposits and Borrowings


							March 31, 2024
Deposits	As of						Percent Change From
(Dollars in thousands)	March 31,		December 31,		March 31,		December 31,	March 31,
	2024		2023		2023		2023	2023
Noninterest bearing demand	$	1,799,927	$	1,834,891	$	1,950,144	(1.9)	(7.7)
Savings		955,528		971,334		1,108,610	(1.6)	(13.8)
NOW accounts		569,814		565,375		608,260	0.8	(6.3)
Money market accounts		696,354		671,240		799,300	3.7	(12.9)
Certificates of deposit of less than $100,000		289,962		266,035		238,257	9.0	21.7
Certificates of deposit of $100,000 through $250,000		205,638		180,289		147,887	14.1	39.1
Certificates of deposit of more than $250,000		91,052		81,582		44,762	11.6	103.4
Total deposits	$	4,608,275	$	4,570,746	$	4,897,220	0.8	(5.9)

3rd Quarter 2017

Noninterest Income

Quarters Ended

Percent Change From

(in thousands)

September 30,

June 30,

September 30,

June 30,

September 30,


2017

2017

2016

2017

2016

Trust income

$
1,468

$
1,638

$
1,403

(10.4)

4.6

Service charges on deposits

1,722

1,615

1,756

6.6

(1.9)

Residential mortgage banking revenue

1,547

1,711

2,789

(9.6)

(44.5)

Securities gain (loss), net

102

(131)

(1,959)

177.9

105.2

Increase in cash surrender value of BOLI

362

350

383

3.4

(5.5)

Debit card interchange income

1,075

1,081

1,013

(0.6)

6.1

Gain on disposal and transfer of fixed assets

-

12

-

N/M

N/M

Other income

1,567

1,041

1,209

50.5

29.6

Total noninterest income

$
7,843

$
7,317

$
6,594

7.2

18.9

~~N/M~~ ~~- Not Meaningful~~

Tableof Contents

~~Of the noninterest income categories, securities gain (loss), net, experienced the largest increases on both~~Total deposits were $4.61 billion at March 31, 2024, which reflects a ~~linked quarter~~$37.5 million increase from total deposits of $4.57 billion at December 31, 2023, and ~~year over year basis, as shown above,~~a decrease of $288.9 million from total deposits of $4.90 billion at March 31, 2023. The increase in deposits at March 31, 2024, compared to December 31, 2023, was primarily due to ~~more favorable investment sales~~increases in ~~2017.~~time deposits of $58.7 million and money market and NOW accounts of $29.6 million, partially offset by decreases in noninterest bearing deposits of $35.0 million and savings accounts of $15.8 million. The ~~net security losses incurred~~decrease in 2016 were necessary for liquidity purposes due to funding needs related to the Talmer branch purchase. Mortgage banking revenues have decreased over the last year as the rising rate environment has reduced originations and refinancing; mortgage loans held for sale originations are $34.1 million less year to date 2017 than the prior year to date period. Finally, the favorable variance in other income was driven by growth in commercial loan swap fee income; $547,000 of commercial loan swap fee income was recorded in the third quarter of 2017, asdeposits at March 31, 2024, compared to ~~$175,000 in the third quarter of 2016.~~

3rd Quarter 2017

Noninterest Expense

Quarters Ended

Percent Change From

(in thousands)

September 30,

June 30,

September 30,

June 30,

September 30,


2017

2017

2016

2017

2016

Salaries

$
7,704

$
7,972

$
7,205

(3.4)

6.9

Bonus

1,114

854

521

30.4

113.8

Benefits and other

1,231

1,719

1,288

(28.4)

(4.4)

Total salaries and employee benefits

10,049

10,545

9,014

(4.7)

11.5

Occupancy, furniture and equipment expense

1,482

1,462

1,500

1.4

(1.2)

Computer and data processing

1,081

1,112

1,105

(2.8)

(2.2)

FDIC insurance

199

165

228

20.6

(12.7)

General bank insurance

246

264

269

(6.8)

(8.6)

Amortization of core deposit intangible asset

24

25

-

(4.0)

N/M

Advertising expense

255

452

430

(43.6)

(40.7)
��
Debit card interchange expense

285

399

363

(28.6)

(21.5)

Legal fees

162

184

242

(12.0)

(33.1)

Other real estate owned expense, net

680

539

426

26.2

59.6

Other expense

2,455

2,839

3,005

(13.5)

(18.3)

Total noninterest expense

$
16,918

$
17,986

$
16,582

(5.9)

2.0

Efficiency ratio (defined below)

57.66
%

64.03
%

66.21
%

~~N/M -~~ ~~Not Meaningful~~

The efficiency ratio shown in the table above is calculated as noninterest expense excluding OREO expenses, amortization of core deposits and acquisition costs, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains and losses on securities and includes a tax equivalent adjustment on the increase in cash surrender value of BOLI.

~~Third quarter 2017 noninterest expense decreased $1.1 million from the second quarter of 2017, and increased $336,000 from the third quarter of 2016. These variances are~~March 31, 2023, was primarily due to ~~salary~~decreases in noninterest bearing deposits of $150.2 million, savings accounts of $153.1 million, and ~~employee benefit related cost fluctuations due to certain one-time costs recorded in 2017, as well as~~money market accounts of $102.9 million, partially offset by an increase in ~~employee insurance premiums in 2017. The second quarter~~time deposits of 2017 included a one-time cost incurred related to executive relocation and recruitment of $294,000, as well as higher levels of employee insurance costs as compared to the prior year. Although the overall employee count has not significantly increased$155.7 million. Total quarterly average deposits decreased $417.9 million, or 8.4%, in the year over year period, driven by declines in our average demand deposits of $183.3 million, and savings, NOW and money markets combined of $358.4 million, partially offset by an increase in average time deposits of $123.8 million year over year. In general, the ~~hiring of additional staff in compliance and risk management roles has increased the overall wage base~~bulk of the ~~Company. A reduction~~decline in debit card interchange expense was recorded in the third quarter of 2017 due to reversal of an accrual related to the debit card rewards program. Finally, other expense has declined over the last year due to reductions in loan related expenses, including remediation costs as the loan portfolio quality continues to improve.

Other expenses have minimal fluctuations, as continued efficiencies with operational processes have contributed to maintaining the majority of noninterest expense components with insignificant variation.

~~Income Taxes~~

~~The Company recorded a tax expense of $1.8 million on $9.9 million pre-tax income for the third quarter of 2017.~~ Income tax expense reflected all relevant statutory tax rates and GAAP accounting. The effective tax rate for the third quarter of 2017 was 18.5%, a decrease from 28.9% in the second quarter of 2017 and 34.7% in the third quarter of 2016. A nonrecurring income tax benefit of $1.6 million was recorded in the third quarter of 2017, stemming from the State of Illinois tax rate increase effective July 1, 2017, which increased the Company’s net deferred tax asset by a like amount. In addition, the impact of the tax exempt securities growth in the first and second quarters of 2017 contributed to the tax rate decrease in the third quarter of 2017 as compared to the prior year.

There have been no significant changes in the Company’s ability to utilize the deferred tax assets through September 30, 2017. The Company has no valuation reserve on the deferred tax assets as of September 30, 2017.

~~Tableof Contents~~

~~Financial Condition~~

Total assets increased $109.2 million from $2.25 billion as of December 31, 2016, to $2.36 billion at September 30, 2017, due primarily to organic loan growth. Total loans increased $115.4 million, or 7.8%, when compared to December 31, 2016, which was funded by significant deposit growth and FHLBC advances. Securities increased a modest $1.6 million in total, but the securities portfolio experienced select significant shifts in type of investments held year to date.

September 30, 2017
Securities

As of

Percent Change From
(in thousands)

September 30,

December 31,

September 30,

December 31,

September 30,


2017

2016

2016

2016

2016
Securities available-for-sale, at fair value

U.S. Treasuries

$
3,990

$
-

$
-

N/M

N/M
U.S. government agencies

13,451

-

1,503

N/M

N/M
U.S. government agencies mortgage-backed

11,030

41,534

43,723

(73.4)

(74.8)
States and political subdivisions

229,032

68,703

22,254

233.4

929.2
Corporate bonds

10,577

10,630

10,730

(0.5)

(1.4)
Collateralized mortgage obligations

80,386

170,927

204,390

(53.0)

(60.7)
Asset-backed securities

131,759

138,407

140,173

(4.8)

(6.0)
Collateralized loan obligations

53,259

101,637

108,284

(47.6)

(50.8)
Total securities

$
533,484

$
531,838

$
531,057

0.3

0.5

~~N/M~~ ~~- Not Meaningful~~

The securities portfolio ended the third quarter of 2017 at $533.5 million, an increase of $1.6 million from $531.8 million at December 31, 2016, and an increase of $2.4 million from September 30, 2016. Available-for-sale purchases during the third quarter of 2017 anddeposits year over year ~~periods were primarily tax exempt state~~can be characterized as rate sensitive with significant flows and ~~political subdivisions securities; treasuries~~transfers into investing activities.

The following table presents estimated insured and government agencies also increased in the period ending September 30, 2017. This portfolio repositioning was performed to enhance overall asset yield due to the rising interest rate environment. During the third quarter of 2017 security sales resulted in net realized gains of $102,000, as compared to net realized losses of $193,000 for the fourth quarter of 2016uninsured deposits at March 31, 2024 and ~~losses of $2.0 million for the third quarter of 2016.~~

~~Loans~~

~~Total loans were $1.59 billion as of September 30, 2017, an increase of $115.4 million from the total as of~~ December 31, ~~2016, driven~~2023 by ~~growth in~~deposit type, as well as the commercial, real estate-construction and leases portfolios. In addition, a home equity portfolio purchase of $16.7 million from TCF Bank in the second quarter of 2017 contributed to the total residential real estate growth of $41.7 millionweighted average rates for ~~the 2017~~each year to date ending period. Loan portfolio repositioning continued to drive reductions in commercial real estate concentrations, and to grow commercial and lease financing to diversify the portfolio. Total loans increased $391.7 million from September 30, 2016, due to the organic growth previously discussed as well as $221.0 million of loans from the Talmer branch purchase.


