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 endedMarch 31, 2023
Or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to .
Commission file number 001-36434
FIRST MID BANCSHARES, INC.
(Exact name of Registrant as specified in its charter)
Delaware | 37-1103704 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification no.) |
1421 Charleston Avenue | |
Mattoon, Illinois | 61938 |
(Address of principal executive offices) | (Zip code) |
(217) 234-7454
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Exchange Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock | ||
FMBH | NASDAQ Global 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 [X]☒ No [ ]
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 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 [X ]☒ No [ ]
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, non-accelerated filer, a 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. (Check one):
Large accelerated filer | Accelerated filer | |
Non-accelerated filer | Smaller reporting company | |
Emerging growth 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 Rule 12b-2 of the Act). [ ]☐ Yes [X]☒ No
As of
PART I
ITEM 1. FINANCIAL STATEMENTS | |||||||
First Mid-Illinois Bancshares, Inc. | |||||||
Condensed Consolidated Balance Sheets | (Unaudited) | ||||||
(In thousands, except share data) | September 30, 2017 | December 31, 2016 | |||||
Assets | |||||||
Cash and due from banks: | |||||||
Non-interest bearing | $ | 62,591 | $ | 57,988 | |||
Interest bearing | 6,562 | 79,014 | |||||
Federal funds sold | 490 | 38,900 | |||||
Cash and cash equivalents | 69,643 | 175,902 | |||||
Certificates of deposit investments | 1,685 | 14,643 | |||||
Investment securities: | |||||||
Available-for-sale, at fair value | 621,204 | 619,848 | |||||
Held-to-maturity, at amortized cost (estimated fair value of $69,137 and $73,096 at September 30, 2017 and December 31, 2016, respectively) | 69,306 | 74,231 | |||||
Loans held for sale | 2,079 | 1,175 | |||||
Loans | 1,865,483 | 1,824,817 | |||||
Less allowance for loan losses | (18,589 | ) | (16,753 | ) | |||
Net loans | 1,846,894 | 1,808,064 | |||||
Interest receivable | 10,876 | 10,553 | |||||
Other real estate owned | 2,229 | 1,982 | |||||
Premises and equipment, net | 38,638 | 40,292 | |||||
Goodwill, net | 60,150 | 57,791 | |||||
Intangible assets, net | 11,181 | 12,832 | |||||
Bank owned life insurance | 41,601 | 41,318 | |||||
Other assets | 18,970 | 25,904 | |||||
Total assets | $ | 2,794,456 | $ | 2,884,535 | |||
Liabilities and Stockholders’ Equity | |||||||
Deposits: | |||||||
Non-interest bearing | $ | 430,036 | $ | 471,206 | |||
Interest bearing | 1,787,441 | 1,858,681 | |||||
Total deposits | 2,217,477 | 2,329,887 | |||||
Securities sold under agreements to repurchase | 116,360 | 185,763 | |||||
Interest payable | 552 | 535 | |||||
FHLB borrowings | 87,052 | 40,094 | |||||
Other borrowings | 31,250 | 18,063 | |||||
Junior subordinated debentures | 23,980 | 23,917 | |||||
Other liabilities | 6,354 | 5,603 | |||||
Total liabilities | 2,483,025 | 2,603,862 | |||||
Stockholders’ Equity: | |||||||
Common stock, $4 par value; authorized 18,000,000 shares; issued 13,167,769 and 13,020,742 shares in 2017 and 2016, respectively | 54,671 | 54,083 | |||||
Additional paid-in capital | 163,067 | 158,671 | |||||
Retained earnings | 104,281 | 86,216 | |||||
Deferred compensation | 2,987 | 3,201 | |||||
Accumulated other comprehensive income (loss) | 1,999 | (5,761 | ) | ||||
Less treasury stock at cost, 549,743 shares in 2017 and 2016 | (15,574 | ) | (15,737 | ) | |||
Total stockholders’ equity | 311,431 | 280,673 | |||||
Total liabilities and stockholders’ equity | $ | 2,794,456 | $ | 2,884,535 |
ITEM 1. FINANCIAL STATEMENTS
First Mid Bancshares, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands, except share data) |
| March 31, 2023 |
|
| December 31, 2022 |
| ||
Assets |
|
|
|
|
|
| ||
Cash and due from banks: |
|
|
|
|
|
| ||
Non-interest bearing |
| $ | 151,845 |
|
| $ | 138,412 |
|
Interest bearing |
|
| 9,391 |
|
|
| 6,394 |
|
Federal funds sold |
|
| 7,898 |
|
|
| 7,627 |
|
Cash and cash equivalents |
|
| 169,134 |
|
|
| 152,433 |
|
Certificates of deposit |
|
| 1,715 |
|
|
| 1,470 |
|
Investment securities: |
|
|
|
|
|
| ||
Available-for-sale, at fair value (amortized cost of $1,406,923 and $1,432,372 at March 31, 2023 and December 31, 2022, respectively) |
|
| 1,212,698 |
|
|
| 1,218,985 |
|
Held-to-maturity, at amortized cost (estimated fair value of $2,979 and $2,954 at March 31, 2023 and December 31, 2022, respectively) |
|
| 2,979 |
|
|
| 2,954 |
|
Equity securities, at fair value |
|
| 362 |
|
|
| 311 |
|
Loans held for sale |
|
| 999 |
|
|
| 338 |
|
Loans |
|
| 4,759,632 |
|
|
| 4,825,874 |
|
Less allowance for credit losses |
|
| (58,223 | ) |
|
| (59,093 | ) |
Net loans |
|
| 4,701,409 |
|
|
| 4,766,781 |
|
Interest receivable |
|
| 28,729 |
|
|
| 28,357 |
|
Other real estate owned |
|
| 4,024 |
|
|
| 4,261 |
|
Premises and equipment, net |
|
| 90,178 |
|
|
| 90,473 |
|
Goodwill |
|
| 140,412 |
|
|
| 140,412 |
|
Intangible assets, net |
|
| 27,961 |
|
|
| 29,485 |
|
Bank owned life insurance |
|
| 151,366 |
|
|
| 151,756 |
|
Right of use lease assets |
|
| 15,092 |
|
|
| 15,774 |
|
Deferred tax asset, net |
|
| 66,698 |
|
|
| 72,254 |
|
Other assets |
|
| 69,094 |
|
|
| 68,171 |
|
Total assets |
| $ | 6,682,850 |
|
| $ | 6,744,215 |
|
Liabilities and stockholders’ equity |
|
|
|
|
|
| ||
Deposits: |
|
|
|
|
|
| ||
Non-interest bearing |
| $ | 1,262,181 |
|
| $ | 1,256,514 |
|
Interest bearing |
|
| 3,768,597 |
|
|
| 4,000,487 |
|
Total deposits |
|
| 5,030,778 |
|
|
| 5,257,001 |
|
Securities sold under agreements to repurchase |
|
| 228,664 |
|
|
| 221,414 |
|
Interest payable |
|
| 4,732 |
|
|
| 3,346 |
|
FHLB borrowings |
|
| 595,021 |
|
|
| 465,071 |
|
Junior subordinated debentures, net |
|
| 19,406 |
|
|
| 19,364 |
|
Subordinated debt, net |
|
| 94,593 |
|
|
| 94,553 |
|
Lease liabilities |
|
| 15,353 |
|
|
| 16,035 |
|
Other liabilities |
|
| 32,438 |
|
|
| 34,276 |
|
Total liabilities |
|
| 6,020,985 |
|
|
| 6,111,060 |
|
Stockholders’ equity: |
|
|
|
|
|
| ||
Common stock ($4 par value; authorized 30,000,000 shares; issued 21,158,977 and 21,091,466 shares in 2023 and 2022, respectively; outstanding 20,519,717 and 20,452,376 shares in 2023 and 2022, respectively) |
|
| 86,636 |
|
|
| 86,366 |
|
Additional paid-in capital |
|
| 428,283 |
|
|
| 427,001 |
|
Retained earnings |
|
| 303,768 |
|
|
| 289,284 |
|
Deferred compensation |
|
| 963 |
|
|
| 2,064 |
|
Accumulated other comprehensive loss |
|
| (137,901 | ) |
|
| (151,507 | ) |
Less treasury stock, at cost (639,260 shares in 2023 and 639,090 shares in 2022) |
|
| (19,884 | ) |
|
| (20,053 | ) |
Total stockholders’ equity |
|
| 661,865 |
|
|
| 633,155 |
|
Total liabilities and stockholders’ equity |
| $ | 6,682,850 |
|
| $ | 6,744,215 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
2
First Mid-Illinois Bancshares, Inc. | |||||||||||||||
Condensed Consolidated Statements of Income (unaudited) | |||||||||||||||
(In thousands, except per share data) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income: | |||||||||||||||
Interest and fees on loans | $ | 20,385 | $ | 15,294 | $ | 61,337 | $ | 42,496 | |||||||
Interest on investment securities | 4,179 | 3,229 | 12,585 | 9,622 | |||||||||||
Interest on certificates of deposit investments | 9 | 78 | 41 | 234 | |||||||||||
Interest on federal funds sold | 1 | 7 | 62 | 8 | |||||||||||
Interest on deposits with other financial institutions | 40 | 15 | 217 | 125 | |||||||||||
Total interest income | 24,614 | 18,623 | 74,242 | 52,485 | |||||||||||
Interest expense: | |||||||||||||||
Interest on deposits | 1,028 | 623 | 2,840 | 1,777 | |||||||||||
Interest on securities sold under agreements to repurchase | 51 | 23 | 137 | 62 | |||||||||||
Interest on FHLB borrowings | 283 | 150 | 602 | 465 | |||||||||||
Interest on other borrowings | 143 | 42 | 385 | 45 | |||||||||||
Interest on subordinated debentures | 236 | 162 | 680 | 456 | |||||||||||
Total interest expense | 1,741 | 1,000 | 4,644 | 2,805 | |||||||||||
Net interest income | 22,873 | 17,623 | 69,598 | 49,680 | |||||||||||
Provision for loan losses | 1,489 | 1,081 | 5,051 | 1,927 | |||||||||||
Net interest income after provision for loan losses | 21,384 | 16,542 | 64,547 | 47,753 | |||||||||||
Other income: | |||||||||||||||
Trust revenues | 925 | 774 | 2,696 | 2,549 | |||||||||||
Brokerage commissions | 536 | 526 | 1,550 | 1,440 | |||||||||||
Insurance commissions | 670 | 738 | 3,148 | 2,806 | |||||||||||
Service charges | 1,758 | 1,824 | 5,160 | 4,977 | |||||||||||
Securities gains, net | 254 | 466 | 589 | 1,130 | |||||||||||
Mortgage banking revenue, net | 347 | 382 | 875 | 715 | |||||||||||
ATM / debit card revenue | 1,595 | 1,457 | 4,828 | 4,418 | |||||||||||
Bank owned life insurance | 792 | 201 | 1,355 | 384 | |||||||||||
Other | 784 | 530 | 2,925 | 1,582 | |||||||||||
Total other income | 7,661 | 6,898 | 23,126 | 20,001 | |||||||||||
Other expense: | |||||||||||||||
Salaries and employee benefits | 9,648 | 7,844 | 29,685 | 23,293 | |||||||||||
Net occupancy and equipment expense | 3,129 | 2,864 | 9,378 | 8,389 | |||||||||||
Net other real estate owned expense | 385 | 32 | 530 | 23 | |||||||||||
FDIC insurance | 210 | 294 | 679 | 841 | |||||||||||
Amortization of intangible assets | 545 | 455 | 1,651 | 1,312 | |||||||||||
Stationery and supplies | 168 | 221 | 539 | 612 | |||||||||||
Legal and professional | 871 | 713 | 2,596 | 2,414 | |||||||||||
Marketing and donations | 338 | 285 | 909 | 1,486 | |||||||||||
Other | 2,618 | 2,612 | 9,102 | 6,264 | |||||||||||
Total other expense | 17,912 | 15,320 | 55,069 | 44,634 | |||||||||||
Income before income taxes | 11,133 | 8,120 | 32,604 | 23,120 | |||||||||||
Income taxes | 3,538 | 2,812 | 10,545 | 8,077 | |||||||||||
Net income | 7,595 | 5,308 | 22,059 | 15,043 | |||||||||||
Dividends on preferred shares | — | — | — | 825 | |||||||||||
Net income available to common stockholders | $ | 7,595 | $ | 5,308 | $ | 22,059 | $ | 14,218 | |||||||
Per share data: | |||||||||||||||
Basic net income per common share available to common stockholders | $ | 0.61 | $ | 0.51 | $ | 1.76 | $ | 1.52 | |||||||
Diluted net income per common share available to common stockholders | $ | 0.61 | $ | 0.51 | $ | 1.76 | $ | 1.50 | |||||||
Cash dividends declared per common share | $ | — | $ | 0.16 | $ | 0.32 | $ | 0.46 |
First Mid Bancshares, Inc.
Condensed Consolidated Statements of Income (unaudited)
(In thousands, except per share data)
|
| Three months ended March 31, |
| |||||
(In thousands, except per share data) |
| 2023 |
|
| 2022 |
| ||
Interest income: |
|
|
|
|
|
| ||
Interest and fees on loans |
| $ | 56,236 |
|
| $ | 39,908 |
|
Interest on investment securities |
|
| 7,127 |
|
|
| 7,170 |
|
Interest on certificates of deposit investments |
|
| 14 |
|
|
| 12 |
|
Interest on federal funds sold |
|
| 85 |
|
|
|
| |
Interest on deposits with other financial institutions |
|
| 209 |
|
|
| 55 |
|
Total interest income |
|
| 63,671 |
|
|
| 47,145 |
|
Interest expense: |
|
|
|
|
|
| ||
Interest on deposits |
|
| 12,767 |
|
|
| 2,148 |
|
Interest on securities sold under agreements to repurchase |
|
| 1,463 |
|
|
| 67 |
|
Interest on FHLB borrowings |
|
| 4,874 |
|
|
| 276 |
|
Interest on other borrowings |
|
| 9 |
|
|
|
| |
Interest on junior subordinated debentures |
|
| 379 |
|
|
| 146 |
|
Interest on subordinated debentures |
|
| 988 |
|
|
| 986 |
|
Total interest expense |
|
| 20,480 |
|
|
| 3,623 |
|
Net interest income |
|
| 43,191 |
|
|
| 43,522 |
|
Provision for credit losses |
|
| (817 | ) |
|
| 2,952 |
|
Net interest income after provision for credit losses |
|
| 44,008 |
|
|
| 40,570 |
|
Other income: |
|
|
|
|
|
| ||
Wealth management revenues |
|
| 5,514 |
|
|
| 5,975 |
|
Insurance commissions |
|
| 8,480 |
|
|
| 7,104 |
|
Service charges |
|
| 2,203 |
|
|
| 2,056 |
|
Securities losses, net |
|
| (46 | ) |
|
| — |
|
Mortgage banking revenue, net |
|
| 150 |
|
|
| 444 |
|
ATM / debit card revenue |
|
| 3,083 |
|
|
| 2,898 |
|
Bank owned life insurance |
|
| 1,641 |
|
|
| 844 |
|
Other |
|
| 1,454 |
|
|
| 1,767 |
|
Total other income |
|
| 22,479 |
|
|
| 21,088 |
|
Other expense: |
|
|
|
|
|
| ||
Salaries and employee benefits |
|
| 26,071 |
|
|
| 24,302 |
|
Net occupancy and equipment expense |
|
| 6,005 |
|
|
| 6,155 |
|
Net other real estate owned expense |
|
| 133 |
|
|
| (33 | ) |
FDIC insurance |
|
| 463 |
|
|
| 426 |
|
Amortization of intangible assets |
|
| 1,522 |
|
|
| 1,522 |
|
Stationery and supplies |
|
| 292 |
|
|
| 311 |
|
Legal and professional |
|
| 1,690 |
|
|
| 1,734 |
|
ATM / debit card |
|
| 1,223 |
|
|
| 1,078 |
|
Marketing and donations |
|
| 654 |
|
|
| 873 |
|
Other |
|
| 3,524 |
|
|
| 4,020 |
|
Total other expense |
|
| 41,577 |
|
|
| 40,388 |
|
Income before income taxes |
|
| 24,910 |
|
|
| 21,270 |
|
Income taxes |
|
| 5,730 |
|
|
| 4,654 |
|
Net income |
| $ | 19,180 |
|
| $ | 16,616 |
|
Per share data: |
|
|
|
|
|
| ||
Basic net income per common share |
| $ | 0.94 |
|
| $ | 0.86 |
|
Diluted net income per common share |
|
| 0.93 |
|
|
| 0.86 |
|
Cash dividends declared per common share |
|
| 0.230 |
|
|
| 0.220 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
3
First Mid-Illinois Bancshares, Inc. | |||||||||||||||
Condensed Consolidated Statements of Comprehensive Income (unaudited) | |||||||||||||||
(in thousands) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 7,595 | $ | 5,308 | $ | 22,059 | $ | 15,043 | |||||||
Other Comprehensive Income | |||||||||||||||
Unrealized gains (losses) on available-for-sale securities, net of taxes of $327 and $(690) for three months ended September 30, 2017 and 2016, respectively and $(5,154) and $(3,698) for nine months ended September 30, 2017 and 2016, respectively. | (512 | ) | 1,082 | 8,068 | 5,792 | ||||||||||
Amortized holding losses on held-to-maturity securities transferred from available-for-sale, net of taxes of $(11) for three months ended September 30, 2017 and 2016, and $(32) and $(161) for nine months ended September 30, 2017 and 2016, respectively. | 16 | 16 | 51 | 251 | |||||||||||
Less: reclassification adjustment for realized gains included in net income, net of taxes of $99 and $182 for three months ended September 30, 2017 and 2016, respectively and $230 and $440 for nine months ended September 30, 2017 and 2016, respectively. | (155 | ) | (284 | ) | (359 | ) | (690 | ) | |||||||
Other comprehensive income (loss), net of taxes | (651 | ) | 814 | 7,760 | 5,353 | ||||||||||
Comprehensive income | $ | 6,944 | $ | 6,122 | $ | 29,819 | $ | 20,396 |
First Mid Bancshares, Inc.
Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited)
|
| Three months ended March 31, |
| |||||
(In thousands) |
| 2023 |
|
| 2022 |
| ||
Net income |
| $ | 19,180 |
|
| $ | 16,616 |
|
Other comprehensive income/(loss) |
|
|
|
|
|
| ||
Unrealized gains (losses) on available-for-sale securities, net of taxes of ($5,544) and $29,898 for three months ended March 31, 2023 and 2022, respectively |
|
| 13,573 |
|
|
| (73,197 | ) |
Less: reclassification adjustment for realized gains (losses) included in net income, net of taxes (benefit) of ($13) and $0 for three months ended March 31, 2023 and 2022, respectively |
|
| (33 | ) |
|
| — |
|
Other comprehensive income/(loss), net of taxes |
|
| 13,606 |
|
|
| (73,197 | ) |
Comprehensive income/(loss) |
| $ | 32,786 |
|
| $ | (56,581 | ) |
See accompanying notes to unaudited condensed consolidated financial statements.
4
First Mid-Illinois Bancshares, Inc. | |||||||
Condensed Consolidated Statements of Cash Flows (unaudited) | Nine months ended September 30, | ||||||
(In thousands) | 2017 | 2016 | |||||
Cash flows from operating activities: | |||||||
Net income | $ | 22,059 | $ | 15,043 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Provision for loan losses | 5,051 | 1,927 | |||||
Depreciation, amortization and accretion, net | 6,241 | 5,592 | |||||
Change in cash surrender value of bank owned life insurance | (844 | ) | (384 | ) | |||
Stock-based compensation expense | 300 | 268 | |||||
Gains on investment securities, net | (589 | ) | (1,130 | ) | |||
Loss (gain) on sales of other real property owned, net | 349 | (5 | ) | ||||
Donation of building | — | 653 | |||||
Loss on write down of fixed assets | 337 | 26 | |||||
Gains on sale of loans held for sale, net | (809 | ) | (805 | ) | |||
Decrease in accrued interest receivable | (323 | ) | (347 | ) | |||
Increase (decrease) in accrued interest payable | 38 | (36 | ) | ||||
Origination of loans held for sale | (45,076 | ) | (57,199 | ) | |||
Proceeds from sale of loans held for sale | 44,981 | 55,388 | |||||
Decrease (increase) in other assets | 2,475 | (2,713 | ) | ||||
Decrease in other liabilities | (1,421 | ) | (1,036 | ) | |||
Net cash provided by operating activities | 32,769 | 15,242 | |||||
Cash flows from investing activities: | |||||||
Proceeds from maturities of certificates of deposit investments | 12,958 | 13,618 | |||||
Purchases of certificates of deposit investments | — | (12,958 | ) | ||||
Proceeds from sales of securities available-for-sale | 96,184 | 68,726 | |||||
Proceeds from maturities of securities available-for-sale | 52,894 | 55,500 | |||||
Proceeds from maturities of securities held-to-maturity | — | 91,899 | |||||
Purchases of securities available-for-sale | (134,807 | ) | (84,102 | ) | |||
Purchases of securities held-to-maturity | — | (71,557 | ) | ||||
Net increase in loans | (49,198 | ) | (84,432 | ) | |||
Sale of premises and equipment | — | 147 | |||||
Purchases of premises and equipment | (1,304 | ) | (449 | ) | |||
Proceeds from sales of other real property owned | 5,356 | 488 | |||||
Investment in bank owned life insurance | — | (25,000 | ) | ||||
Cash received related to acquisition, net of cash and cash equivalents acquired | — | 36,774 | |||||
Net cash used in investing activities | (17,917 | ) | (11,346 | ) | |||
Cash flows from financing activities: | |||||||
Net decrease in deposits | (112,410 | ) | (3,996 | ) | |||
Increase in federal funds purchased | 20,000 | — | |||||
Decrease in repurchase agreements | (69,403 | ) | (24,673 | ) | |||
Proceeds from FHLB advances | 52,000 | 20,000 | |||||
Repayment of FHLB advances | (5,000 | ) | (5,000 | ) | |||
Proceeds from short-term debt | — | 7,000 | |||||
Proceeds from long-term debt | — | 15,000 | |||||
Repayment of other debt | (6,813 | ) | — | ||||
Proceeds from issuance of common stock | 4,195 | 97 | |||||
Direct expenses related to capital transactions | (213 | ) | (230 | ) | |||
Dividends paid on preferred stock | — | (1,286 | ) | ||||
Dividends paid on common stock | (3,467 | ) | (3,555 | ) | |||
Net cash (used in) provided by financing activities | (121,111 | ) | 3,357 | ||||
(Decrease) increase in cash and cash equivalents | (106,259 | ) | 7,253 | ||||
Cash and cash equivalents at beginning of period | 175,902 | 115,784 | |||||
Cash and cash equivalents at end of period | $ | 69,643 | $ | 123,037 |
First Mid Bancshares, Inc.
Condensed Consolidated Statements of Changes in Stockholders’ Equity (unaudited)
For the three months ended March 31, 2023 and 2022
(In thousands) |
| Common |
|
| Additional |
|
| Retained |
|
| Deferred |
|
| Accumulated |
|
| Treasury |
|
| Total |
| |||||||
December 31, 2022 |
| $ | 86,366 |
|
| $ | 427,001 |
|
| $ | 289,284 |
|
| $ | 2,064 |
|
| $ | (151,507 | ) |
| $ | (20,053 | ) |
| $ | 633,155 |
|
Net income |
|
| — |
|
|
| — |
|
|
| 19,180 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 19,180 |
|
Other comprehensive income, net tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 13,606 |
|
|
| — |
|
|
| 13,606 |
|
Cash dividends on common stock (.230/share) |
|
| — |
|
|
| — |
|
|
| (4,696 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (4,696 | ) |
Issuance of 55,198 restricted shares pursuant to 2017 stock incentive plan |
|
| 221 |
|
|
| 1,423 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,644 |
|
Issuance of 4,350 common shares pursuant to 2017 stock incentive plan |
|
| 17 |
|
|
| 103 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 120 |
|
Issuance of 7,963 common shares pursuant to the employee stock purchase plan |
|
| 32 |
|
|
| 184 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 216 |
|
Purchase of 170 shares of treasury stock |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (5 | ) |
|
| (5 | ) |
Deferred compensation |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,355 | ) |
|
| — |
|
|
| 174 |
|
|
| (1,181 | ) |
Grant of restricted units pursuant to 2017 stock incentive plan |
|
| — |
|
|
| 1,048 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,048 |
|
Release of restricted units pursuant to 2017 stock incentive plan |
|
| — |
|
|
| (1,529 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,529 | ) |
Vested restricted shares/units compensation expense |
|
| — |
|
|
| 53 |
|
|
| — |
|
|
| 254 |
|
|
| — |
|
|
| — |
|
|
| 307 |
|
March 31, 2023 |
| $ | 86,636 |
|
| $ | 428,283 |
|
| $ | 303,768 |
|
| $ | 963 |
|
| $ | (137,901 | ) |
| $ | (19,884 | ) |
| $ | 661,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
First Mid-Illinois Bancshares, Inc. | |||||||
Condensed Consolidated Statements of Cash Flows (unaudited) | Nine months ended September 30, | ||||||
(In thousands) | 2017 | 2016 | |||||
Supplemental disclosures of cash flow information | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 4,627 | $ | 2,568 | |||
Income taxes | 7,969 | 9,335 | |||||
Supplemental disclosures of noncash investing and financing activities | |||||||
Loans transferred to other real estate owned | 5,317 | 115 | |||||
Dividends reinvested in common stock | 527 | 1,052 | |||||
Net tax benefit related to option and deferred compensation plans | 221 | 140 | |||||
Supplemental disclosure of purchase of capital stock of First Clover Leaf | |||||||
Fair value of assets acquired | $ | 668,905 | |||||
Consideration paid: | |||||||
Cash paid | 22,545 | ||||||
Common stock issued | 65,926 | ||||||
Total consideration paid | 88,471 | ||||||
Fair value of liabilities assumed | $ | 580,434 |
(In thousands) |
| Common |
|
| Additional |
|
| Retained |
|
| Deferred |
|
| Accumulated |
|
| Treasury |
|
| Total |
| |||||||
December 31, 2021 |
| $ | 76,835 |
|
| $ | 340,419 |
|
| $ | 234,162 |
|
| $ | 2,517 |
|
| $ | (831 | ) |
| $ | (19,208 | ) |
| $ | 633,894 |
|
Net income |
|
| — |
|
|
| — |
|
|
| 16,616 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 16,616 |
|
Other comprehensive loss, net tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (73,197 | ) |
|
| — |
|
|
| (73,197 | ) |
Cash dividends on common stock (.220/share) |
|
| — |
|
|
| — |
|
|
| (3,973 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (3,973 | ) |
Issuance of 1,939 common shares pursuant to the deferred compensation plan |
|
| 8 |
|
|
| 75 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 83 |
|
Issuance of 54,834 restricted shares pursuant to the 2017 stock incentive plan |
|
| 219 |
|
|
| 2,040 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 2,259 |
|
Issuance of 4,950 common shares pursuant to the 2017 stock incentive plan |
|
| 20 |
|
|
| 179 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 199 |
|
Issuance of 3,149 common shares pursuant to the employee stock purchase plan |
|
| 13 |
|
|
| 111 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 124 |
|
Issuance of 2,292,270 common shares pursuant to acquisition of Delta Banshares, Co., net proceeds |
|
| 9,169 |
|
|
| 83,003 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 92,172 |
|
Issuance costs pursuant to acquisition of Delta Bancshares Company |
|
| — |
|
|
| (31 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (31 | ) |
Purchase of 262 treasury shares |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (11 | ) |
|
| (11 | ) |
Deferred compensation |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,518 | ) |
|
| — |
|
|
| (53 | ) |
|
| (2,571 | ) |
Grant of restricted units pursuant to 2017 stock incentive plan |
|
| — |
|
|
| 1,529 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,529 |
|
Release of restricted units pursuant to 2017 stock incentive plan |
|
| — |
|
|
| (1,216 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,216 | ) |
Vested restricted shares/units compensation expense |
|
| — |
|
|
| 39 |
|
|
| — |
|
|
| 469 |
|
|
| — |
|
|
| — |
|
|
| 508 |
|
March 31, 2022 |
| $ | 86,264 |
|
| $ | 426,148 |
|
| $ | 246,805 |
|
| $ | 468 |
|
| $ | (74,028 | ) |
| $ | (19,272 | ) |
| $ | 666,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial statements.
6
First Mid Bancshares, Inc.
Condensed Consolidated Statements of Cash Flows (unaudited)
|
| Three months ended March 31, |
| |||||
(In thousands) |
| 2023 |
|
| 2022 |
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net income |
| $ | 19,180 |
|
| $ | 16,616 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
| ||
Provision for credit losses |
|
| (817 | ) |
|
| 2,952 |
|
Depreciation, amortization and accretion, net |
|
| 3,485 |
|
|
| 3,777 |
|
Change in cash surrender value of bank owned life insurance |
|
| (926 | ) |
|
| (844 | ) |
Gain on redemption of bank owned life insurance |
|
| (715 | ) |
|
| — |
|
Stock-based compensation expense |
|
| 307 |
|
|
| 508 |
|
Operating lease payments |
|
| (781 | ) |
|
| (722 | ) |
Loss on investment securities, net |
|
| 46 |
|
|
| — |
|
Loss (gain) on sales and write downs of other real estate owned, net |
|
| 71 |
|
|
| (210 | ) |
Loss on sale of other assets |
|
| — |
|
|
| 4 |
|
Gain on sale of loans held for sale, net |
|
| (207 | ) |
|
| (415 | ) |
Increase in accrued interest receivable |
|
| (372 | ) |
|
| (725 | ) |
Increase in accrued interest payable |
|
| 1,378 |
|
|
| 745 |
|
Origination of loans held for sale |
|
| (12,191 | ) |
|
| (18,931 | ) |
Proceeds from sale of loans held for sale |
|
| 11,737 |
|
|
| 20,057 |
|
Decrease (increase) in other investment |
|
| — |
|
|
| (487 | ) |
Decrease in other assets |
|
| 1,867 |
|
|
| 2,616 |
|
Decrease in other liabilities |
|
| (1,757 | ) |
|
| (846 | ) |
Net cash provided by operating activities |
|
| 20,305 |
|
|
| 24,133 |
|
Cash flows from investing activities: |
|
|
|
|
|
| ||
Proceeds from maturities of certificates of deposit investments |
|
| — |
|
|
| 490 |
|
Purchases of certificates of deposit investments |
|
| (245 | ) |
|
| — |
|
Proceeds from sales of securities available-for-sale |
|
| 6,483 |
|
|
| — |
|
Proceeds from maturities of securities available-for-sale |
|
| 19,250 |
|
|
| 39,854 |
|
Proceeds from maturities of securities held-to-maturity |
|
| — |
|
|
| 5,000 |
|
Purchases of securities available-for-sale |
|
| (1,063 | ) |
|
| (7,806 | ) |
Purchase of securities held-to-maturity |
|
| (25 | ) |
|
| — |
|
Net decrease (increase) in loans |
|
| 65,541 |
|
|
| (41,434 | ) |
Purchases of premises and equipment |
|
| (941 | ) |
|
| (27 | ) |
Proceeds from sales of other real property owned |
|
| 734 |
|
|
| 475 |
|
Net cash provided by acquisition |
|
| — |
|
|
| 67,323 |
|
Net cash provided by investing activities |
|
| 89,734 |
|
|
| 63,875 |
|
Cash flows from financing activities: |
|
|
|
|
|
| ||
Net decrease in deposits |
|
| (226,223 | ) |
|
| (29,558 | ) |
Increase in repurchase agreements |
|
| 7,250 |
|
|
| 5,535 |
|
Proceeds from FHLB advances |
|
| 170,000 |
|
|
| 20,000 |
|
Repayment of FHLB advances |
|
| (40,000 | ) |
|
| (25,000 | ) |
Proceeds from issuance of common stock |
|
| 336 |
|
|
| 406 |
|
Direct expenses related to capital transactions |
|
| — |
|
|
| (29 | ) |
Purchase of treasury stock |
|
| (5 | ) |
|
| (11 | ) |
Dividends paid on common stock |
|
| (4,696 | ) |
|
| (3,973 | ) |
Net cash used in financing activities |
|
| (93,338 | ) |
|
| (32,630 | ) |
Increase in cash and cash equivalents |
|
| 16,701 |
|
|
| 55,378 |
|
Cash and cash equivalents at beginning of period |
|
| 152,433 |
|
|
| 168,602 |
|
Cash and cash equivalents at end of period |
| $ | 169,134 |
|
| $ | 223,980 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
7
First Mid Bancshares, Inc.