(Dollars in thousands)	March 31, 2024								December 31, 2023
	Total Deposits		Insured Deposits		Uninsured Deposits		Average Rate Paid		Total Deposits		Insured Deposits		Uninsured Deposits		Average Rate Paid
Noninterest bearing demand	$	1,799,927	$	1,181,856	$	618,069	-	%	$	1,834,891	$	1,137,089	$	697,802	-	%
Savings		955,528		891,407		64,121	0.27			971,334		905,163		66,171	0.11
NOW accounts		569,814		416,195		153,620	0.60			565,375		414,005		151,370	0.27
Money market accounts		696,354		470,759		225,595	1.50			671,240		473,006		198,234	0.80
Time deposits		586,652		501,928		84,724	2.91			527,906		452,000		75,906	1.45
Total	$	4,608,275	$	3,462,145	$	1,146,129	0.71	%	$	4,570,746	$	3,381,263	$	1,189,483	0.32	%

Collateralized public funds	$	246,464	$	14,980	$	231,484			$	247,202	$	15,211	$	231,991

September 30, 2017
Loans
As of

Percent Change From
(in thousands)
September 30,

December 31,

September 30,

December 31,

September 30,

2017

2016

2016

2016

2016
Commercial
$
257,356

$
228,113

$
136,819

12.8

88.1
Leases

69,305

55,451

47,215

25.0

46.8
Real estate - commercial

739,136

736,247

617,280

0.4

19.7
Real estate - construction

94,868

64,720

28,786

46.6

229.6
Real estate - residential

419,583

377,851

357,846

11.0

17.3
Consumer

2,770

3,237

3,325

(14.4)

(16.7)
Other

10,550

11,973

10,517

(11.9)

0.3

1,593,568

1,477,592

1,201,788

7.8

32.6
Net deferred loan costs

623

1,217

1,064

(48.8)

(41.4)
Total loans
$
1,594,191

$
1,478,809

$
1,202,852

7.8

32.5

The quality of the loan portfolio is impacted by not only Company credit decisions but also the economic health of the communities in which the Company operates. As the Company is located in a corridor with significant open space and undeveloped real estate, real estate lending (including commercial, residential, and construction) has been and continues to be a sizeable portion of the portfolio. These categories comprised 78.6% of the portfolio as of September 30, 2017, compared to 79.7% of the portfolio as of

~~Tableof Contents~~

~~December 31, 2016. The Company continues to oversee and manage its loan portfolio in accordance with interagency guidance on risk management.~~

Deposits ~~and Borrowings~~

September 30, 2017
Deposits
As of

Percent Change From
(in thousands)
September 30,

December 31,

September 30,

December 31,

September 30,

2017

2016

2016

2016

2016
Noninterest bearing demand
$
556,874

$
513,688

$
473,477

8.4

17.6
Savings

260,268

256,159

253,454

1.6

2.7
NOW accounts

417,054

419,417

391,188

(0.6)

6.6
Money market accounts

270,647

275,273

259,495

(1.7)

4.3
Certificates of deposit of less than $100,000

219,152

228,993

230,748

(4.3)

(5.0)
Certificates of deposit of $100,000 through $250,000

114,373

110,992

105,868

3.0

8.0
Certificates of deposit of more than $250,000

50,747

62,263

63,152

(18.5)

(19.6)
Total deposits
$
1,889,115

$
1,866,785

$
1,777,382

1.2

6.3

~~Total deposits were $1.89 billion on September 30, 2017,~~increased 0.8% for the three months ended March 31, 2024, which reflects that our efforts on retaining and acquiring new deposits have been effective. Competitive rate pressures have eased, however, there is a ~~$22.3 million increase from total~~continued remix into our time deposits ~~of $1.87 billion~~and interest bearing accounts, drawn by higher rates. Overall, our deposit level remains stable as ~~of December 31, 2016,~~we continue to monitor customer relationships and a $111.7 million increase from $1.78 billion as of September 30, 2016. Total noninterest bearing demand accounts experienced increases of $43.2 million, or 8.4%, in volumes for the first nine months of 2017, while certificates of deposit reflected a decrease of $18.0 million, or 4.5%, for the same period. Growth in deposits in the third quarter of 2017 was attributed to seasonal tax refunds, as well as strong commercial demand deposit growth stemming from seasonal and operational funds increases as well as growth in commercial loan clients. The total deposit growth of 6.3% in the year over year period is also partially attributable to the $48.9 million of deposits acquired with the Talmer branch purchase in 2016.liquidity closely.

In addition to deposits, ~~the Bank obtained~~we used other liquidity sources for our funding ~~from other sources~~needs in all periods ~~presented.~~presented, such as repurchase agreements and other short-term borrowings with the FHLBC. Securities sold under repurchase agreements totaled ~~$26.9~~$33.5 million at ~~September 30, 2017, an~~March 31, 2024, a $7.1 million, or 26.7%, increase from ~~$25.7~~$26.5 million at December 31, ~~2016.~~2023, and an increase of $5.6 million, or 20.2%, from March 31, 2023. The ~~Bank also recorded an advance~~outstanding balance of ~~$125.0~~our short-term FHLBC borrowings was $220.0 million ~~from Federal Home Loan Bank~~as of ~~Chicago at September 30, 2017,~~March 31, 2024, $405.0 million as ~~compared to $70.0 million at~~of December 31, ~~2016.~~2023, and $315.0 million as of March 31, 2023.

~~The Company is~~We are also indebted on ~~senior notes totaling $44.0~~$25.8 million of junior subordinated debentures, net of deferred issuance costs, ~~which were issued in the fourth quarter~~as of 2016. These notes mature in December 2026, and include interest payable semiannually at 5.75% for five years. Beginning December 2021, the interest becomes payable quarterly at three month LIBOR plus 385 basis points. The Company is also indebted on $57.6 million, net of deferred issuance costs, of junior subordinated debentures,March 31, 2024, which are related to the trust preferred securities issued by its ~~two~~ statutory trust ~~subsidiaries, Old Second Capital Trust I and~~subsidiary, Old Second Capital Trust II (“Trust II”). The Trust II issuance converted from fixed to floating rate at three month LIBOR, which is now three month Term SOFR, plus 150 basis points onbeginning June 15, 2017. Upon conversion to a floating rate, we initiated a cash flow hedge ~~was initiated~~ which resulted in the total interest rate paid on this debt of ~~4.30%~~4.37% as of ~~September 30, 2017,~~March 31, 2024, as compared to 6.77%, which was the rate paid during the period prior to the June 15, 2017 rate reset.

~~Capital~~In the second quarter of 2021, we entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers pursuant to which we issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”). We sold the Notes to eligible purchasers in a private offering, and the proceeds of this issuance were used for general corporate purposes. The Notes bear interest at a fixed annual rate of 3.50% through April 14, 2026, payable semi-annually in arrears. As of April 15, 2026 forward, the interest rate on the Notes will generally reset quarterly to a rate equal to three-month Term SOFR (as defined by the Note) plus 273 basis points, payable quarterly in arrears. The Notes have a stated maturity of April 15, 2031, and are redeemable, in whole are in part, on April 15, 2026, or any interest payment date thereafter, and at any time upon the occurrence of certain events. As of March 31, 2024, we had $59.4 million of subordinated debentures outstanding, net of deferred issuance costs.

In December 2016, we completed a $45.0 million senior note issuance. The notes had a ten-year term, and included interest payable semiannually at 5.75% for five years. Beginning December 31, 2021, the interest became payable quarterly at three month LIBOR plus 385 basis points. On June 30, 2023, the senior notes were redeemed in full. The remaining balance of deferred debt issuance costs of $362,000 related to these senior notes was recognized as interest expense as of June 30, 2023.

Table of Contents

On February 24, 2023, we paid off the remaining $9.0 million balance in notes payable and other borrowings, resulting in no balance in this line item as of March 31, 2024, December 31, 2023, and March 31, 2023. The balance in notes payable was related to a $20.0 million term note originated with a correspondent bank in the first quarter of 2020, to facilitate the redemption of our Old Second Capital Trust I trust preferred securities and related junior subordinated debentures, completed on March 2, 2020.

Capital

As of ~~September 30, 2017,~~March 31, 2024, total stockholders’ equity was ~~$200.8~~$596.2 million, which was an increase of ~~$25.6~~$18.9 million from ~~$175.2~~$577.3 million as of December 31, ~~2016.~~2023. This increase ~~is directly~~was largely attributable to ~~nine~~net income of $21.3 million in the first three months of ~~net income in 2017 and a reduction in the accumulated other comprehensive net loss,~~2024, partially offset ~~slightly~~ by ~~$888,000~~$2.2 million of dividends paid to our common ~~shareholders in 2017.~~

stockholders. In ~~2015, the Company redeemed all outstanding shares of the Company’s Series B preferred stock; as of September 30, 2015, no shares of the Series B Stock remained outstanding~~. ~~After this redemption, the Company’s~~addition, total stockholders’ equity ~~continues~~as of March 31, 2024 increased over December 31, 2023, due to ~~include $4.8~~a reduction in unrealized net losses on available-for-sale securities, which contributed to the overall decrease in accumulated other comprehensive loss of $580,000 in the first three months of 2024, due to changes in market interest rates. Total stockholders’ equity as of March 31, 2024 increased $99.3 million compared to ~~reflect~~March 31, 2023 due to net income year over year and the ~~value~~decrease in accumulated other comprehensive loss of $15.7 million year over year.

The following table shows the regulatory capital ratios and the current well capitalized regulatory requirements for the Company and the Bank as of the dates indicated:


	Minimum Capital		Well Capitalized
	Adequacy with		Under Prompt
	Capital Conservation		Corrective Action		March 31,		December 31,		March 31,
	Buffer, if applicable¹		Provisions²		2024		2023		2023
The Company
Common equity tier 1 capital ratio	7.00	%	N/A		12.02	%	11.37	%	9.91	%
Total risk-based capital ratio	10.50		N/A		14.79		14.06		12.79
Tier 1 risk-based capital ratio	8.50		N/A		12.55		11.89		10.43
Tier 1 leverage ratio	4.00		N/A		10.47		10.06		8.56

The Bank
Common equity tier 1 capital ratio	7.00	%	6.50	%	13.06	%	12.32	%	11.98	%
Total risk-based capital ratio	10.50		10.00		14.03		13.24		13.10
Tier 1 risk-based capital ratio	8.50		8.00		13.06		12.32		11.98
Tier 1 leverage ratio	4.00		5.00		10.89		10.41		9.83

¹Amounts are shown inclusive of a ~~ten year warrant to purchase shares~~capital conservation buffer of 2.50%.

² The prompt corrective action provisions are only applicable at the Bank level.

As part of its ~~common stock, with an exercise price of $13.43 per share, issued in January 2009 as part~~response to the impact of the ~~original Series B issuance. A discussion~~COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the ~~2009 issuance, including this warrant,~~capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2020, we elected to utilize the five-year CECL transition. As of March 31, 2024, our capital measures exclude $951,000, which is ~~included in Item 7, “Management’s Discussion~~the modified CECL transition adjustment.

As of March 31, 2024, the Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” and ~~Analysis of Financial Condition~~met the capital conservation buffer requirements. In addition to the above regulatory ratios, our GAAP common equity to total assets ratio, which is used as a performance measurement for capital analysis and ~~Results of Operations” of the Company’s Form 10-K for the year ended~~peer comparisons, increased from 10.09% at December 31, ~~2016, under the heading “Capital”.~~

~~Table~~2023, to 10.62% at March 31, 2024. Our GAAP tangible common equity to tangible assets ratio was 9.04% at March 31, 2024, compared to 8.53% as of ~~Contents~~

~~The Company’s~~December 31, 2023. Our non-GAAP tangible common equity to tangible assets ratio, ~~was 8.16%~~which management also considers a valuable performance measurement for capital analysis, increased from 8.56% at ~~September 30, 2017, compared to 7.41% as of~~ December 31, ~~2016,~~2023, to 9.08% at March 31, 2024, primarily due to an increase in tangible common equity in the first quarter of 2024. The increase in tangible common equity was primarily due to an increase in retained earnings of $19.1 million.

Table of Contents

Reconciliation of Tangible Common Equity to Tangible Assets Ratio Non-GAAP Measure


	March 31, 2024						December 31, 2023
Tangible common equity	GAAP			Non-GAAP			GAAP			Non-GAAP
(Dollars in thousands)

Total Equity	$	596,159		$	596,159		$	577,281		$	577,281
Less: Goodwill and intangible assets		97,115			97,115			97,695			97,695
Add: Limitation of exclusion of core deposit intangible (80%)		N/A			2,127			N/A			2,243
Adjusted goodwill and intangible assets		97,115			94,988			97,695			95,452
Tangible common equity	$	499,044		$	501,171		$	479,586		$	481,829
Tangible assets
Total assets	$	5,616,072		$	5,616,072		$	5,722,799		$	5,722,799
Less: Adjusted goodwill and intangible assets		97,115			94,988			97,695			95,452
Tangible assets	$	5,518,957		$	5,521,084		$	5,625,104		$	5,627,347

Common equity to total assets		10.62	%		10.62	%		10.09	%		10.09	%
Tangible common equity to tangible assets		9.04	%		9.08	%		8.53	%		8.56	%

The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk-based capital calculations, and ~~8.12% at September 30, 2016.~~

(unaudited)

As of September 30,

As of December 31,

As of September 30,
(in thousands)

2017

2016

2016

Tier 1 capital

Total equity

$
200,763

$
175,210

$
171,627
Tier 1 adjustments:

Trust preferred securities allowed

55,395

47,997

48,728
Cumulative other comprehensive loss

632

8,762

7,437
Disallowed intangible assets

(8,830)

(8,761)

-
Disallowed deferred tax assets

(26,381)

(31,220)

(32,882)
Tier 1 capital

$
221,579

$
191,988

$
194,910

Tangible common equity

Total Equity

$
200,763

$
175,210

$
171,627
Less: Intangible assets

8,830

8,761

-
Tangible common equity

$
191,933

$
166,449

$
171,627

Tangible assets

Total assets

$
2,360,407

$
2,251,188

$
2,112,751
Less: Goodwill and intangible assets

8,830

8,761

-
Tangible assets

$
2,351,577

$
2,242,427

$
2,112,751

is useful for us when reviewing risk-based capital ratios and equity performance metrics.

Liquidity

~~Liquidity~~

Liquidity is ~~the Company’s~~our ability to fund operations, to meet depositor withdrawals, to provide for customers’ credit needs, and to meet maturing obligations and existing commitments. ~~The~~Our liquidity ~~of the Company~~ principally depends on our cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and ~~its~~our ability to borrow funds. In the first quarter of 2024, we experienced a decrease in loans, while deposits trended up as the rates offered on our deposit products remain competitive to peers. We managed the change in our funding through borrowing from the Federal Home Loan Bank of Chicago (“FHLBC”) and sales of securities, which resulted in minimal losses and mitigated our interest rate risk profile. The ~~Company monitors~~bank failures that occurred in 2023 exemplify the potentially serious results of the unexpected inability of insured depository institutions to obtain needed liquidity to satisfy deposit withdrawal requests, including how quickly such requests can accelerate once uninsured depositors lose confidence in an institution’s ability to satisfy its obligations to depositors. We seek to ensure our funding needs are met by maintaining a level of liquidity through asset and liability management. We monitor our borrowing capacity at the FHLBC as part of ~~its~~our liquidity management process as supervised by ~~the~~our Asset and Liability Committee (“ALCO”) and reviewed by ~~the~~our Board of Directors. In addition, our senior management team monitors cash balances daily to ensure we have adequate liquidity to meet our operational and financing needs. As of March 31, 2024, our cash on hand liquidity totaled $98.1 million, a decrease of $2.1 million over cash balances held as of December 31, 2023.

Net cash inflows from operating activities were ~~$28.5~~$47.3 million during the first ~~nine~~three months of ~~2017,~~2024, compared with net cash inflows of ~~$17.2~~$35.0 million in the same period ~~in 2016.~~of 2023. Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, were a source of inflows for the first ~~nine~~three months of ~~2017 and 2016.~~2024 compared to a source of outflows for the like period of 2023. Interest paid, net of interest received, combined with changes in other assets and liabilities were a source of inflows for the three months ended March 31, 2024 and source of outflows for the ~~first nine months~~like period of ~~2017 and 2016.~~2023. The management of investing and financing activities, as well as market conditions, determines the level and the stability of net interest cash flows. Management’s policy is to mitigate the impact of changes in market interest rates to the extent possible, as part of the balance sheet management process.

Net cash ~~outflows~~inflows from investing activities were ~~$105.7~~$93.9 million in the ~~first nine~~three months ~~of 2017,~~ended March 31, 2024, compared to net cash ~~inflows~~outflows of ~~$117.4~~$42.9 million in the same period in ~~2016.~~2023. In the first ~~nine~~three months of ~~2017,~~2024, securities transactions accounted for net inflows of ~~$10.8~~$22.3 million, and ~~net~~the principal ~~disbursed~~change on loans accounted for net ~~outflows~~inflows of ~~$118.7~~$70.0 million. In the first ~~nine~~three months of ~~2016,~~2023, securities transactions accounted for net inflows of ~~$184.4~~$99.7 million, and ~~net~~ principal ~~disbursed~~ on loans funded, net of paydowns, accounted for net outflows of ~~$71.6~~$132.4 million. ~~Proceeds from sales~~

Table of ~~OREO accounted for $5.5 million and $5.2 million in investing cash inflows for the first nine months of 2017 and 2016, respectively.~~Contents

Net cash ~~inflows~~outflows from financing activities in the ~~first nine~~three months ~~of 2017~~ended March 31, 2024, were ~~$77.3~~$143.2 million, compared with net cash ~~inflows~~outflows of ~~$15.0~~$4.2 million in the ~~first nine~~three months ~~of 2016.~~ended March 31, 2023. Net deposit inflows in the first ~~nine~~three months of ~~2017~~2024 were ~~$22.3~~$37.6 million compared to net deposit ~~inflows~~outflows of ~~$18.3~~$213.1 million in the first ~~nine~~three months of ~~2016.~~2023. Other short-term borrowings had $185.0 million of net cash outflows in the first three months of 2024, compared to net cash inflows ~~related to FHLBC advances~~ of ~~$55.0~~$225.0 million for other short-term borrowings in the first ~~nine~~three months of ~~2017 and outflows of $15.0 million in the first nine months of 2016.~~2023. Changes in securities sold under repurchase agreements accounted for ~~$1.1~~inflows of $7.1 million and ~~$12.5~~outflows of $4.3 million for the three months ended March 31, 2024 and 2023, respectively. Dividends paid on our common stock totaled $2.2 million for both the three months ended March 31, 2024 and 2023. Vesting of restricted stock accounted for inflows of $99,000 in ~~net inflows~~the three months ended March 31, 2024, compared to no cash flows from vestings of restricted stock in the same period of 2023. The purchase of treasury stock in the first ~~nine~~three months of ~~2017 and 2016, respectively.~~2024 due to shares acquired with equity award vestings resulted in outflows of $776,000, compared to cash outflows of $605,000 in the first three months of 2023 related to shares acquired from equity award vestings.