Condensed Consolidated Statements of Cash Flows (unaudited)
|
| Three months ended March 31, |
| |||||
(In thousands) |
| 2023 |
|
| 2022 |
| ||
Supplemental disclosures of cash flow information |
|
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
|
| ||
Interest |
| $ | 19,094 |
|
| $ | 2,503 |
|
Income taxes |
|
| (288 | ) |
|
| — |
|
Supplemental disclosures of noncash investing and financing activities |
|
|
|
|
|
| ||
Loans transferred to other real estate |
| $ | 648 |
|
| $ | 198 |
|
Initial recognition of right-of-use assets |
|
| — |
|
|
| 715 |
|
Initial recognition of lease liabilities |
|
| — |
|
|
| 715 |
|
Supplemental disclosures of purchases of capital stock |
|
|
|
|
|
| ||
Fair value of assets acquired |
| $ | — |
|
| $ | 750,063 |
|
Consideration paid: |
|
|
|
|
|
| ||
Cash paid |
|
| — |
|
|
| 15,150 |
|
Common stock issued |
|
| — |
|
|
| 92,172 |
|
Total consideration paid |
|
| — |
|
|
| 107,322 |
|
Fair value of liabilities assumed |
| $ | — |
|
| $ | 642,741 |
|
8
Notes to Condensed Consolidated Financial Statements
Note 1 -- Basis of Accounting and Consolidation
The unaudited condensed consolidated financial statements include the accounts of First Mid-IllinoisMid Bancshares, Inc. (“Company”) and its wholly-ownedwholly owned subsidiaries: First Mid-IllinoisMid Bank & Trust, N.A. (“First Mid Bank”), Mid-Illinois Data Services, Inc. (“MIDS”) and The Checkley Agency, Inc. doing business asFirst Mid Wealth Management Company, First Mid Insurance Group, Inc. (“First Mid Insurance”)., and First Mid Captive, Inc. All significant intercompany balances and transactions have been eliminated in consolidation. The financial information reflects all adjustments which, in the opinion of management, are necessary for a fair presentation of the results of the interim periods ended
The unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and do not include all of the information required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements and related footnote disclosures although the Company believes that the disclosures made are adequate to make the information not misleading. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s
Blackhawk Bancorp, Inc
On March 21, 2023, First Mid Bancshares, Inc. (“First Mid”) and Eagle Sub LLC, a newly formed Wisconsin limited liability company and wholly-owned subsidiary of First Mid (“Merger Sub”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Blackhawk Bancorp, Inc., a Wisconsin corporation (“Blackhawk”), pursuant to which, among other things, First Mid agreed to acquire 100% of the issued and outstanding shares of Blackhawk pursuant to a business combination whereby Blackhawk will merge with and into Merger Sub, whereupon the separate corporate existence of Blackhawk will cease and Merger Sub will continue as the surviving company and a wholly-owned subsidiary of First Mid (the “Merger”).
Subject to the terms and conditions of the Merger Agreement, at the effective time of the Merger, each share of common stock, par value $0.01 per share, of Blackhawk issued and outstanding immediately prior to the effective time of the Merger (other than shares held in treasury by Blackhawk and dissenting shares) will be converted into and become the right to receive 1.15 shares of common stock, par value $4.00 per share, of First Mid and cash in lieu of fractional shares, less any applicable taxes required to be withheld, and subject to certain potential adjustments. On an aggregate basis, the total consideration payable by First Mid at the closing of the Merger to Blackhawk’s shareholders and equity award holders is approximately 3,330,176 shares of First Mid common stock. Blackhawk’s outstanding stock equity awards will fully vest upon consummation of the Merger.
It is anticipated that Blackhawk’s wholly-owned bank subsidiary, Blackhawk Bank (“Blackhawk Bank”), will be merged with and into First Mid’s wholly-owned bank subsidiary, First Mid Bank & Trust, N.A. (“First Mid Bank”), at a date following completion of the Merger. At the time of the bank merger, Blackhawk Bank’s banking offices will become branches of First Mid Bank.
The Merger is anticipated to be completed in the third quarter of 2023 and is subject to the satisfaction of customary closing conditions in the Merger Agreement and the approval of the appropriate regulatory authorities.
Delta Bancshares Company
On July 28, 2021, the Company and Brock Sub LLC, a newly formed Delaware limited liability company and wholly-owned subsidiary of the Company (“Delta Merger Sub”), entered into an Agreement and Plan of Merger (the “Delta Merger Agreement”) with Delta Bancshares Company, a Missouri corporation (“Delta”), pursuant to which, among other things, the Company agreed to acquire 100% of the issued and outstanding shares of Delta pursuant to a business combination whereby Delta merged with and into Merger Sub, whereupon the separate corporate existence of Delta ceased and Merger Sub continued as the surviving company and a wholly-owned subsidiary of First Mid (the “Delta Merger”). The Delta Merger was completed on February 14, 2022.
Subject to the terms and conditions of the Merger Agreement, at the effective time of the Delta Merger, each share of common stock, par value $10.00 per share, of Delta issued and outstanding immediately prior to the effective time of the Delta Merger (other than shares held in treasury by Delta) converted into and became the right to receive cash and shares of common stock, par value $4.00 per share, of the Company and cash in lieu of fractional shares, less any applicable taxes required to be withheld, and subject to certain potential adjustments. On an aggregate basis, the total consideration paid by the Company at the closing of the Delta Merger to Delta’s shareholders and option holders was approximately $15.15 million in cash and 2,292,270 shares of Company common
9
stock. Delta’s outstanding stock options vested upon consummation of the Delta Merger, and all outstanding Delta options that were unexercised prior to the effective time of the Delta Merger were cashed out.
Delta’s wholly owned bank subsidiary, Jefferson Bank, was merged with and into First Mid Bank during the second quarter of 2022. At the time of the bank merger, Jefferson Bank’s banking offices became branches of First Mid Bank.
Website
The Company maintains a website at
General Litigation
The Company is subject to claims and lawsuits that arise primarily in the Company entered intoordinary course of business. It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits will not have a Sales Agency Agreement, pursuant to whichmaterial adverse effect on the Company may sell, from time to time, up to an aggregateconsolidated financial position, results of $20 million of it's common stock. Shares of common stock are offered pursuant to the Company's shelf registration statement filed within the SEC. During the threeoperations and nine months ended September 30, 2017, the company sold 95,310 shares of common stock at the weighted average price of approximately $35.06, representing gross proceeds of $3.34 million and net proceeds of $3.28 million. As of September 30, 2017, approximately $16.66 million of common stock remained available for issuance under the At The Market program.
Stock Plans
At the Annual Meeting of Stockholders held April 26, 2017, the stockholders approved the First Mid-Illinois Bancshares, Inc. 2017 Stock Incentive Plan (“SI Plan”). The SI Plan was implemented to succeed the Company’s 2007 Stock Incentive Plan, which had a ten-year term. The SI Plan is intended to provide a means whereby directors, employees, consultants and advisors of the Company and its subsidiaries may sustain a sense of proprietorship and personal involvement in the continued development and financial success of the Company and its subsidiaries, thereby advancing the interests of the Company and its stockholders. Accordingly, directors and selected employees, consultants and advisors may be provided the opportunity to acquire shares of common stock of the Company on the terms and conditions established in the SI Plan.
Following the stockholders’ approval at the 2021 annual meeting of the Company, a maximum of 149,983399,983 shares of common stock may be issued under the SI Plan. There have been no stock options awarded under any Company plan since 2008. The Company has awarded 11,47360,550 and 13,91226,000 shares of restricted stock during the three months ended March 31, 2023 and 2022, respectively, and 37,900 and 37,150 restricted stock units during 2017the three months ended March 31, 2023 and 2016, respectively,2022, respectively.
Employee Stock Purchase Plan
At the Annual Meeting of Stockholders held April 25, 2018, the stockholders approved the First Mid-Illinois Bancshares, Inc. Employee Stock Purchase Plan (“ESPP”). The ESPP is intended to promote the interests of the Company by providing eligible employees with the opportunity to purchase shares of common stock of the Company at a 15% discount through payroll deductions. The ESPP is also intended to qualify as an employee stock purchase plan under Section 423 of the Internal Revenue Code.
A maximum of 600,000 shares of common stock may be issued under the 2007 Stock Incentive Plan.ESPP. During the three months ended March 31, 2023 and 2022, 7,963 shares and 3,149 shares, respectively, were issued pursuant to the ESPP.
Captive Insurance Company
First Mid Captive, Inc. (the “Captive"), a wholly owned subsidiary of the Company which was formed and began operations in December 2019, is a Nevada-based captive insurance company. The Captive insures against certain risks unique to operations of the Company and its subsidiaries for which insurance may not be currently available or economically feasible in today's insurance marketplace. The Captive pools resources with several other similar insurance company subsidiaries of financial institutions to spread a limited amount of risk among themselves. The Captive is subject to regulations of the State of Nevada and undergoes periodic examinations by the Nevada Division of Insurance. It has elected to be taxed under Section 831(b) of the Internal Revenue Code. Pursuant to Section 831(b), if gross premiums do not exceed $2,650,000, then the Captive is taxable solely on its investment income. The Captive is included in the Company's consolidated financial statements and its federal income return.
Bank Owned Life Insurance
First Mid Bank has purchased life insurance policies on certain senior management. Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts that are probable at settlement.
10
Revenue Recognition
Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”), establishes a revenue recognition model for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity's contracts to provide goods or services to customers. Most of the Company’s revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as loans and investment securities, and revenue related to mortgage servicing activities, which are subject to other accounting standards. A description of the revenue-generating activities that are within the scope of ASC 606, and included in other income in the Company’s condensed consolidated statements of income are as follows:
Trust revenues. The Company generates fee income from providing fiduciary services through its subsidiary, First Mid Wealth Management Company. Fees are billed in arrears based upon the preceding period account balance. Revenue from farm management services is recorded when the service is complete, for example when crops are sold.
Brokerage commissions. Revenue is recorded at the beginning of each quarter through billing to customers based on the account asset size on the last day of the previous quarter. If a withdrawal of funds takes place, a prorated refund may occur; this is reflected within the same quarter as the original billing occurred. All performance obligations are met within the same quarter that the revenue is recorded.
Insurance commissions. The Company’s insurance agency subsidiary, First Mid Insurance, receives commissions on premiums of new and renewed business policies. First Mid Insurance records commission revenue on direct bill policies as the cash is received. For agency bill policies, First Mid Insurance retains its commission portion of the customer premium payment and remits the balance to the carrier. In both cases, the entire performance obligation is held by the carriers.
Service charges on deposits. The Company generates revenue from fees charged for deposit account maintenance, overdrafts, wire transfers, and check fees. The revenue related to deposit fees is recognized at the time the performance obligation is satisfied.
ATM/debit card revenue. The Company generates revenue through service charges on the use of its ATM machines and interchange income from the use of Company issued credit and debit cards. The revenue is recognized at the time the service is used and the performance obligation is satisfied.
Other income. Treasury management fees and lock box fees are received and recorded after the service performance obligation is completed. Merchant bank card fees are received from various vendors; however, the performance obligation is with the vendors. The Company records gains on the sale of loans and the sale of OREO properties after the transactions are complete and transfer of ownership has occurred.
As each of the Company’s facilities is in markets with similar economies, no disaggregation of revenue is necessary.
Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive income (loss)loss included in stockholders’ equity as of
Unrealized Losses on Securities | ||||
March 31, 2023 | ||||
Net unrealized losses on securities available-for-sale | $ | (194,225 | ) | |
Tax benefit | 56,324 | |||
Balance at March 31, 2023 | $ | (137,901 | ) | |
December 31, 2022 | ||||
Net unrealized losses on securities available-for-sale | $ | (213,387 | ) | |
Tax benefit | 61,880 | |||
Balance at December 31, 2022 | $ | (151,507 | ) |
11
Unrealized Gain (Loss) on Securities | Securities with Other-Than-Temporary Impairment Losses | Total | |||||||||
September 30, 2017 | |||||||||||
Net unrealized gains on securities available-for-sale | $ | 3,817 | $ | — | $ | 3,817 | |||||
Unamortized losses on held-to-maturity securities transferred from available-for-sale | (310 | ) | — | (310 | ) | ||||||
Securities with other-than-temporary impairment losses | — | (232 | ) | (232 | ) | ||||||
Tax benefit (expense) | (1,366 | ) | 90 | (1,276 | ) | ||||||
Balance at September 30, 2017 | $ | 2,141 | $ | (142 | ) | $ | 1,999 |
December 31, 2016 | |||||||||||
Net unrealized losses on securities available-for-sale | $ | (7,649 | ) | $ | — | $ | (7,649 | ) | |||
Unamortized losses on held-to-maturity securities transferred from available-for-sale | (394 | ) | — | (394 | ) | ||||||
Securities with other-than-temporary impairment losses | — | (1,398 | ) | (1,398 | ) | ||||||
Tax benefit | 3,135 | 545 | 3,680 | ||||||||
Balance at December 31, 2016 | $ | (4,908 | ) | $ | (853 | ) | $ | (5,761 | ) |
Amounts reclassified from accumulated other comprehensive incomeloss and the affected line items in the statements of income during the
|
| Amounts Reclassified from |
|
|
| |||||
|
| Three months ended March 31, |
|
|
| |||||
|
| 2023 |
|
| 2022 |
|
| Affected Line Item in the Statements of Income | ||
Realized losses on available-for-sale securities |
| $ | (46 | ) |
| $ | — |
|
| Securities (loss) gains, net |
Tax effect |
|
| 13 |
|
|
| — |
|
| Income taxes |
Total reclassifications out of accumulated other comprehensive income (loss) |
| $ | (33 | ) |
| $ | — |
|
| Net reclassified amount |
Amounts Reclassified from Other Comprehensive Income | Affected Line Item in the Statements of Income | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Realized gains on available-for-sale securities | $ | 254 | $ | 466 | $ | 589 | $ | 1,130 | Securities gains, net | |||||||
(Total reclassified amount before tax) | ||||||||||||||||
(99 | ) | (182 | ) | (230 | ) | (440 | ) | Income taxes | ||||||||
Total reclassifications out of accumulated other comprehensive income | $ | 155 | $ | 284 | $ | 359 | $ | 690 | Net reclassified amount |
See “Note 3 – Investment Securities” for more detailed information regarding unrealized losses on available-for-sale securities.
Adoption of New Accounting Guidance
Accounting Standards Update 2017-09, Compensation-Stock Compensation2022-02, Financial Instruments-Credit Losses (Topic 718)326): Scope of Modification ("Troubled Debt Restructurings and Vintage Disclosures (“ASU 2017-09"2022-02”).
The guidance isamendments in this update were effective for public companies for fiscal years andbeginning after December 15, 2022, including interim periods within those fiscal years beginning after December 15, 2017. Earlyand are applied prospectively, except with respect to the recognition and measurement of TDRs, where an entity has the option to apply a modified retrospective transition method. The adoption is permitted, including adoptionof this accounting guidance resulted in an interim period. The amendments should be applied on a prospective basis to an award modified on or after adoption date. ASU 2017-09 is not expected to have a significant impact onupdated disclosures within the Company's consolidated financial statement.
Note 2 -- Earnings Per Share
Basic net income per common share available to common stockholders is calculated as net income less preferred stock dividends divided by the weighted average number of common shares outstanding. Diluted net income per common share available to common stockholders is computed using the weighted average number of common shares outstanding, increased by the assumed conversion of the Company’s convertible preferred stock and the Company’s stock options, unless anti-dilutive.
The components of basic and diluted net income per common share available to common stockholders for the
three months ended March 31, 2023 and
|
| Three months ended March 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Basic net income per common share |
|
|
|
|
|
| ||
Available to common stockholders: |
|
|
|
|
|
| ||
Net income |
| $ | 19,180,000 |
|
| $ | 16,616,000 |
|
Weighted average common shares outstanding |
|
| 20,492,254 |
|
|
| 19,295,860 |
|
Basic earnings per common share |
| $ | 0.94 |
|
| $ | 0.86 |
|
|
|
|
|
|
| |||
Diluted net income per common share |
|
|
|
|
|
| ||
Available to common stockholders: |
|
|
|
|
|
| ||
Net income applicable to diluted earnings per share |
| $ | 19,180,000 |
|
| $ | 16,616,000 |
|
Weighted average common shares outstanding |
|
| 20,492,254 |
|
|
| 19,295,860 |
|
Dilutive potential common shares: restricted stock awarded |
|
| 71,718 |
|
|
| 62,597 |
|
Diluted weighted average common shares outstanding |
|
| 20,563,972 |
|
|
| 19,358,457 |
|
Diluted earnings per common share |
| $ | 0.93 |
|
| $ | 0.86 |
|
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Basic Net Income per Common Share | |||||||||||||||
Available to Common Stockholders: | |||||||||||||||
Net income | $ | 7,595,000 | $ | 5,308,000 | $ | 22,059,000 | $ | 15,043,000 | |||||||
Preferred stock dividends | — | — | — | (825,000 | ) | ||||||||||
Net income available to common stockholders | 7,595,000 | 5,308,000 | 22,059,000 | 14,218,000 | |||||||||||
Weighted average common shares outstanding | 12,528,674 | 10,497,072 | 12,498,913 | 9,372,547 | |||||||||||
Basic earnings per common share | $ | 0.61 | $ | 0.51 | $ | 1.76 | $ | 1.52 | |||||||
Diluted Net Income per Common Share | |||||||||||||||
Available to Common Stockholders: | |||||||||||||||
Net income available to common stockholders | $ | 7,595,000 | $ | 5,308,000 | $ | 22,059,000 | $ | 14,218,000 | |||||||
Effect of assumed preferred stock conversion | — | — | — | 825,000 | |||||||||||
Net income applicable to diluted earnings per share | 7,595,000 | 5,308,000 | 22,059,000 | 15,043,000 | |||||||||||
Weighted average common shares outstanding | 12,528,674 | 10,497,072 | 12,498,913 | 9,372,547 | |||||||||||
Dilutive potential common shares: | |||||||||||||||
Assumed conversion of stock options | 6,299 | 1,742 | 6,827 | 1,945 | |||||||||||
Restricted stock awarded | 836 | 5,232 | 836 | 5,232 | |||||||||||
Assumed conversion of preferred stock | — | — | — | 677,674 | |||||||||||
Dilutive potential common shares | 7,135 | 6,974 | 7,663 | 684,851 | |||||||||||
Diluted weighted average common shares outstanding | 12,535,809 | 10,504,046 | 12,506,576 | 10,057,398 | |||||||||||
Diluted earnings per common share | $ | 0.61 | $ | 0.51 | $ | 1.76 | $ | 1.50 |
There were no shares were not considered inexcluded when computing diluted earnings per share for the
Three months ended September 30, | Nine months ended September 30, | ||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||
Stock options to purchase shares of common stock | — | 24,500 | — | 24,500 |
12
Note 3 -- Investment Securities
The amortized cost, gross unrealized gains and losses and estimated fair values for available-for-sale and held-to-maturity securities by major security type at
|
| Amortized |
|
| Gross |
|
| Gross |
|
| Fair Value |
| ||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 253,228 |
|
| $ | 5 |
|
| $ | (29,688 | ) |
| $ | 223,545 |
|
Obligations of states and political subdivisions |
|
| 339,808 |
|
|
| 158 |
|
|
| (54,969 | ) |
|
| 284,997 |
|
Mortgage-backed securities: GSE residential |
|
| 730,036 |
|
|
| 3 |
|
|
| (105,767 | ) |
|
| 624,272 |
|
Other securities |
|
| 83,851 |
|
|
| 24 |
|
|
| (3,991 | ) |
|
| 79,884 |
|
Total available-for-sale |
| $ | 1,406,923 |
|
| $ | 190 |
|
| $ | (194,415 | ) |
| $ | 1,212,698 |
|
Held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other investments |
| $ | 2,979 |
|
| $ | — |
|
| $ | — |
|
| $ | 2,979 |
|
Total held-to-maturity |
| $ | 2,979 |
|
| $ | — |
|
| $ | — |
|
| $ | 2,979 |
|
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 252,934 |
|
| $ | — |
|
| $ | (32,407 | ) |
| $ | 220,527 |
|
Obligations of states and political subdivisions |
|
| 347,409 |
|
|
| 134 |
|
|
| (59,845 | ) |
|
| 287,698 |
|
Mortgage-backed securities: GSE residential |
|
| 744,636 |
|
|
| 3 |
|
|
| (116,759 | ) |
|
| 627,880 |
|
Other securities |
|
| 87,393 |
|
|
| 6 |
|
|
| (4,519 | ) |
|
| 82,880 |
|
Total available-for-sale |
| $ | 1,432,372 |
|
| $ | 143 |
|
| $ | (213,530 | ) |
| $ | 1,218,985 |
|
Held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other investments |
| $ | 2,954 |
|
| $ | — |
|
| $ | — |
|
| $ | 2,954 |
|
Total held-to-maturity |
| $ | 2,954 |
|
| $ | — |
|
| $ | — |
|
| $ | 2,954 |
|
Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||||
September 30, 2017 | |||||||||||||||
Available-for-sale: | |||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations & agencies | $ | 126,931 | $ | 484 | $ | (1,014 | ) | $ | 126,401 | ||||||
Obligations of states and political subdivisions | 169,526 | 3,486 | (486 | ) | 172,526 | ||||||||||
Mortgage-backed securities: GSE residential | 314,195 | 2,223 | (1,061 | ) | 315,357 | ||||||||||
Trust preferred securities | 2,933 | — | (232 | ) | 2,701 | ||||||||||
Other securities | 4,034 | 185 | — | 4,219 | |||||||||||
Total available-for-sale | $ | 617,619 | $ | 6,378 | $ | (2,793 | ) | $ | 621,204 | ||||||
Held-to-maturity: | |||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations & agencies | $ | 69,306 | $ | 328 | $ | (497 | ) | $ | 69,137 | ||||||
December 31, 2016 | |||||||||||||||
Available-for-sale: | |||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations & agencies | $ | 138,819 | $ | 13 | $ | (2,508 | ) | $ | 136,324 | ||||||
Obligations of states and political subdivisions | 164,163 | 1,346 | (2,804 | ) | 162,705 | ||||||||||
Mortgage-backed securities: GSE residential | 318,829 | 531 | (4,369 | ) | 314,991 | ||||||||||
Trust preferred securities | 3,050 | — | (1,398 | ) | 1,652 | ||||||||||
Other securities | 4,034 | 147 | (5 | ) | 4,176 | ||||||||||
Total available-for-sale | $ | 628,895 | $ | 2,037 | $ | (11,084 | ) | $ | 619,848 | ||||||
Held-to-maturity: | |||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations & agencies | $ | 74,231 | $ | 203 | $ | (1,338 | ) | $ | 73,096 |
The Company also had $362,000 and $311,000 of equity securities, represents
Realized gains and losses resulting from sales of securities were as follows during the
|
| Three months March 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Gross gains |
| $ | 6 |
|
| $ | — |
|
Gross losses |
|
| (52 | ) |
|
| — |
|
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Gross gains | $ | 394 | $ | 446 | $ | 746 | $ | 1,130 | |||||||
Gross losses | (140 | ) | — | (157 | ) | — |
13
The following table indicates the expected maturities of investment securities classified as available-for-sale presented at fair value, and held-to-maturity presented at amortized cost, at
|
| One year |
|
| After 1 |
|
| After 5 |
|
| After |
|
| Total |
| |||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 172,917 |
|
| $ | 40,859 |
|
| $ | 9,769 |
|
| $ | — |
|
| $ | 223,545 |
|
Obligations of state and political subdivisions |
|
| 18,652 |
|
|
| 74,899 |
|
|
| 190,220 |
|
|
| 1,226 |
|
|
| 284,997 |
|
Mortgage-backed securities: GSE residential |
|
| 2,544 |
|
|
| 7,981 |
|
|
| 25,211 |
|
|
| 588,536 |
|
|
| 624,272 |
|
Other securities |
|
| 19,266 |
|
|
| 59,821 |
|
|
| 797 |
|
|
| — |
|
|
| 79,884 |
|
Total available-for-sale investments |
| $ | 213,379 |
|
| $ | 183,560 |
|
| $ | 225,997 |
|
| $ | 589,762 |
|
| $ | 1,212,698 |
|
Weighted average yield |
|
| 1.56 | % |
|
| 2.67 | % |
|
| 2.00 | % |
|
| 1.70 | % |
|
| 1.87 | % |
Full tax-equivalent yield |
|
| 1.59 | % |
|
| 2.67 | % |
|
| 1.94 | % |
|
| 1.71 | % |
|
| 1.87 | % |
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other investments |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 2,979 |
|
| $ | 2,979 |
|
Total held-to-maturity |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 2,979 |
|
| $ | 2,979 |
|
Weighted average yield |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
Full tax-equivalent yield |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
One year or less | After 1 through 5 years | After 5 through 10 years | After ten years | Total | |||||||||||||||
Available-for-sale: | |||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 75,846 | $ | 39,439 | $ | 11,116 | $ | — | $ | 126,401 | |||||||||
Obligations of state and political subdivisions | 19,153 | 81,336 | 70,371 | 1,666 | 172,526 | ||||||||||||||
Mortgage-backed securities: GSE residential | 423 | 213,894 | 101,040 | — | 315,357 | ||||||||||||||
Trust preferred securities | — | — | — | 2,701 | 2,701 | ||||||||||||||
Other securities | — | 2,006 | 2,038 | 175 | 4,219 | ||||||||||||||
Total available-for-sale investments | $ | 95,422 | $ | 336,675 | $ | 184,565 | $ | 4,542 | $ | 621,204 | |||||||||
Weighted average yield | 2.23 | % | 2.56 | % | 2.68 | % | 2.57 | % | 2.55 | % | |||||||||
Full tax-equivalent yield | 2.65 | % | 3.02 | % | 3.47 | % | 3.41 | % | 3.10 | % | |||||||||
Held to Maturity: | |||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 39,993 | $ | 29,313 | $ | — | $ | — | $ | 69,306 | |||||||||
Weighted average yield | 1.76 | % | 2.08 | % | — | % | — | % | 1.90 | % | |||||||||
Full tax-equivalent yield | 1.76 | % | 2.08 | % | — | % | — | % | 1.90 | % |
The weighted average yields are calculated based on the basis of the amortized cost and effective yields weighted for the scheduled maturity of each security. Tax-equivalent yields have been calculated using a
Investment securities carried at approximately
$The following table presents the aging of gross unrealized losses and fair value by investment category as of
|
| Less than 12 months |
|
| 12 months or more |
|
| Total |
| |||||||||||||||
|
| Fair |
|
| Unrealized |
|
| Fair |
|
| Unrealized |
|
| Fair |
|
| Unrealized |
| ||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 1,757 |
|
| $ | (19 | ) |
| $ | 220,714 |
|
| $ | (29,669 | ) |
| $ | 222,471 |
|
| $ | (29,688 | ) |
Obligations of states and political subdivisions |
|
| 45,880 |
|
|
| (1,204 | ) |
|
| 212,715 |
|
|
| (53,765 | ) |
|
| 258,595 |
|
|
| (54,969 | ) |
Mortgage-backed securities: GSE residential |
|
| 12,887 |
|
|
| (589 | ) |
|
| 610,896 |
|
|
| (105,178 | ) |
|
| 623,783 |
|
|
| (105,767 | ) |
Other securities |
|
| 13,483 |
|
|
| (537 | ) |
|
| 54,878 |
|
|
| (3,454 | ) |
|
| 68,361 |
|
|
| (3,991 | ) |
Total |
| $ | 74,007 |
|
| $ | (2,349 | ) |
| $ | 1,099,203 |
|
| $ | (192,066 | ) |
| $ | 1,173,210 |
|
| $ | (194,415 | ) |
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 57,007 |
|
| $ | (3,493 | ) |
| $ | 163,520 |
|
| $ | (28,914 | ) |
| $ | 220,527 |
|
| $ | (32,407 | ) |
Obligations of states and political subdivisions |
|
| 220,102 |
|
|
| (43,221 | ) |
|
| 45,419 |
|
|
| (16,624 | ) |
|
| 265,521 |
|
|
| (59,845 | ) |
Mortgage-backed securities: GSE residential |
|
| 165,966 |
|
|
| (19,859 | ) |
|
| 461,446 |
|
|
| (96,900 | ) |
|
| 627,412 |
|
|
| (116,759 | ) |
Other securities |
|
| 64,676 |
|
|
| (3,675 | ) |
|
| 6,698 |
|
|
| (844 | ) |
|
| 71,374 |
|
|
| (4,519 | ) |
Total |
| $ | 507,751 |
|
| $ | (70,248 | ) |
| $ | 677,083 |
|
| $ | (143,282 | ) |
| $ | 1,184,834 |
|
| $ | (213,530 | ) |
14
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
September 30, 2017 | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 73,135 | $ | (1,009 | ) | $ | 1,003 | $ | (5 | ) | $ | 74,138 | $ | (1,014 | ) | ||||||||
Obligations of states and political subdivisions | 25,250 | (274 | ) | 9,339 | (212 | ) | 34,589 | (486 | ) | ||||||||||||||
Mortgage-backed securities: GSE residential | 86,744 | (810 | ) | 9,084 | (251 | ) | 95,828 | (1,061 | ) | ||||||||||||||
Trust preferred securities | — | — | 2,701 | (232 | ) | 2,701 | (232 | ) | |||||||||||||||
Other securities | — | — | — | — | — | — | |||||||||||||||||
Total | $ | 185,129 | $ | (2,093 | ) | $ | 22,127 | $ | (700 | ) | $ | 207,256 | $ | (2,793 | ) | ||||||||
Held-to-maturity: | |||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 29,336 | $ | (229 | ) | $ | 14,725 | $ | (268 | ) | $ | 44,061 | $ | (497 | ) | ||||||||
December 31, 2016 | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 125,257 | $ | (2,508 | ) | $ | — | $ | — | $ | 125,257 | $ | (2,508 | ) | |||||||||
Obligations of states and political subdivisions | 93,405 | (2,804 | ) | — | — | 93,405 | (2,804 | ) | |||||||||||||||
Mortgage-backed securities: GSE residential | 266,319 | (4,099 | ) | 5,878 | (270 | ) | 272,197 | (4,369 | ) | ||||||||||||||
Trust preferred securities | — | — | 1,652 | (1,398 | ) | 1,652 | (1,398 | ) | |||||||||||||||
Other securities | — | — | 1,995 | (5 | ) | 1,995 | (5 | ) | |||||||||||||||
Total | $ | 484,981 | $ | (9,411 | ) | $ | 9,525 | $ | (1,673 | ) | $ | 494,506 | $ | (11,084 | ) | ||||||||
Held-to-maturity: | |||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 53,295 | $ | (1,338 | ) | $ | — | $ | — | $ | 53,295 | $ | (1,338 | ) |
U.S. Treasury Securities and Obligations of U.S. Government Corporations and Agencies.
AtObligations of states and political subdivisions.
AtBook Value | Fair Value | Unrealized Gains (Losses) | Other-than- temporary Impairment Recorded To-date | ||||||||||||
PreTSL XXVIII | $ | 2,933 | $ | 2,701 | $ | (232 | ) | $ | (1,111 | ) |
Mortgage-backed Securities: GSE Residential. At March 31, 2023, there were two hundred nineteen mortgage-backed securities with a fair value of $$610.9 million and unrealized losses of $105.2 million in a continuous unrealized loss as of
Other securities. At March 31, 2023, there has been an adverse change which could indicate additional OTTI.
Accumulated Credit Losses | |||||||
September 30, 2017 | September 30, 2016 | ||||||
Credit losses on trust preferred securities held | |||||||
Beginning of period | $ | 1,111 | $ | 1,111 | |||
Additions related to OTTI losses not previously recognized | — | — | |||||
Reductions due to sales / (recoveries) | — | — | |||||
Reductions due to change in intent or likelihood of sale | — | — | |||||
Additions related to increases in previously recognized OTTI losses | — | — | |||||
Reductions due to increases in expected cash flows | — | — | |||||
End of period | $ | 1,111 | $ | 1,111 |
Note 4 – Loans and Allowance for LoanCredit Losses
Loans are stated at amortized cost net of an allowance for credit losses. Amortized cost is the unpaid principal amount outstanding net of unearned premiums and discounts, unearned income and allowance for loan losses. Unearned income includesnet deferred origination fees and costs. Deferred loan origination fees are reduced by loan origination costs and isare amortized to interest income over the life of the related loan using methods that approximated the effective interest rate method. Interest on substantially all loans is credited to income based on the principal amount outstanding.