Cash and cash equivalents for the ~~nine~~three months ended ~~September 30, 2017,~~March 31, 2024, totaled ~~$47.5~~$98.1 million, as compared to ~~$189.9~~$100.1 million as of ~~September 30, 2016.~~December 31, 2023 and $103.0 million as of March 31, 2023. The ~~significantly higher balance at the end of the 2016 period was~~decrease in ~~anticipation of the $181.5 million paid~~cash and cash equivalents for the ~~Talmer branch purchase~~three months ended March 31, 2024 was mainly attributable to the decrease in ~~October 2016.~~FHLB advances during the period, partially offset by the decrease in our loan portfolio, sales of securities, and the increase in customer deposits during the first three months of 2024. The year over year decrease is driven by decreased FHLB advances and increased customer use of deposits, partially offset by a decline in loans and sales of securities. In addition to cash and cash equivalents on hand or held as deposits with other financial institutions, we rely on funding sources from customer deposits, cash flows from securities available-for-sale and loans, and a line of credit with the FHLBC to meet potential liquidity needs. These sources of liquidity are immediately available to satisfy any funding requirements due to depositor or borrower demands through the ordinary course of our business. Additional sources of funding include a $30.0 million undrawn line of credit held by the Company with a third party financial institution, as well as unpledged securities available-for-sale.

Tableof Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

As part of ~~its~~our normal operations, ~~the Company is~~we are subject to interest-rate risk on the assets ~~it invests~~we invest in (primarily loans and securities) and the liabilities ~~it funds~~we fund (primarily customer deposits and borrowed funds)~~, as well as its ability to manage such risk.~~. Fluctuations in interest rates may result in changes in the fair market values of ~~the Company’s~~our financial instruments, cash flows, and net interest income. Like most financial institutions, ~~the Company has~~we have an exposure to changes in both short-term and long-term interest rates. A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its capability to perform in a volatile rate environment. We mitigate the impact of interest rate volatility to the Bank by managing our rate sensitivity under various scenarios.

~~In June 2017, the~~The Federal Reserve ~~raised short-term interest~~Board (“FRB”) held rates unchanged in the first quarter of 2024, which was widely expected by ~~0.25%. There is~~market participants. The timing of rate cuts and implied Federal Funds Rate for 2024 have shifted, with a ~~general market expectation that~~current outlook for higher rates for a longer time given an increase in the ~~Federal Reserve will move short-term rates higher~~latest Consumer Price Index (“CPI”) data and continued economic activity. The FRB continued to shrink its balance sheet, ending 2023 at $7.7 trillion, down from a peak of $8.7 trillion in December of 2017. Generally, Federal Reserve actions have not had a significant impact on long-term rates, although Federal Reserve officials have announced a schedule to end reinvestment in their securities portfolio starting October 2017, which could result in increases in long-term rates. The Company managesMarch 2023.

We manage interest rate risk within guidelines established by a policy which ~~limits~~are intended to limit the amount of rate exposure. In practice, we seek to manage our interest rate risk exposure ~~is maintained well~~ within ~~those guidelines.~~

~~The Company manages~~our guidelines so that such exposure does not pose a material risk to our future earnings. We manage various market risks in ~~its~~the normal course of our operations, including credit, liquidity risk, and interest-rate risk. Other types of market risk, such as foreign currency exchange risk and commodity price risk, do not arise in the normal course of ~~the Company’s~~our business activities and operations. In addition, since ~~the Company does~~we do not hold a trading portfolio, ~~it is~~we are not exposed to significant market risk from trading activities. ~~The Company’s~~Our interest rate risk exposures ~~estimated~~ at ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016,~~2023 are outlined in the table below.

~~The Company's~~Our net income can be significantly influenced by a variety of external factors, including: overall economic conditions, policies and actions of regulatory authorities, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities other than those that are assumed, early withdrawal of deposits, exercise of call options on borrowings or securities, competition, a general rise or decline in interest rates, changes in the slope of the yield-curve, changes in historical relationships between indices (such as ~~LIBOR~~SOFR and ~~prime)~~Prime), and balance sheet growth or contraction. ~~The Company's ALCO~~Our asset-liability committee seeks to manage interest rate risk under a variety of rate environments by structuring ~~the Company's balance~~our on-balance sheet and off-balance sheet positions, which ~~include~~includes interest rate swap derivatives as discussed in Note 1519 of ~~the~~our consolidated financial statements ~~included~~found in ~~this quarterly report. The~~in our Annual Report on Form 10-K for the year ended December 31, 2023. We seek to monitor and manage interest rate risk ~~is monitored and managed~~ within approved policy guidelines and limits. Asset and liability modeling and tracking is performed and presented to the asset-liability committee and the Board of Directors no less than quarterly. The presentations discuss our current and historical interest rate risk posture, shifts in the balance sheet composition, and the impact of interest rate movements on earnings and equity. Our current balance sheet is a moderately asset sensitive profile, as our variable rate assets reprice faster than our longer duration, low beta deposit base. The market events of failed liquidity management at other banks have been discussed and reviewed by the asset-liability committee. The committee concluded that we continue to have a strong liquidity position and no new liquidity risks were identified. Prudently, we added new measures to assess liquidity risk and enhanced our reports to segment deposits by insured, uninsured, collateralized deposits; and monitor the bank’s funding sources and uses on a regular basis.

~~The Company utilizes~~We also have a Risk Committee, chaired by our Chief Risk Officer, which reports no less than quarterly to senior management as well as our Board of Directors regarding compliance with risk tolerance limits, key risk factor changes, both internally and externally, due to portfolio changes as well as market conditions. Our enterprise risk management framework is governed by this committee, with input being provided by line of business managers, senior management and the Board.

We use simulation analysis to quantify the impact of various rate scenarios on our net interest income. Specific cash flows, repricing characteristics, and embedded options of the assets and liabilities held by ~~the Company~~us are incorporated into the simulation model. Earnings at risk isare calculated by comparing the net interest income of a stable interest rate environment to the net interest income of a different interest rate ~~environments~~environment in order to determine the percentage change. Significant declines in interest rates that occurred during the first half of 2012 have made it impossible to calculate valid interest rate scenarios for rate declines of 2.0% or more, a situation that continues to date. As of ~~September 30, 2017 and December~~March 31, ~~2016, the Company’s analyses reflected~~2024, our net interest income profile remained sensitive to earnings gains (in both dollars and percentage) should interest rates ~~rise,~~rise. Our profile is slightly more asset sensitive compared to December 31, 2023, due to a decrease in operating borrowings from principal return on Assets, mild increase in funding, and ~~earnings reductions should interest rates fall. The changes in income across the various interest rate scenarios as~~cashflow from earnings.

Table of September 30, 2017 were similar to those increases in Federal Home Loan Bank borrowings. Overall, management considers the current level of interest rate risks to be moderate, but intends to continue closely monitoring changes in that risk in case corrective actions might be needed in the future. Federal funds rate and the Bank’s prime rate remained unchanged at 1.25% and 4.25%, respectively.Contents

The following table summarizes the effect on annual income before income taxes based upon an immediate increase or decrease in interest rates of 0.5% ~~and 1%~~, 1.0%, and ~~an increase of 2% assuming~~2.0%, with no change in the slope of the yield curve.


	Analysis of Net Interest Income Sensitivity
	Immediate Changes in Rates
(Dollars in thousands)		(2.0)	%		(1.0)	%		(0.5)	%		0.5	%		1.0	%		2.0	%
March 31, 2024
Dollar change	$	(39,454)		$	(19,666)		$	(9,736)		$	10,024		$	20,139		$	38,549
Percent change		(15.4)	%		(7.7)	%		(3.8)	%		3.9	%		7.9	%		15.1	%

December 31, 2023
Dollar change	$	(36,337)		$	(18,117)		$	(8,982)		$	9,354		$	18,818		$	36,453
Percent change		(14.7)	%		(7.3)	%		(3.6)	%		3.8	%		7.6	%		14.7	%

Analysis of Net Interest Income Sensitivity
(dollars in thousands)

Immediate Changes in Rates



(1.0)
%


(0.5)
%


0.5
%


1.0
%


2.0
%
September 30, 2017

Dollar change

$
(4,860)

$
(2,159)

$
1,175

$
2,393

$
4,630

Percent change

(6.5)
%

(2.9)
%

1.6
%

3.2
%

6.2
%

December 31, 2016

Dollar change

$
(4,404)

$
(2,141)

$
1,145

$
2,406

$
4,866

Percent change

(6.6)
%

(3.2)
%

1.7
%

3.6
%

7.3
%

The amounts and assumptions used in the simulation model should not be viewed as indicative of expected actual results. Actual results will differ from simulated results due to timing, magnitude, balance sheet composition and frequency of interest rate changes as well as changes in market conditions and management strategies. The above results do not take into account any management action to mitigate potential risk.

44Effects of Inflation

~~Table~~In management’s opinion, although changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate, we monitor both. The annual US inflation rate for March 2024 was 3.5%, up from 3.4% quarter-over-quarter, while Core CPI continued to decline to 3.8%. Management believes the inflation rate will continue to trend down, albeit at a much slower rate than 2023. The downside risks of ~~Contents~~

high inflation put upwards pressure to our expenses, which could impact our profits. Furthermore, higher costs of living weaken the financial condition of our borrowers which could affect our credit profile. Inflation has declined to a comfortable level and has minimal direct impact to our results.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended, as of ~~September 30, 2017.~~March 31, 2024. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that as of ~~September 30, 2017,~~March 31, 2024, the Company’s internal controls were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified.