A summary of loans at September 30, 2017March 31, 2023 and December 31, 20162022 follows (in thousands):
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
Construction and land development |
| $ | 159,266 |
|
| $ | 144,387 |
|
Agricultural real estate |
|
| 402,283 |
|
|
| 410,790 |
|
1-4 family residential properties |
|
| 424,373 |
|
|
| 440,018 |
|
Multifamily residential properties |
|
| 302,506 |
|
|
| 295,073 |
|
Commercial real estate |
|
| 2,009,524 |
|
|
| 2,036,243 |
|
Loans secured by real estate |
|
| 3,297,952 |
|
|
| 3,326,511 |
|
Agricultural loans |
|
| 146,679 |
|
|
| 166,695 |
|
Commercial and industrial loans |
|
| 1,080,004 |
|
|
| 1,085,004 |
|
Consumer loans |
|
| 88,404 |
|
|
| 97,730 |
|
All other loans |
|
| 156,210 |
|
|
| 159,499 |
|
Total gross loans |
|
| 4,769,249 |
|
|
| 4,835,439 |
|
Less: loans held for sale |
|
| 999 |
|
|
| 338 |
|
|
| 4,768,250 |
|
|
| 4,835,101 |
| |
Less: |
|
|
|
|
|
| ||
Net deferred loan fees, premiums and discounts |
|
| 8,618 |
|
|
| 9,227 |
|
Allowance for credit losses |
|
| 58,223 |
|
|
| 59,093 |
|
Net loans |
| $ | 4,701,409 |
|
| $ | 4,766,781 |
|
September 30, 2017 | December 31, 2016 | ||||||
Construction and land development | $ | 77,325 | $ | 49,366 | |||
Agricultural real estate | 126,164 | 126,216 | |||||
1-4 Family residential properties | 302,889 | 328,119 | |||||
Multifamily residential properties | 72,491 | 83,478 | |||||
Commercial real estate | 650,059 | 633,694 | |||||
Loans secured by real estate | 1,228,928 | 1,220,873 | |||||
Agricultural loans | 81,367 | 86,735 | |||||
Commercial and industrial loans | 444,836 | 412,637 | |||||
Consumer loans | 30,394 | 38,404 | |||||
All other loans | 89,117 | 77,602 | |||||
Total Gross loans | 1,874,642 | 1,836,251 | |||||
Less: Loans held for sale | 2,079 | 1,175 | |||||
1,872,563 | 1,835,076 | ||||||
Less: | |||||||
Net deferred loan fees, premiums and discounts | 7,080 | 10,259 | |||||
Allowance for loan losses | 18,589 | 16,753 | |||||
Net loans | $ | 1,846,894 | $ | 1,808,064 |
Loans expected to be sold are classified as held for sale in the consolidated financial statements and are recorded at the lower of aggregate cost or marketfair value, taking into consideration future commitments to sell the loans. These loans are primarily for 1-4 family residential properties.
Accrued interest on loans, which is excluded from the amortized cost of the balances above, totaled $22.6 million and $23.0 million at March 31, 2023 and December 31, 2022, respectively.
15
Most of the Company’s business activities are with customers located near the Company's branch locations in Illinois, Missouri, and Missouri.Texas. At
In addition, the Company has
$The structure of the Company’s loan approval process is based on progressively larger lending authorities granted to individual loan officers, loan committees, and ultimately the board of directors. Outstanding balances to one borrower or affiliated borrowers are limited by federal regulation and the vast majority ofmost borrowers are below regulatory thresholds. The Company can occasionally have outstanding balances to one borrower up to but not exceeding the regulatory threshold should
The Company’s lending can be summarized into the following primary areas:
Commercial Real Estate Loans.
Commercial real estate loans are generally comprised of loans to small business entities to purchase or expand structures in which the business operations are housed, loans to owners of real estate who lease space to non-related commercial entities, loans for construction and land development, loans to hotel operators, and loans to owners of multi-family residential structures, such as apartment buildings. Commercial real estate loans are underwritten based on historical and projected cash flows of the borrower and secondarily on the underlying real estate pledged as collateral on the debt. For the various types of commercial real estate loans, minimum criteria have been established within the Company’s loan policy regarding debt service coverage while maximum limits on loan-to-value and amortization periods have been defined. Maximum loan-to-value ratios range fromCommercial and Industrial Loans.
Commercial and industrial loans are primarily comprised of working capital loans used to purchase inventory and fund accounts receivable that are secured by business assets other than real estate. These loans are generally written for one year or less. Also, equipment financing is provided to businesses with these loans generally limited toAgricultural and Agricultural Real Estate Loans.
Agricultural loans are generally comprised of seasonal operating lines to cash grain farmers to plant and harvest corn and soybeans and term loans to fund the purchase of equipment. Agricultural real estate loans are primarily comprised of loans for the purchase of farmland. Specific underwriting standards have been established for agricultural-related loans including the establishment of projections for each operating year based on industry developed estimates of farm input costs and expected commodity yields and prices. Operating lines are typically written for one year and secured by the crop. Loan-to-value ratios on loans secured by farmland generally do not exceed16
Residential Real Estate Loans.
Residential real estate loans generally include loans for the purchase or refinance of residential real estate properties consisting of one-to-four units and home equity loans and lines of credit. The Company sellsConsumer Loans.
Consumer loans are primarily comprised of loans to individuals for personal and household purposes such as the purchase of an automobile or other living expenses. Minimum underwriting criteria have been established that consider credit score, debt-to-income ratio, employment history, and collateral coverage. Typically, consumer loans are set up on monthly payments with amortization periods based on the type and age of the collateral.Other Loans.
Other loans consist primarily of loans to municipalities to support community projects such as infrastructure improvements or equipment purchases. Underwriting guidelines for these loans are consistent with those established for commercial loans with the additional repayment source of the taxing authority of the municipality.Allowance for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and nonaccrual status, borrower credit scores and recent loan to value percentages. Purchase credit-impaired ("PCI") loans are accounted for under ASC 310-30,
The allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. The cash flows expected to be collected were estimated using current key assumptions, such as default rates, value of underlying collateral, severity and prepayment speeds.
Individually Evaluated Loans
The Company individually evaluates certain loans for impairment. In general, these loans have been internally identified via the Company’s loan grading system as credits requiring management’s attention due to underlying problems in the borrower’s business or collateral concerns. This evaluation considers expected future cash flows, the value of collateral and also other factors that may impact the borrower’s ability to make payments when due. For loans greater than $250,000,$250,000, impairment is individually measured each quarter using one of
Non-Individually Evaluated Loans
Non-individually evaluated loans comprise the vast majority of the Company’s total loan portfolio and include loans in accrual status and those credits not identified as troubled debt restructurings.modified loans. A small portion of these loans are considered “criticized” due to the risk rating assigned reflecting elevated credit risk due to characteristics, such as a strained cash flow position, associated with the individual borrowers. Criticized loans are those assigned risk ratings of Special Mention, Substandard, or Doubtful. Determining
To determine the appropriate level of the allowance, for loan losses for all non-impaired loans is based on a migration analysis of net losses over a rolling twelve quarter period by loan segment. A weighted average of the net losses is determined by assigning more weight to the most recent quarters in order to recognize current risk factors influencing the various segments of the loan portfolio more prominently than past periods. Environmental factors including changes in economic conditions, changes in
17
The Company has not materially changed any aspect of its overall approachalso considers specific current economic events occurring globally, in the determinationU.S. and in its local markets. Events considered include the status of trade agreements with China, scheduled increases in minimum wage and changes to the minimum salary threshold for overtime provisions, current and projected unemployment rates, current and projected grain and oil prices and economies of local markets where customers work and operate.
Within each pool, risk elements are evaluated that have specific impacts to the borrowers within the pool. These, along with the general risks and events, and the specific lending policies and procedures by loan type described above, are analyzed to estimate the qualitative factors used to adjust the historical loss rates.
During the current period, the following assumptions and factors were considered when determining the historical loss rate and any potential adjustments by loan pool.
Construction and Land Development Loans. Historical losses in this segment remain very low. While staffing shortages and supply chain disruptions cause risk in this segment, most projects are associated with financially strong borrowers. The qualitative factors for this segment were not changed.
Agricultural Real Estate Loans. Historical losses in the segment remain very low. Farmland values have increased over an extended period of time and there are no indications that this will change in the next year. There was no change to the qualitative factors for this segment.
1- 4 Family Residential Properties Loans. The loan segment has remained stable throughout the last several years. Both adversely classified and past dues have been consistent. There was no change to the qualitative factors for this segment.
Commercial Real Estate Loans. This segment includes the Company's largest balances and the largest allowance for credit losses. The qualitative factors on both non-owner occupied and owner-occupied loans for this segment were increased due to actual and expected changes in economic and business conditions.
Agricultural Loans. Losses in this segment are very low. Commodity prices have been elevated and yields have been strong. The qualitative factors of this segment was not changed.
Commercial and Industrial Loans. This segment includes the second largest balance of allowance for credit losses. The qualitative factors for this segment was increased due to actual and expected changes in economic and business conditions.
Consumer Loans. This segment is the smallest portion of the Company's loan portfolio. There was no significant change to the qualitative factors.
Acquired Loans. Prior to January 1, 2020 loans acquired with evidence of credit deterioration since origination and for which it was probable that all contractually required payments would not be collected were considered purchased credit impaired at the time of acquisition. Purchase credit-impaired ("PCI") loans were accounted for under ASC 310-30, Receivables--Loans and Debt Securities Acquired with Deteriorated Credit Quality ("ASC 310-30"), and were initially measured at fair value, which included the estimated future credit losses expected to be incurred over the life of the loan.
Accordingly, an allowance for credit losses related to these loans was not carried over and recorded at the acquisition date. The cash flows expected to be collected were estimated using current key assumptions, such as default rates, value of underlying collateral, severity and prepayment speeds.
Subsequent to January 1, 2020, loans acquired in a business combination that have experienced more-than-insignificant deterioration in credit quality since origination are considered purchased credit deteriorated (“PCD”) loans. At the acquisition date, an estimate of expected credit losses is made for groups of PCD loans with similar risk characteristics and individual PCD loans without similar risk characteristics. This initial allowance for credit losses is allocated to individual PCD loans and added to the purchase price or acquisition date fair values to establish the initial amortized cost basis of the PCD loans. As the initial allowance for credit losses is added to the purchase price, there is no credit loss expense recognized upon acquisition of a PCD loan. Any difference between the unpaid principal balance of PCD loans and the amortized cost basis is considered to relate to noncredit factors and results in a discount or premium. Discounts and premiums are recognized through interest income on a level-yield method over the life of the loans.
For acquired loans not deemed purchased credit deteriorated at acquisition, the differences between the initial fair value and the unpaid principal balance are recognized as interest income on a level-yield basis over the lives of the related loans. At the acquisition date, an initial allowance for expected credit losses is estimated and recorded as credit loss expense. The subsequent measurement of expected credit losses for all acquired loans is the same as the subsequent measurement of expected credit losses for originated loans.
18
The following table presents the activity in the allowance for loan losses. However,credit losses based on an on-going basisportfolio segment for the Company continues to refine the methods used in determining management’s best estimate of the allowance for loan losses.
|
| Construction |
|
| Agricultural |
|
| 1-4 Family |
|
| Commercial |
|
| Agricultural |
|
| Commercial |
|
| Consumer |
|
| Total |
| ||||||||
Three months ended March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Beginning balance |
| $ | 2,250 |
|
| $ | 1,433 |
|
| $ | 3,742 |
|
| $ | 28,157 |
|
| $ | 585 |
|
| $ | 20,808 |
|
| $ | 2,118 |
|
| $ | 59,093 |
|
Initial allowance on loans purchased with credit deterioration |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Provision for credit loss expense |
|
| 176 |
|
|
| (29 | ) |
|
| (306 | ) |
|
| (834 | ) |
|
| (8 | ) |
|
| 91 |
|
|
| 93 |
|
|
| (817 | ) |
Loans charged off |
|
| — |
|
|
| — |
|
|
| 40 |
|
|
| — |
|
|
| — |
|
|
| 13 |
|
|
| 427 |
|
|
| 480 |
|
Recoveries collected |
|
| — |
|
|
| — |
|
|
| 24 |
|
|
| 4 |
|
|
| 3 |
|
|
| 256 |
|
|
| 140 |
|
|
| 427 |
|
Ending balance |
| $ | 2,426 |
|
| $ | 1,404 |
|
| $ | 3,420 |
|
| $ | 27,327 |
|
| $ | 580 |
|
| $ | 21,142 |
|
| $ | 1,924 |
|
| $ | 58,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables present the balanceactivity in the allowance for loancredit losses and the recorded investment in loans based on portfolio segment and impairment method for the three and nine-monthsmonths ended September 30, 2017 and 2016March 31, 2022 and for the year ended December 31, 20162022 (in thousands):
|
| Construction and Land Development |
|
| Agricultural Real Estate |
|
| 1-4 Family Residential Properties |
|
| Commercial Real Estate |
|
| Agricultural Loans |
|
| Commercial and Industrial |
|
| Consumer Loans |
|
| Total |
| ||||||||
Three months ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Beginning balance (prior to adoption of ASC 326) |
| $ | 1,743 |
|
| $ | 1,257 |
|
| $ | 2,330 |
|
| $ | 26,246 |
|
| $ | 983 |
|
| $ | 19,241 |
|
| $ | 2,855 |
|
| $ | 54,655 |
|
Initial allowance on loans purchased with credit deterioration |
|
| 272 |
|
|
| — |
|
|
| 3 |
|
|
| 478 |
|
|
| — |
|
|
| 94 |
|
|
| 16 |
|
|
| 863 |
|
Provision for credit loss expense |
|
| (25 | ) |
|
| 714 |
|
|
| 1,264 |
|
|
| 3,613 |
|
|
| 68 |
|
|
| (2,045 | ) |
|
| (637 | ) |
|
| 2,952 |
|
Loans charged off |
|
| 2 |
|
|
| — |
|
|
| 72 |
|
|
| 339 |
|
|
| — |
|
|
| 3 |
|
|
| 358 |
|
|
| 774 |
|
Recoveries collected |
|
| — |
|
|
| — |
|
|
| 203 |
|
|
| 347 |
|
|
| — |
|
|
| 61 |
|
|
| 167 |
|
|
| 778 |
|
Ending balance |
| $ | 1,988 |
|
| $ | 1,971 |
|
| $ | 3,728 |
|
| $ | 30,345 |
|
| $ | 1,051 |
|
| $ | 17,348 |
|
| $ | 2,043 |
|
| $ | 58,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Twelve months ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Beginning balance (prior to adoption of ASC 326) |
| $ | 1,743 |
|
| $ | 1,257 |
|
| $ | 2,330 |
|
| $ | 26,246 |
|
| $ | 983 |
|
| $ | 19,241 |
|
| $ | 2,855 |
|
| $ | 54,655 |
|
Impact of adopting ASC 326 |
|
| 272 |
|
|
| — |
|
|
| 3 |
|
|
| 478 |
|
|
| — |
|
|
| 94 |
|
|
| 16 |
|
|
| 863 |
|
Provision for credit loss expense |
|
| 137 |
|
|
| 176 |
|
|
| 1,241 |
|
|
| 1,462 |
|
|
| (359 | ) |
|
| 2,135 |
|
|
| 14 |
|
|
| 4,806 |
|
Loans charged off |
|
| 2 |
|
|
| — |
|
|
| 191 |
|
|
| 414 |
|
|
| 93 |
|
|
| 870 |
|
|
| 1,380 |
|
|
| 2,950 |
|
Recoveries collected |
|
| 100 |
|
|
| — |
|
|
| 359 |
|
|
| 385 |
|
|
| 54 |
|
|
| 208 |
|
|
| 613 |
|
|
| 1,719 |
|
Ending balance |
| $ | 2,250 |
|
| $ | 1,433 |
|
| $ | 3,742 |
|
| $ | 28,157 |
|
| $ | 585 |
|
| $ | 20,808 |
|
| $ | 2,118 |
|
| $ | 59,093 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial/ Commercial Real Estate | Agricultural/ Agricultural Real Estate | Residential Real Estate | Consumer | Unallocated | Total | ||||||||||||||||||
Three months ended September 30, 2017 | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Balance, beginning of period | $ | 14,747 | $ | 1,743 | $ | 969 | $ | 716 | $ | 34 | $ | 18,209 | |||||||||||
Provision charged to expense | 1,440 | (57 | ) | (2 | ) | 72 | 36 | 1,489 | |||||||||||||||
Losses charged off | (1,242 | ) | — | (7 | ) | (160 | ) | — | (1,409 | ) | |||||||||||||
Recoveries | 158 | 1 | 78 | 63 | — | 300 | |||||||||||||||||
Balance, end of period | $ | 15,103 | $ | 1,687 | $ | 1,038 | $ | 691 | $ | 70 | $ | 18,589 | |||||||||||
Ending balance: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 168 | $ | — | $ | 125 | $ | 2 | $ | — | $ | 295 | |||||||||||
Collectively evaluated for impairment | $ | 14,935 | $ | 1,687 | $ | 913 | $ | 689 | $ | 70 | $ | 18,294 | |||||||||||
Acquired with deteriorated credit quality | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — |
Commercial/ Commercial Real Estate | Agricultural/ Agricultural Real Estate | Residential Real Estate | Consumer | Unallocated | Total | ||||||||||||||||||
Three months ended September 30, 2016 | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Balance, beginning of period | $ | 12,025 | $ | 1,419 | $ | 924 | $ | 733 | $ | 63 | $ | 15,164 | |||||||||||
Provision charged to expense | 445 | 476 | (36 | ) | 248 | (52 | ) | 1,081 | |||||||||||||||
Losses charged off | — | — | — | (271 | ) | — | (271 | ) | |||||||||||||||
Recoveries | 128 | 2 | 1 | 56 | — | 187 | |||||||||||||||||
Balance, end of period | $ | 12,598 | $ | 1,897 | $ | 889 | $ | 766 | $ | 11 | $ | 16,161 | |||||||||||
Ending balance: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 272 | $ | 329 | $ | — | $ | — | $ | — | $ | 601 | |||||||||||
Collectively evaluated for impairment | $ | 12,326 | $ | 1,568 | $ | 889 | $ | 766 | $ | 11 | $ | 15,560 | |||||||||||
Acquired with deteriorated credit quality | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Nine months ended September 30, 2017 | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Balance, beginning of year | $ | 12,901 | $ | 2,249 | $ | 874 | $ | 693 | $ | 36 | $ | 16,753 | |||||||||||
Provision charged to expense | 4,573 | 98 | 167 | 179 | 34 | 5,051 | |||||||||||||||||
Losses charged off | (2,725 | ) | (662 | ) | (106 | ) | (397 | ) | — | (3,890 | ) | ||||||||||||
Recoveries | 354 | 2 | 103 | 216 | — | 675 | |||||||||||||||||
Balance, end of period | $ | 15,103 | $ | 1,687 | $ | 1,038 | $ | 691 | $ | 70 | $ | 18,589 | |||||||||||
Ending balance: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 168 | $ | — | $ | 125 | $ | 2 | $ | — | $ | 295 | |||||||||||
Collectively evaluated for impairment | $ | 14,935 | $ | 1,687 | $ | 913 | $ | 689 | $ | 70 | $ | 18,294 | |||||||||||
Acquired with deteriorated credit quality | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Loans: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 7,635 | $ | 513 | $ | 1,418 | $ | 210 | $ | — | $ | 9,776 | |||||||||||
Collectively evaluated for impairment | 1,287,821 | 206,669 | 324,920 | 32,892 | $ | — | 1,852,302 | ||||||||||||||||
Acquired with deteriorated credit quality | 5,484 | — | — | — | $ | — | 5,484 | ||||||||||||||||
Ending balance | $ | 1,300,940 | $ | 207,182 | $ | 326,338 | $ | 33,102 | $ | — | $ | 1,867,562 |
Commercial/ Commercial Real Estate | Agricultural/ Agricultural Real Estate | Residential Real Estate | Consumer | Unallocated | Total | ||||||||||||||||||
Nine months ended September 30, 2016 | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Balance, beginning of year | $ | 11,379 | $ | 1,337 | $ | 994 | $ | 642 | $ | 224 | $ | 14,576 | |||||||||||
Provision charged to expense | 1,058 | 587 | 36 | 459 | (213 | ) | 1,927 | ||||||||||||||||
Losses charged off | (582 | ) | (30 | ) | (142 | ) | (493 | ) | — | (1,247 | ) | ||||||||||||
Recoveries | 743 | 3 | 1 | 158 | — | 905 | |||||||||||||||||
Balance, end of period | $ | 12,598 | $ | 1,897 | $ | 889 | $ | 766 | $ | 11 | $ | 16,161 | |||||||||||
Ending balance: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 272 | $ | 329 | $ | — | $ | — | $ | — | $ | 601 | |||||||||||
Collectively evaluated for impairment | $ | 12,326 | $ | 1,568 | $ | 889 | $ | 766 | $ | 11 | $ | 15,560 | |||||||||||
Acquired with deteriorated credit quality | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Loans: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 1,753 | $ | 1,170 | $ | 471 | $ | 20 | $ | — | $ | 3,414 | |||||||||||
Collectively evaluated for impairment | 1,162,386 | 208,775 | 378,742 | 44,740 | — | 1,794,643 | |||||||||||||||||
Acquired with deteriorated credit quality | 3,942 | — | 4,746 | — | — | 8,688 | |||||||||||||||||
Ending balance | $ | 1,168,081 | $ | 209,945 | $ | 383,959 | $ | 44,760 | $ | — | $ | 1,806,745 | |||||||||||
Year ended December 31, 2016 | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Balance, beginning of year | $ | 11,379 | $ | 1,337 | $ | 994 | $ | 642 | $ | 224 | $ | 14,576 | |||||||||||
Provision charged to expense | 1,467 | 933 | 113 | 501 | (188 | ) | 2,826 | ||||||||||||||||
Losses charged off | (747 | ) | (30 | ) | (234 | ) | (664 | ) | — | (1,675 | ) | ||||||||||||
Recoveries | 802 | 9 | 1 | 214 | — | 1,026 | |||||||||||||||||
Balance, end of year | $ | 12,901 | $ | 2,249 | $ | 874 | $ | 693 | $ | 36 | $ | 16,753 | |||||||||||
Ending balance: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 192 | $ | 660 | $ | 6 | $ | — | $ | — | $ | 858 | |||||||||||
Collectively evaluated for impairment | $ | 12,695 | $ | 1,589 | $ | 868 | $ | 693 | $ | 36 | $ | 15,881 | |||||||||||
Acquired with deteriorated credit quality | $ | 14 | $ | — | $ | — | $ | — | $ | — | $ | 14 | |||||||||||
Loans: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 1,956 | $ | 1,345 | $ | 1,752 | $ | 213 | $ | — | $ | 5,266 | |||||||||||
Collectively evaluated for impairment | 1,199,003 | 211,168 | 360,825 | 41,644 | — | 1,812,640 | |||||||||||||||||
Acquired with deteriorated credit quality | 3,840 | — | 4,246 | — | — | 8,086 | |||||||||||||||||
Ending balance | $ | 1,204,799 | $ | 212,513 | $ | 366,823 | $ | 41,857 | $ | — | $ | 1,825,992 |
Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.
For all loan portfolio segments except 1-4 family residential properties and consumer, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impairedindividually evaluated loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.
The Company charges-off 1-4 family residential and consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframestime frames established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is
19
The following table presents the amortized cost basis of collateral-dependent loans by class of loans that were individually evaluated to determine expected credit losses, and the related allowance for credit losses, as of March 31, 2023 (in thousands):
|
| Collateral |
|
| Allowance |
| ||||||||||||||
|
| Real Estate |
|
| Business |
|
| Other |
|
| Total |
|
| for Credit |
| |||||
Construction and land development |
| $ | 440 |
|
| $ | — |
|
| $ | — |
|
| $ | 440 |
|
| $ | 211 |
|
Agricultural real estate |
|
| — |
|
|
| — |
|
|
| 16 |
|
|
| 16 |
|
|
| — |
|
1-4 family residential properties |
|
| 84 |
|
|
| — |
|
|
| — |
|
|
| 84 |
|
|
| — |
|
Multifamily residential properties |
|
| 1,151 |
|
|
| — |
|
|
| — |
|
|
| 1,151 |
|
|
| — |
|
Commercial real estate |
|
| 5,674 |
|
|
| — |
|
|
| — |
|
|
| 5,674 |
|
|
| — |
|
Loans secured by real estate |
|
| 7,349 |
|
|
| — |
|
|
| 16 |
|
|
| 7,365 |
|
|
| 211 |
|
Agricultural loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Commercial and industrial loans |
|
| 320 |
|
|
| 156 |
|
|
| — |
|
|
| 476 |
|
|
| 53 |
|
Consumer loans |
|
| — |
|
|
| — |
|
|
| — |
|
| 0 |
|
|
| — |
| |
Total loans |
| $ | 7,669 |
|
| $ | 156 |
|
| $ | 16 |
|
| $ | 7,841 |
|
| $ | 264 |
|
Credit Quality
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, collateral support, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continuous basis. The Company uses the following definitions for risk ratings which are commensurate with a loan considered “criticized”:
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 or of the institution’s credit position at some future date.Substandard.
Loans classified as substandard are inadequately protected by the current sound-worthiness 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 will sustain some loss if the deficiencies are not corrected.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, based onLoans not meeting the criteria above that are analyzed individually as part of the above described process are considered pass rated loans.