There were no changes in the Company’s internal controls over financial reporting during the quarter ended ~~September 30, 2017,~~March 31, 2024, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

~~Forward-looking Statements~~

~~This document (including information incorporated by reference) contains,~~The design of any system of controls and ~~future oral and written statements~~procedures is based in part upon certain assumptions about the likelihood of the Company and its management may contain, forward-looking statements, within the meaning of such term in the Private Securities Litigation Reform Act of 1995, with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

~~The Company’s ability to predict results or the actual effect~~59

Table of future plans or strategies is inherently uncertain. The factors, which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries, are detailed in the “Risk Factors” section included under Item 1.A. of Part I of the Company’s most recent Annual Report in Form 10-K. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company and its subsidiaries, from time to time, are involved in collection suits in the ordinary course of business against its debtors and are defendants in legal actions arising from normal business activities. Management, after consultation with legal counsel, believes that the ultimate liabilities, if any, resulting from these actions will not have a material adverse effect on the financial position of the Bank or on the consolidated financial position of the Company.

Item 1.A. Risk Factors

Investing in shares of our common stock involves certain risks, including those identified and described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as well as cautionary statements contained in this Quarterly Report, on Form 10-Q, including those under the caption “Cautionary Note Regarding Forward-Looking Statements.”

There have been no material changes ~~from~~to the risk factors ~~set forth~~previously disclosed in ~~Part I, Item 1.A. “Risk Factors,” of~~ the Company’s (i) Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and the risk factors set forth under the heading “Risk Factors” in the Company’s Registration Statement of Form S-3 (File No. 333-219680), which are incorporated herein by reference. Please refer to those sections of the Company’s Form 10-K and Registration Statement on Form S-3 for disclosures regarding the risks and uncertainties related to the Company’s business.2023.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Stock Repurchases

In December 2023, our board of directors authorized the repurchase of up to 2,234,896 shares of our common stock (the “Repurchase Program”). The Company received notice of non-objection in January 2024 from the Federal Reserve Bank of Chicago for the Repurchase Program. Under the Repurchase Program, repurchases may be made through December 31, 2024, will not exceed $17.50 per share, and the aggregate value of share repurchases will not exceed $39.1 million. We may make repurchases under the Repurchase Program from time to time through open market purchases, trading plans established in accordance with SEC rules, privately negotiated transactions, or by other means.

The actual means and timing of any repurchases, quantity of purchased shares and prices will be, subject to certain limitations, at the discretion of management and will depend on a number of factors, including, without limitation, market prices of our common stock, general market and economic conditions, and applicable legal and regulatory requirements. Repurchases under the Repurchase Program may be initiated, discontinued, suspended or restarted at any time provided that repurchases under the Repurchase Program after December 31, 2024, would require Federal Reserve non-objection or approval. We are not obligated to repurchase any shares under the Repurchase Program.

The following table presents our stock repurchases for the quarter ended March 31, 2024.


				Total Number of	Maximum Number
	Total			Shares Purchased	of Shares that May
	Number of		Average	as Part of Publicly	Yet Be
	Shares		Price Paid	Announced Plans	Purchased Under
	Purchased (a)		per Share (b)	or Programs (c)¹	the Plans or Programs (d)
January 1, 2024 - January 31, 2024	-	$	-	-	2,234,896
February 1, 2024 - February 29, 2024	-		-	-	2,234,896
March 1, 2024 - March 31, 2024	-		-	-	2,234,896
Total	-	$	-	-	2,234,896

¹ We announced our Repurchase Program, which will expire on December 31, 2024 unless further extended as described above, in our Current Report on Form 8-K filed on January 3, 2024, and 2,234,896 shares remained available for repurchase under the Repurchase Program as of March 31, 2024.

~~None.~~

Item 3. Defaults Upon Senior Securities

None.

Table of Contents

Item 4. Mine Safety Disclosures

Not applicable.

~~N/A~~

Item 5. Other Information

~~None.~~Trading Plans

45During the three months ended March 31, 2024, no director or “officer” of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or a “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

Tableof Contents

Item 6. Exhibits

Exhibits:


~~10.1~~
10.1	~~First Amendment of~~Employment Agreement between Mr. Gary Collins and Old Second Bancorp, Inc. ~~Employment Agreement with James Eccher,~~ dated ~~as of September 1, 2017~~March 20, 2024 (incorporated by reference to Exhibit 10.1 ofto the ~~Company’s Current Report on~~ Form 8-K filed with the SEC on ~~September 1, 2017)~~March 26, 2024).

~~10.2~~	~~Form of Compensation and Benefits Assurance Agreement (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed on September 1, 2017).~~

~~31.1~~
31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a).

~~31.2~~
31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a).

32.1
~~32.1~~	Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2
~~32.2~~	Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101	Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets at ~~September 30, 2017,~~March 31, 2024 and December 31, ~~2016;~~2023; (ii) Consolidated Statements of Income for the ~~nine~~three months ended ~~September 30, 2017~~March 31, 2024 and ~~2016;~~2023; (iii) Consolidated Statements of ~~Stockholders’ Equity~~Comprehensive Income (Loss) for the ~~nine~~three months ended ~~September 30, 2017~~March 31, 2024 and ~~2016;~~2023; (iv) Consolidated Statements of Cash Flows for the ~~nine~~three months ended ~~September 30, 2017~~March 31, 2024 and ~~2016;~~2023; (v) Consolidated Statements of Stockholders’ Equity for the three months ended March 31, 2024 and ~~(v)~~2023; and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text and in detail.*

104	Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document).


	* As provided in Rule 406T of Regulation S-T, these interactive data files shall not be deemed “filed” for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 as amended, or otherwise subject to liability under those sections.

Tableof Contents

SIGNATURES

~~SIGNATURES~~

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	OLD SECOND BANCORP, INC.


		BY:	/s/ James L. Eccher
			James L. Eccher
			~~President~~Chairman and Chief Executive Officer
			(principal executive officer)


		BY:	/s/ Bradley S. Adams
			Bradley S. Adams
			Executive Vice President, Chief Operating Officer and Chief Financial Officer
			(principal financial and accounting officer)


DATE: ~~November 7, 2017~~May 9, 2024


	PART I
		Page Number
Item 1.	Financial Statements	3 4
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	32 38
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	44
~~Item 4.~~	~~Controls and Procedures~~	45
	~~PART II~~
		58
Item 1.4.	~~Legal Proceedings~~Controls and Procedures	45 59
	PART II

Item ~~1.A.~~1.	~~Risk Factors~~Legal Proceedings	45 60
Item 2.1.A.	Risk Factors	60
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	45 60
Item 3.	Defaults Upon Senior Securities	45 60
Item 4.	Mine Safety Disclosure	45 61
Item 5.	Other Information	45 61
Item 6.	Exhibits	46
		62

	Signatures	47 63


	(unaudited)
	September 30,		December 31,
	2017		2016
Assets
Cash and due from banks	$	32,772	$	33,805
Interest bearing deposits with financial institutions		14,730		13,529
Cash and cash equivalents		47,502		47,334
Securities available-for-sale, at fair value		533,484		531,838
Federal Home Loan Bank Chicago ("FHLBC") and Federal Reserve Bank Chicago ("FRBC") stock		10,393		7,918
Loans held-for-sale		1,641		4,918
Loans		1,594,191		1,478,809
Less: allowance for loan losses		16,465		16,158
Net loans		1,577,726		1,462,651
Premises and equipment, net		37,971		38,977
Other real estate owned		9,024		11,916
Mortgage servicing rights, net		6,684		6,489
Goodwill and core deposit intangible		8,944		9,018
Bank-owned life insurance ("BOLI")		61,403		60,332
Deferred tax assets, net		42,394		53,464
Other assets		23,241		16,333
Total assets	$	2,360,407	$	2,251,188

Liabilities
Deposits:
Noninterest bearing demand	$	556,874	$	513,688
Interest bearing:
Savings, NOW, and money market		947,969		950,849
Time		384,272		402,248
Total deposits		1,889,115		1,866,785
Securities sold under repurchase agreements		26,853		25,715
Other short-term borrowings		125,000		70,000
Junior subordinated debentures		57,627		57,591
Senior notes		44,033		43,998
Other liabilities		17,016		11,889
Total liabilities		2,159,644		2,075,978

Stockholders’ Equity
Common stock		34,626		34,534
Additional paid-in capital		117,458		116,653
Retained earnings		145,767		129,005
Accumulated other comprehensive loss		(632)		(8,762)
Treasury stock		(96,456)		(96,220)
Total stockholders’ equity		200,763		175,210
Total liabilities and stockholders’ equity	$	2,360,407	$	2,251,188


	September 30, 2017		December 31, 2016
	Common		Common
	Stock		Stock
Par value	$	1.00	$	1.00
Shares authorized		60,000,000		60,000,000
Shares issued		34,625,734		34,534,234
Shares outstanding		29,627,086		29,556,216
Treasury shares		4,998,648		4,978,018