20
The following tables present the credit risk profile of the Company’s loan portfolio on amortized cost basis based on risk rating category and year of origination as of March 31, 2023 (in thousands):
|
| Term Loans by Origination Year |
|
| Revolving |
|
|
|
| |||||||||||||||||||||||
Risk rating |
| 2023 |
|
| 2022 |
|
| 2021 |
|
| 2020 |
|
| 2019 |
|
| Prior |
|
| Loans |
|
| Total |
| ||||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Construction and land development loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 9,251 |
|
| $ | 79,695 |
|
| $ | 35,078 |
|
| $ | 7,325 |
|
| $ | 15,864 |
|
| $ | 11,465 |
|
| $ | — |
|
| $ | 158,678 |
|
Special mention |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Substandard |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 14 |
|
|
| 465 |
|
|
| — |
|
|
| 479 |
|
Total |
| $ | 9,251 |
|
| $ | 79,695 |
|
| $ | 35,078 |
|
| $ | 7,325 |
|
| $ | 15,878 |
|
| $ | 11,930 |
|
| $ | — |
|
| $ | 159,157 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
Agricultural real estate loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 3,716 |
|
| $ | 167,382 |
|
| $ | 64,522 |
|
| $ | 57,166 |
|
| $ | 22,731 |
|
| $ | 80,117 |
|
| $ | — |
|
| $ | 395,634 |
|
Special mention |
|
| — |
|
|
| 112 |
|
|
| — |
|
|
| 251 |
|
|
| 1,240 |
|
|
| 3,499 |
|
|
| — |
|
|
| 5,102 |
|
Substandard |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,221 |
|
|
| — |
|
|
| 1,221 |
|
Total |
| $ | 3,716 |
|
| $ | 167,494 |
|
| $ | 64,522 |
|
| $ | 57,417 |
|
| $ | 23,971 |
|
| $ | 84,837 |
|
| $ | — |
|
| $ | 401,957 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
1-4 family residential property loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 8,069 |
|
| $ | 86,712 |
|
| $ | 83,578 |
|
| $ | 75,367 |
|
| $ | 26,755 |
|
| $ | 85,754 |
|
| $ | 42,060 |
|
| $ | 408,295 |
|
Special mention |
|
| — |
|
|
| 186 |
|
|
| 123 |
|
|
| — |
|
|
| 43 |
|
|
| 4,172 |
|
|
| — |
|
|
| 4,524 |
|
Substandard |
|
| 51 |
|
|
| 970 |
|
|
| 501 |
|
|
| 523 |
|
|
| 280 |
|
|
| 9,401 |
|
|
| — |
|
|
| 11,726 |
|
Total |
| $ | 8,120 |
|
| $ | 87,868 |
|
| $ | 84,202 |
|
| $ | 75,890 |
|
| $ | 27,078 |
|
| $ | 99,327 |
|
| $ | 42,060 |
|
| $ | 424,545 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 40 |
|
| $ | — |
|
| $ | 40 |
|
Commercial real estate loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 11,117 |
|
| $ | 555,543 |
|
| $ | 502,596 |
|
| $ | 314,461 |
|
| $ | 235,766 |
|
| $ | 658,790 |
|
| $ | — |
|
| $ | 2,278,273 |
|
Special mention |
|
| — |
|
|
| 2,163 |
|
|
| 1,089 |
|
|
| 761 |
|
|
| 1,281 |
|
|
| 7,933 |
|
|
| — |
|
|
| 13,227 |
|
Substandard |
|
| — |
|
|
| 3,717 |
|
|
| 471 |
|
|
| 55 |
|
|
| 891 |
|
|
| 8,821 |
|
|
| — |
|
|
| 13,955 |
|
Total |
| $ | 11,117 |
|
| $ | 561,423 |
|
| $ | 504,156 |
|
| $ | 315,277 |
|
| $ | 237,938 |
|
| $ | 675,544 |
|
| $ | — |
|
| $ | 2,305,455 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
Agricultural loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 39,064 |
|
| $ | 78,918 |
|
| $ | 18,652 |
|
| $ | 4,669 |
|
| $ | 2,184 |
|
| $ | 1,969 |
|
| $ | — |
|
| $ | 145,456 |
|
Special mention |
|
| 22 |
|
|
| 744 |
|
|
| — |
|
|
| — |
|
|
| 74 |
|
|
| 65 |
|
|
| — |
|
|
| 905 |
|
Substandard |
|
| — |
|
|
| 379 |
|
|
| 102 |
|
|
| — |
|
|
| 5 |
|
|
| — |
|
|
| — |
|
|
| 486 |
|
Total |
| $ | 39,086 |
|
| $ | 80,041 |
|
| $ | 18,754 |
|
| $ | 4,669 |
|
| $ | 2,263 |
|
| $ | 2,034 |
|
| $ | — |
|
| $ | 146,847 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
Commercial and industrial loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 60,676 |
|
| $ | 423,532 |
|
| $ | 208,003 |
|
| $ | 169,864 |
|
| $ | 61,133 |
|
| $ | 286,309 |
|
| $ | — |
|
| $ | 1,209,517 |
|
Special mention |
|
| 49 |
|
|
| 409 |
|
|
| 7,972 |
|
|
| 7,760 |
|
|
| 587 |
|
|
| 6,470 |
|
|
| — |
|
|
| 23,247 |
|
Substandard |
|
| — |
|
|
| 385 |
|
|
| 328 |
|
|
| 156 |
|
|
| 7 |
|
|
| 600 |
|
|
| — |
|
|
| 1,476 |
|
Total |
| $ | 60,725 |
|
| $ | 424,326 |
|
| $ | 216,303 |
|
| $ | 177,780 |
|
| $ | 61,727 |
|
| $ | 293,379 |
|
| $ | — |
|
| $ | 1,234,240 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 13 |
|
| $ | — |
|
| $ | 13 |
|
Consumer loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 2,434 |
|
| $ | 43,310 |
|
| $ | 18,614 |
|
| $ | 10,484 |
|
| $ | 6,019 |
|
| $ | 6,964 |
|
| $ | — |
|
| $ | 87,825 |
|
Special mention |
|
| — |
|
|
| — |
|
|
| 17 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 17 |
|
Substandard |
|
| 2 |
|
|
| 155 |
|
|
| 303 |
|
|
| 39 |
|
|
| 37 |
|
|
| 52 |
|
|
| — |
|
|
| 588 |
|
Total |
| $ | 2,436 |
|
| $ | 43,465 |
|
| $ | 18,934 |
|
| $ | 10,523 |
|
| $ | 6,056 |
|
| $ | 7,016 |
|
| $ | — |
|
| $ | 88,430 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | 50 |
|
| $ | 61 |
|
| $ | 1 |
|
| $ | 9 |
|
| $ | 306 |
|
| $ | — |
|
| $ | 427 |
|
Total loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 134,327 |
|
| $ | 1,435,092 |
|
| $ | 931,043 |
|
| $ | 639,336 |
|
| $ | 370,452 |
|
| $ | 1,131,368 |
|
| $ | 42,060 |
|
| $ | 4,683,678 |
|
Special mention |
|
| 71 |
|
|
| 3,614 |
|
|
| 9,201 |
|
|
| 8,772 |
|
|
| 3,225 |
|
|
| 22,139 |
|
|
| — |
|
|
| 47,022 |
|
Substandard |
|
| 53 |
|
|
| 5,606 |
|
|
| 1,705 |
|
|
| 773 |
|
|
| 1,234 |
|
|
| 20,560 |
|
|
| — |
|
|
| 29,931 |
|
Total |
| $ | 134,451 |
|
| $ | 1,444,312 |
|
| $ | 941,949 |
|
| $ | 648,881 |
|
| $ | 374,911 |
|
| $ | 1,174,067 |
|
| $ | 42,060 |
|
| $ | 4,760,631 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | 50 |
|
| $ | 61 |
|
| $ | 1 |
|
| $ | 9 |
|
| $ | 359 |
|
| $ | — |
|
| $ | 480 |
|
21
The following tables present the credit risk profile of the Company’s loan portfolio based on risk rating category and payment activity as of
|
| Term Loans by Origination Year |
|
| Revolving |
|
|
|
| |||||||||||||||||||||||
Risk rating |
| 2022 |
|
| 2021 |
|
| 2020 |
|
| 2019 |
|
| 2018 |
|
| Prior |
|
| Loans |
|
| Total |
| ||||||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Construction and land development loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 63,846 |
|
| $ | 39,790 |
|
| $ | 12,558 |
|
| $ | 15,787 |
|
| $ | 1,210 |
|
| $ | 10,601 |
|
| $ | — |
|
| $ | 143,792 |
|
Special mention |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Substandard |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 14 |
|
|
| — |
|
|
| 458 |
|
|
| — |
|
|
| 472 |
|
Total |
| $ | 63,846 |
|
| $ | 39,790 |
|
| $ | 12,558 |
|
| $ | 15,801 |
|
| $ | 1,210 |
|
| $ | 11,059 |
|
| $ | — |
|
| $ | 144,264 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 2 |
|
| $ | — |
|
| $ | 2 |
|
Agricultural real estate loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 171,833 |
|
| $ | 67,115 |
|
| $ | 58,283 |
|
| $ | 23,820 |
|
| $ | 27,573 |
|
| $ | 52,799 |
|
| $ | — |
|
| $ | 401,423 |
|
Special mention |
|
| 1,123 |
|
|
| — |
|
|
| 490 |
|
|
| 1,240 |
|
|
| 273 |
|
|
| 3,121 |
|
|
| — |
|
|
| 6,247 |
|
Substandard |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,383 |
|
|
| 1,274 |
|
|
| — |
|
|
| 2,657 |
|
Total |
| $ | 172,956 |
|
| $ | 67,115 |
|
| $ | 58,773 |
|
| $ | 25,060 |
|
| $ | 29,229 |
|
| $ | 57,194 |
|
| $ | — |
|
| $ | 410,327 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
1-4 family residential property loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 94,377 |
|
| $ | 86,717 |
|
| $ | 78,977 |
|
| $ | 27,580 |
|
| $ | 30,809 |
|
| $ | 63,050 |
|
| $ | 43,722 |
|
| $ | 425,232 |
|
Special mention |
|
| 169 |
|
|
| 218 |
|
|
| 1 |
|
|
| 44 |
|
|
| 238 |
|
|
| 1,000 |
|
|
| — |
|
|
| 1,670 |
|
Substandard |
|
| 1,060 |
|
|
| 566 |
|
|
| 529 |
|
|
| 295 |
|
|
| 2,749 |
|
|
| 8,079 |
|
|
| — |
|
|
| 13,278 |
|
Total |
| $ | 95,606 |
|
| $ | 87,501 |
|
| $ | 79,507 |
|
| $ | 27,919 |
|
| $ | 33,796 |
|
| $ | 72,129 |
|
| $ | 43,722 |
|
| $ | 440,180 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | — |
|
| $ | 67 |
|
| $ | 13 |
|
| $ | — |
|
| $ | 111 |
|
| $ | — |
|
| $ | 191 |
|
Commercial real estate loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 558,921 |
|
| $ | 509,614 |
|
| $ | 319,049 |
|
| $ | 239,564 |
|
| $ | 211,505 |
|
| $ | 453,076 |
|
| $ | — |
|
| $ | 2,291,729 |
|
Special mention |
|
| 2,187 |
|
|
| 1,287 |
|
|
| 769 |
|
|
| 1,508 |
|
|
| 952 |
|
|
| 8,503 |
|
|
| — |
|
|
| 15,206 |
|
Substandard |
|
| 3,783 |
|
|
| 478 |
|
|
| 794 |
|
|
| 873 |
|
|
| 5,394 |
|
|
| 6,100 |
|
|
| — |
|
|
| 17,422 |
|
Total |
| $ | 564,891 |
|
| $ | 511,379 |
|
| $ | 320,612 |
|
| $ | 241,945 |
|
| $ | 217,851 |
|
| $ | 467,679 |
|
| $ | — |
|
| $ | 2,324,357 |
|
Current period gross writeoffs |
| $ | 250 |
|
| $ | 22 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 142 |
|
| $ | — |
|
| $ | 414 |
|
Agricultural loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 137,327 |
|
| $ | 18,783 |
|
| $ | 3,433 |
|
| $ | 3,918 |
|
| $ | 915 |
|
| $ | 254 |
|
| $ | — |
|
| $ | 164,630 |
|
Special mention |
|
| 1,178 |
|
|
| — |
|
|
| — |
|
|
| 756 |
|
|
| 66 |
|
|
| 109 |
|
|
| — |
|
|
| 2,109 |
|
Substandard |
|
| 53 |
|
|
| — |
|
|
| — |
|
|
| 46 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 99 |
|
Total |
| $ | 138,558 |
|
| $ | 18,783 |
|
| $ | 3,433 |
|
| $ | 4,720 |
|
| $ | 981 |
|
| $ | 363 |
|
| $ | — |
|
| $ | 166,838 |
|
Current period gross writeoffs |
| $ | — |
|
| $ | 93 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 93 |
|
Commercial and industrial loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 450,001 |
|
| $ | 226,038 |
|
| $ | 172,208 |
|
| $ | 63,906 |
|
| $ | 61,929 |
|
| $ | 247,404 |
|
| $ | — |
|
| $ | 1,221,486 |
|
Special mention |
|
| 469 |
|
|
| 640 |
|
|
| 10,095 |
|
|
| 570 |
|
|
| 7,280 |
|
|
| 158 |
|
|
| — |
|
|
| 19,212 |
|
Substandard |
|
| 346 |
|
|
| 418 |
|
|
| 184 |
|
|
| 35 |
|
|
| 157 |
|
|
| 633 |
|
|
| — |
|
|
| 1,773 |
|
Total |
| $ | 450,816 |
|
| $ | 227,096 |
|
| $ | 182,487 |
|
| $ | 64,511 |
|
| $ | 69,366 |
|
| $ | 248,195 |
|
| $ | — |
|
| $ | 1,242,471 |
|
Current period gross writeoffs |
| $ | 39 |
|
| $ | 311 |
|
| $ | 39 |
|
| $ | 439 |
|
| $ | 23 |
|
| $ | 19 |
|
| $ | — |
|
| $ | 870 |
|
Consumer loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 48,600 |
|
| $ | 21,088 |
|
| $ | 12,101 |
|
| $ | 7,968 |
|
| $ | 1,945 |
|
| $ | 5,630 |
|
| $ | — |
|
| $ | 97,332 |
|
Special mention |
|
| — |
|
|
| 18 |
|
|
| 1 |
|
|
| — |
|
|
| 5 |
|
|
| — |
|
|
| — |
|
|
| 24 |
|
Substandard |
|
| 69 |
|
|
| 246 |
|
|
| 3 |
|
|
| 43 |
|
|
| 52 |
|
|
| 6 |
|
|
| — |
|
|
| 419 |
|
Total |
| $ | 48,669 |
|
| $ | 21,352 |
|
| $ | 12,105 |
|
| $ | 8,011 |
|
| $ | 2,002 |
|
| $ | 5,636 |
|
| $ | — |
|
| $ | 97,775 |
|
Current period gross writeoffs |
| $ | 22 |
|
| $ | 177 |
|
| $ | 89 |
|
| $ | 10 |
|
| $ | 7 |
|
| $ | 1,075 |
|
| $ | — |
|
| $ | 1,380 |
|
Total loans |
| |||||||||||||||||||||||||||||||
Pass |
| $ | 1,524,905 |
|
| $ | 969,145 |
|
| $ | 656,609 |
|
| $ | 382,543 |
|
| $ | 335,886 |
|
| $ | 832,814 |
|
| $ | 43,722 |
|
| $ | 4,745,624 |
|
Special mention |
|
| 5,126 |
|
|
| 2,163 |
|
|
| 11,356 |
|
|
| 4,118 |
|
|
| 8,814 |
|
|
| 12,891 |
|
|
| — |
|
|
| 44,468 |
|
Substandard |
|
| 5,311 |
|
|
| 1,708 |
|
|
| 1,510 |
|
|
| 1,306 |
|
|
| 9,735 |
|
|
| 16,550 |
|
|
| — |
|
|
| 36,120 |
|
Total |
| $ | 1,535,342 |
|
| $ | 973,016 |
|
| $ | 669,475 |
|
| $ | 387,967 |
|
| $ | 354,435 |
|
| $ | 862,255 |
|
| $ | 43,722 |
|
| $ | 4,826,212 |
|
Current period gross writeoffs |
| $ | 311 |
|
| $ | 603 |
|
| $ | 195 |
|
| $ | 462 |
|
| $ | 30 |
|
| $ | 1,349 |
|
| $ | — |
|
| $ | 2,950 |
|
22
Construction & Land Development | Agricultural Real Estate | 1-4 Family Residential Properties | Multifamily Residential Properties | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
Pass | $ | 76,913 | $ | 48,877 | $ | 119,958 | $ | 118,934 | $ | 290,989 | $ | 318,921 | $ | 64,938 | $ | 81,018 | |||||||||||||||
Special Mention | — | — | 4,862 | 5,190 | 2,359 | 918 | 89 | 1,651 | |||||||||||||||||||||||
Substandard | 266 | 227 | 1,276 | 1,984 | 8,549 | 6,576 | 7,296 | 531 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 77,179 | $ | 49,104 | $ | 126,096 | $ | 126,108 | $ | 301,897 | $ | 326,415 | $ | 72,323 | $ | 83,200 |
Commercial Real Estate (Nonfarm/Nonresidential) | Agricultural Loans | Commercial & Industrial Loans | Consumer Loans | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
Pass | $ | 609,203 | $ | 610,025 | $ | 78,356 | $ | 81,922 | $ | 424,306 | $ | 397,762 | $ | 29,669 | $ | 37,624 | |||||||||||||||
Special Mention | 20,082 | 5,229 | 2,128 | 3,271 | 17,560 | 8,485 | 13 | 17 | |||||||||||||||||||||||
Substandard | 17,899 | 14,881 | 899 | 1,492 | 1,607 | 2,786 | 392 | 387 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 647,184 | $ | 630,135 | $ | 81,383 | $ | 86,685 | $ | 443,473 | $ | 409,033 | $ | 30,074 | $ | 38,028 |
All Other Loans | Total Loans | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Pass | $ | 85,239 | $ | 74,377 | $ | 1,779,571 | $ | 1,769,460 | |||||||
Special Mention | 2,714 | 2,892 | 49,807 | 27,653 | |||||||||||
Substandard | — | 15 | 38,184 | 28,879 | |||||||||||
Doubtful | — | — | — | — | |||||||||||
Total | $ | 87,953 | $ | 77,284 | $ | 1,867,562 | $ | 1,825,992 |
The following table presents the Company’s loan portfolio aging analysis at
|
| 30-59 |
|
| 60-89 |
|
| 90 Days or |
|
| Total Past |
|
| Current |
|
| Total Loans |
|
| Total Loans |
| |||||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Construction and land development |
| $ | 17 |
|
| $ | — |
|
| $ | 463 |
|
| $ | 480 |
|
| $ | 158,677 |
|
| $ | 159,157 |
|
| $ | — |
|
Agricultural real estate |
|
| — |
|
|
| — |
|
|
| 1 |
|
|
| 1 |
|
|
| 401,956 |
|
|
| 401,957 |
|
|
| — |
|
1-4 family residential properties |
|
| 2,182 |
|
|
| 13 |
|
|
| 936 |
|
|
| 3,131 |
|
|
| 421,414 |
|
|
| 424,545 |
|
|
| — |
|
Multifamily residential properties |
|
| — |
|
|
| — |
|
|
| 550 |
|
|
| 550 |
|
|
| 301,258 |
|
|
| 301,808 |
|
|
| — |
|
Commercial real estate |
|
| 268 |
|
|
| 77 |
|
|
| 3,107 |
|
|
| 3,452 |
|
|
| 2,000,195 |
|
|
| 2,003,647 |
|
|
| — |
|
Loans secured by real estate |
|
| 2,467 |
|
|
| 90 |
|
|
| 5,057 |
|
|
| 7,614 |
|
|
| 3,283,500 |
|
|
| 3,291,114 |
|
|
| — |
|
Agricultural loans |
|
| — |
|
|
| 2 |
|
|
| 481 |
|
|
| 483 |
|
|
| 146,364 |
|
|
| 146,847 |
|
|
| — |
|
Commercial and industrial loans |
|
| 71 |
|
|
| — |
|
|
| 930 |
|
|
| 1,001 |
|
|
| 1,077,020 |
|
|
| 1,078,021 |
|
|
| — |
|
Consumer loans |
|
| 420 |
|
|
| 118 |
|
|
| 194 |
|
|
| 732 |
|
|
| 87,698 |
|
|
| 88,430 |
|
|
| — |
|
All other loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 156,219 |
|
|
| 156,219 |
|
|
| — |
|
Total loans |
| $ | 2,958 |
|
| $ | 210 |
|
| $ | 6,662 |
|
| $ | 9,830 |
|
| $ | 4,750,801 |
|
| $ | 4,760,631 |
|
| $ | — |
|
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Construction and land development |
| $ | 20 |
|
| $ | 14 |
|
| $ | 449 |
|
| $ | 483 |
|
| $ | 143,781 |
|
| $ | 144,264 |
|
| $ | — |
|
Agricultural real estate |
|
| 20 |
|
|
| 6 |
|
|
| 1 |
|
|
| 27 |
|
|
| 410,300 |
|
|
| 410,327 |
|
|
| — |
|
1-4 family residential properties |
|
| 1,706 |
|
|
| 1,092 |
|
|
| 896 |
|
|
| 3,694 |
|
|
| 436,486 |
|
|
| 440,180 |
|
|
| — |
|
Multifamily residential properties |
|
| — |
|
|
| — |
|
|
| 548 |
|
|
| 548 |
|
|
| 293,798 |
|
|
| 294,346 |
|
|
| — |
|
Commercial real estate |
|
| 494 |
|
|
| 205 |
|
|
| 3,654 |
|
|
| 4,353 |
|
|
| 2,025,658 |
|
|
| 2,030,011 |
|
|
| — |
|
Loans secured by real estate |
|
| 2,240 |
|
|
| 1,317 |
|
|
| 5,548 |
|
|
| 9,105 |
|
|
| 3,310,023 |
|
|
| 3,319,128 |
|
|
| — |
|
Agricultural loans |
|
| — |
|
|
| 53 |
|
|
| 29 |
|
|
| 82 |
|
|
| 166,756 |
|
|
| 166,838 |
|
|
| — |
|
Commercial and industrial loans |
|
| 716 |
|
|
| 24 |
|
|
| 854 |
|
|
| 1,594 |
|
|
| 1,081,366 |
|
|
| 1,082,960 |
|
|
| — |
|
Consumer loans |
|
| 326 |
|
|
| 195 |
|
|
| 278 |
|
|
| 799 |
|
|
| 96,976 |
|
|
| 97,775 |
|
|
| — |
|
All other loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 159,511 |
|
|
| 159,511 |
|
|
| — |
|
Total loans |
| $ | 3,282 |
|
| $ | 1,589 |
|
| $ | 6,709 |
|
| $ | 11,580 |
|
| $ | 4,814,632 |
|
| $ | 4,826,212 |
|
| $ | — |
|
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Current | Total Loans Receivable | Total Loans > 90 Days & Accruing | |||||||||||||||||||||
September 30, 2017 | |||||||||||||||||||||||||||
Construction and land development | $ | — | $ | — | $ | 267 | $ | 267 | $ | 76,912 | $ | 77,179 | $ | — | |||||||||||||
Agricultural real estate | — | — | 396 | 396 | 125,700 | 126,096 | — | ||||||||||||||||||||
1-4 Family residential properties | 1,542 | 282 | 2,146 | 3,970 | 297,927 | 301,897 | — | ||||||||||||||||||||
Multifamily residential properties | — | 4,494 | 56 | 4,550 | 67,773 | 72,323 | — | ||||||||||||||||||||
Commercial real estate | 968 | 1,129 | 1,130 | 3,227 | 643,957 | 647,184 | — | ||||||||||||||||||||
Loans secured by real estate | 2,510 | 5,905 | 3,995 | 12,410 | 1,212,269 | 1,224,679 | — | ||||||||||||||||||||
Agricultural loans | 14 | 41 | 178 | 233 | 81,150 | 81,383 | — | ||||||||||||||||||||
Commercial and industrial loans | 613 | 407 | 592 | 1,612 | 441,861 | 443,473 | — | ||||||||||||||||||||
Consumer loans | 188 | 6 | 3 | 197 | 29,877 | 30,074 | — | ||||||||||||||||||||
All other loans | — | — | — | — | 87,953 | 87,953 | — | ||||||||||||||||||||
Total loans | $ | 3,325 | $ | 6,359 | $ | 4,768 | $ | 14,452 | $ | 1,853,110 | $ | 1,867,562 | $ | — | |||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||
Construction and land development | $ | — | $ | — | $ | — | $ | — | $ | 49,104 | $ | 49,104 | $ | — | |||||||||||||
Agricultural real estate | — | 131 | 293 | 424 | 125,684 | 126,108 | — | ||||||||||||||||||||
1-4 Family residential properties | 1,854 | 713 | 1,008 | 3,575 | 322,840 | 326,415 | 105 | ||||||||||||||||||||
Multifamily residential properties | — | — | 240 | 240 | 82,960 | 83,200 | — | ||||||||||||||||||||
Commercial real estate | 1,662 | 716 | 43 | 2,421 | 627,714 | 630,135 | — | ||||||||||||||||||||
Loans secured by real estate | 3,516 | 1,560 | 1,584 | 6,660 | 1,208,302 | 1,214,962 | 105 | ||||||||||||||||||||
Agricultural loans | 365 | 84 | 37 | 486 | 86,199 | 86,685 | — | ||||||||||||||||||||
Commercial and industrial loans | 395 | 155 | 249 | 799 | 408,234 | 409,033 | — | ||||||||||||||||||||
Consumer loans | 192 | 37 | 11 | 240 | 37,788 | 38,028 | — | ||||||||||||||||||||
All other loans | — | — | — | — | 77,284 | 77,284 | — | ||||||||||||||||||||
Total loans | $ | 4,468 | $ | 1,836 | $ | 1,881 | $ | 8,185 | $ | 1,817,807 | $ | 1,825,992 | $ | 105 |
Individually Evaluated Loans
Within all loan portfolio segments, loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date. Impaired loans, excluding certain troubled debt restructured loans,modified, are placed on nonaccrual status. Impaired loans include nonaccrual loans and loans modified in troubled debt restructuringsrestructuring where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being modified remain on nonaccrual status until, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. If the restructured loan is on accrual status prior to being modified, the loan is reviewed to determine if the modified loan should remain on accrual status
The Company’s policy is to discontinue the accrual of interest income on all loans for which principal or interest is
ninety days past due. The accrual of interest is discontinued earlier when, in the opinion of management, there is reasonable doubt as to the timely collection of interest or principal. Once interest accruals are discontinued, accrued but uncollected interest is charged against current year income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Interest on loans determined to beSeptember 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Recorded Balance | Unpaid Principal Balance | Specific Allowance | ||||||||||||||||||
Loans with a specific allowance: | |||||||||||||||||||||||
Construction and land development | $ | 266 | $ | 607 | $ | — | $ | 227 | $ | 227 | $ | — | |||||||||||
Agricultural real estate | 276 | 276 | — | — | — | — | |||||||||||||||||
1-4 Family residential properties | 1,417 | 1,738 | 125 | 997 | 997 | 6 | |||||||||||||||||
Multifamily residential properties | 7,425 | 7,425 | 11 | 528 | 528 | — | |||||||||||||||||
Commercial real estate | 4,391 | 4,547 | 29 | 863 | 884 | — | |||||||||||||||||
Loans secured by real estate | 13,775 | 14,593 | 165 | 2,615 | 2,636 | 6 | |||||||||||||||||
Agricultural loans | 237 | 1,080 | — | 1,345 | 1,345 | 660 | |||||||||||||||||
Commercial and industrial loans | 1,038 | 1,456 | 128 | 1,093 | 1,191 | 192 | |||||||||||||||||
Consumer loans | 210 | 210 | 2 | 213 | 213 | — | |||||||||||||||||
All other loans | — | — | — | — | — | — | |||||||||||||||||
Total loans | $ | 15,260 | $ | 17,339 | $ | 295 | $ | 5,266 | $ | 5,385 | $ | 858 | |||||||||||
Loans without a specific allowance: | |||||||||||||||||||||||
Construction and land development | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Agricultural real estate | 15 | 15 | — | 205 | 207 | — | |||||||||||||||||
1-4 Family residential properties | 1,623 | 2,106 | — | 2,497 | 3,207 | — | |||||||||||||||||
Multifamily residential properties | — | — | — | 3,419 | 3,547 | — | |||||||||||||||||
Commercial real estate | 1,297 | 1,474 | — | 6,224 | 6,802 | — | |||||||||||||||||
Loans secured by real estate | 2,935 | 3,595 | — | 12,345 | 13,763 | — | |||||||||||||||||
Agricultural loans | 597 | 7 | — | 43 | 66 | — | |||||||||||||||||
Commercial and industrial loans | 911 | 1,218 | — | 378 | 572 | — | |||||||||||||||||
Consumer loans | 85 | 95 | — | 206 | 211 | — | |||||||||||||||||
All other loans | — | — | — | — | — | — | |||||||||||||||||
Total loans | $ | 4,528 | $ | 4,915 | $ | — | $ | 12,972 | $ | 14,612 | $ | — | |||||||||||
Total loans: | |||||||||||||||||||||||
Construction and land development | $ | 266 | $ | 607 | $ | — | $ | 227 | $ | 227 | $ | — | |||||||||||
Agricultural real estate | 291 | 291 | — | 205 | 207 | — | |||||||||||||||||
1-4 Family residential properties | 3,040 | 3,844 | 125 | 3,494 | 4,204 | 6 | |||||||||||||||||
Multifamily residential properties | 7,425 | 7,425 | 11 | 3,947 | 4,075 | — | |||||||||||||||||
Commercial real estate | 5,688 | 6,021 | 29 | 7,087 | 7,686 | — | |||||||||||||||||
Loans secured by real estate | 16,710 | 18,188 | 165 | 14,960 | 16,399 | 6 | |||||||||||||||||
Agricultural loans | 834 | 1,087 | — | 1,388 | 1,411 | 660 | |||||||||||||||||
Commercial and industrial loans | 1,949 | 2,674 | 128 | 1,471 | 1,763 | 192 | |||||||||||||||||
Consumer loans | 295 | 305 | 2 | 419 | 424 | — | |||||||||||||||||
All other loans | — | — | — | — | — | — | |||||||||||||||||
Total loans | $ | 19,788 | $ | 22,254 | $ | 295 | $ | 18,238 | $ | 19,997 | $ | 858 |
For the three months ended | |||||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
Average Investment in Impaired Loans | Interest Income Recognized | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||
Construction and land development | $ | 267 | $ | — | $ | 231 | $ | — | |||||||
Agricultural real estate | 291 | — | 474 | — | |||||||||||
1-4 Family residential properties | 3,047 | 5 | 1,572 | 3 | |||||||||||
Multifamily residential properties | 8,017 | 80 | 535 | — | |||||||||||
Commercial real estate | 5,762 | 6 | 1,097 | 1 | |||||||||||
Loans secured by real estate | 17,384 | 91 | 3,909 | 4 | |||||||||||
Agricultural loans | 834 | — | 755 | — | |||||||||||
Commercial and industrial loans | 2,075 | 2 | 744 | 1 | |||||||||||
Consumer loans | 296 | — | 306 | — | |||||||||||
All other loans | — | — | 10 | — | |||||||||||
Total loans | $ | 20,589 | $ | 93 | $ | 5,724 | $ | 5 |
For the nine months ended | |||||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
Average Investment in Impaired Loans | Interest Income Recognized | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||
Construction and land development | $ | 98 | $ | — | $ | 231 | $ | — | |||||||
Agricultural real estate | 293 | — | 476 | — | |||||||||||
1-4 Family residential properties | 3,003 | 16 | 1,344 | 10 | |||||||||||
Multifamily residential properties | 10,839 | 229 | 539 | — | |||||||||||
Commercial real estate | 4,638 | 14 | 1,064 | 2 | |||||||||||
Loans secured by real estate | 18,871 | 259 | 3,654 | 12 | |||||||||||
Agricultural loans | 900 | — | 696 | — | |||||||||||
Commercial and industrial loans | 2,216 | 6 | 777 | 1 | |||||||||||
Consumer loans | 307 | — | 388 | — | |||||||||||
Total loans | $ | 22,294 | $ | 265 | $ | 5,515 | $ | 13 |
The amount of interest income recognized by the Company within the periods stated above was due to loans modified in troubled debt restructuringsrestructuring that remainedremain on accrual status. The balance of loans modified in troubled debt restructurings included in the impaired loans at September 30, 2017 stated above that were still accruing was
23
Non-Accrual Loans
The following table presents the Company’s recorded balanceamortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated for which no allowance was recorded as
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Nonaccrual |
|
| Total |
|
| Nonaccrual |
|
| Total |
| ||||
|
| Credit Loss |
|
| Nonaccrual |
|
| Credit Loss |
|
| Nonaccrual |
| ||||
Construction and land development |
| $ | 14 |
|
| $ | 14 |
|
| $ | 14 |
|
| $ | 14 |
|
Agricultural real estate |
|
| 1,246 |
|
|
| 1,246 |
|
|
| 1,258 |
|
|
| 1,258 |
|
1-4 family residential properties |
|
| 3,167 |
|
|
| 3,442 |
|
|
| 4,532 |
|
|
| 4,943 |
|
Multifamily residential properties |
|
| 1,162 |
|
|
| 1,162 |
|
|
| 672 |
|
|
| 672 |
|
Commercial real estate |
|
| 6,076 |
|
|
| 6,076 |
|
|
| 7,640 |
|
|
| 7,640 |
|
Loans secured by real estate |
|
| 11,665 |
|
|
| 11,940 |
|
|
| 14,116 |
|
|
| 14,527 |
|
Agricultural loans |
|
| 483 |
|
|
| 483 |
|
|
| 57 |
|
|
| 57 |
|
Commercial and industrial loans |
|
| 1,012 |
|
|
| 1,136 |
|
|
| 1,098 |
|
|
| 1,098 |
|
Consumer loans |
|
| 239 |
|
|
| 239 |
|
|
| 274 |
|
|
| 274 |
|
All other loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total loans |
| $ | 13,399 |
|
| $ | 13,798 |
|
| $ | 15,545 |
|
| $ | 15,956 |
|
September 30, 2017 | December 31, 2016 | ||||||
Construction and land development | $ | 266 | $ | 227 | |||
Agricultural real estate | 291 | 205 | |||||
1-4 Family residential properties | 2,630 | 2,890 | |||||
Multifamily residential properties | 2,208 | 528 | |||||
Commercial real estate | 5,341 | 4,971 | |||||
Loans secured by real estate | 10,736 | 8,821 | |||||
Agricultural loans | 834 | 1,388 | |||||
Commercial and industrial loans | 1,920 | 1,430 | |||||
Consumer loans | 294 | 414 | |||||
Total loans | $ | 13,784 | $ | 12,053 |
Interest income that would have been recorded under the original terms of such nonaccrual loans totaled
$Loan Modification Disclosures Pursuant to be credit-impaired ("PCI") in its business combination with First Clover Leaf during the third quarter of 2016. At acquisition, these loans evidenced deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of these loans is included in the consolidated balance sheet amounts for Loans. The Company had no PCI loans prior to the First Clover Leaf acquisition. The amount of these loans at September 30, 2017 and December 31, 2016 are as follows (in thousands):
September 30, 2017 | December 31, 2016 | ||||||
1-4 Family residential properties | $ | — | $ | 827 | |||
Multifamily residential properties | 3,387 | 3,419 | |||||
Commercial real estate | 2,085 | 3,816 | |||||
Loans secured by real estate | 5,472 | 8,062 | |||||
Commercial and industrial loans | 12 | 24 | |||||
Carrying amount | 5,484 | 8,086 | |||||
Allowance for loan losses | — | 14 | |||||
Carrying amount, net of allowance | $ | 5,484 | $ | 8,072 |
The following table presentsshows the Company’s recorded balanceamortized cost of troubled debt restructuringsloans at
Troubled debt restructurings: | September 30, 2017 | December 31, 2016 | |||||
Construction and land development | $ | — | $ | 227 | |||
1-4 Family residential properties | 843 | 1,753 | |||||
Multifamily residential properties | 5,217 | 3,419 | |||||
Commercial real estate | 671 | 4,125 | |||||
Loans secured by real estate | 6,731 | 9,524 | |||||
Agricultural loans | 828 | — | |||||
Commercial and industrial loans | 849 | 1,040 | |||||
Consumer loans | 210 | 325 | |||||
Total | $ | 8,618 | $ | 10,889 | |||
Performing troubled debt restructurings: | |||||||
1-4 Family residential properties | 410 | $ | 603 | ||||
Multifamily residential properties | 5,217 | 3,419 | |||||
Commercial real estate | 347 | 2,116 | |||||
Loans secured by real estate | 5,974 | 6,138 | |||||
Commercial and industrial loans | 29 | 41 | |||||
Consumer loans | 1 | 6 | |||||
Total | $ | 6,004 | $ | 6,185 |
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
| |||||
|
|
|
|
| Payment |
|
| Term |
|
| Interest |
| Class of |
| |||||
|
| Principal |
|
| Delay |
|
| Extension |
|
| Rate |
| Financing |
| |||||
|
| Forgiveness |
|
| Investment |
|
| Modifications |
|
| Reduction |
| Receivable |
| |||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Construction and land development |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| 0.00 | % |
Agricultural real estate |
|
| — |
|
|
| 347 |
|
|
| — |
|
|
| — |
|
| 0.09 | % |
1-4 family residential properties |
|
| — |
|
|
| 62 |
|
|
| 880 |
|
|
| — |
|
| 0.22 | % |
Multifamily residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
| 0.00 | % |
Commercial real estate |
|
| — |
|
|
| 826 |
|
|
| 91 |
|
|
| — |
|
| 0.05 | % |
Loans secured by real estate |
|
| — |
|
|
| 1,235 |
|
|
| 971 |
|
|
| — |
|
| 0.07 | % |
Agricultural loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
| 0.00 | % |
Commercial and industrial loans |
|
| — |
|
|
| 421 |
|
|
| 319 |
|
|
| — |
|
| 0.07 | % |
Consumer loans |
|
| — |
|
|
| 8 |
|
|
| 45 |
|
|
| — |
|
| 0.06 | % |
Other Loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
| 0.00 | % |
Total |
| $ | — |
|
| $ | 1,664 |
|
| $ | 1,335 |
|
| $ | — |
|
| 0.06 | % |
The Company closely monitors the performance of loans that have been modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presentsshows the performance of such loans that have been modified as TDRsin the last twelve months ended March 31, 2023.
|
| 30-59 |
|
| 60-89 |
|
| 90 Days or |
|
| Total Past |
| ||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Commercial real estate |
| $ | — |
|
| $ | 55 |
|
| $ | — |
|
| $ | 55 |
|
Loans secured by real estate |
|
| — |
|
|
| 55 |
|
|
| — |
|
|
| 55 |
|
Total loans |
| $ | — |
|
| $ | 55 |
|
| $ | — |
|
| $ | 55 |
|
24
The following table shows the financial effect of loan modifications during the ninecurrent quarter to borrowers experiencing financial difficulty for the three months endedSeptember 30, 2017 and 2016, as a result of various modified loan factors (in thousands): March 31, 2023.
|
| Weighted Average |
|
| Weighted Average |
| ||
|
| Interest Rate |
|
| Term Extension |
| ||
|
| Reduction |
|
| (in months) |
| ||
Commercial and industrial loans |
|
| 4.75 | % |
|
| 5.13 |
|
Consumer loans |
|
| 0.00 | % |
|
| 3.00 |
|
|
|
| 4.75 | % |
|
| 4.93 |
|
September 30, 2017 | September 30, 2016 | ||||||||||||||||
Number of Modifications | Recorded Investment | Type of Modifications | Number of Modifications | Recorded Investment | Type of Modifications | ||||||||||||
Construction and land development | — | $ | — | 1 | $ | 231 | (b)(c) | ||||||||||
1-4 Family residential properties | 1 | 17 | (c) | 1 | 47 | (c) | |||||||||||
Commercial real estate | — | — | 1 | 43 | (b)(c) | ||||||||||||
Loans secured by real estate | 1 | 17 | 3 | 321 | |||||||||||||
Agricultural loans | 4 | 828 | (b)(c)(d) | — | — | ||||||||||||
Commercial and industrial loans | 1 | 27 | (c) | 6 | 405 | (b)(c) | |||||||||||
Consumer Loans | — | — | 1 | 20 | (c) | ||||||||||||
Total | 6 | $ | 872 | 10 | $ | 746 |
A loan is considered to be in payment default once it is 90 days past due under the modified terms. There were no loans modified as troubled debt restructurings during the prior twelve months that experienced defaults for ninethree months ended September 30, 2017. March 31, 2023.