	(unaudited)				(unaudited)
	Quarters Ended September 30,				Nine Months Ended September 30,
	2017		2016		2017		2016
Interest and dividend income
Loans, including fees	$	18,208	$	13,496	$	52,202	$	39,593
Loans held-for-sale		34		48		95		115
Securities:
Taxable		2,424		3,954		7,994		12,547
Tax exempt		1,628		180		4,188		579
Dividends from FHLBC and FRBC stock		94		83		271		251
Interest bearing deposits with financial institutions		37		64		91		98
Total interest and dividend income		22,425		17,825		64,841		53,183
Interest expense
Savings, NOW, and money market deposits		239		193		695		577
Time deposits		1,077		931		3,081		2,622
Other short-term borrowings		224		23		482		69
Junior subordinated debentures		930		1,084		3,073		3,251
Senior notes		672		-		2,017		-
Subordinated debt		-		245		-		727
Notes payable and other borrowings		-		2		-		6
Total interest expense		3,142		2,478		9,348		7,252
Net interest and dividend income		19,283		15,347		55,493		45,931
Provision for loan losses		300		-		1,050		-
Net interest and dividend income after provision for loan losses		18,983		15,347		54,443		45,931
Noninterest income
Trust income		1,468		1,403		4,564		4,274
Service charges on deposits		1,722		1,756		4,955		4,961
Secondary mortgage fees		195		322		594		795
Mortgage servicing rights mark to market loss		(194)		(147)		(756)		(1,921)
Mortgage servicing income		451		437		1,330		1,280
Net gain on sales of mortgage loans		1,095		2,177		3,715		5,031
Securities gain (loss), net		102		(1,959)		(165)		(2,020)
Increase in cash surrender value of BOLI		362		383		1,071		987
Debit card interchange income		1,075		1,013		3,131		3,009
Gain (loss) on disposal and transfer of fixed assets, net		-		-		10		(1)
Other income		1,567		1,209		3,739		3,751
Total noninterest income		7,843		6,594		22,188		20,146
Noninterest expense
Salaries and employee benefits		10,049		9,014		31,167		26,854
Occupancy, furniture and equipment		1,482		1,500		4,510		4,427
Computer and data processing		1,081		1,105		3,283		3,093
FDIC insurance		199		228		512		793
General bank insurance		246		269		780		839
Amortization of core deposit intangible		24		-		74		-
Advertising expense		255		430		1,093		1,212
Debit card interchange expense		285		363		1,033		1,186
Legal fees		162		242		450		594
Other real estate expense, net		680		426		1,928		2,043
Other expense		2,455		3,005		8,128		8,505
Total noninterest expense		16,918		16,582		52,958		49,546
Income before income taxes		9,908		5,359		23,673		16,531
Provision for income taxes		1,831		1,860		6,023		5,865
Net income	$	8,077	$	3,499	$	17,650	$	10,666

Basic earnings per share	$	0.27	$	0.12	$	0.60	$	0.36
Diluted earnings per share		0.27		0.12		0.59		0.36


	(unaudited)
	Nine Months Ended September 30,
Supplemental cash flow information	2017		2016
Income taxes paid, net	$	230	$	160
Interest paid for deposits		3,802		3,142
Interest paid for borrowings		4,890		4,021
Non-cash transfer of loans to other real estate owned		3,701		1,223
Non-cash transfer of premises to other real estate owned		95		-
Non-cash transfer of securities held-to-maturity to securities available-for-sale		-		244,823


							Accumulated
			Additional				Other				Total
	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’
	Stock		Capital		Earnings		Loss		Stock		Equity
Balance, December 31, 2015	$	34,427	$	115,918	$	114,209	$	(12,659)	$	(95,966)	$	155,929
Net income						10,666						10,666
Other comprehensive income, net of tax								5,222				5,222
Dividends declared and paid						(592)						(592)
Vesting of restricted stock		106		(106)								-
Tax effect from vesting of restricted stock				174								174
Stock based compensation				482								482
Purchase of treasury stock										(254)		(254)
Balance, September 30, 2016	$	34,533	$	116,468	$	124,283	$	(7,437)	$	(96,220)	$	171,627

Balance, December 31, 2016	$	34,534	$	116,653	$	129,005	$	(8,762)	$	(96,220)	$	175,210
Net income						17,650						17,650
Other comprehensive income, net of tax								8,130				8,130
Dividends declared and paid						(888)						(888)
Vesting of restricted stock		92		(92)								-
Stock based compensation				897								897
Purchase of treasury stock										(236)		(236)
Balance, September 30, 2017	$	34,626	$	117,458	$	145,767	$	(632)	$	(96,456)	$	200,763



		Quarter Ended				Nine Months Ended
		September 30,				September 30,
Securities available-for-sale	2017		2016		2017		2016
Gross realized gains on securities	$	474	$	1,380	$	911	$	1,518
Gross realized losses on securities		(371)		(3,339)		(1,076)		(3,538)
Securities realized gains (losses), net	$	103	$	(1,959)	$	(165)	$	(2,020)


															Recorded
															Investment
															90 days or
					90 Days or										Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past								Due and
September 30, 2017	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	-	$	89	$	-	$	89	$	257,060	$	207	$	257,356	$	-
Leases		-		685		149		834		68,275		196		69,305		156
Real estate - commercial
Owner occupied general purpose		253		-		537		790		154,429		457		155,676		561
Owner occupied special purpose		513		-		-		513		172,866		359		173,738		-
Non-owner occupied general purpose		649		-		-		649		251,933		1,165		253,747		-
Non-owner occupied special purpose		-		248		-		248		93,498		-		93,746		-
Retail properties		-		-		-		-		45,149		1,113		46,262		-
Farm		-		-		383		383		15,584		-		15,967		387
Real estate - construction
Homebuilder		-		-		-		-		2,644		-		2,644		-
Land		-		-		-		-		3,235		-		3,235		-
Commercial speculative		-		-		-		-		34,817		-		34,817		-
All other		63		-		-		63		53,904		205		54,172		-
Real estate - residential
Investor		-		-		-		-		52,361		492		52,853		-
Multifamily		-		-		-		-		117,544		4,757		122,301		-
Owner occupied		40		-		-		40		124,414		4,127		128,581		-
Revolving and junior liens		732		22		100		854		113,956		1,038		115,848		103
Consumer		2		-		-		2		2,760		8		2,770		-
Other1		1		-		-		1		11,172		-		11,173		-
Total	$	2,253	$	1,044	$	1,169	$	4,466	$	1,575,601	$	14,124	$	1,594,191	$	1,207


September 30, 2017			Special
	Pass		Mention		Substandard 1		Doubtful		Total
Commercial	$	245,603	$	11,371	$	382	$	-	$	257,356
Leases		68,274		-		1,031		-		69,305
Real estate - commercial
Owner occupied general purpose		153,039		1,274		1,363		-		155,676
Owner occupied special purpose		172,216		1,163		359		-		173,738
Non-owner occupied general purpose		250,497		2,085		1,165		-		253,747
Non-owner occupied special purpose		90,113		-		3,633		-		93,746
Retail Properties		43,922		1,227		1,113		-		46,262
Farm		13,472		-		2,495		-		15,967
Real estate - construction
Homebuilder		2,644		-		-		-		2,644
Land		3,235		-		-		-		3,235
Commercial speculative		34,817		-		-		-		34,817
All other		52,898		894		380		-		54,172
Real estate - residential
Investor		52,205		-		648		-		52,853
Multifamily		117,544		-		4,757		-		122,301
Owner occupied		123,600		563		4,418		-		128,581
Revolving and junior liens		113,871		-		1,977		-		115,848
Consumer		2,762		-		8		-		2,770
Other		11,173		-		-		-		11,173
Total	$	1,551,885	$	18,577	$	23,729	$	-	$	1,594,191


							Nine Months Ended
	As of September 30, 2017						September 30, 2017
			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded
Commercial	$	207	$	360	$	-	$	123	$	-
Leases		196		227		-		281		-
Commercial real estate
Owner occupied general purpose		457		495		-		1,169		-
Owner occupied special purpose		359		509		-		372		-
Non-owner occupied general purpose		1,218		1,592		-		1,481		2
Non-owner occupied special purpose		-		-		-		507		-
Retail properties		1,113		1,199		-		1,146		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		37		-
All other		205		231		-		206		-
Residential
Investor		1,374		1,627		-		1,607		36
Multifamily		4,757		4,965		-		2,379		-
Owner occupied		8,150		9,524		-		8,987		119
Revolving and junior liens		1,991		2,173		-		2,237		27
Consumer		8		8		-		104		-
Total impaired loans with no recorded allowance		20,035		22,910		-		20,636		184

With an allowance recorded
Commercial		-		-		-		-		-
Leases		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		-		-		-		-		-
Owner occupied special purpose		-		-		-		-		-
Non-owner occupied general purpose		-		-		-		123		-
Non-owner occupied special purpose		-		-		-		-		-
Retail properties		-		-		-		-		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		-		-		-		-		-
Residential
Investor		-		-		-		-		-
Multifamily		-		-		-		-		-
Owner occupied		-		-		-		402		-
Revolving and junior liens		51		51		6		26		2
Consumer		-		-		-		-		-
Total impaired loans with a recorded allowance		51		51		6		551		2
Total impaired loans	$	20,086	$	22,961	$	6	$	21,187	$	186


							Nine Months Ended
	As of December 31, 2016						September 30, 2016
			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded
Commercial	$	240	$	388	$	-	$	326	$	-
Leases		366		371		-		-		-
Commercial real estate
Owner occupied general purpose		1,881		2,131		-		2,412		66
Owner occupied special purpose		385		518		-		580		-
Non-owner occupied general purpose		1,744		2,010		-		1,655		2
Non-owner occupied special purpose		1,013		1,649		-		506		-
Retail properties		1,179		1,235		-		990		-
Farm		-		-		-		636		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		74		81		-		80		-
All other		207		221		-		-		-
Residential
Investor		1,841		2,308		-		1,864		35
Multifamily		-		-		-		-		-
Owner occupied		9,824		11,391		-		9,916		120
Revolving and junior liens		2,484		3,018		-		2,527		9
Consumer		-		-		-		-		-
Total impaired loans with no recorded allowance		21,238		25,321		-		21,492		232

With an allowance recorded
Commercial		-		-		-		2		-
Leases		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		-		-		-		-		-
Owner occupied special purpose		-		-		-		-		-
Non-owner occupied general purpose		246		595		246		132		31
Non-owner occupied special purpose		-		-		-		-		-
Retail properties		-		-		-		-		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		-		-		-		-		-
Residential
Investor		-		-		-		-		-
Multifamily		-		-		-		-		-
Owner occupied		803		853		803		356		-
Revolving and junior liens		-		-		-		23		-
Consumer		-		-		-		-		-
Total impaired loans with a recorded allowance		1,049		1,448		1,049		513		31
Total impaired loans	$	22,287	$	26,769	$	1,049	$	22,005	$	263