Troubled Debt Restructuring (TDR) Disclosures Prior to the Adoption of ASU 2022-02
There was onewere no loan and lease modifications classified as a TDR during the three months ended March 31, 2022. The classification between nonperforming and performing is determined at the time of modification. Modification programs focus on extending maturity dates or modifying payment patterns with most TDRs experiencing a combination of concessions. Modifications do not result in the contractual forgiveness of principal or interest. There were no modifications during the three months ended March 31, 2022 that resulted in an interest rate below market rate.
There were three loans modified as troubledtrouble debt restructuring during the prior twelve months that experienced defaults for the three months ended March 31, 2022. Default occurs when a loan is 90 days or more past due under the modified terms.
The following table shows the recorded investment of loans classified as troubled debt restructurings as of December 31, 2016.2022.
|
| December 31, 2022 |
| |
Performing TDRs |
| $ | 3,214 |
|
Nonperforming TDRs |
|
| 1,850 |
|
Total TDRs |
| $ | 5,064 |
|
Purchased Credit Deteriorated (PCD) Loans
The Company also held $35,000 of repossessed collateral, consisting of machinery and equipment,has acquired with foreclosed real estate. The recorded investment of consumer mortgage loans, secured by residential real estate properties for which formal foreclosure proceeds are in processthere was, $429,000 and $661,000 at September 30, 2017 and December 31, 2016, respectively.acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans at acquisition date is as follows (in thousands):
|
| 2022 |
| |
|
| Delta |
| |
Purchase price of purchase credit deteriorated loans at acquisition |
| $ | 18,796 |
|
Allowance for credit losses at acquisition |
|
| (863 | ) |
Non-credit discount/(premium) at acquisition |
|
| (523 | ) |
Fair value of purchased credit deteriorated loans at acquisition |
| $ | 17,410 |
|
|
|
|
|
Note 5 -- Goodwill and Intangible Assets
The Company has goodwill from business combinations, intangible assets from branch acquisitions, identifiable intangible assets assigned to core deposit relationships and customer lists of First Mid Wealth Management Company and First Mid Insurance. The following table presents gross carrying value and accumulated amortization by major intangible asset class as of September 30, 2017March 31, 2023 and December 31, 20162022 (in thousands):
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Gross Carrying |
|
| Accumulated |
|
| Gross Carrying |
|
| Accumulated |
| ||||
Goodwill not subject to amortization (effective 1/1/02) |
| $ | 144,172 |
|
| $ | 3,760 |
|
| $ | 144,172 |
|
| $ | 3,760 |
|
Intangibles from branch acquisition |
|
| 3,015 |
|
|
| 3,015 |
|
|
| 3,015 |
|
|
| 3,015 |
|
Core deposit intangibles |
|
| 45,355 |
|
|
| 29,481 |
|
|
| 45,355 |
|
|
| 28,432 |
|
Other intangibles |
|
| 20,782 |
|
|
| 9,007 |
|
|
| 20,782 |
|
|
| 8,551 |
|
| $ | 213,324 |
|
| $ | 45,263 |
|
| $ | 213,324 |
|
| $ | 43,758 |
|
25
September 30, 2017 | December 31, 2016 | |||||||||||
Gross Carrying Value | Accumulated Amortization | Gross Carrying Value | Accumulated Amortization | |||||||||
Goodwill not subject to amortization (effective 1/1/02) | $ | 63,910 | $ | 3,760 | $ | 61,551 | $ | 3,760 | ||||
Intangibles from branch acquisition | 3,015 | 3,015 | 3,015 | 3,015 | ||||||||
Core deposit intangibles | 19,862 | 11,053 | 19,862 | 9,644 | ||||||||
Other intangibles | 3,731 | 2,239 | 3,731 | 2,102 | ||||||||
$ | 90,518 | $ | 20,067 | $ | 88,159 | $ | 18,521 |
During the thirdfirst quarter of 2016,2022, goodwill of $16.8$28.6 million was provisionally recorded for the acquisition and merger of First Clover Leaf. GoodwillDelta Bancshares Company. This goodwill was subsequently adjusted to $19.1$28.2 million within the twelve month measurement period to reflect information collected through that period to record goodwill. The measurement period adjustment also increased other liabilities by $2 million and decreased other assets by $.3 million. The goodwill consists largelyproper tax treatment of the synergiesDelta assets and economies of scale expected from combining the operations of First Clover Leaf Bank with First Mid Bank.liabilities. All of thethis goodwill was assigned to the banking segmentunit of the Company. The Company expects this goodwill will not be deductible for tax purposes.
The following table provides a reconciliation of the purchase price paid for First Clover Leafthe acquisition of Delta and the amount of goodwill recorded (in thousands):
Unallocated purchase price |
|
|
| $ | 29,791 |
| |
Less purchase accounting adjustments: |
|
|
|
|
| ||
Fair value of securities | $ | (2,836 | ) |
|
|
| |
Fair value of loans, net |
| (3,399 | ) |
|
|
| |
Fair value of premises and equipment |
| 3,508 |
|
|
|
| |
Fair value of time deposits |
| (1,759 | ) |
|
|
| |
Fair value of FHLB advances |
| (75 | ) |
|
|
| |
Core deposit intangible |
| 5,920 |
|
|
|
| |
Other assets |
| (570 | ) |
|
|
| |
Other liabilities |
| 444 |
|
|
|
| |
|
|
|
|
| 1,233 |
| |
|
|
|
| $ | 28,558 |
| |
|
|
|
|
|
|
Purchase price (in excess of net book value) | $ | 8,741 | |||
Purchase accounting adjustments: | |||||
Fair value of securities | 737 | ||||
Fair value of loans, net | 3,475 | ||||
Fair value of OREO | 754 | ||||
Fair value of premises and equipment | (1,963 | ) | |||
Fair value of time deposits | 1,994 | ||||
Fair value of FHLB advances | 113 | ||||
Fair value of subordinated debentures | (731 | ) | |||
Core deposit intangible | (4,660 | ) | |||
Other assets | 10,683 | ||||
10,402 | |||||
Resulting goodwill from acquisition | $ | 19,143 |
The Company acquiredhas mortgage servicing rights valued at $1,069,000.acquired in previous acquisitions. The following table summarizes the activity pertaining to mortgage servicing rights included in intangible assets as of September 30, 2017March 31, 2023, March 31, 2022 and December 31, 20162022 (in thousands):
|
| March 31, 2023 |
|
| March 31, 2022 |
|
| December 31, 2022 |
| |||
Beginning balance |
| $ | 331 |
|
| $ | 420 |
|
| $ | 420 |
|
Adjustment to valuation reserve |
|
| — |
|
|
| 106 |
|
|
| 108 |
|
Mortgage servicing rights amortized |
|
| (17 | ) |
|
| (101 | ) |
|
| (200 | ) |
Interest only strip |
|
| (2 | ) |
|
| 7 |
|
|
| 3 |
|
Ending balance |
| $ | 312 |
|
| $ | 432 |
|
| $ | 331 |
|
September 30, 2017 | December 31, 2016 | ||||||
Beginning Balance | $ | 985 | $ | — | |||
Mortgage servicing rights acquired during period | — | 1,069 | |||||
Mortgage servicing rights capitalized | — | 14 | |||||
Mortgage servicing rights amortized | (105 | ) | (98 | ) | |||
Ending Balance | $ | 880 | $ | 985 |
Total amortization expense for the ninethree months ended September 30, 2017March 31, 2023 and 20162022 was as follows (in thousands):
|
| Three months ended March 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Core deposit intangibles |
| $ | 1,049 |
|
| $ | 989 |
|
Customer list intangibles |
|
| 456 |
|
|
| 432 |
|
Mortgage servicing rights |
|
| 17 |
|
|
| 101 |
|
|
| $ | 1,522 |
|
| $ | 1,522 |
|
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Core deposit intangibles | 466 | 395 | $ | 1,409 | $ | 1,161 | |||||||||
Other intangibles | 46 | 46 | 137 | 137 | |||||||||||
Mortgage servicing rights | 33 | 14 | 105 | 14 | |||||||||||
$ | 545 | $ | 455 | $ | 1,651 | $ | 1,312 |
Aggregate amortization expense for the current year and estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):
Aggregate amortization expense: |
|
|
| |
For period 01/01/23 - 03/31/23 |
| $ | 1,522 |
|
Estimated amortization expense: |
|
|
| |
For period 04/01/23 - 12/31/23 |
|
| 5,862 |
|
For year ended 12/31/24 |
|
| 5,371 |
|
For year ended 12/31/25 |
|
| 4,736 |
|
For year ended 12/31/26 |
|
| 3,835 |
|
For year ended 12/31/27 |
|
| 3,254 |
|
Aggregate amortization expense: | |||
For period 01/01/17-09/30/17 | $ | 1,651 | |
Estimated amortization expense: | |||
For period 10/01/17-12/31/17 | 501 | ||
For year ended 12/31/18 | 1,954 | ||
For year ended 12/31/19 | 1,778 | ||
For year ended 12/31/20 | 1,576 | ||
For year ended 12/31/21 | 1,304 | ||
For year ended 12/31/22 | 1,195 |
In accordance with the provisions of SFAS No. 142,
“Goodwill and Other Intangible Assets,” codified within ASC 350, the Company performed testing of goodwill for impairment as of September 30,Note 6 -- Repurchase Agreements and Other Borrowings
Securities sold under agreements to repurchase were $116.4$228.7 million at September 30, 2017, a decreaseMarch 31, 2023, an increase of $69.4$7.3 million from $185.8 $221.4
26
million at December 31, 2016.2022. The decreaseincrease during the first ninethree months of 20172023 was primarily due to decreases in balances of customers due to changes in business cash flow needs for their businesses.needs. All of the transactions have overnight maturities with a weighted average rate of 0.09%2.83%.
The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral pledged by the Company would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest), and attempt collection on the amount of collateral value in excess of the repurchase agreement fair value.
Collateral pledged by class for repurchase agreements are as follows (in thousands):
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
US Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 57,723 |
|
| $ | 47,775 |
|
Mortgage-backed securities: GSE: residential |
|
| 170,941 |
|
|
| 173,639 |
|
Total |
| $ | 228,664 |
|
| $ | 221,414 |
|
|
|
|
|
|
|
|
September 30, 2017 | December 31, 2016 | |||||
US Treasury securities and obligations of U.S. government corporations & agencies | $ | 88,435 | $ | 100,526 | ||
Obligations of states and political subdivisions | — | 1,173 | ||||
Mortgage-backed securities: GSE: residential | 27,925 | 84,064 | ||||
Total | $ | 116,360 | $ | 185,763 |
FHLB borrowings, increased to $87were $594.7 million and $464.7 million at September 30, 2017 compared to $40 millionMarch 31, 2023 and December 31, 2016.2022, respectively. At September 30, 2017March 31, 2023 the advances were as follows:
Advance |
|
| Term (in years) |
| Interest Rate |
| Maturity Date | |
$ | 110,000,000 |
|
| overnight |
| 4.86% |
| April 1, 2023 |
| 5,000,000 |
|
| 4.0 |
| 2.44% |
| May 30, 2023 |
| 5,000,000 |
|
| 1.0 |
| 2.00% |
| May 31, 2023 |
| 25,000,000 |
|
| 9 months |
| 4.34% |
| June 30, 2023 |
| 5,000,000 |
|
| 3.5 |
| 1.51% |
| July 31, 2023 |
| 5,000,000 |
|
| 3.5 |
| 0.77% |
| September 11, 2023 |
| 25,000,000 |
|
| 1.0 |
| 4.81% |
| November 10, 2023 |
| 25,000,000 |
|
| 1.5 |
| 4.69% |
| May 10, 2024 |
| 25,000,000 |
|
| 2.0 |
| 4.59% |
| November 8, 2024 |
| 10,000,000 |
|
| 5.0 |
| 1.45% |
| December 31, 2024 |
| 5,000,000 |
|
| 5.0 |
| 0.91% |
| March 10, 2025 |
| 4,746,475 |
|
| 10.0 |
| 2.64% |
| December 23, 2025 |
| 50,000,000 |
|
| 4.0 |
| 2.98% |
| December 8, 2027 |
| 50,000,000 |
|
| 4.0 |
| 3.49% |
| December 8, 2027 |
| 50,000,000 |
|
| 4.0 |
| 3.28% |
| December 8, 2027 |
| 25,000,000 |
|
| 5.0 |
| 3.56% |
| March 10, 2028 |
| 25,000,000 |
|
| 5.0 |
| 3.35% |
| March 13, 2028 |
| 25,000,000 |
|
| 5.0 |
| 3.47% |
| March 13, 2028 |
| 5,000,000 |
|
| 10.0 |
| 1.15% |
| October 3, 2029 |
| 5,000,000 |
|
| 10.0 |
| 1.12% |
| October 3, 2029 |
| 10,000,000 |
|
| 10.0 |
| 1.39% |
| December 31, 2029 |
| 50,000,000 |
|
| 10.0 |
| 2.77% |
| December 13, 2032 |
| 25,000,000 |
|
| 10.0 |
| 2.60% |
| March 14, 2033 |
| 25,000,000 |
|
| 10.0 |
| 2.40% |
| March 15, 2033 |
|
|
|
|
|
|
|
|
27
Note 7 -- Fair Value of Assets and Liabilities
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:
Level 1 Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
Level 2 Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in active markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Following is a description of the inputs and valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
Available-for-Sale Securities.
The fair value of available-for-sale securities is determined by various valuationFair value determinations for Level 3 measurements of securities are the responsibility of the Treasury function of the Company. The Company contracts with a pricing specialist to generate fair value estimates on a monthly basis. The Treasury function of the Company challenges the reasonableness of the assumptions used and reviews the methodology to ensure the estimated fair value complies with accounting standards generally accepted in the United States, analyzes the changes in fair value and compares these changes to internally developed expectations and monitors these changes for appropriateness.
Derivatives. The trust preferred securities are collateralized debt obligation securities that are backed by trust preferred securities issued by banks, thrifts, and insurance companies. Thefair value of derivatives is based on models using observable market for these securities at
28
The following table presents the Company’s assets and liabilities that are measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of
|
| Fair Value Measurements Using |
| |||||||||||||
|
|
|
|
| Quoted Prices in |
|
| Significant |
|
| Significant |
| ||||
|
| Fair Value |
|
| (Level 1) |
|
| (Level 2) |
|
| (Level 3) |
| ||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 223,545 |
|
| $ | — |
|
| $ | 223,545 |
|
| $ | — |
|
Obligations of states and political subdivisions |
|
| 284,997 |
|
|
| — |
|
|
| 284,997 |
|
|
| — |
|
Mortgage-backed securities |
|
| 624,272 |
|
|
| — |
|
|
| 624,272 |
|
|
| — |
|
Other securities |
|
| 79,884 |
|
|
| — |
|
|
| 69,874 |
|
|
| 10,010 |
|
Total available-for-sale securities |
|
| 1,212,698 |
|
|
| — |
|
|
| 1,202,688 |
|
|
| 10,010 |
|
Equity securities |
|
| 362 |
|
|
| 362 |
|
|
| — |
|
|
| — |
|
Derivative assets: interest rate swaps |
|
| 3,353 |
|
|
| — |
|
|
| 3,353 |
|
|
| — |
|
Total assets |
| $ | 1,216,413 |
|
| $ | 362 |
|
| $ | 1,206,041 |
|
| $ | 10,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities: interest rate swaps |
| $ | 2,525 |
|
| $ | — |
|
| $ | 2,525 |
|
| $ | — |
|
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 220,527 |
|
| $ | — |
|
| $ | 220,527 |
|
| $ | — |
|
Obligations of states and political subdivisions |
|
| 287,698 |
|
|
| — |
|
|
| 287,698 |
|
|
| — |
|
Mortgage-backed securities |
|
| 627,880 |
|
|
| — |
|
|
| 627,880 |
|
|
| — |
|
Other securities |
|
| 82,880 |
|
|
| — |
|
|
| 73,630 |
|
|
| 9,250 |
|
Total available-for-sale securities |
|
| 1,218,985 |
|
|
| — |
|
|
| 1,209,735 |
|
|
| 9,250 |
|
Equity securities |
|
| 311 |
|
|
| 311 |
|
|
| — |
|
|
| — |
|
Derivative assets: interest rate swaps |
|
| 4,253 |
|
|
| — |
|
|
| 4,253 |
|
|
| — |
|
Total assets |
| $ | 1,223,549 |
|
| $ | 311 |
|
| $ | 1,213,988 |
|
| $ | 9,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities: interest rate swaps |
| $ | 3,100 |
|
| $ | — |
|
| $ | 3,100 |
|
| $ | — |
|
29
Fair Value Measurements Using | |||||||||||||||
Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
September 30, 2017 | |||||||||||||||
Available-for-sale securities: | |||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 126,401 | $ | — | $ | 126,401 | $ | — | |||||||
Obligations of states and political subdivisions | 172,526 | — | 172,526 | — | |||||||||||
Mortgage-backed securities | 315,357 | — | 315,357 | — | |||||||||||
Trust preferred securities | 2,701 | — | — | 2,701 | |||||||||||
Other securities | 4,219 | 175 | 4,044 | — | |||||||||||
Total available-for-sale securities | $ | 621,204 | $ | 175 | $ | 618,328 | $ | 2,701 | |||||||
December 31, 2016 | |||||||||||||||
Available-for-sale securities: | |||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 136,324 | $ | — | $ | 136,324 | $ | — | |||||||
Obligations of states and political subdivisions | 162,705 | — | 162,705 | — | |||||||||||
Mortgage-backed securities | 314,991 | — | 314,991 | — | |||||||||||
Trust preferred securities | 1,652 | — | — | 1,652 | |||||||||||
Other securities | 4,176 | 144 | 4,032 | — | |||||||||||
Total available-for-sale securities | $ | 619,848 | $ | 144 | $ | 618,052 | $ | 1,652 |
The change in fair value of assets measured on a recurring basis using significant unobservable inputs (Level 3) for the three and
|
| Three months ended March 31, 2023 |
| |||||||||
|
| Obligation of State and Political Subdivisions |
|
| Other |
|
| Total |
| |||
Beginning balance |
| $ | — |
|
| $ | 10,000 |
|
| $ | 10,000 |
|
Transfers into Level 3 |
|
| — |
|
|
| 10 |
|
|
| 10 |
|
Transfers out of Level 3 |
|
| — |
|
|
| — |
|
|
| — |
|
Total gains or losses: |
|
|
|
|
|
|
|
|
| |||
Included in net income |
|
| — |
|
|
| — |
|
|
| — |
|
Included in other comprehensive income (loss) |
|
| — |
|
|
| — |
|
|
| — |
|
Purchases, issuances, sales and settlements: |
|
|
|
|
|
|
|
|
| |||
Purchases |
|
| — |
|
|
| — |
|
|
| — |
|
Issuances |
|
| — |
|
|
| — |
|
|
| — |
|
Sales |
|
| — |
|
|
| — |
|
|
| — |
|
Settlements |
|
| — |
|
|
| — |
|
|
| — |
|
Ending balance |
| $ | — |
|
| $ | 10,010 |
|
| $ | 10,010 |
|
Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets and liabilities still held at the reporting date |
| $ | — |
|
| $ | — |
|
| $ | — |
|
|
|
|
|
|
|
|
|
|
| |||
|
| Three months ended March 31, 2022 |
| |||||||||
|
| Obligation of State and Political Subdivisions |
|
| Other |
|
| Total |
| |||
Beginning balance |
| $ | 99 |
|
| $ | — |
|
| $ | 99 |
|
Transfers into Level 3 |
|
| — |
|
|
| — |
|
|
| — |
|
Transfers out of Level 3 |
|
| — |
|
|
| — |
|
|
| — |
|
Total gains or losses: |
|
|
|
|
|
|
|
|
| |||
Included in net income |
|
| — |
|
|
| — |
|
|
| — |
|
Included in other comprehensive income (loss) |
|
| — |
|
|
| — |
|
|
| — |
|
Purchases, issuances, sales and settlements: |
|
|
|
|
|
|
|
|
| |||
Purchases |
|
| — |
|
|
| — |
|
|
| — |
|
Issuances |
|
| — |
|
|
| — |
|
|
| — |
|
Sales |
|
| — |
|
|
| — |
|
|
| — |
|
Settlements |
|
| (99 | ) |
|
| — |
|
|
| (99 | ) |
Ending balance |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets and liabilities still held at the reporting date |
| $ | — |
|
| $ | — |
|
| $ | — |
|
30
Trust Preferred Securities | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | |||||||||||||
Beginning balance | $ | 2,424 | $ | 1,746 | $ | 1,652 | $ | 1,906 | ||||||||
Transfers into Level 3 | — | — | — | — | ||||||||||||
Transfers out of Level 3 | — | — | — | — | ||||||||||||
Total gains or losses: | ||||||||||||||||
Included in net income | — | — | — | — | ||||||||||||
Included in other comprehensive income (loss) | 318 | (66 | ) | 1,166 | (190 | ) | ||||||||||
Purchases, issuances, sales and settlements: | ||||||||||||||||
Purchases | — | — | — | — | ||||||||||||
Issuances | — | — | — | — | ||||||||||||
Sales | — | — | — | — | ||||||||||||
Settlements | (41 | ) | (19 | ) | (117 | ) | (55 | ) | ||||||||
Ending balance | $ | 2,701 | $ | 1,661 | $ | 2,701 | $ | 1,661 | ||||||||
Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets and liabilities still held at the reporting date | $ | — | $ | — | $ | — | $ | — |
Following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
Collateral Dependent Loans. Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for determining the amount of impairment and estimating fair value include using the fair value of the collateral for collateral dependent loans.
If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. ImpairedIndividually evaluated loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.
Management establishes a specific allowance for impairedindividually evaluated loans that have an estimated fair value that is below the carrying value. The total carrying amount of loans for which a change in specific allowance has occurred as of
When there is little prospect of collecting principal or interest, loans, or portions of loans, may be charged-off to the allowance for loancredit losses. Losses are recognized in the period an obligation becomes uncollectible. The recognition of a loss does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off the loan even though partial recovery may be affected in the future.
Foreclosed Assets Held For Sale.
Other real estate owned acquired through loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. The adjustment at the time of foreclosure is recorded through the allowance forMortgage Servicing Rights. As of March 31, 2023, mortgage servicing rights had a carrying value of $0.3 million and a fair value of $0.5 million resulting in a valuation reserve of $0.
The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at
|
| Fair Value Measurements Using |
| |||||||||||||
|
|
|
|
| Quoted Prices in |
|
| Significant |
|
| Significant |
| ||||
|
| Fair Value |
|
| (Level 1) |
|
| (Level 2) |
|
| (Level 3) |
| ||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Collateral dependent loans |
| $ | 1,158 |
|
| $ | — |
|
| $ | — |
|
| $ | 1,158 |
|
Foreclosed assets held for sale |
|
| 151 |
|
|
| — |
|
|
| — |
|
|
| 151 |
|
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Collateral dependent loans |
| $ | 2,548 |
|
| $ | — |
|
| $ | — |
|
| $ | 2,548 |
|
Foreclosed assets held for sale |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
Fair Value Measurements Using | |||||||||||||||
Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
September 30, 2017 | |||||||||||||||
Impaired loans (collateral dependent) | $ | 6,793 | $ | — | $ | — | $ | 6,793 | |||||||
Foreclosed assets held for sale | 307 | — | — | 307 | |||||||||||
December 31, 2016 | |||||||||||||||
Impaired loans (collateral dependent) | $ | 6,938 | $ | — | $ | — | $ | 6,938 | |||||||
Foreclosed assets held for sale | 173 | — | — | 173 |
Sensitivity of Significant Unobservable Inputs
The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements other than goodwill at June 30, 2017March 31, 2023 and December 31, 2016 (in thousands).2022.
March 31, 2023 |
| Fair Value |
|
| Valuation |
| Unobservable Inputs |
| Range |
| Weighted Average | |
Collateral dependent loans |
| $ | 1,158 |
|
| Third party |
| Discount to reflect realizable value |
| 0% - 40% |
| 20% |
Foreclosed assets held for sale |
|
| 151 |
|
| Third party |
| Discount to reflect realizable value less estimated selling costs |
| 0% - 40% |
| 35% |
December 31, 2022 |
| Fair Value |
|
| Valuation |
| Unobservable Inputs |
| Range |
| Weighted Average | |
Collateral dependent loans |
| $ | 2,548 |
|
| Third party |
| Discount to reflect realizable value |
| 0% - 40% |
| 20% |
32
September 30, 2017 | Fair Value | Valuation Technique | Unobservable Inputs | Range (Weighted Average) | |||||||||||
Trust Preferred Securities | $ | 2,701 | Discounted cash flow | Discount rate | 13.3% | ||||||||||
Constant prepayment rate (1) | 1.3% | ||||||||||||||
Cumulative projected prepayments | 21.9% | ||||||||||||||
Probability of default | 0.6% | ||||||||||||||
Projected cures given deferral | 0.0% | ||||||||||||||
Loss severity | 97.7% | ||||||||||||||
Impaired loans (collateral dependent) | $ | 6,793 | Third party valuations | Discount to reflect realizable value | 0 | % | - | 40% | ( | 20% | ) | ||||
Foreclosed assets held for sale | $ | 307 | Third party valuations | Discount to reflect realizable value less estimated selling costs | 0 | % | - | 40% | ( | 35% | ) |
December 31, 2016 | Fair Value | Valuation Technique | Unobservable Inputs | Range (Weighted Average) | |||||||||||
Trust Preferred Securities | $ | 1,652 | Discounted cash flow | Discount rate | 13.6% | ||||||||||
Constant prepayment rate (1) | 1.3% | ||||||||||||||
Cumulative projected prepayments | 22.4% | ||||||||||||||
Probability of default | 0.5% | ||||||||||||||
Projected cures given deferral | 0.0% | ||||||||||||||
Loss severity | 97.6% | ||||||||||||||
Impaired loans (collateral dependent) | $ | 6,938 | Third party valuations | Discount to reflect realizable value | 0 | % | - | 40% | ( | 20% | ) | ||||
Foreclosed assets held for sale | $ | 173 | Third party valuations | Discount to reflect realizable value less estimated selling costs | 0 | % | - | 40% | ( | 35% | ) |
The following tables present estimated fair values of the Company’s financial instruments at
|
| Carrying |
|
| Fair |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
| |||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and due from banks |
| $ | 161,236 |
|
| $ | 161,236 |
|
| $ | 161,236 |
|
| $ | — |
|
| $ | — |
|
Federal funds sold |
|
| 7,898 |
|
|
| 7,898 |
|
|
| 7,898 |
|
|
| — |
|
|
| — |
|
Certificates of deposit investments |
|
| 1,715 |
|
|
| 1,715 |
|
|
| — |
|
|
| 1,715 |
|
|
| — |
|
Available-for-sale securities |
|
| 1,212,698 |
|
|
| 1,212,698 |
|
|
| — |
|
|
| 1,202,698 |
|
|
| 10,000 |
|
Held-to-maturity securities |
|
| 2,979 |
|
|
| 2,979 |
|
|
| 2,979 |
|
|
| — |
|
|
| — |
|
Equity securities |
|
| 362 |
|
|
| 362 |
|
|
| 362 |
|
|
| — |
|
|
| — |
|
Loans held for sale |
|
| 999 |
|
|
| 999 |
|
|
| — |
|
|
| 999 |
|
|
| — |
|
Loans net of allowance for credit losses |
|
| 4,701,409 |
|
|
| 4,497,336 |
|
|
| — |
|
|
| — |
|
|
| 4,497,336 |
|
Interest receivable |
|
| 28,729 |
|
|
| 28,729 |
|
|
| — |
|
|
| 28,729 |
|
|
| — |
|
Federal Reserve Bank stock |
|
| 17,050 |
|
|
| 17,050 |
|
|
| — |
|
|
| 17,050 |
|
|
| — |
|
Federal Home Loan Bank stock |
|
| 23,365 |
|
|
| 23,365 |
|
|
| — |
|
|
| 23,365 |
|
|
| — |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
| $ | 5,030,778 |
|
| $ | 5,024,415 |
|
| $ | — |
|
| $ | 4,200,115 |
|
| $ | 824,300 |
|
Securities sold under agreements to repurchase |
|
| 228,664 |
|
|
| 228,486 |
|
|
| — |
|
|
| 228,486 |
|
|
| — |
|
Interest payable |
|
| 4,732 |
|
|
| 4,732 |
|
|
| — |
|
|
| 4,732 |
|
|
| — |
|
Federal Home Loan Bank borrowings |
|
| 595,021 |
|
|
| 591,398 |
|
|
| — |
|
|
| 591,398 |
|
|
| — |
|
Subordinated debt, net |
|
| 94,593 |
|
|
| 89,944 |
|
|
| — |
|
|
| 89,944 |
|
|
| — |
|
Junior subordinated debentures, net |
|
| 19,406 |
|
|
| 17,186 |
|
|
| — |
|
|
| 17,186 |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and due from banks |
| $ | 144,806 |
|
| $ | 144,806 |
|
| $ | 144,806 |
|
| $ | — |
|
| $ | — |
|
Federal funds sold |
|
| 7,627 |
|
|
| 7,627 |
|
|
| 7,627 |
|
|
| — |
|
|
| — |
|
Certificates of deposit investments |
|
| 1,470 |
|
|
| 1,470 |
|
|
| — |
|
|
| 1,470 |
|
|
| — |
|
Available-for-sale securities |
|
| 1,218,986 |
|
|
| 1,218,986 |
|
|
| — |
|
|
| 1,209,736 |
|
|
| 9,250 |
|
Held-to-maturity securities |
|
| 2,953 |
|
|
| 2,953 |
|
|
| 2,953 |
|
|
| — |
|
|
| — |
|
Equity securities |
|
| 311 |
|
|
| 311 |
|
|
| 311 |
|
|
| — |
|
|
| — |
|
Loans held for sale |
|
| 338 |
|
|
| 338 |
|
|
| — |
|
|
| 338 |
|
|
| — |
|
Loans net of allowance for credit losses |
|
| 4,766,780 |
|
|
| 4,460,661 |
|
|
| — |
|
|
| — |
|
|
| 4,460,661 |
|
Interest receivable |
|
| 28,357 |
|
|
| 28,357 |
|
|
| — |
|
|
| 28,357 |
|
|
| — |
|
Federal Reserve Bank stock |
|
| 17,050 |
|
|
| 17,050 |
|
|
| — |
|
|
| 17,050 |
|
|
| — |
|
Federal Home Loan Bank stock |
|
| 18,440 |
|
|
| 18,440 |
|
|
| — |
|
|
| 18,440 |
|
|
| — |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
| $ | 5,257,001 |
|
| $ | 5,257,748 |
|
| $ | — |
|
| $ | 4,550,222 |
|
| $ | 707,526 |
|
Federal funds purchased |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Securities sold under agreements to repurchase |
|
| 221,414 |
|
|
| 221,260 |
|
|
| — |
|
|
| 221,260 |
|
|
| — |
|
Interest payable |
|
| 3,346 |
|
|
| 3,346 |
|
|
| — |
|
|
| 3,346 |
|
|
| — |
|
Federal Home Loan Bank borrowings |
|
| 465,071 |
|
|
| 459,327 |
|
|
| — |
|
|
| 459,327 |
|
|
| — |
|
Other borrowings |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Subordinated debt, net |
|
| 94,553 |
|
|
| 87,977 |
|
|
| — |
|
|
| 87,977 |
|
|
| — |
|
Junior subordinated debentures, net |
|
| 19,364 |
|
|
| 17,164 |
|
|
| — |
|
|
| 17,164 |
|
|
| — |
|
Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
September 30, 2017 | |||||||||||||||||||
Financial Assets | |||||||||||||||||||
Cash and due from banks | $ | 69,153 | $ | 69,153 | $ | 69,153 | $ | — | $ | — | |||||||||
Federal funds sold | 490 | 490 | 490 | — | — | ||||||||||||||
Certificates of deposit investments | 1,685 | 1,708 | — | 1,708 | — | ||||||||||||||
Available-for-sale securities | 621,204 | 621,204 | 175 | 618,328 | 2,701 | ||||||||||||||
Held-to-maturity securities | 69,306 | 69,137 | — | 69,137 | — | ||||||||||||||
Loans held for sale | 2,079 | 2,079 | — | 2,079 | — | ||||||||||||||
Loans net of allowance for loan losses | 1,846,894 | 1,842,343 | — | — | 1,842,343 | ||||||||||||||
Interest receivable | 10,876 | 10,876 | — | 10,876 | — | ||||||||||||||
Federal Reserve Bank stock | 5,160 | 5,160 | — | 5,160 | — | ||||||||||||||
Federal Home Loan Bank stock | 3,302 | 3,302 | — | 3,302 | — | ||||||||||||||
Financial Liabilities | |||||||||||||||||||
Deposits | $ | 2,217,477 | $ | 2,217,528 | $ | — | $ | 1,897,161 | $ | 320,367 | |||||||||
Securities sold under agreements to repurchase | 116,360 | 116,348 | — | 116,348 | — | ||||||||||||||
Interest payable | 552 | 552 | — | 552 | — | ||||||||||||||
Federal Home Loan Bank borrowings | 87,052 | 87,396 | — | 87,396 | — | ||||||||||||||
Other borrowings | 31,250 | 31,250 | 20,000 | 11,250 | — | ||||||||||||||
Junior subordinated debentures | 23,980 | 17,640 | — | 17,640 | — |
33
Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
December 31, 2016 | |||||||||||||||||||
Financial Assets | |||||||||||||||||||
Cash and due from banks | $ | 137,002 | $ | 137,002 | $ | 137,002 | $ | — | $ | — | |||||||||
Federal funds sold | 38,900 | 38,900 | 38,900 | — | — | ||||||||||||||
Certificates of deposit investments | 14,643 | 14,651 | — | 14,651 | — | ||||||||||||||
Available-for-sale securities | 619,848 | 619,848 | 144 | 618,052 | 1,652 | ||||||||||||||
Held-to-maturity securities | 74,231 | 73,096 | — | 73,096 | — | ||||||||||||||
Loans held for sale | 1,175 | 1,175 | — | 1,175 | — | ||||||||||||||
Loans net of allowance for loan losses | 1,808,064 | 1,795,764 | — | — | 1,795,764 | ||||||||||||||
Interest receivable | 10,553 | 10,553 | — | 10,553 | — | ||||||||||||||
Federal Reserve Bank stock | 3,949 | 3,949 | — | 3,949 | — | ||||||||||||||
Federal Home Loan Bank stock | 4,389 | 4,389 | — | 4,389 | — | ||||||||||||||
Financial Liabilities | |||||||||||||||||||
Deposits | $ | 2,329,887 | $ | 2,331,725 | $ | — | $ | 1,976,806 | $ | 354,919 | |||||||||
Securities sold under agreements to repurchase | 185,763 | 185,766 | — | 185,766 | — | ||||||||||||||
Interest payable | 535 | 535 | — | 535 | — | ||||||||||||||
Federal Home Loan Bank borrowings | 40,094 | 40,318 | — | 40,318 | — | ||||||||||||||
Other borrowings | 18,063 | 18,063 | — | 18,063 | — | ||||||||||||||
Junior subordinated debentures | 23,917 | 17,068 | — | 17,068 | — |
Note 8 --– Business Combinations
On April 26, 2016,July 28, 2021, the Company and Brock Sub LLC, a newly formed Delaware limited liability company and wholly-owned subsidiary of the Company (“Delta Merger Sub”), entered into an Agreement and Plan of Merger (the "Merger Agreement"“Delta Merger Agreement”) with First Clover Leaf Financial Corp.,Delta Bancshares Company, a MarylandMissouri corporation ("First Clover Leaf"(“Delta”), pursuant to which, amongstamong other things, the Company agreed to acquire 100%100% of the issued and outstanding shares of First Clover LeafDelta pursuant to a business combination whereby First Clover Leaf would mergeDelta merged with and into Delta Merger Sub, whereupon the Company, with the Companyseparate corporate existence of Delta ceased and Delta Merger Sub continued as the surviving entitycompany and a wholly-owned subsidiary of First Mid (the "Merger"“Delta Merger”).