	TDR Modifications					TDR Modifications
	Quarter Ended September 30, 2017					Nine Months Ended September 30, 2017
	# of	Pre-modification		Post-modification		# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment		contracts	recorded investment		recorded investment
Troubled debt restructurings
Real estate - residential
Owner occupied
HAMP1	1	$	36	$	33	1	$	36	$	33
Other2	1		42		42	1		42		42
Revolving and junior liens
HAMP1	1		49		49	1		49		49
Other2	1		49		33	7		448		418
Total	4	$	176	$	157	10	$	575	$	542


	TDR Modifications					TDR Modifications
	Quarter Ended September 30, 2016					Nine Months Ended September 30, 2016
	# of	Pre-modification		Post-modification		# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment		contracts	recorded investment		recorded investment
Troubled debt restructurings
Real estate - commercial
Other2	-	$	-	$	-	2	$	312	$	211
Real estate - residential
Owner occupied
HAMP1	-		-		-	1		239		235
Revolving and junior liens
HAMP1	-		-			4		469		433
Other2	1		70		70	1		70		70
Total	1	$	70	$	70	8	$	1,090	$	949


					Real Estate		Real Estate		Real Estate
Allowance for loan losses:	Commercial		Leases		Commercial		Construction		Residential		Consumer		Other		Total
Three months ended September 30, 2017
Beginning balance	$	2,150	$	791	$	8,107	$	857	$	2,576	$	848	$	507	$	15,836
Charge-offs		13		98		22		19		7		82		-		241
Recoveries		6		-		43		11		459		45		6		570
(Release) Provision		(104)		77		505		165		(607)		(1)		265		300
Ending balance	$	2,039	$	770	$	8,633	$	1,014	$	2,421	$	810	$	778	$	16,465

Nine months ended September 30, 2017
Beginning balance	$	1,629	$	633	$	9,547	$	389	$	2,692	$	833	$	435	$	16,158
Charge-offs		20		215		300		23		1,178		262		-		1,998
Recoveries		13		-		124		89		850		166		13		1,255
Provision (Release)		417		352		(738)		559		57		73		330		1,050
Ending balance	$	2,039	$	770	$	8,633	$	1,014	$	2,421	$	810	$	778	$	16,465

Ending balance: Individually evaluated for impairment	$	-	$	-	$	-	$	-	$	6	$	-	$	-	$	6
Ending balance: Collectively evaluated for impairment	$	2,039	$	770	$	8,633	$	1,014	$	2,415	$	810	$	778	$	16,459

Loans:
Ending balance	$	257,356	$	69,305	$	739,136	$	94,868	$	419,583	$	2,770	$	11,173	$	1,594,191
Ending balance: Individually evaluated for impairment	$	207	$	196	$	3,147	$	205	$	16,323	$	8	$	-	$	20,086
Ending balance: Collectively evaluated for impairment	$	257,149	$	69,109	$	735,989	$	94,663	$	403,260	$	2,762	$	11,173	$	1,574,105


				Weighted-
		Weighted		Average
		Average		Remaining
		Exercise		Contractual	Aggregate
	Shares	Price		Term (years)	Intrinsic Value

Beginning outstanding	94,500	$	25.82	-		-
Canceled	-		-	-		-
Expired	-		-	-		-
Exercised	-		-	-		-
Ending outstanding	94,500	$	25.82	0.3	$	-

Exercisable at end of period	94,500	$	25.82	0.3	$	-


	Nine Months Ended September 30, 2017
	Securities available-for-sale
	Collateralized		States and		Mortgage
	Mortgage		Political		Servicing
	Obligation		Subdivisions		Rights
Beginning balance January 1, 2017	$	3,119	$	22,226	$	6,489
Total gains or losses
Included in earnings (or changes in net assets)		32		-		(354)
Included in other comprehensive income		7		(501)		-
Purchases, issuances, sales, and settlements
Purchases		-		10,994		-
Issuances		-		-		951
Settlements		(666)		(20,359)		(402)
Ending balance September 30, 2017	$	2,492	$	12,360	$	6,684


	September 30, 2017
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	32,772	$	32,772	$	32,772	$	-	$	-
Interest bearing deposits with financial institutions		14,730		14,730		14,730		-		-
Securities available-for-sale		533,484		533,484		3,990		514,642		14,852
FHLBC and FRBC Stock		10,393		10,393		-		10,393		-
Loans held-for-sale		1,641		1,641		-		1,641		-
Loans, net		1,577,726		1,568,457		-		-		1,568,457
Accrued interest receivable		8,669		8,669		-		8,669		-

Financial liabilities:
Noninterest bearing deposits	$	556,874	$	556,874	$	556,874	$	-	$	-
Interest bearing deposits		1,332,241		1,329,668		-		1,329,668		-
Securities sold under repurchase agreements		26,853		26,853		-		26,853		-
Other short-term borrowings		125,000		125,000		-		125,000		-
Junior subordinated debentures		57,627		59,524		33,320		26,204		-
Senior notes		44,033		46,958		-		46,958		-
Interest rate swap agreements		1,439		1,439		-		1,439		-
Borrowing interest payable		773		773		-		773		-
Deposit interest payable		573		573		-		573		-


	As of
	September 30, 2017		December 31, 2016
Notional amount	$	25,774	$	25,774
Unrealized loss		(1,439)		(994)


			Asset Derivatives			Liability Derivatives
	Notional or
	Contractual		Balance Sheet			Balance Sheet
	Amount		Location	Fair Value		Location	Fair Value
Interest rate swap contracts net of credit valuation	$	349,367	Other Assets	$	128	Other Liabilities	$	128
Interest rate lock commitments and forward contracts		28,591	Other Assets		289	N/A		-
Total				$	417		$	128


	September 30, 2017						December 31, 2016
	Fixed		Variable		Total		Fixed		Variable		Total
Letters of credit:
Borrower:
Financial standby	$	177	$	3,748	$	3,925	$	137	$	4,047	$	4,184
Commercial standby		-		122		122		-		126		126
Performance standby		66		7,912		7,978		83		8,498		8,581
		243		11,782		12,025		220		12,671		12,891
Non-borrower:
Performance standby		-		422		422		95		525		620
Total letters of credit	$	243	$	12,204	$	12,447	$	315	$	13,196	$	13,511


	Quarters Ended
	September 30, 2017						June 30, 2017						September 30, 2016
	Average					Rate	Average					Rate	Average					Rate
	Balance			Interest		%	Balance			Interest		%	Balance			Interest		%
Assets
Interest bearing deposits with financial institutions	$	11,685		$	37	1.24	$	11,938		$	31	1.03	$	50,054		$	64	0.50
Securities:
Taxable		327,892			2,424	2.96		361,504			2,607	2.88		624,844			3,954	2.53
Non-taxable (TE)		220,540			2,504	4.54		225,182			2,536	4.50		35,046			277	3.16
Total securities		548,432			4,928	3.59		586,686			5,143	3.51		659,890			4,231	2.56
Dividends from FHLBC and FRBC		8,339			94	4.51		7,699			92	4.78		7,918			83	4.19
Loans and loans held-for-sale1		1,553,473			18,265	4.60		1,509,188			17,445	4.57		1,191,574			13,567	4.46
Total interest earning assets		2,121,929			23,324	4.32		2,115,511			22,711	4.26		1,909,436			17,945	3.70
Cash and due from banks		31,028			-	-		39,425			-	-		41,344			-	-
Allowance for loan losses		(16,478)			-	-		(15,779)			-	-		(15,767)			-	-
Other noninterest bearing assets		185,906			-	-		189,928			-	-		190,213			-	-
Total assets	$	2,322,385					$	2,329,085					$	2,125,226

Liabilities and Stockholders' Equity
NOW accounts	$	422,913		$	108	0.10	$	432,248		$	107	0.10	$	384,588		$	89	0.09
Money market accounts		273,440			85	0.12		280,482			86	0.12		265,135			64	0.10
Savings accounts		262,573			46	0.07		265,066			40	0.06		257,808			40	0.06
Time deposits		389,037			1,077	1.10		392,779			1,025	1.05		401,999			931	0.92
Interest bearing deposits		1,347,963			1,316	0.39		1,370,575			1,258	0.37		1,309,530			1,124	0.34
Securities sold under repurchase agreements		32,800			4	0.05		35,652			4	0.05		31,892			1	0.01
Other short-term borrowings		72,065			220	1.19		58,572			146	0.99		22,174			22	0.39
Junior subordinated debentures		57,621			930	6.46		57,609			1,059	7.35		57,573			1,084	7.53
Senior notes		44,021			672	6.11		43,995			672	6.11		-			-	-
Subordinated debt		-			-	-		-			-	-		45,000			245	2.13
Notes payable and other borrowings		-			-	-		-			-	-		500			2	1.57
Total interest bearing liabilities		1,554,470			3,142	0.80		1,566,403			3,139	0.80		1,466,669			2,478	0.67
Noninterest bearing deposits		551,768			-	-		557,265			-	-		472,599			-	-
Other liabilities		19,395			-	-		18,047			-	-		15,539			-	-
Stockholders' equity		196,752			-	-		187,370			-	-		170,419			-	-
Total liabilities and stockholders' equity	$	2,322,385					$	2,329,085					$	2,125,226
Net interest income (TE)				$	20,182					$	19,572					$	15,467
Net interest income (TE)
to total earning assets						3.77						3.71						3.22
Interest bearing liabilities to earning assets		73.26	%					74.04	%					76.81	%


Analysis of Average Balances,
Tax Equivalent Interest and Rates
Nine Months Ended September 30, 2017, and 2016
(In thousands - unaudited)