Subject to the terms and conditions of the Delta Merger Agreement, at the effective time of the Delta Merger, 25%each share of the shares of First Clover Leaf common stock, par value $10.00 per share, of Delta issued and outstanding immediately prior to the effective time of the Delta Merger (other than shares held in treasury by Delta) converted into and became the right to receive $12.87cash and shares of common stock, par value $4.00 per share, for an approximate aggregate total of $22,545,000, and 75% of the Company and cash in lieu of fractional shares, less any applicable taxes required to be withheld, and subject to certain potential adjustments. On an aggregate basis, the total consideration paid by the Company at the closing of the Delta Merger to Delta’s shareholders and option holders was approximately $15.15 million in cash and 2,292,270shares of First Clover LeafCompany common stock. Delta’s outstanding stock issuedoptions vested upon consummation of the Delta Merger, and all outstanding immediatelyDelta options that were unexercised prior to the effective time of the Delta Merger converted into the right to receive 0.495 shares of the Company’s common stock, par value $4.00 per share, for an approximate aggregate total of 2,600,616 shares of the Company’s common stock. Cash in lieu of fractional shares of Company common stock were issued in connection with the Merger.
The acquisition was accounted for under the acquisition method of accounting in accordance with ASC 805, “
Business Combinations ("ASC 805"),” and accordingly the assets and liabilities were recorded at their estimated fair values
|
| Acquired |
|
| Fair Value |
|
| As Recorded by |
| |||
(In thousands) |
| Book Value |
|
| Adjustments |
|
| Jefferson Bank |
| |||
Assets |
|
|
|
|
|
|
|
|
| |||
Cash and due from banks |
| $ | 82,473 |
|
| $ | — |
|
| $ | 82,473 |
|
Investment securities |
|
| 184,959 |
|
|
| (2,836 | ) |
|
| 182,123 |
|
Loans |
|
| 426,433 |
|
|
| (7,924 | ) |
|
| 418,509 |
|
Allowance for credit losses |
|
| (5,388 | ) |
|
| 4,525 |
|
|
| (863 | ) |
Premises and equipment |
|
| 5,522 |
|
|
| 3,508 |
|
|
| 9,030 |
|
Goodwill |
|
| 14 |
|
|
| 28,544 |
|
|
| 28,558 |
|
Core deposit intangible |
|
| — |
|
|
| 5,920 |
|
|
| 5,920 |
|
Bank owned life insurance |
|
| 15,822 |
|
|
|
|
|
| 15,822 |
| |
Right of use asset |
|
| — |
|
|
| 717 |
|
|
| 717 |
|
Other assets |
|
| 9,061 |
|
|
| (1,287 | ) |
|
| 7,774 |
|
Total assets acquired |
| $ | 718,896 |
|
| $ | 31,167 |
|
| $ | 750,063 |
|
|
|
|
|
|
|
|
|
|
| |||
Liabilities |
|
|
|
|
|
|
|
|
| |||
Deposits |
| $ | 558,619 |
|
| $ | 1,759 |
|
| $ | 560,378 |
|
Securities sold under agreements to repurchase |
|
| 35,523 |
|
|
| — |
|
|
| 35,523 |
|
FHLB advances |
|
| 45,000 |
|
|
| 75 |
|
|
| 45,075 |
|
Lease liability |
|
| — |
|
|
| 717 |
|
|
| 717 |
|
Other liabilities |
|
| 2,209 |
|
|
| (1,161 | ) |
|
| 1,048 |
|
Total liabilities assumed |
|
| 641,351 |
|
|
| 1,390 |
|
|
| 642,741 |
|
Net assets acquired |
| $ | 77,545 |
|
| $ | 29,777 |
|
| $ | 107,322 |
|
|
|
|
|
|
|
|
|
|
| |||
Consideration paid |
|
|
|
|
|
|
|
|
| |||
Cash |
|
|
|
|
|
|
| $ | 15,150 |
| ||
Common stock |
|
|
|
|
|
|
|
| 92,172 |
| ||
|
|
|
|
|
|
|
| $ | 107,322 |
| ||
|
|
|
|
|
|
|
|
|
|
34
Acquired Book Value | Fair Value Adjustments | As Recorded by First Clover Leaf Bank | |||||||
Assets | |||||||||
Cash | $ | 59,320 | $ | — | $ | 59,320 | |||
Investment Securities | 109,911 | (737 | ) | 109,174 | |||||
Loans | 448,668 | (10,403 | ) | 438,265 | |||||
Allowance for loan losses | (6,928 | ) | 6,928 | — | |||||
Other real estate owned | 2,741 | (754 | ) | 1,987 | |||||
Premises and equipment | 9,618 | 1,963 | 11,581 | ||||||
Goodwill | 11,385 | 7,758 | 19,143 | ||||||
Core deposit intangible | 99 | 4,561 | 4,660 | ||||||
Other assets | 23,974 | 2,875 | 26,849 | ||||||
Total assets acquired | $ | 658,788 | $ | 12,191 | $ | 670,979 | |||
Liabilities and Stockholders' Equity | |||||||||
Deposits | $ | 534,692 | $ | 1,994 | $ | 536,686 | |||
Securities sold under agreements to repurchase | 23,263 | — | 23,263 | ||||||
FHLB advances | 15,000 | 113 | 15,113 | ||||||
Subordinated debentures | 4,000 | (731 | ) | 3,269 | |||||
Other liabilities | 2,103 | 2,074 | 4,177 | ||||||
Total liabilities assumed | 579,058 | 3,450 | 582,508 | ||||||
Net assets acquired | $ | 79,730 | $ | 8,741 | $ | 88,471 | |||
Consideration Paid | |||||||||
Cash | $ | 22,545 | |||||||
Common stock | 65,926 | ||||||||
Total consideration paid | $ | 88,471 |
The Company has recognized approximately $3,302,000,$2.6 million, pre-tax, of acquisition costs for the First Clover Leaf acquisition of which $1,962,000Delta Merger. Of this amount, $2.1 million was recorded for 2017.recognized during 2022. These costs are included in salaries and benefits, legal and professional and other expense. Of the $10.4$7.9 million difference between the fair value and acquired value of the purchasedadjustment to loans, approximately $8.4$8.2 million is being accreted to interest income over the remaining term of the loans. The remaining $300,000 was the elimination of deferred fees and unearned discounts previously recorded by Jefferson Bank. The Company also recorded approximately $863,000 directly to the allowance for credit losses for loans identified as PCD. Of the $426 million of loans acquired, approximately $18.8 million was identified as PCD.
The differences between fair value and acquired value of the assumed time deposits of $1.99$1.8 million ofand the assumed FHLB advances of $113,000 and of the assumed subordinated debentures of $(731,000)$75,000, are being amortized to interest expense over the remaining life of the liabilities. The core deposit intangible asset, with a fair value of $4.7$5.9 million, will beis being amortized on an accelerated basis over its estimated life of 10 years.
The following unaudited pro forma condensed combined financial information presents the results of operations of the Company, including the effects of the purchase accounting adjustments and acquisition expenses, had the First Clover Leaf acquisitionDelta Merger taken place at the beginning of the period (dollars in thousands)thousands, except per share data):
|
| Three months ended |
| |
|
| March 31, 2022 |
| |
|
|
|
| |
Net interest income |
| $ | 44,200 |
|
Provision for loan losses |
|
| 2,952 |
|
Non-interest income |
|
| 21,088 |
|
Non-interest expense |
|
| 40,575 |
|
Income before taxes |
|
| 21,761 |
|
Income tax expense |
|
| 4,797 |
|
Net income |
| $ | 16,964 |
|
|
|
|
| |
Earnings per share |
|
|
| |
Basic |
| $ | 0.88 |
|
Diluted |
|
| 0.88 |
|
|
|
|
| |
Basic weighted average shares o/s |
|
| 19,295,860 |
|
Diluted weighted average shares o/s |
|
| 19,358,457 |
|
Note 9 -- Leases
Effective January 1, 2019, the Company adopted ASU 2016-02, Leases (Topic 842). As of March 31, 2023, substantially all the Company's leases are operating leases for real estate property for bank branches, ATM locations, and office space.
These leases are generally for periods of 1 to 25 years with various renewal options. The Company elected the optional transition method permitted by Topic 842. Under this method, the Company recognizes and measures leases that exist at the application date and prior comparative periods are not adjusted. In addition, the Company elected the package of practical expedients:
Three months ended | Nine months ended | |||||
September 30, | September 30, | |||||
2016 | 2016 | |||||
Net interest income | $ | 21,255 | $ | 63,727 | ||
Provision for loan losses | 1,363 | 2,209 | ||||
Non-interest income | 7,322 | 21,640 | ||||
Non-interest expense | 20,039 | 57,145 | ||||
Income before income taxes | 7,175 | 26,013 | ||||
Income tax expense | 2,481 | 9,079 | ||||
Net income | $ | 4,694 | $ | 16,934 | ||
Earnings per share | ||||||
Basic | $ | 0.45 | $ | 1.72 | ||
Diluted | $ | 0.45 | $ | 1.68 | ||
Basic weighted average shares outstanding | 10,497,072 | 9,372,547 | ||||
Diluted weighted average shares outstanding | 10,504,046 | 10,057,398 |
The unaudited pro forma condensed combined financial statementsCompany has also elected the practical expedient, which may be elected separately or in conjunction with the package noted above, to use hindsight in determining the lease term and in assessing the right-of-use assets. This expedient must be applied consistently to all leases. Lastly, the Company has elected to use the practical expedient to include both lease and non-lease components as a single component and account for it as a lease. In addition, the Company has elected to not include short-term leases (i.e. leases with terms of twelve months or less) or equipment leases (primarily copiers) deemed immaterial, on the consolidated balance sheets.
For leases in effect at January 1, 2019 and for leases commencing thereafter, the Company recognizes a lease liability and a right-of-use asset, based on the present value of lease payments over the lease term. The discount rate used in determining present value was the Company's incremental borrowing rate which is the FHLB fixed advance rate based on the remaining lease term as of January 1, 2019, or the commencement date for leases subsequently entered into.
35
The following table contains supplemental balance sheet information related to leases (dollars in thousands):
|
| March 31, 2023 |
|
| March 31, 2022 |
|
| December 31, 2022 |
| |||
Operating lease right-of-use assets |
| $ | 15,092 |
|
| $ | 15,242 |
|
| $ | 15,774 |
|
Operating lease liabilities |
|
| 15,353 |
|
|
| 15,458 |
|
|
| 16,035 |
|
Weighted-average remaining lease term (in years) |
|
| 5.6 |
|
|
| 6.9 |
|
|
| 5.8 |
|
Weighted-average discount rate |
|
| 2.68 | % |
|
| 2.67 | % |
|
| 2.67 | % |
Certain of the Company's leases contain options to renew the lease; however, not all renewal options are included in the calculation of lease liabilities as they are not reasonably certain to be exercised. The Company's leases do not reflectcontain residual value guarantees or material variable lease payments. The Company does not have any anticipatedother material restrictions or covenants imposed by leases that would impact the Company's ability to pay dividends or cause the Company to incur additional financial obligations.
Maturities of lease liabilities are as follows (in thousands):
Year ending December 31, |
|
|
| |
2023 |
| $ | 2,282 |
|
2024 |
|
| 2,610 |
|
2025 |
|
| 2,178 |
|
2026 |
|
| 2,067 |
|
2027 |
|
| 3,557 |
|
Thereafter |
|
| 4,488 |
|
Total lease payments |
|
| 17,182 |
|
Less imputed interest |
|
| (1,829 | ) |
Total lease liability |
| $ | 15,353 |
|
The components of lease expense for the three months ended March 31, 2023 and 2022 were as follows (in thousands):
|
| Three months ended March 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Operating lease cost |
| $ | 753 |
|
| $ | 629 |
|
Short-term lease cost |
|
| 30 |
|
|
| 27 |
|
Variable lease cost |
|
| 223 |
|
|
| 266 |
|
Total lease cost |
|
| 1,006 |
|
|
| 922 |
|
Income from subleases |
|
| (94 | ) |
|
| (100 | ) |
Net lease cost |
| $ | 912 |
|
| $ | 822 |
|
As the Company elected not to separate lease and non-lease components, the variable lease cost savingsprimarily represents variable payment such as common area maintenance and revenue enhancements. Accordingly,copier expense. The Company does not have any material sub-lease agreements. Cash paid for amounts included in the pro forma resultsmeasurement of operationslease liabilities was (in thousands):
|
| March 31, 2023 |
|
| March 31, 2022 |
| ||
Operating cash flows from operating leases |
| $ | 781 |
|
| $ | 722 |
|
Note 10 – Derivatives
The Company utilizes an interest rate swap, designated as a fair value hedge, to mitigate the risk of changing interest rates on the fair value of a fixed rate commercial real estate loan. For derivative instruments that are designed and qualify as a fair value hedge, the gain or loss on the derivative instrument, as well as the offsetting loss or gain in the hedged asset attributable to the hedged risk, is recognized in current earnings.
36
Derivatives Designated as Hedging Instruments
The following table provides the outstanding notional balances and fair values of outstanding derivatives designated as hedging instruments as of March 31, 2023 and December 31, 2022 (in thousands):
|
| Balance |
| Weighted |
| Notional |
|
| Estimated |
| ||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
| ||
Fair value hedges: |
|
|
|
|
|
|
|
|
|
| ||
Interest rate swap agreements |
| Other liabilities |
| 6.1 |
| $ | 13,384 |
|
| $ | (2,525 | ) |
|
|
|
|
|
|
|
|
|
|
| ||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
| ||
Fair value hedges: |
|
|
|
|
|
|
|
|
|
| ||
Interest rate swap agreements |
| Other liabilities |
| 6.3 |
| $ | 13,448 |
|
| $ | (3,100 | ) |
The effects of the Company as of and afterfair value hedges on the First Clover Leaf business combination may not be indicative of the results that actually would have occurred if the combination had been in effectCompany's income statement during the periods presented orthree months ended March 31, 2023 and 2022 were as follows (in thousands):
|
|
|
| Three months ended March 31, |
| |||||
Derivative |
| Location of Gain (Loss) on Derivatives |
| 2023 |
|
| 2022 |
| ||
Interest rate swap agreements |
| Interest income on loans |
| $ | (325 | ) |
| $ | (785 | ) |
|
|
|
| Three months ended March 31, |
| |||||
Derivative |
| Location of Gain (Loss) on Hedged Items |
| 2023 |
|
| 2022 |
| ||
Interest rate swap agreements |
| Interest income on loans |
| $ | 325 |
|
| $ | 785 |
|
As of March 31, 2023, the results that may be attainedfollowing amounts were recorded on the consolidated balance sheet related to cumulative basis adjustment for fair value hedges (in thousands):
Line Item in the Balance Sheet in Which |
| Carrying Amount of the |
|
| Cumulative Amount of Fair Value Hedging |
| ||
Loans |
| $ | 12,556 |
|
| $ | (828 | ) |
Derivatives Not Designated as Hedging Instruments
The following amounts represent the notional amounts and gross fair value of derivative contracts not designated as hedging instruments outstanding during the three months ended March 31, 2023 (dollars in the future.
March 31, 2023 |
| Balance |
| Weighted |
| Notional |
|
| Estimated |
| ||
Interest rate swap agreements |
| Other assets |
| 4.8 |
| $ | 38,579 |
|
| $ | 3,353 |
|
Interest rate swap agreements |
| Other liabilities |
| 4.8 |
|
| 38,579 |
|
|
| (3,353 | ) |
37
ITEM 2. �� MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended to provide a better understanding of the consolidated financial condition and results of operations of the Company and its subsidiaries as of, and for the
three months ended March 31, 2023 andForward-Looking Statements
This reportdocument may contain certain forward-looking statements about First Mid and Blackhawk, such as discussions of the Company’sFirst Mid’s and Blackhawk’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated expenses and planned schedules. The CompanyFirst Mid intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the Company,First Mid and Blackhawk, are identified by use of the words “believe,” ”expect,“expect,” ”intend,“intend,” ”anticipate,“anticipate,” ”estimate,“estimate,” ”project,“project,” or similar expressions. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties, including, those described in Item 1A-“Risk Factors”among other things, the possibility that any of the anticipated benefits of the proposed transactions between First Mid and Blackhawk will not be realized or will not be realized within the expected time period; the risk that integration of the operations of Blackhawk with First Mid will be materially delayed or will be more costly or difficult than expected; the inability to complete the proposed transactions due to the failure to satisfy conditions to completion of the proposed transactions, including failure to obtain the required regulatory, shareholder and other sectionsapprovals; the failure of the Company’s Annual Reportproposed transactions to close for any other reason; the effect of the announcement of the proposed transactions on Form 10-Kcustomer relationships and operating results; the Company’s other filings withpossibility that the SEC, andproposed transactions may be more expensive to complete than anticipated, including as a result of unexpected factors or events; changes in interest rates,rates; general economic conditions and those in the Company’s market area, legislative/areas of First Mid and Blackhawk; legislative and/or regulatory changes,changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board,Board; the quality or composition of theFirst Mid’s and Blackhawk’s loan or investment portfolios and the valuation of thethose investment portfolio, the Company’s success in raising capital and effecting and integrating acquisitions,portfolios; demand for loan products,products; deposit flows,flows; competition, demand for financial services in the Company’s market areaareas of First Mid and Blackhawk; accounting principles, policies and guidelines. Furthermore, forward-lookingguidelines; and the impact of the global COVID-19 pandemic on First Mid’s or Blackhawk’s businesses, the ability to complete the proposed transactions or any of the other foregoing risks. Additional information concerning First Mid, including additional factors and risks that could materially affect First Mid’s financial results, are included in First Mid’s filings with the SEC, including its Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the SEC, we do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise. Further information concerning the Company and its business, including a discussion of these and additional factors that could materially affect the Company’s financial results, is included in the Company’s
Overview
This overview of management’s discussion and analysis highlights selected information in this document and may not contain all of the information that is important to you. For a more complete understanding of trends, events, commitments, uncertainties, liquidity, capital resources, and critical accounting estimates which have an impact on the Company’s financial condition and results of operations you should carefully read this entire document.
Net income was
The following table shows the Company’s annualized performance ratios for the
Nine months ended | Year ended | |||||||
September 30, 2017 | September 30, 2016 | December 31, 2016 | ||||||
Return on average assets | 1.04 | % | 0.92 | % | 0.94 | % | ||
Return on average common equity | 9.96 | % | 9.34 | % | 9.30 | % | ||
Average equity to average assets | 10.42 | % | 10.10 | % | 10.12 | % |
| Three months ended |
|
| Year ended |
| ||||||
| March 31, 2023 |
|
| March 31, 2022 |
|
| December 31, 2022 |
| |||
Return on average assets |
| 1.15 | % |
|
| 1.05 | % |
|
| 1.11 | % |
Return on average common equity |
| 12.11 | % |
|
| 9.95 | % |
|
| 11.38 | % |
Average equity to average assets |
| 9.47 | % |
|
| 10.56 | % |
|
| 9.77 | % |
Total assets were
38
Net interest margin, on a tax equivalent basis, defined as net interest income divided by average interest-earning assets, was
Total non-interest income of $23.1$22.5 million increased $3.1$1.4 million or 15.6%6.6% from $20.0 million for the same period last year. Insurance commissions were $342,000 higher than last year primarily due to growth in senior care policies underwritten through the Illiana Insurance Agency branch of First Mid Insurance. Electronic Services revenues were $410,000 greater than last year and deposit service charges increased by $183,000 primarily due to the addition of First Clover Leaf.
Total non-interest expense of $41.6 million increased to $29.7$1.2 million compared to $23.3or 2.9% from $40.4 million for the same period last year. Occupancy expenses have alsoThe increased to $9.4 million from $8.4 million for the first nine months of last yearwas primarily due to variable costs tied to the additional locationsincreased revenues, inflationary impacts, and expenses from First Clover Leaf.
Following is a summary of the factors that contributed to the changes in net income (in thousands):
Change in Net Income 2017 versus 2016 | |||||||
Three months ended September 30, | Nine months ended September 30, | ||||||
Net interest income | $ | 5,250 | $ | 19,918 | |||
Provision for loan losses | (408 | ) | (3,124 | ) | |||
Other income, including securities transactions | 763 | 3,125 | |||||
Other expenses | (2,592 | ) | (10,435 | ) | |||
Income taxes | (726 | ) | (2,468 | ) | |||
Increase in net income | $ | 2,287 | $ | 7,016 |
|
| Change in |
| |
|
| 2023 versus 2022 |
| |
|
| Three months ended |
| |
|
| March 31, 2023 |
| |
Net interest income |
| $ | (331 | ) |
Provision for credit losses |
|
| 3,769 |
|
Other income, including securities transactions |
|
| 1,391 |
|
Other expenses |
|
| (1,189 | ) |
Income taxes |
|
| (1,076 | ) |
Increase (decrease) in net income |
| $ | 2,564 |
|
Credit quality is an area of importance to the Company. Total nonperforming loans were $19.8$15.2 million at September 30, 2017,March 31, 2023, compared to $15.8$22.5 million at September 30, 2016March 31, 2022 and $18.2$19.2 million at December 31, 2016.2022. See the discussion under the heading “Loan Quality and Allowance for Loan Losses” for a detailed explanation of these balances. Repossessed asset balances totaled $2.3$4.1 million at September 30, 2017March 31, 2023 compared to $2.1$4.8 million at September 30, 2016March 31, 2022 and $2$4.4 million at December 31, 2016. 2022.
The Company’s provision for loancredit losses for the ninethree months ended September 30, 2017March 31, 2023 and 20162022 was $5,051,000($0.8) million and $1,927,000,$3.0 million, respectively. The provision expense during the first three months of 2022 included recording an initial provision for credit losses for Jefferson Bank of $2.0 million. Total loans past due 30 days or more were 0.77%0.21% of loans at September 30, 2017March 31, 2023 compared to 0.38%0.53% at September 30, 2016,March 31, 2022, and 0.45%0.24% of loans at December 31, 2016. At September 30, 2017, the composition of the loan portfolio remained similar to the same period last year.2022. Loans secured by both commercial and residential real estate comprised approximately 65.6%69.1% of the loan portfolio as of September 30, 2017March 31, 2023 and 66.6%68.8% as of December 31, 2016.
The Company’s capital position remains strong, and the Company has consistently maintained regulatory capital ratios above the “well-capitalized” standards. The Company’s Tier 1 capital to risk weighted assets ratio calculated under the regulatory risk-based capital requirements at
39
On March 27, 2020, the federal banking regulatory agencies, issued an interim final rule which provided an option to delay the estimated impact on regulatory capital of ASU 2016-13, which was effective January 1, 2020. The initial impact of adoption of ASU 2016-13, as well as 25% of the quarterly increases in the allowance for credit losses subsequent to adoption of ASU 2016-13 ("CECL adjustments"), was be delayed for two years. The cumulative amount of these adjustments is being phased out of the regulatory capital calculation over a three-year period, with 75% of the adjustments included in 2022, 50% of the adjustments included in 2023 and 25% of the adjustments included in 2024. After five years, the temporary delay of ASU 2016-13 adoption will be fully reversed. The Company has elected this option.
The Company’s liquidity position remains sufficient to fund operations and meet the requirements of borrowers, depositors, and creditors. The Company maintains various sources of liquidity to fund its cash needs. See the discussion under the heading “Liquidity” for a full listing of sources and anticipated significant contractual obligations.
The Company’s liquidity position remains sufficient to fund operations and meet the requirements of borrowers, depositors, and creditors. The Company maintains various sources of liquidity to fund its cash needs. See the discussion under the heading “Liquidity” for a full listing of sources and anticipated significant contractual obligations.
The Company enters into financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include lines of credit, letters of credit and other commitments to extend credit. The total outstanding commitments at
Federal Deposit Insurance Corporation Insurance Coverage.
AsThe Company expensed $582,000$0.5 million and $758,000$0.4 million for thisthe assessment during the first
Critical Accounting Policies and Use of Significant Estimates
The Company has established various accounting policies that govern the application of U.S. generally accepted accounting principles in the preparation of the Company’s consolidated financial statements. The significant accounting policies of the Company are described in the footnotes to the consolidated financial statements included in the Company’s
Investment in Debt and Equity Securities.
The Company classifies its investments in debt and equity securities as either held-to-maturity or available-for-sale in accordance with Statement of Financial Accounting Standards (SFAS) No. 115, “Accounting for Certain Investments in Debt and Equity Securities,”which was codified into ASC 320. Securities classified as held-to-maturity are recorded atIf the estimated value of investments is less than the cost or amortized cost, the Company evaluates whether an event or change in circumstances has occurred that may have a significant adverse effect on the fair value of the investment. If such an event or change has occurred and the Company determines that the impairment is other-than-temporary, a further determination is made as to the portion of impairment that is related to credit loss. The impairment of the investment that is related to the credit loss is expensed in the period in which the event or change occurred. The remainder of the impairment is recorded in other comprehensive income (loss).
Loans. Loans are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase discounts and premiums, fair value hedge accounting adjustments and deferred loan fees and costs. Accrued interest is reported separately and is included in interest receivable in the consolidated balance sheets.
Allowance for Credit Losses - Loans. The Company believes the allowance for credit losses for loans is the critical accounting policy that requires the most significant judgments and assumptions used in the preparation of its consolidated financial statements.
40
The allowance for credit losses for loans represents the best estimate of losses inherent in the existing loan portfolio. An estimate of potential losses inherent in the loan portfolio are determined and an allowance for those losses is established by considering factors including historical loss rates, expected cash flows and estimated collateral values. In assessing these factors, the Company uses relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts.
To determine the allowance, the loan portfolio is segmented based on similar risk characteristics. The allowance for credit losses is estimated using a discounted cash flow (DCF) methodology. The DCF projects future cash flows over the life of the loan portfolio. Probability of default (PD) and loss given default (LGD) are key components in calculating expected losses in this model. The PD is forecasted using a regression model that determines the likelihood of default with a forward-looking forecast of unemployment rates. The LGD is the percentage of defaulted loans that is ultimately charged off. The allowance is calculated as the net present value of the expected cash flows less the amortized cost basis of the loans. Prior to 2022, the allowance for credit losses was measured on a collective (pool) basis for non-individually evaluated loans with similar risk characteristics. Historical credit loss experience provided the basis for the estimate of expected credit losses. Adjustments to expected losses are made using qualitative factors for relevant to each loan segment including merger & acquisition activity, economic conditions, changes in policies, procedures & underwriting, and concentrations. In addition, a forecast, using reasonable and supportable future conditions, is prepared that is used to estimate expected changes to existing and historical conditions in the current period.
The Company estimates the appropriate level of allowance for credit losses for individually evaluated loans by evaluating them separately. A specific allowance is assigned to an impaired loan when expected cash flows or collateral are less than the carrying amount of the loan.
Allowance for Credit Losses - Off-Balance Sheet Credit Exposures. The Company estimates expected credit losses over the contractual period that the Company is exposed to credit risk via a contractual obligation to extend credit, unless the obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit exposures is included in other liabilities in the consolidated balance sheets.
Other Real Estate Owned. Other real estate owned acquired through loan foreclosure is initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. The adjustment at the time of foreclosure is recorded through the allowance for loan losses. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined that fair value temporarily declines subsequent to foreclosure, a valuation allowance is recorded through noninterest expense.
Operating costs associated with the assets after acquisition are also recorded as noninterest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and posted to other noninterest expense.
Mortgage Servicing Rights. The Company has elected to record mortgage servicing rights under the amortization method. Using this method, servicing rights are amortized in proportion to and over the period of estimated net servicing income.
Impairment is recognized through a valuation reserve, to the extent that fair value is less than the carrying amount of the servicing assets. Fair value in excess of the carrying amount of servicing assets is not recognized.
Deferred Income Tax Assets/Liabilities.
The Company’s net deferred income tax asset arises from differences in the dates that items of income and expense enterAdditionally, the Company reviews its uncertain tax positions annually under FASB Interpretation No. 48 (FIN No. 48), “
Accounting for Uncertainty in Income Taxes,” codified within ASC 740. An uncertain tax position is recognized as a benefit only if it is "more likely than not" that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount41
Impairment of Goodwill and Intangible Assets.
Core deposit and customer relationships, which are intangible assets with a finite life, are recorded on the Company’s consolidated balance sheets. These intangible assets were capitalized as a result of past acquisitions and are being amortized over their estimated useful lives of up to 15 years. Core deposit intangible assets, with finite lives will be tested for impairment when changes in events or circumstances indicate that its carrying amount may not be recoverable. Core deposit intangible assets were tested for impairment as of September 30,As a result of the Company’s acquisition activity, goodwill, an intangible asset with an indefinite life, is reflected on the consolidated balance sheets. Goodwill is evaluated for impairment annually, unless there are factors present that indicate a potential impairment, in which case, the goodwill impairment test is performed more frequently than annually.
Fair Value Measurements.
The fair value of a financial instrument is defined as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. The Company estimates the fair value of a financial instrument using a variety of valuation methods. Where financial instruments are actively traded and have quoted market prices, quoted market prices are used for fair value. When the financial instruments are not actively traded, other observable market inputs, such as quoted prices of securities with similar characteristics, may be used, if available, to determine fair value. When observable market prices do not exist, the Company estimates fair value. The Company’s valuation methods consider factors such as liquidity and concentration concerns. Other factors such as model assumptions, market dislocations, and unexpected correlations can affect estimates of fair value. Imprecision in estimating these factors can impact the amount of revenue or loss recorded.SFAS No. 157, “
Fair Value Measurements”, which was codified into ASC 820, establishes a framework for measuring the fair value of financial instruments that considers the attributes specific to particular assets or liabilities and establishes a three-level hierarchy for determining fair value based on the transparency of inputs to each valuation as of the fair value measurement date.The three levels are defined as follows:
At the end of each quarter, the Company assesses the valuation hierarchy for each asset or liability measured. From time to time, assets or liabilities may be transferred within hierarchy levels due to changes in availability of observable market inputs to measure fair value at the measurement date. Transfers into or out of hierarchy levels are based upon the fair value at the beginning of the reporting period. A more detailed description of the fair values measured at each level of the fair value hierarchy can be found in Note 7 – Fair Value of Assets and Liabilities.
Results of Consolidated Operations
Net Interest Income
The largest source of revenue for the Company is net interest income. Net interest income represents the difference between total interest income earned on earning assets and total interest expense paid on interest-bearing liabilities. The amount of interest income is dependent upon many factors, including the volume and mix of earning assets, the general level of interest rates and the dynamics of changes in interest rates. The cost of funds necessary to support earning assets varies with the volume and mix of interest-bearing liabilities and the rates paid to attract and retain such funds.
Net interest income is the excess of interest received from earning assets over interest paid on interest-bearing liabilities. For analytical purposes, net interest income is presented on a full tax equivalent ("TE") basis in the table that follows. The federal statutory rate in effect of 21% for 2023 and 2022 was used. The TE analysis portrays the income tax benefits associated with the tax-exempt assets. The year-to-date net yield on interest-earning assets excluding the TE adjustments of $755,000 and $770,000 for 2023 and 2022, respectively were 2.89% and 3.03% at March 31, 2023 and 2022, respectively.
42
The Company’s average balances, fully tax equivalent interest income and interest expense, and rates earned or paid for major balance sheet categories are set forth for the three and nine months ended
|
| Three months ended March 31, 2023 |
|
| Three months ended March 31, 2022 |
| ||||||||||||||||||
|
| Average |
|
|
|
|
| Average |
|
| Average |
|
|
|
|
| Average |
| ||||||
|
| Balance |
|
| Interest |
|
| Rate |
|
| Balance |
|
| Interest |
|
| Rate |
| ||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest-bearing deposits with other financial institutions |
| $ | 15,688 |
|
| $ | 209 |
|
|
| 5.40 | % |
| $ | 135,176 |
|
| $ | 55 |
|
|
| 0.16 | % |
Federal funds sold |
|
| 7,753 |
|
|
| 85 |
|
|
| 4.44 | % |
|
| 3,714 |
|
|
| 1 |
|
|
| 0.13 | % |
Certificates of deposit |
|
| 1,789 |
|
|
| 14 |
|
|
| 3.09 | % |
|
| 2,238 |
|
|
| 11 |
|
|
| 2.04 | % |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Taxable |
|
| 957,951 |
|
|
| 5,163 |
|
|
| 2.16 | % |
|
| 1,111,109 |
|
|
| 4,905 |
|
|
| 1.77 | % |
Tax-exempt (1) |
|
| 280,828 |
|
|
| 2,486 |
|
|
| 3.54 | % |
|
| 382,909 |
|
|
| 2,867 |
|
|
| 2.99 | % |
Loans net of unearned income (TE) (2) |
|
| 4,788,255 |
|
|
| 56,469 |
|
|
| 4.78 | % |
|
| 4,182,606 |
|
|
| 40,076 |
|
|
| 3.88 | % |
Total earning assets |
|
| 6,052,264 |
|
|
| 64,426 |
|
|
| 4.32 | % |
|
| 5,817,752 |
|
|
| 47,915 |
|
|
| 3.33 | % |
Cash and due from banks |
|
| 135,145 |
|
|
|
|
|
|
|
|
| 114,257 |
|
|
|
|
|
|
| ||||
Premises and equipment |
|
| 90,345 |
|
|
|
|
|
|
|
|
| 83,883 |
|
|
|
|
|
|
| ||||
Other assets |
|
| 475,022 |
|
|
|
|
|
|
|
|
| 367,966 |
|
|
|
|
|
|
| ||||
Allowance for loan losses |
|
| (59,558 | ) |
|
|
|
|
|
|
|
| (58,462 | ) |
|
|
|
|
|
| ||||
Total assets |
| $ | 6,693,218 |
|
|
|
|
|
|
|
| $ | 6,325,396 |
|
|
|
|
|
|
| ||||
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Demand deposits |
| $ | 2,504,073 |
|
| $ | 9,655 |
|
|
| 1.56 | % |
| $ | 2,610,573 |
|
| $ | 1,321 |
|
|
| 0.21 | % |
Savings deposits |
|
| 640,347 |
|
|
| 191 |
|
|
| 0.12 | % |
|
| 658,038 |
|
|
| 119 |
|
|
| 0.07 | % |
Time deposits |
|
| 699,328 |
|
|
| 2,921 |
|
|
| 1.69 | % |
|
| 615,142 |
|
|
| 708 |
|
|
| 0.47 | % |
Total interest-bearing deposits |
|
| 3,843,748 |
|
|
| 12,767 |
|
|
| 1.35 | % |
|
| 3,883,753 |
|
|
| 2,148 |
|
|
| 0.22 | % |
Securities sold under agreements to repurchase |
|
| 231,012 |
|
|
| 1,463 |
|
|
| 2.57 | % |
|
| 173,491 |
|
|
| 67 |
|
|
| 0.16 | % |
FHLB advances |
|
| 540,156 |
|
|
| 4,874 |
|
|
| 3.66 | % |
|
| 115,852 |
|
|
| 276 |
|
|
| 0.97 | % |
Federal funds purchased |
|
| 778 |
|
|
| 9 |
|
|
| 4.69 | % |
|
| 44 |
|
|
| — |
|
|
| — | % |
Subordinated debt |
|
| 94,567 |
|
|
| 987 |
|
|
| 4.23 | % |
|
| 94,413 |
|
|
| 986 |
|
|
| 4.24 | % |
Junior subordinated debentures |
|
| 19,385 |
|
|
| 379 |
|
|
| 7.93 | % |
|
| 19,210 |
|
|
| 146 |
|
|
| 3.08 | % |
Other debt |
|
| — |
|
|
| — |
|
|
| — | % |
|
| — |
|
|
| — |
|
|
| — | % |
Total borrowings |
|
| 885,898 |
|
|
| 7,712 |
|
|
| 3.53 | % |
|
| 403,010 |
|
|
| 1,475 |
|
|
| 1.48 | % |
Total interest-bearing liabilities |
|
| 4,729,646 |
|
|
| 20,479 |
|
|
| 1.76 | % |
|
| 4,286,763 |
|
|
| 3,623 |
|
|
| 0.34 | % |
Non interest-bearing demand deposits |
|
| 1,273,527 |
|
|
|
|
|
| 1.38 | % |
|
| 1,329,554 |
|
|
|
|
|
| 0.26 | % | ||
Other liabilities |
|
| 56,456 |
|
|
|
|
|
|
|
|
| 41,345 |
|
|
|
|
|
|
| ||||
Stockholders' equity |
|
| 633,589 |
|
|
|
|
|
|
|
|
| 667,734 |
|
|
|
|
|
|
| ||||
Total liabilities and equity |
| $ | 6,693,218 |
|
|
|
|
|
|
|
| $ | 6,325,396 |
|
|
|
|
|
|
| ||||
Net interest income |
|
|
|
| $ | 43,947 |
|
|
|
|
|
|
|
| $ | 44,292 |
|
|
|
| ||||
Net interest spread |
|
|
|
|
|
|
|
| 2.56 | % |
|
|
|
|
|
|
|
| 2.99 | % | ||||
Impact of non interest-bearing funds |
|
|
|
|
|
|
|
| 0.38 | % |
|
|
|
|
|
|
|
| 0.08 | % | ||||
TE net yield on interest-earning assets |
|
|
|
|
|
|
|
| 2.94 | % |
|
|
|
|
|
|
|
| 3.07 | % |
Three months ended September 30, 2017 | Three months ended September 30, 2016 | ||||||||||||||||||||
Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||
ASSETS | |||||||||||||||||||||
Interest-bearing deposits with other financial institutions | $ | 11,265 | $ | 40 | 1.44 | % | $ | 9,662 | $ | 15 | 0.62 | % | |||||||||
Federal funds sold | 490 | 1 | 0.83 | % | 6,718 | 7 | 0.41 | % | |||||||||||||
Certificates of deposit investments | 1,685 | 9 | 2.17 | % | 29,490 | 78 | 1.05 | % | |||||||||||||
Investment securities | |||||||||||||||||||||
Taxable | 579,025 | 2,984 | 2.06 | % | 522,841 | 2,304 | 1.76 | % | |||||||||||||
Tax-exempt (1) | 172,617 | 1,195 | 2.77 | % | 119,986 | 925 | 3.08 | % | |||||||||||||
Loans (2) | 1,840,570 | 20,385 | 4.49 | % | 1,445,774 | 15,294 | 4.21 | % | |||||||||||||
Total earning assets | 2,605,652 | 24,614 | 3.83 | % | 2,134,471 | 18,623 | 3.47 | % | |||||||||||||
Cash and due from banks | 52,458 | 47,417 | |||||||||||||||||||
Premises and equipment | 38,877 | 32,249 | |||||||||||||||||||
Other assets | 140,768 | 100,546 | |||||||||||||||||||
Allowance for loan losses | (18,595 | ) | (15,520 | ) | |||||||||||||||||
Total assets | $ | 2,819,160 | $ | 2,299,163 | |||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||
Interest-bearing deposits | |||||||||||||||||||||
Demand deposits | $ | 1,131,699 | $ | 500 | 0.18 | % | $ | 851,425 | $ | 217 | 0.10 | % | |||||||||
Savings deposits | 366,541 | 119 | 0.13 | % | 338,583 | 112 | 0.13 | % | |||||||||||||
Time deposits | 325,070 | 409 | 0.51 | % | 294,598 | 294 | 0.40 | % | |||||||||||||
Securities sold under agreements to repurchase | 135,327 | 51 | 0.15 | % | 130,999 | 23 | 0.07 | % | |||||||||||||
FHLB advances | 73,051 | 283 | 1.57 | % | 51,453 | 150 | 1.16 | % | |||||||||||||
Fed Funds Purchased | 9,467 | 37 | 1.59 | % | 5,914 | 12 | 0.81 | % | |||||||||||||
Junior subordinated debt | 23,966 | 236 | 3.99 | % | 21,437 | 162 | 3.01 | % | |||||||||||||
Other debt | 12,177 | 106 | 3.53 | % | 4,728 | 30 | 2.50 | % | |||||||||||||
Total interest-bearing liabilities | 2,077,298 | 1,741 | 0.34 | % | 1,699,137 | 1,000 | 0.23 | % | |||||||||||||
Non interest-bearing demand deposits | 425,077 | 357,160 | |||||||||||||||||||
Other liabilities | 11,472 | 7,502 | |||||||||||||||||||
Stockholders' equity | 305,313 | 235,364 | |||||||||||||||||||
Total liabilities & equity | $ | 2,819,160 | $ | 2,299,163 | |||||||||||||||||
Net interest income | $ | 22,873 | $ | 17,623 | |||||||||||||||||
Net interest spread | 3.49 | % | 3.24 | % | |||||||||||||||||
Impact of non-interest bearing funds | 0.06 | % | 0.05 | % | |||||||||||||||||
Net yield on interest- earning assets | 3.55 | % | 3.29 | % | |||||||||||||||||
(1) The tax-exempt income is not recorded on a tax equivalent basis. (2) Nonaccrual loans and loans held for sale are included in the average balances. Balances are net of unaccreted discount related to loans acquired. |
Nine months ended September 30, 2017 | Nine months ended September 30, 2016 | ||||||||||||||||||||
Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||
Assets | |||||||||||||||||||||
Interest-bearing deposits with other financial institutions | $ | 30,200 | $ | 217 | 0.96 | % | $ | 30,618 | $ | 125 | 0.54 | % | |||||||||
Federal funds sold | 11,901 | 62 | 0.69 | % | 2,582 | 8 | 0.42 | % | |||||||||||||
Certificates of deposit investments | 3,867 | 41 | 1.42 | % | 31,166 | 234 | 1.00 | % | |||||||||||||
Investment securities: | |||||||||||||||||||||
Taxable | 579,444 | 8,999 | 2.07 | % | 513,562 | 6,981 | 1.81 | % | |||||||||||||
Tax-exempt (1) | 172,447 | 3,586 | 2.77 | % | 111,322 | 2,641 | 3.16 | % | |||||||||||||
Loans (2) | 1,820,264 | 61,337 | 4.51 | % | 1,335,898 | 42,496 | 4.25 | % | |||||||||||||
Total earning assets | 2,618,123 | 74,242 | 3.79 | % | 2,025,148 | 52,485 | 3.45 | % | |||||||||||||
Cash and due from banks | 54,011 | 46,092 | |||||||||||||||||||
Premises and equipment | 39,448 | 31,008 | |||||||||||||||||||
Other assets | 141,180 | 85,451 | |||||||||||||||||||
Allowance for loan losses | (17,993 | ) | (15,078 | ) | |||||||||||||||||
Total assets | $ | 2,834,769 | $ | 2,172,621 | |||||||||||||||||
Liabilities and Stockholders' Equity | |||||||||||||||||||||
Interest-bearing deposits | |||||||||||||||||||||
Demand deposits | $ | 1,129,427 | $ | 1,289 | 0.15 | % | $ | 818,397 | $ | 613 | 0.10 | % | |||||||||
Savings deposits | 368,291 | 353 | 0.13 | % | 335,518 | 328 | 0.13 | % | |||||||||||||
Time deposits | 353,191 | 1,198 | 0.45 | % | 257,733 | 836 | 0.43 | % | |||||||||||||
Securities sold under agreements to repurchase | 149,970 | 137 | 0.12 | % | 127,534 | 62 | 0.07 | % | |||||||||||||
FHLB advances | 53,076 | 602 | 1.52 | % | 32,459 | 465 | 1.91 | % | |||||||||||||
Fed Funds Purchased | 4,334 | 49 | 1.50 | % | 2,401 | 14 | 0.77 | % | |||||||||||||
Junior subordinated debt | 23,945 | 680 | 3.80 | % | 20,894 | 456 | 2.91 | % | |||||||||||||
Other debt | 13,987 | 336 | 3.22 | % | 1,624 | 31 | 2.54 | % | |||||||||||||
Total interest-bearing liabilities | 2,096,221 | 4,644 | 0.30 | % | 1,596,560 | 2,805 | 0.23 | % | |||||||||||||
Non interest-bearing demand deposits | 434,201 | 348,476 | |||||||||||||||||||
Other liabilities | 8,912 | 8,043 | |||||||||||||||||||
Stockholders' equity | 295,435 | 219,542 | |||||||||||||||||||
Total liabilities & equity | $ | 2,834,769 | $ | 2,172,621 | |||||||||||||||||
Net interest income | $ | 69,598 | $ | 49,680 | |||||||||||||||||
Net interest spread | 3.49 | % | 3.22 | % | |||||||||||||||||
Impact of non-interest bearing funds | 0.06 | % | 0.05 | % | |||||||||||||||||
Net yield on interest- earning assets | 3.55 | % | 3.27 | % |
43
Changes in net interest income may also be analyzed by segregating the volume and rate components of interest income and
| Three months ended March 31, 2023 |
| |||||||||
| Total |
|
|
|
|
|
|
| |||
| Change |
|
| Volume (1) |
|
| Rate (1) |
| |||
Earning assets: |
|
|
|
|
|
|
|
| |||
Interest-bearing deposits | $ | 154 |
|
| $ | (368 | ) |
| $ | 522 |
|
Federal funds sold |
| 84 |
|
|
| 3 |
|
|
| 81 |
|
Certificates of deposit investments |
| 3 |
|
|
| (12 | ) |
|
| 15 |
|
Investment securities: |
|
|
|
|
|
|
|
| |||
Taxable |
| 258 |
|
|
| (3,236 | ) |
|
| 3,494 |
|
Tax-exempt (2) |
| (381 | ) |
|
| (847 | ) |
|
| 466 |
|
Loans (2) (3) |
| 16,393 |
|
|
| 6,300 |
|
|
| 10,093 |
|
Total interest income | $ | 16,511 |
|
| $ | 1,840 |
|
| $ | 14,671 |
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
| |||
Interest-bearing deposits |
|
|
|
|
|
|
|
| |||
Demand deposits | $ | 8,334 |
|
| $ | (393 | ) |
| $ | 8,727 |
|
Savings deposits |
| 72 |
|
|
| (21 | ) |
|
| 93 |
|
Time deposits |
| 2,213 |
|
|
| 111 |
|
|
| 2,102 |
|
Securities sold under agreements to repurchase |
| 1,396 |
|
|
| 30 |
|
|
| 1,366 |
|
FHLB advances |
| 4,598 |
|
|
| 2,617 |
|
|
| 1,981 |
|
Federal funds purchased |
| 9 |
|
|
| — |
|
|
| 9 |
|
Subordinated debt |
| 1 |
|
|
| 8 |
|
|
| (7 | ) |
Junior subordinated debentures |
| 233 |
|
|
| 1 |
|
|
| 232 |
|
Total interest expense |
| 16,856 |
|
|
| 2,353 |
|
|
| 14,503 |
|
Net interest income | $ | (345 | ) |
| $ | (513 | ) |
| $ | 168 |
|
Three months ended September 30, 2017 compared to 2016 Increase / (Decrease) | Nine months ended September 30, 2017 compared to 2016 Increase / (Decrease) | ||||||||||||||||||||||
Total Change | Volume (1) | Rate (1) | Total Change | Volume (1) | Rate (1) | ||||||||||||||||||
Earning Assets: | |||||||||||||||||||||||
Interest-bearing deposits | $ | 25 | $ | 3 | $ | 22 | $ | 92 | $ | (3 | ) | $ | 95 | ||||||||||
Federal funds sold | (6 | ) | (30 | ) | 24 | 54 | 46 | 8 | |||||||||||||||
Certificates of deposit investments | (69 | ) | (342 | ) | 273 | (193 | ) | (307 | ) | 114 | |||||||||||||
Investment securities: | |||||||||||||||||||||||
Taxable | 680 | 263 | 417 | 2,018 | 952 | 1,066 | |||||||||||||||||
Tax-exempt (2) | 270 | 372 | (102 | ) | 945 | 1,304 | (359 | ) | |||||||||||||||
Loans (3) | 5,091 | 4,094 | 997 | 18,841 | 16,121 | 2,720 | |||||||||||||||||
Total interest income | 5,991 | 4,360 | 1,631 | 21,757 | 18,113 | 3,644 | |||||||||||||||||
Interest-Bearing Liabilities: | |||||||||||||||||||||||
Interest-bearing deposits | |||||||||||||||||||||||
Demand deposits | 283 | 82 | 201 | 676 | 292 | 384 | |||||||||||||||||
Savings deposits | 7 | 7 | — | 25 | 25 | — | |||||||||||||||||
Time deposits | 115 | 31 | 84 | 362 | 321 | 41 | |||||||||||||||||
Securities sold under agreements to repurchase | 28 | 1 | 27 | 75 | 15 | 60 | |||||||||||||||||
FHLB advances | 133 | 72 | 61 | 137 | 296 | (159 | ) | ||||||||||||||||
Federal Funds Purchased | 25 | 10 | 15 | 35 | 16 | 19 | |||||||||||||||||
Junior subordinated debt | 74 | 20 | 54 | 224 | 72 | 152 | |||||||||||||||||
Other debt | 76 | 61 | 15 | 305 | 295 | 10 | |||||||||||||||||
Total interest expense | 741 | 284 | 457 | 1,839 | 1,332 | 507 | |||||||||||||||||
Net interest income | $ | 5,250 | $ | 4,076 | $ | 1,174 | $ | 19,918 | $ | 16,781 | $ | 3,137 |
Tax equivalent net interest income increased $19.9decreased $0.3 million, or 40.1%0.8%, to $69.6$43.9 million for the
For the
The changes in average balances for these periods are shown below:
44
Provision for Loan Losses
The provision for loancredit losses for the
Other Income
An important source of the Company’s revenue is other income. The following table sets forth the major components of other income for the
three months ended March 31, 2023 andThree months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2017 | 2016 | $ Change | 2017 | 2016 | $ Change | ||||||||||||||||||
Trust revenues | $ | 925 | $ | 774 | $ | 151 | $ | 2,696 | $ | 2,549 | $ | 147 | |||||||||||
Brokerage commissions | 536 | 526 | 10 | 1,550 | 1,440 | 110 | |||||||||||||||||
Insurance commissions | 670 | 738 | (68 | ) | 3,148 | 2,806 | 342 | ||||||||||||||||
Service charges | 1,758 | 1,824 | (66 | ) | 5,160 | 4,977 | 183 | ||||||||||||||||
Security gains, net | 254 | 466 | (212 | ) | 589 | 1,130 | (541 | ) | |||||||||||||||
Mortgage banking revenue, net | 347 | 382 | (35 | ) | 875 | 715 | 160 | ||||||||||||||||
ATM / debit card revenue | 1,595 | 1,457 | 138 | 4,828 | 4,418 | 410 | |||||||||||||||||
Bank Owned Life Insurance | 792 | 201 | 591 | 1,355 | 384 | 971 | |||||||||||||||||
Other | 784 | 530 | 254 | 2,925 | 1,582 | 1,343 | |||||||||||||||||
Total other income | $ | 7,661 | $ | 6,898 | $ | 763 | $ | 23,126 | $ | 20,001 | $ | 3,125 |
|
| Three months ended March 31, |
| |||||||||||||
|
| 2023 |
|
| 2022 |
|
| $ Change |
|
| % Change |
| ||||
Wealth management revenues |
| $ | 5,514 |
|
| $ | 5,975 |
|
| $ | (461 | ) |
|
| -7.7 | % |
Insurance commissions |
|
| 8,480 |
|
|
| 7,104 |
|
|
| 1,376 |
|
|
| 19.4 | % |
Service charges |
|
| 2,203 |
|
|
| 2,056 |
|
|
| 147 |
|
|
| 7.1 | % |
Security gains, net |
|
| (46 | ) |
|
| — |
|
|
| (46 | ) |
|
| 0.0 | % |
Mortgage banking revenue, net |
|
| 150 |
|
|
| 444 |
|
|
| (294 | ) |
|
| -66.2 | % |
ATM / debit card revenue |
|
| 3,083 |
|
|
| 2,898 |
|
|
| 185 |
|
|
| 6.4 | % |
Bank owned life insurance |
|
| 1,641 |
|
|
| 844 |
|
|
| 797 |
|
|
| 94.4 | % |
Other |
|
| 1,454 |
|
|
| 1,767 |
|
|
| (313 | ) |
|
| -17.7 | % |
Total other income |
| $ | 22,479 |
|
| $ | 21,088 |
|
| $ | 1,391 |
|
|
| 6.6 | % |
Following are explanations of the changes in these other income categories for the three months ended September 30, 2017March 31, 2023 compared to the same period in 2016:
First Mid Bank generally releasereleases the servicing rights on loans sold into the secondary market.
45
Other Expense
The following table sets forth the major components of other expense for the
three months ended March 31, 2023 andThree months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2017 | 2016 | $ Change | 2017 | 2016 | $ Change | ||||||||||||||||||
Salaries and employee benefits | $ | 9,648 | $ | 7,844 | $ | 1,804 | $ | 29,685 | $ | 23,293 | $ | 6,392 | |||||||||||
Net occupancy and equipment expense | 3,129 | 2,864 | 265 | 9,378 | 8,389 | 989 | |||||||||||||||||
Net other real estate owned expense (income) | 385 | 32 | 353 | 530 | 23 | 507 | |||||||||||||||||
FDIC insurance | 210 | 294 | (84 | ) | 679 | 841 | (162 | ) | |||||||||||||||
Amortization of intangible assets | 545 | 455 | 90 | 1,651 | 1,312 | 339 | |||||||||||||||||
Stationery and supplies | 168 | 221 | (53 | ) | 539 | 612 | (73 | ) | |||||||||||||||
Legal and professional | 871 | 713 | 158 | 2,596 | 2,414 | 182 | |||||||||||||||||
Marketing and donations | 338 | 285 | 53 | 909 | 1,486 | (577 | ) | ||||||||||||||||
Other operating expenses | 2,618 | 2,612 | 6 | 9,102 | 6,264 | 2,838 | |||||||||||||||||
Total other expense | $ | 17,912 | $ | 15,320 | $ | 2,592 | $ | 55,069 | $ | 44,634 | $ | 10,435 |
|
| Three months ended March 31, |
| |||||||||||||
|
| 2023 |
|
| 2022 |
|
| $ Change |
|
| % Change |
| ||||
Salaries and employee benefits |
| $ | 26,071 |
|
| $ | 24,302 |
|
| $ | 1,769 |
|
|
| 7.3 | % |
Net occupancy and equipment expense |
|
| 6,005 |
|
|
| 6,155 |
|
|
| (150 | ) |
|
| -2.4 | % |
Net other real estate owned expense |
|
| 133 |
|
|
| (33 | ) |
|
| 166 |
|
|
| -503.0 | % |
FDIC insurance |
|
| 463 |
|
|
| 426 |
|
|
| 37 |
|
|
| 8.7 | % |
Amortization of intangible assets |
|
| 1,522 |
|
|
| 1,522 |
|
|
| — |
|
|
| 0.0 | % |
Stationery and supplies |
|
| 292 |
|
|
| 311 |
|
|
| (19 | ) |
|
| -6.1 | % |
Legal and professional |
|
| 1,690 |
|
|
| 1,734 |
|
|
| (44 | ) |
|
| -2.5 | % |
Marketing and donations |
|
| 654 |
|
|
| 873 |
|
|
| (219 | ) |
|
| -25.1 | % |
ATM/debit card expense |
|
| 1,223 |
|
|
| 1,078 |
|
|
| 145 |
|
|
| 13.5 | % |
Other operating expenses |
|
| 3,524 |
|
|
| 4,020 |
|
|
| (496 | ) |
|
| -12.3 | % |
Total other expense |
| $ | 41,577 |
|
| $ | 40,388 |
|
| $ | 1,189 |
|
|
| 2.9 | % |
Following are explanations for the changes in these other expense categories for the three months ended September 30, 2017March 31, 2023 compared to the same period in 2016:
Income Taxes
Total income tax expense amounted to $10.5$5.7 million (32.3%(23.0% effective tax rate) for the ninethree months ended September 30, 2017,March 31, 2023, compared to $8.1$4.6 million (34.9%(21.9% effective tax rate) for the same period in 2016.2022. The declineincrease in effective tax rate for the nine months ended September 30, 2017 comparedis related to the same period in 2016 is primarily due to an increase in tax-exempt municipal investments andincreased pre-tax net income from bank owned life insurance, net of an increase in State of Illinois tax rate from 7.75% to 9.50% beginning July 1, 2017.
The Company files U.S. federal and state of Illinois, Indiana, Missouri and Texas income tax returns. The Company is no longer subject to U.S. federal or state income tax examinations by tax authorities for years before 2014.
46
Analysis of Consolidated Balance Sheets
Securities
The Company’s overall investment objectives are to insulate the investment portfolio from undue credit risk, maintain adequate liquidity, insulate capital against changes in market value and control excessive changes in earnings while optimizing investment performance. The types and maturities of securities purchased are primarily based on the Company’s current and projected liquidity and interest rate sensitivity positions.