	2017						2016
	Average					Rate	Average					Rate
	Balance			Interest		%	Balance			Interest		%
Assets
Interest bearing deposits with financial institutions	$	11,913		$	91	1.01	$	25,960		$	98	0.50
Securities:
Taxable		370,161			7,994	2.88		682,997			12,547	2.45
Non-taxable (TE)		196,120			6,443	4.38		36,340			891	3.27
Total securities		566,281			14,437	3.40		719,337			13,438	2.49
Dividends from FHLBC and FRBC		7,886			271	4.58		7,955			251	4.21
Loans and loans held-for-sale1		1,516,872			52,365	4.55		1,161,312			39,778	4.50
Total interest earning assets		2,102,952			67,164	4.22		1,914,564			53,565	3.69
Cash and due from banks		34,670			-	-		32,617			-	-
Allowance for loan losses		(16,184)			-	-		(16,145)			-	-
Other noninterest bearing assets		189,533			-	-		193,443			-	-
Total assets	$	2,310,971					$	2,124,479

Liabilities and Stockholders' Equity
NOW accounts	$	427,242		$	316	0.10	$	383,870		$	261	0.09
Money market accounts		279,143			254	0.12		272,657			198	0.10
Savings accounts		262,352			125	0.06		258,062			118	0.06
Time deposits		392,049			3,081	1.05		404,210			2,622	0.87
Interest bearing deposits		1,360,786			3,776	0.37		1,318,799			3,199	0.32
Securities sold under repurchase agreements		32,764			10	0.04		35,022			3	0.01
Other short-term borrowings		62,308			472	1.00		26,040			66	0.33
Junior subordinated debentures		57,609			3,073	7.11		57,561			3,251	7.53
Senior notes		43,998			2,017	6.11		-			-	-
Subordinated debt		-			-	-		45,000			727	2.12
Notes payable and other borrowings		-			-	-		500			6	1.58
Total interest bearing liabilities		1,557,465			9,348	0.80		1,482,922			7,252	0.65
Noninterest bearing deposits		544,925			-	-		465,094			-	-
Other liabilities		20,814			-	-		13,037			-	-
Stockholders' equity		187,767			-	-		163,426			-	-
Total liabilities and stockholders' equity	$	2,310,971					$	2,124,479
Net interest income (TE)				$	57,816					$	46,313
Net interest income (TE) to total earning assets						3.68						3.23
Interest bearing liabilities to earning assets		74.06	%					77.45	%


							September 30, 2017
Nonperforming Loans	As of						Percent Change From
(in thousands)	September 30,		December 31,		September 30,		December 31,	September 30,
	2017		2016		2016		2016	2016
Real estate-construction	$	205	$	281	$	76	(27.0)	169.7
Real estate-residential:
Investor		492		936		1,364	(47.4)	(63.9)
Multifamily		4,757		-		-	N/M	N/M
Owner occupied		4,266		6,552		5,755	(34.9)	(25.9)
Revolving and junior liens		1,977		2,240		2,257	(11.7)	(12.4)
Real estate-commercial, nonfarm		3,631		5,386		7,345	(32.6)	(50.6)
Real estate-commercial, farm		383		-		-	N/M	N/M
Commercial		207		240		583	(13.8)	(64.5)
Leases		345		366		-	(5.7)	N/M
Other		8		-		-	N/M	N/M
Total nonperforming loans	$	16,271	$	16,001	$	17,380	1.7	(6.4)


Loan Charge-offs, net of recoveries	Quarters Ended
(in thousands)	September 30,		% of	June 30,		% of	September 30,		% of
	2017		Total1	2017		Total1	2016		Total1
Real estate-construction
Homebuilder	$	-	-	$	(1)	(0.2)	$	(7)	(0.8)
Land		-	-		(48)	(7.3)		(2)	(0.2)
All other		8	(2.4)		(11)	(1.7)		(42)	(5.0)
Total real estate-construction		8	(2.4)		(60)	(9.2)		(51)	(6.0)
Real estate-residential
Investor		(28)	8.5		(16)	(2.4)		(3)	(0.4)
Multifamily		(17)	5.2		129	19.7		(13)	(1.5)
Owner occupied		(40)	12.2		723	110.4		(75)	(8.9)
Revolving and junior liens		(367)	111.5		(109)	(16.6)		112	13.3
Total real estate-residential		(452)	137.4		727	111.1		21	2.5
Real estate-commercial, nonfarm
Owner general purpose		-	-		(1)	(0.2)		-	-
Owner special purpose		-	-		(6)	(0.9)		(3)	(0.4)
Non-owner general purpose		(43)	13.1		(39)	(6.0)		132	15.7
Non-owner special purpose		-	-		-	-		636	75.8
Retail properties		22	(6.80)		4	0.6		-	-
Total real estate-commercial, nonfarm		(21)	6.3		(42)	(6.5)		765	91.1
Real estate-commercial, farm		-	-		-	-		-	-
Commercial		7	(2.1)		1	0.2		66	7.9
Leases		98	(29.8)		-	-		-	-
Consumer		37	(11.2)		34	5.2		43	5.1
Other		(6)	1.8		(5)	(0.8)		(5)	(0.6)
Net (recoveries) / charge-offs	$	(329)	100.0	$	655	100.0	$	839	100.0


							September 30, 2017
Classified Loans	As of						Percent Change From
(in thousands)	September 30,		December 31,		September 30,		December 31,	September 30,
	2017		2016		2016		2016	2016
Real estate-construction	$	380	$	458	$	254	(17.0)	49.6
Real estate-residential:
Investor		648		1,096		1,171	(40.9)	(44.7)
Multifamily		4,757		-		-	N/M	N/M
Owner occupied		4,418		7,225		6,432	(38.9)	(31.3)
Revolving and junior liens		1,977		2,340		3,078	(15.5)	(35.8)
Real estate-commercial, nonfarm		7,633		9,946		13,220	(23.3)	(42.3)
Real estate-commercial, farm		2,495		1,782		1,801	40.0	N/M
Commercial		382		2,527		1,519	(84.9)	(74.9)
Leases		1,031		1,109		783	(7.0)	31.7
Consumer		8		1		1	N/M	N/M
Total classified loans	$	23,729	$	26,484	$	28,259	(10.4)	(16.0)


							September 30, 2017
OREO	Quarters Ended						Percent Change From
(in thousands)	September 30,		June 30,		September 30,		June 30,	September 30,
	2017		2017		2016		2017	2016
Beginning balance	$	11,724	$	13,481	$	16,252	(13.0)	(27.9)
Property additions		176		204		255	(13.7)	(31.0)
Property improvements		-		-		4	N/M	N/M
Less:
Property disposals		1,956		1,569		2,002	24.7	(2.3)
Period valuation adjustments		920		392		365	134.7	152.1
Total other real estate owned	$	9,024	$	11,724	$	14,144	(23.0)	(36.2)


							3rd Quarter 2017
Noninterest Income	Quarters Ended						Percent Change From
(in thousands)	September 30,		June 30,		September 30,		June 30,	September 30,
	2017		2017		2016		2017	2016
Trust income	$	1,468	$	1,638	$	1,403	(10.4)	4.6
Service charges on deposits		1,722		1,615		1,756	6.6	(1.9)
Residential mortgage banking revenue		1,547		1,711		2,789	(9.6)	(44.5)
Securities gain (loss), net		102		(131)		(1,959)	177.9	105.2
Increase in cash surrender value of BOLI		362		350		383	3.4	(5.5)
Debit card interchange income		1,075		1,081		1,013	(0.6)	6.1
Gain on disposal and transfer of fixed assets		-		12		-	N/M	N/M
Other income		1,567		1,041		1,209	50.5	29.6
Total noninterest income	$	7,843	$	7,317	$	6,594	7.2	18.9


							September 30, 2017
Deposits	As of						Percent Change From
(in thousands)	September 30,		December 31,		September 30,		December 31,	September 30,
	2017		2016		2016		2016	2016
Noninterest bearing demand	$	556,874	$	513,688	$	473,477	8.4	17.6
Savings		260,268		256,159		253,454	1.6	2.7
NOW accounts		417,054		419,417		391,188	(0.6)	6.6
Money market accounts		270,647		275,273		259,495	(1.7)	4.3
Certificates of deposit of less than $100,000		219,152		228,993		230,748	(4.3)	(5.0)
Certificates of deposit of $100,000 through $250,000		114,373		110,992		105,868	3.0	8.0
Certificates of deposit of more than $250,000		50,747		62,263		63,152	(18.5)	(19.6)
Total deposits	$	1,889,115	$	1,866,785	$	1,777,382	1.2	6.3


	(unaudited)
	As of September 30,		As of December 31,		As of September 30,
(in thousands)	2017		2016		2016

Tier 1 capital
Total equity	$	200,763	$	175,210	$	171,627
Tier 1 adjustments:
Trust preferred securities allowed		55,395		47,997		48,728
Cumulative other comprehensive loss		632		8,762		7,437
Disallowed intangible assets		(8,830)		(8,761)		-
Disallowed deferred tax assets		(26,381)		(31,220)		(32,882)
Tier 1 capital	$	221,579	$	191,988	$	194,910

Tangible common equity
Total Equity	$	200,763	$	175,210	$	171,627
Less: Intangible assets		8,830		8,761		-
Tangible common equity	$	191,933	$	166,449	$	171,627

Tangible assets
Total assets	$	2,360,407	$	2,251,188	$	2,112,751
Less: Goodwill and intangible assets		8,830		8,761		-
Tangible assets	$	2,351,577	$	2,242,427	$	2,112,751


	Analysis of Net Interest Income Sensitivity
(dollars in thousands)	Immediate Changes in Rates
		(1.0)	%		(0.5)	%		0.5	%		1.0	%		2.0	%
September 30, 2017
Dollar change	$	(4,860)		$	(2,159)		$	1,175		$	2,393		$	4,630
Percent change		(6.5)	%		(2.9)	%		1.6	%		3.2	%		6.2	%

December 31, 2016
Dollar change	$	(4,404)		$	(2,141)		$	1,145		$	2,406		$	4,866
Percent change		(6.6)	%		(3.2)	%		1.7	%		3.6	%		7.3	%