September 30, 2017 | December 31, 2016 | ||||||||||||
Amortized Cost | Weighted Average Yield | Amortized Cost | Weighted Average Yield | ||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 196,237 | 1.98 | % | $ | 213,050 | 1.83 | % | |||||
Obligations of states and political subdivisions | 169,526 | 2.86 | % | 164,163 | 2.80 | % | |||||||
Mortgage-backed securities: GSE residential | 314,195 | 2.59 | % | 318,829 | 2.57 | % | |||||||
Trust preferred securities | 2,933 | 2.15 | % | 3,050 | 1.86 | % | |||||||
Other securities | 4,034 | 2.50 | % | 4,034 | 2.14 | % | |||||||
Total securities | $ | 686,925 | 2.55 | % | $ | 703,126 | 2.39 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Amortized |
|
| Weighted |
|
| Amortized |
|
| Weighted |
| ||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 253,228 |
|
|
| 1.29 | % |
| $ | 252,934 |
|
|
| 1.28 | % |
Obligations of states and political subdivisions |
|
| 339,808 |
|
|
| 2.30 | % |
|
| 347,409 |
|
|
| 2.31 | % |
Mortgage-backed securities: GSE residential |
|
| 730,036 |
|
|
| 1.69 | % |
|
| 744,636 |
|
|
| 1.69 | % |
Other securities |
|
| 86,830 |
|
|
| 3.36 | % |
|
| 90,347 |
|
|
| 3.41 | % |
Total securities |
| $ | 1,409,902 |
|
|
| 1.87 | % |
| $ | 1,435,326 |
|
|
| 1.87 | % |
At
|
|
|
|
|
|
|
| Average Credit Rating of Fair Value at March 31, 2023 (1) |
| |||||||||||||||||||||||
|
| Amortized |
|
| Estimated |
|
| AAA |
|
| AA +/- |
|
| A +/- |
|
| BBB +/- |
|
| < BBB - |
|
| Not rated |
| ||||||||
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies |
| $ | 253,228 |
|
| $ | 223,545 |
|
| $ | 26,161 |
|
| $ | 197,384 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
Obligations of state and political subdivisions |
|
| 339,808 |
|
|
| 284,997 |
|
|
| 45,756 |
|
|
| 193,560 |
|
|
| 45,280 |
|
|
| — |
|
|
| — |
|
|
| 401 |
|
Mortgage-backed securities (2) |
|
| 730,036 |
|
|
| 624,272 |
|
|
| 959 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 623,313 |
|
Other securities |
|
| 83,851 |
|
|
| 79,884 |
|
|
| — |
|
|
| 15,661 |
|
|
| 22,936 |
|
|
| 6,532 |
|
|
| — |
|
|
| 34,755 |
|
Total available-for-sale |
| $ | 1,406,923 |
|
| $ | 1,212,698 |
|
| $ | 72,876 |
|
| $ | 406,605 |
|
| $ | 68,216 |
|
| $ | 6,532 |
|
| $ | — |
|
| $ | 658,469 |
|
Held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Other securities |
|
| 2,979 |
|
|
| 2,979 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 2,979 |
|
Total held-to-maturity |
| $ | 2,979 |
|
| $ | 2,979 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 2,979 |
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Federal Agricultural Mtg Corp |
| $ | 85 |
|
| $ | 362 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 362 |
|
Amortized Cost | Estimated Fair Value | Average Credit Rating of Fair Value at September 30, 2017 (1) | |||||||||||||||||||||||||||||
AAA | AA +/- | A +/- | BBB +/- | < BBB - | Not rated | ||||||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 126,931 | $ | 126,401 | $ | — | $ | 126,401 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Obligations of state and political subdivisions | 169,526 | 172,526 | 13,173 | 103,705 | 54,771 | — | — | 877 | |||||||||||||||||||||||
Mortgage-backed securities (2) | 314,195 | 315,357 | — | — | — | — | — | 315,357 | |||||||||||||||||||||||
Trust preferred securities | 2,933 | 2,701 | — | — | — | — | 2,701 | — | |||||||||||||||||||||||
Other securities | 4,034 | 4,219 | — | — | 2,038 | 2,006 | — | 175 | |||||||||||||||||||||||
Total available-for-sale | $ | 617,619 | $ | 621,204 | $ | 13,173 | $ | 230,106 | $ | 56,809 | $ | 2,006 | $ | 2,701 | $ | 316,409 | |||||||||||||||
Held-to-maturity: | |||||||||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. government corporations and agencies | $ | 69,306 | $ | 69,137 | $ | — | $ | 69,137 | $ | — | $ | — | $ | — | $ | — |
47
Deal name | PreTSL XXVIII | |||
Class | Mezzanine C-1 | |||
Book value | $ | 2,933,000 | ||
Fair value | $ | 2,701,000 | ||
Unrealized gains/(losses) | $ | (232,000 | ) | |
Other-than-temporary impairment recorded in earnings | $ | 1,111,000 | ||
Lowest credit rating assigned | CCC | |||
Number of performing banks | 35 | |||
Number of issuers in default | 8 | |||
Number of issuers in deferral | 1 | |||
Original collateral | $ | 360,850,000 | ||
Actual defaults & deferrals as a % of original collateral | 13.7 | % | ||
Remaining collateral | $ | 334,542,000 | ||
Actual defaults & deferrals as a % of remaining collateral | 14.8 | % | ||
Expected defaults & deferrals as a % of remaining collateral | 40.7 | % | ||
Estimated incremental defaults required to break yield | $ | 61,062,000 | ||
Performing collateral | $ | 286,342,000 | ||
Current balance of class | $ | 34,357,000 | ||
Subordination | $ | 257,584,000 | ||
Excess subordination | $ | 21,123,000 | ||
Excess subordination as a % of remaining performing collateral | 7.4 | % | ||
Discount rate (1) | 2.51%-3.99% | |||
Expected defaults & deferrals as a % of remaining collateral (2) | 2% / .36 | |||
Recovery assumption (3) | 10 | % | ||
Prepayment assumption (4) | 1 | % |
Loans
The loan portfolio (net of unearned interest) is the largest category of the Company’s earning assets. The following table summarizes the composition of the loan portfolio at amortized cost, including loans held for sale, as of
September 30, 2017 | % Outstanding Loans | December 31, 2016 | % Outstanding Loans | ||||||||||
Construction and land development | $ | 77,179 | 4.1 | % | $ | 49,104 | 2.7 | % | |||||
Agricultural real estate | 126,096 | 6.8 | % | 126,108 | 6.9 | % | |||||||
1-4 Family residential properties | 301,897 | 16.2 | % | 326,415 | 17.9 | % | |||||||
Multifamily residential properties | 72,323 | 3.9 | % | 83,200 | 4.6 | % | |||||||
Commercial real estate | 647,184 | 34.6 | % | 630,135 | 34.5 | % | |||||||
Loans secured by real estate | 1,224,679 | 65.6 | % | 1,214,962 | 66.6 | % | |||||||
Agricultural loans | 81,383 | 4.4 | % | 86,685 | 4.7 | % | |||||||
Commercial and industrial loans | 443,473 | 23.7 | % | 409,033 | 22.4 | % | |||||||
Consumer loans | 30,074 | 1.6 | % | 38,028 | 2.1 | % | |||||||
All other loans | 87,953 | 4.7 | % | 77,284 | 4.2 | % | |||||||
Total loans | $ | 1,867,562 | 100.0 | % | $ | 1,825,992 | 100.0 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Amortized |
|
| % Outstanding |
|
| Amortized |
|
| % Outstanding |
| ||||
Construction and land development |
| $ | 159,157 |
|
|
| 3.3 | % |
| $ | 144,264 |
|
|
| 3.0 | % |
Agricultural real estate |
|
| 401,957 |
|
|
| 8.4 | % |
|
| 410,327 |
|
|
| 8.5 | % |
1-4 family residential properties |
|
| 424,545 |
|
|
| 8.9 | % |
|
| 440,180 |
|
|
| 9.1 | % |
Multifamily residential properties |
|
| 301,808 |
|
|
| 6.3 | % |
|
| 294,346 |
|
|
| 6.1 | % |
Commercial real estate |
|
| 2,003,647 |
|
|
| 42.2 | % |
|
| 2,030,011 |
|
|
| 42.1 | % |
Loans secured by real estate |
|
| 3,291,114 |
|
|
| 69.1 | % |
|
| 3,319,128 |
|
|
| 68.8 | % |
Agricultural loans |
|
| 146,847 |
|
|
| 3.1 | % |
|
| 166,838 |
|
|
| 3.5 | % |
Commercial and industrial loans |
|
| 1,078,021 |
|
|
| 22.6 | % |
|
| 1,082,960 |
|
|
| 22.4 | % |
Consumer loans |
|
| 88,430 |
|
|
| 1.9 | % |
|
| 97,775 |
|
|
| 2.0 | % |
All other loans |
|
| 156,219 |
|
|
| 3.3 | % |
|
| 159,511 |
|
|
| 3.3 | % |
Total loans |
| $ | 4,760,631 |
|
|
| 100.0 | % |
| $ | 4,826,212 |
|
|
| 100.0 | % |
Loan balances decreased $65.6 million, or (1.4%). The decrease was primarily due to less loan balances increased $41,570,000, or 2.28%.demand and lower line of credit draws. The balance of real estate loans held for sale, included in the balances shown above, amounted to $2,079,000$1.0 million and $1,175,000$0.3 million as of
Commercial and commercial real estate loans generally involve higher credit risks than residential real estate and consumer loans. Because payments on loans secured by commercial real estate or equipment are often dependent upon the successful operation and management of the underlying assets, repayment of such loans may be influenced to a great extent by conditions in the market or the economy. The Company does not have any sub-prime mortgages or credit card loans outstanding which are also generally considered to be higher credit risk.
September 30, 2017 | December 31, 2016 | ||||||||||||
Principal balance | % Outstanding Loans | Principal balance | % Outstanding loans | ||||||||||
Central region | 486,267 | 26.0 | % | 465,458 | 25.5 | % | |||||||
Sullivan region | 163,329 | 8.7 | % | 170,463 | 9.3 | % | |||||||
Decatur region | 355,564 | 19.0 | % | 313,459 | 17.2 | % | |||||||
Peoria region | 186,356 | 10.0 | % | 204,514 | 11.2 | % | |||||||
Highland region | 542,189 | 29.1 | % | 538,325 | 29.5 | % | |||||||
Southern region | 133,857 | 7.2 | % | 133,773 | 7.3 | % | |||||||
Total all regions | $ | 1,867,562 | 100.0 | % | $ | 1,825,992 | 100.0 | % |
Loans are geographically dispersed among these regions located in central and southwestern Illinois.southern Illinois, the St. Louis Metro area, central Missouri, and Texas. While these regions have experienced some economic stress during 20172023 and 2016,2022, the Company does not consider these locations high risk areas since these regions have not experienced the significant declineschanges in real estate values seen in some other areas in the United States.
The Company does not have a concentration, as defined by the regulatory agencies, in construction and land development loans or commercial real estate loans as a percentage of total risk-based capital for the periods shown above. At
September 30, 2017 | December 31, 2016 | ||||||||||||
Principal balance | % Outstanding Loans | Principal balance | % Outstanding Loans | ||||||||||
Other grain farming | $ | 166,432 | 8.91 | % | $ | 171,336 | 9.38 | % | |||||
Lessors of non-residential buildings | 168,254 | 9.01 | % | 134,019 | 7.34 | % | |||||||
Lessors of residential buildings & dwellings | 129,378 | 6.93 | % | 139,584 | 7.64 | % | |||||||
Hotels and motels | 120,330 | 6.44 | % | 103,843 | 5.69 | % | |||||||
Other Gambling Industries | 81,434 | 4.36 | % | 48,973 | 2.68 | % | |||||||
Automobile Dealers | 49,874 | 2.67 | % | 54,261 | 2.97 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Principal |
|
| % Outstanding |
|
| Principal |
|
| % Outstanding |
| ||||
Other grain farming |
| $ | 422,417 |
|
|
| 8.87 | % |
| $ | 445,241 |
|
|
| 9.23 | % |
Lessors of non-residential buildings |
|
| 945,733 |
|
|
| 19.87 | % |
|
| 956,120 |
|
|
| 19.81 | % |
Lessors of residential buildings and dwellings |
|
| 462,809 |
|
|
| 9.72 | % |
|
| 453,219 |
|
|
| 9.39 | % |
Hotels and motels |
|
| 211,395 |
|
|
| 4.44 | % |
|
| 209,837 |
|
|
| 4.35 | % |
The Company had no further industry loan concentrations in excess of 25% of total risk-based capital.
48
The following table presents the balance of loans outstanding as of
|
| Maturity (1) |
| |||||||||||||
|
| One year |
|
| Over 1 through |
|
| Over 5 |
|
| Total |
| ||||
Construction and land development |
| $ | 36,125 |
|
| $ | 66,540 |
|
| $ | 56,492 |
|
| $ | 159,157 |
|
Agricultural real estate |
|
| 12,687 |
|
|
| 128,861 |
|
|
| 260,409 |
|
|
| 401,957 |
|
1-4 family residential properties |
|
| 11,362 |
|
|
| 118,826 |
|
|
| 294,357 |
|
|
| 424,545 |
|
Multifamily residential properties |
|
| 16,742 |
|
|
| 226,867 |
|
|
| 58,199 |
|
|
| 301,808 |
|
Commercial real estate |
|
| 119,912 |
|
|
| 1,013,790 |
|
|
| 869,945 |
|
|
| 2,003,647 |
|
Loans secured by real estate |
|
| 196,828 |
|
|
| 1,554,884 |
|
|
| 1,539,402 |
|
|
| 3,291,114 |
|
Agricultural loans |
|
| 96,434 |
|
|
| 43,677 |
|
|
| 6,736 |
|
|
| 146,847 |
|
Commercial and industrial loans |
|
| 353,335 |
|
|
| 476,963 |
|
|
| 247,723 |
|
|
| 1,078,021 |
|
Consumer loans |
|
| 7,687 |
|
|
| 58,726 |
|
|
| 22,017 |
|
|
| 88,430 |
|
All other loans |
|
| 23,087 |
|
|
| 24,783 |
|
|
| 108,349 |
|
|
| 156,219 |
|
Total loans |
| $ | 677,371 |
|
| $ | 2,159,033 |
|
| $ | 1,924,227 |
|
| $ | 4,760,631 |
|
Maturity (1) | |||||||||||||||
One year or less(2) | Over 1 through 5 years | Over 5 years | Total | ||||||||||||
Construction and land development | $ | 54,002 | $ | 15,391 | $ | 7,786 | $ | 77,179 | |||||||
Agricultural real estate | 14,370 | 44,405 | 67,321 | 126,096 | |||||||||||
1-4 Family residential properties | 29,474 | 78,604 | 193,819 | 301,897 | |||||||||||
Multifamily residential properties | 9,873 | 53,001 | 9,449 | 72,323 | |||||||||||
Commercial real estate | 73,847 | 293,995 | 279,342 | 647,184 | |||||||||||
Loans secured by real estate | 181,566 | 485,396 | 557,717 | 1,224,679 | |||||||||||
Agricultural loans | 64,404 | 15,120 | 1,859 | 81,383 | |||||||||||
Commercial and industrial loans | 176,715 | 225,657 | 41,101 | 443,473 | |||||||||||
Consumer loans | 3,482 | 25,125 | 1,467 | 30,074 | |||||||||||
All other loans | 19,136 | 23,058 | 45,759 | 87,953 | |||||||||||
Total loans | $ | 445,303 | $ | 774,356 | $ | 647,903 | $ | 1,867,562 |
As of September 30, 2017,March 31, 2023, loans with maturities over one year consisted of approximately $1.2$2.4 billion in fixed rate loans and approximately $259 million$1.6 billion in variable rate loans. The loan maturities noted above are based on the contractual provisions of the individual loans. The Company has no general policy regarding renewals and borrower requests, which are handled on a case-by-case basis.
Nonperforming Loans and Nonperforming Other Assets
Nonperforming loans include: (a) loans accounted for on a nonaccrual basis; (b) accruing loans contractually past due ninety days or more as to interest or principal payments; and (c) loans not included in (a) and (b) above which are defined as “troubled debt restructurings”“modified”. Repossessed assets include primarily repossessed real estate and automobiles.
The Company’s policy is to discontinue the accrual of interest income on any loan for which principal or interest is ninety days past due. The accrual of interest is discontinued earlier when, in the opinion of management, there is reasonable doubt as to the timely collection of interest or principal. Once interest accruals are discontinued, accrued but uncollected interest is charged against current year income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal.
Restructured loans are loans on which, due to deterioration in the borrower’s financial condition, the original terms have been modified in favor of the borrower or either principal or interest has been forgiven. Repossessed assets represent property acquired as the result of borrower defaults on loans. These assets are recorded at estimated fair value, less estimated selling costs, at the time of foreclosure or repossession. Write-downs occurring at foreclosure are charged against the allowance for loan losses. On an ongoing basis, properties are appraised as required by market indications and applicable regulations. Write-downs for subsequent declines in value are recorded in non-interest expense in other real estate owned along with other expenses related to maintaining the properties.
The following table presents information concerning the aggregate amount of nonperforming loans and repossessed assets at
September 30, 2017 | December 31, 2016 | ||||||
Nonaccrual loans | $ | 13,784 | $ | 12,053 | |||
Restructured loans which are performing in accordance with revised terms | 6,004 | 6,185 | |||||
Total nonperforming loans | 19,788 | 18,238 | |||||
Repossessed assets | 2,264 | 1,985 | |||||
Total nonperforming loans and repossessed assets | $ | 22,052 | $ | 20,223 | |||
Nonperforming loans to loans, before allowance for loan losses | 1.06 | % | 1.00 | % | |||
Nonperforming loans and repossessed assets to loans, before allowance for loan losses | 1.18 | % | 1.11 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
Nonaccrual loans |
| $ | 13,798 |
|
| $ | 15,956 |
|
Modified loans which are performing in accordance with revised terms |
|
| 1,365 |
|
|
| 3,214 |
|
Total nonperforming loans |
|
| 15,163 |
|
|
| 19,170 |
|
Repossessed assets |
|
| 4,062 |
|
|
| 4,369 |
|
Total nonperforming loans and repossessed assets |
| $ | 19,225 |
|
| $ | 23,539 |
|
Nonperforming loans to loans, before allowance for loan losses |
|
| 0.32 | % |
|
| 0.40 | % |
Nonperforming loans and repossessed assets to loans, before allowance for loan losses |
|
| 0.40 | % |
|
| 0.49 | % |
49
The $1,731,000 increase$2.2 million decrease in nonaccrual loans during 20172023 resulted from the net of $8,720,000$0.8 million of loans put on nonaccrual status offset by $5,491,000$2.3 million of loans becoming current or paid-off, $517,000$0.6 million of loans transferred to other real estate and $981,000$0.1 million of loans charged off.
September 30, 2017 | December 31, 2016 | ||||||||||||
Balance | % of Total | Balance | % of Total | ||||||||||
Construction and land development | $ | 266 | 1.9 | % | $ | 227 | 1.9 | % | |||||
Agricultural real estate | 291 | 2.1 | % | 205 | 1.7 | % | |||||||
1-4 Family residential properties | 2,630 | 19.1 | % | 2,890 | 24.0 | % | |||||||
Multifamily Residential properties | 2,208 | 16.0 | % | 528 | 4.4 | % | |||||||
Commercial real estate | 5,341 | 38.8 | % | 4,971 | 41.2 | % | |||||||
Loans secured by real estate | 10,736 | 77.9 | % | 8,821 | 73.2 | % | |||||||
Agricultural loans | 834 | 6.1 | % | 1,388 | 11.5 | % | |||||||
Commercial and industrial loans | 1,920 | 13.9 | % | 1,430 | 11.9 | % | |||||||
Consumer loans | 294 | 2.1 | % | 414 | 3.4 | % | |||||||
Total loans | $ | 13,784 | 100.0 | % | $ | 12,053 | 100.0 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Balance |
|
| % of Total |
|
| Balance |
|
| % of Total |
| ||||
Construction and land development |
| $ | 14 |
|
|
| 0.1 | % |
| $ | 14 |
|
|
| 0.1 | % |
Agricultural real estate |
|
| 1,246 |
|
|
| 9.0 | % |
|
| 1,258 |
|
|
| 7.9 | % |
1-4 family residential properties |
|
| 3,442 |
|
|
| 24.9 | % |
|
| 4,943 |
|
|
| 31.0 | % |
Multifamily residential properties |
|
| 1,162 |
|
|
| 8.4 | % |
|
| 672 |
|
|
| 4.2 | % |
Commercial real estate |
|
| 6,076 |
|
|
| 44.1 | % |
|
| 7,640 |
|
|
| 47.9 | % |
Loans secured by real estate |
|
| 11,940 |
|
|
| 86.5 | % |
|
| 14,527 |
|
|
| 91.0 | % |
Agricultural loans |
|
| 483 |
|
|
| 3.5 | % |
|
| 57 |
|
|
| 0.4 | % |
Commercial and industrial loans |
|
| 1,136 |
|
|
| 8.2 | % |
|
| 1,098 |
|
|
| 6.9 | % |
Consumer loans |
|
| 239 |
|
|
| 1.8 | % |
|
| 274 |
|
|
| 1.7 | % |
Total loans |
| $ | 13,798 |
|
|
| 100.0 | % |
| $ | 15,956 |
|
|
| 100.0 | % |
Interest income that would have been reported if nonaccrual and restructured loans had been performing totaled $366,000$0.1 million and $99,000$0.1 million for the
The $279,000 increase$0.3 million decrease in repossessed assets during the first ninethree months of 20172023 resulted from the net of $7,760,000$682,000 of additional assets repossessed $327,000 of assets written down to appraised value and $7,154,000$0.8 million of repossessed assets sold.sold, $0.2 million of writedowns, and approximately $0 of change in fair value premiums and discounts. The following table summarizes the composition of repossessed assets (in(dollars in thousands):
September 30, 2017 | December 31, 2016 | ||||||||||||
Balance | % of Total | Balance | % of Total | ||||||||||
Construction and land development | $ | 1,799 | 79.5 | % | $ | 1,711 | 86.2 | % | |||||
Farm Loans | — | — | % | 40 | 2.0 | % | |||||||
1-4 family residential properties | 430 | 19.0 | % | 231 | 11.6 | % | |||||||
Total real estate | 2,229 | 98.5 | % | 1,982 | 99.8 | % | |||||||
Consumer loans | 35 | 1.5 | % | 3 | 0.2 | % | |||||||
Total repossessed collateral | $ | 2,264 | 100.0 | % | $ | 1,985 | 100.0 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||
|
| Balance |
|
| % of Total |
|
| Balance |
|
| % of Total |
| ||||
Construction and land development |
| $ | 2,688 |
|
|
| 66.2 | % |
| $ | 2,763 |
|
|
| 63.2 | % |
1-4 family residential properties |
|
| 38 |
|
|
| 0.9 | % |
|
| 108 |
|
|
| 2.5 | % |
Commercial real estate |
|
| 1,298 |
|
|
| 32.0 | % |
|
| 1,390 |
|
|
| 31.8 | % |
Total real estate |
|
| 4,024 |
|
|
| 99.1 | % |
|
| 4,261 |
|
|
| 97.5 | % |
Consumer loans |
|
| 38 |
|
|
| 0.9 | % |
|
| 108 |
|
|
| 2.5 | % |
Total repossessed collateral |
| $ | 4,062 |
|
|
| 100.0 | % |
| $ | 4,369 |
|
|
| 100.0 | % |
Repossessed assets sold during the first ninethree months of 20172023 resulted in net lossesgains of $354,000, of which $21,000 of net losses was$0.1 million related to real estate asset sales and $333,000 of net losses wasof $17,000 related to other repossessed assets.asset sales. The Company also recognized no deferred losses and recorded $0.2 million of writedowns on three real estate properties owned. Repossessed assets sold during the same period in 20162022 resulted in net lossesgains of $5,000, all$21,000 related to real estate asset sales and net gains of which was$0 related to other repossessed assets.
50
Loan Quality and Allowance for LoanCredit Losses
The allowance for loancredit losses represents management’s estimate of the reserve necessary to adequately account for probable losses existing in the current portfolio. The provision for loan losses is the charge against current earnings that is determined by management as the amount needed to maintain an adequate allowance for loan losses.�� In determining the adequacy of the allowance for loan losses, and therefore the provision to be charged to current earnings, management relies predominantly on a disciplined credit review and approval process that extends to the full range of the Company’s credit exposure. The review process is directed by overall lending policy and is intended to identify, at the earliest possible stage, borrowers who might be facing financial difficulty. Factors considered by management in evaluating the overall adequacy of the allowance include a migration analysis of the historical net loan losses by loan segment, the level and composition of nonaccrual, past due and renegotiated loans, trends in volumes and terms of loans, effects of changes in risk selection and underwriting standards or lending practices, lending staff changes, concentrations of credit, industry conditions and the current economic conditions in the region where the Company operates.
Management reviews economic factors includeincluding the potential for reduced cash flow for commercial operating loans from reduction in sales or increased operating costs, decreased occupancy rates for commercial buildings, reduced levels of home sales for commercial land developments, the uncertainty regarding grain prices, increased operating costs for farmers, and increased levels of unemployment and bankruptcy impacting consumer’s ability to pay. Each of these economic uncertainties was taken into consideration in developing the level of the reserve. Management considers the allowance for loan losses a critical accounting policy.
Management recognizes there are risk factors that are inherent in the Company’s loan portfolio. All financial institutions face risk factors in their loan portfolios because risk exposure is a function of the business. The Company’s operations (and therefore its loans) are concentrated in east central Illinois, an area where agriculture is the dominant industry. Accordingly, lending and other business relationships with agriculture-based businesses are critical to the Company’s success. At September 30, 2017,March 31, 2023, the Company’s loan portfolio included $207.5$548.8 million of loans to borrowers whose businesses are directly related to agriculture. Of this amount, $166.4$422.4 million was concentrated in other grain farming. Total loans to borrowers whose businesses are directly related to agriculture decreased $5.47$28.4 million from $213.0$577.2 million at December 31, 20162022 while loans concentrated in other grain farming decreased $4.9$22.8 million from $171.3$445.2 million at December 31, 2016.
The structure of the Company’s loan approval process is based on progressively larger lending authorities granted to individual loan officers, loan committees, and ultimately the Board of Directors. Outstanding balances to one borrower or affiliated borrowers are limited by federal regulation; however, limits well below the regulatory thresholds are generally observed. The vast majorityMost of the Company’s loans are to businesses located in the geographic market areas served by the Company’s branch bank system. Additionally, a significant portion of the collateral securing the loans in the portfolio is located within the Company’s primary geographic footprint. In general, the Company adheres to loan underwriting standards consistent with industry guidelines for all loan segments.
The Company minimizes credit risk by adhering to sound underwriting and credit review policies. Management and the board of directors of the Company review these policies at least annually. Senior management is actively involved in business development efforts and the maintenance and monitoring of credit underwriting and approval. The loan review system and controls are designed to identify, monitor and address asset quality problems in an accurate and timely manner. The board of directors and management review the status of problem loans each month and formally determine a best estimate of the allowance for loan losses on a quarterly basis. In addition to internal policies and controls, regulatory authorities periodically review asset quality and the overall adequacy of the allowance for loan losses.
51
Analysis of the allowance for loancredit losses as of September 30, 2017March 31, 2023 and 2016,2022, and of changes in the allowance for the three months ended March 31, 2023 and nine month periods ended September 30, 2017 and 2016,2022, is as follows (dollars in thousands):
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Average loans outstanding, net of unearned income | $ | 1,840,570 | $ | 1,445,774 | $ | 1,820,264 | $ | 1,335,898 | |||||||
Allowance-beginning of period | 18,209 | 15,164 | 16,753 | 14,576 | |||||||||||
Charge-offs: | |||||||||||||||
Real estate-mortgage | 563 | — | 914 | 221 | |||||||||||
Commercial, financial & agricultural | 686 | — | 2,579 | 533 | |||||||||||
Installment | 18 | 148 | 90 | 226 | |||||||||||
Other | 142 | 123 | 307 | 267 | |||||||||||
Total charge-offs | 1,409 | 271 | 3,890 | 1,247 | |||||||||||
Recoveries: | |||||||||||||||
Real estate-mortgage | 85 | 108 | 256 | 523 | |||||||||||
Commercial, financial & agricultural | 152 | 23 | 203 | 224 | |||||||||||
Installment | 11 | 7 | 21 | 19 | |||||||||||
Other | 52 | 49 | 195 | 139 | |||||||||||
Total recoveries | 300 | 187 | 675 | 905 | |||||||||||
Net charge-offs (recoveries) | 1,109 | 84 | 3,215 | 342 | |||||||||||
Provision for loan losses | 1,489 | 1,081 | 5,051 | 1,927 | |||||||||||
Allowance-end of period | $ | 18,589 | $ | 16,161 | $ | 18,589 | $ | 16,161 | |||||||
Ratio of annualized net charge-offs to average loans | 0.24 | % | 0.02 | % | 0.24 | % | 0.03 | % | |||||||
Ratio of allowance for loan losses to loans outstanding (less unearned interest at end of period) | 1.00 | % | 0.89 | % | 1.00 | % | 0.89 | % | |||||||
Ratio of allowance for loan losses to nonperforming loans | 94 | % | 102 | % | 94 | % | 102 | % |
|
| Three months ended March 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Average loans outstanding, net of unearned income |
| $ | 4,728,697 |
|
| $ | 4,182,606 |
|
Allowance-prior year end of period |
|
| 59,093 |
|
|
| 54,655 |
|
Adjustment for adoption of ASU 2013-16 |
|
| — |
|
|
| — |
|
Allowance - beginning of period |
|
| 59,093 |
|
|
| 54,655 |
|
Initial allowance on loans purchased with credit deterioration |
|
| — |
|
|
| 863 |
|
Charge-offs: |
|
|
|
|
|
| ||
Construction and land development |
|
| — |
|
|
| 2 |
|
Agricultural real estate |
|
| — |
|
|
| — |
|
1-4 family residential |
|
| 40 |
|
|
| 72 |
|
Commercial real estate |
|
| — |
|
|
| 339 |
|
Agricultural |
|
| — |
|
|
| — |
|
Commercial and industrial |
|
| 13 |
|
|
| 3 |
|
Consumer |
|
| 427 |
|
|
| 358 |
|
Total charge-offs |
|
| 480 |
|
|
| 774 |
|
Recoveries: |
|
|
|
|
|
| ||
Construction and land development |
|
| — |
|
|
| — |
|
Agricultural real estate |
|
| — |
|
|
| — |
|
1-4 family residential |
|
| 24 |
|
|
| 203 |
|
Commercial real estate |
|
| 4 |
|
|
| 347 |
|
Agricultural |
|
| 3 |
|
|
| — |
|
Commercial and industrial |
|
| 256 |
|
|
| 61 |
|
Consumer |
|
| 140 |
|
|
| 167 |
|
Total recoveries |
|
| 427 |
|
|
| 778 |
|
Net charge-offs (recoveries) |
|
| 53 |
|
|
| (4 | ) |
Provision for loan losses |
|
| (817 | ) |
|
| 2,952 |
|
Allowance-end of period |
| $ | 58,223 |
|
| $ | 58,474 |
|
Ratio of annualized net charge-offs to average loans |
|
| 0.00 | % |
|
| 0.00 | % |
Ratio of allowance for credit losses to loans outstanding (at amortized cost) |
|
| 1.22 | % |
|
| 1.31 | % |
Ratio of allowance for credit losses to nonperforming loans |
|
| 384 | % |
|
| 260 | % |
The ratio of allowance for loan losses to loans outstanding was 1.00% as of September 30, 2017 compared to 0.89% as of September 30, 2016. The ratio ofincrease in the allowance for loancredit losses to nonperforming loans is 94% as of September 30, 2017 compared to 102% as of September 30, 2016. The decrease in this ratio is primarily due to the increasea decline in nonperforming loans at March 31, 2023 compared to $19.8 million at
During the first ninethree months of 2017,2023, the Company had net charge-offscharge offs of $3,215,000$53,000 compared to net charge-offsrecoveries of $342,000$4,000 in 2016.2022. During the first ninethree months of 20172023, there were charge offs of commercial real estate loans to three borrowers of $619,000, charge offs of two agricultural loans to one borrower of $662,000, and charge offs of nine commercial operating loans to four borrowers of $1,674,000.no significant charge-offs. During the first ninethree months of 2016,2022, there was onewere significant charge offcharge-offs of a residentialtwo commercial real estate loan to a singleone borrower of $83,000, charge offs of four commercial operating loans to a single borrower of $437,000, and a significant charge off of two consumer loans to a single borrower of $108,000.
Deposits
Funding of the Company’s earning assets is substantially provided by a combination of consumer, commercial and public fund deposits. The Company continues to focus its strategies and emphasis on retail core deposits, the major component of funding sources. The following table sets forth the average deposits and weighted average rates for the
Nine months ended September 30, 2017 | Nine months ended September 30, 2016 | Year ended December 31, 2016 | ||||||||||||||||||
Average Balance | Weighted Average Rate | Average Balance | Weighted Average Rate | Average Balance | Weighted Average Rate | |||||||||||||||
Demand deposits: | ||||||||||||||||||||
Non-interest-bearing | $ | 434,201 | — | % | $ | 348,476 | — | % | $ | 372,339 | — | % | ||||||||
Interest-bearing | 1,129,427 | 0.15 | % | 818,397 | 0.10 | % | 881,994 | 0.11 | % | |||||||||||
Savings | 368,291 | 0.13 | % | 335,518 | 0.13 | % | 340,746 | 0.13 | % | |||||||||||
Time deposits | 353,191 | 0.45 | % | 257,733 | 0.43 | % | 298,124 | 0.43 | % | |||||||||||
Total average deposits | $ | 2,285,110 | 0.17 | % | $ | 1,760,124 | 0.13 | % | $ | 1,893,203 | 0.14 | % |
|
| Three months ended |
|
| Three months ended |
|
| Year ended |
| |||||||||||||||
|
| Average |
|
| Weighted |
|
| Average |
|
| Weighted |
|
| Average |
|
| Weighted |
| ||||||
Demand deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-interest-bearing |
| $ | 1,273,527 |
|
| —% |
|
| $ | 1,329,554 |
|
| —% |
|
| $ | 1,356,912 |
|
| —% |
| |||
Interest-bearing |
|
| 2,504,073 |
|
|
| 1.56 | % |
|
| 2,610,573 |
|
|
| 0.21 | % |
|
| 2,598,480 |
|
|
| 0.53 | % |
Savings |
|
| 640,347 |
|
|
| 0.12 | % |
|
| 658,038 |
|
|
| 0.07 | % |
|
| 666,334 |
|
|
| 0.09 | % |
Time deposits |
|
| 699,328 |
|
|
| 1.69 | % |
|
| 615,142 |
|
|
| 0.47 | % |
|
| 655,240 |
|
|
| 0.69 | % |
Total average deposits |
| $ | 5,117,275 |
|
|
| 1.01 | % |
| $ | 5,213,307 |
|
|
| 0.17 | % |
| $ | 5,276,966 |
|
|
| 0.36 | % |
52
During the first three months of 2023, the average balance of deposits decreased by $159.7 million from the average balance for the year ended December 31, 2022. Average non-interest-bearing deposits decreased by $83.4 million, average interest-bearing balances decreased by $94.4 million, savings account balances decreased $26.0 million and balances of time deposits increased $44.1 million. A majority of the overall deposit decline in the period was attributable to one customer. As previously mentioned, the Company received approximately $225 million of deposits in the third quarter of last year related to a customer’s sale of certain assets. These funds were known to be temporary deposits on the Company’s balance sheet as they would be deployed for capital and operating needs of the customer. Most of this outflow occurred during the period with approximately $50 million of the balance remaining as of March 31, 2023. The Company has no other large customer deposit concentrations similar to this one. The Company has not lost a customer related to the industry’s deposit security concerns subsequent to the bank failures in March. Approximately 99% of the Company’s deposit accounts are less than $250,000. The average account balance for all deposit customers is approximately $25,000. The percentage of deposits that were uninsured at quarter end was 25.9%.
Outside of the previously mentioned customer, deposit flows throughout the quarter were relatively similar to prior periods where rate competition was a key determinant to the migration. Late in the first quarter, the Company saw an increase in the competitive landscape resulting in higher matching and promotional rates to normalize deposit flows. In addition, deposit security became a more common discussion topic, and the Company met customer needs and maintained deposit relationships by moving approximately $93 million of deposits into the Intrafi Network for the FDIC insurance coverage.
The following table sets forth the high and low month-end balances for the
Nine months ended September 30, 2017 | Nine months ended September 30, 2016 | Year ended December 31, 2016 | |||||||||
High month-end balances of total deposits | $ | 2,331,084 | $ | 2,265,259 | $ | 2,329,887 | |||||
Low month-end balances of total deposits | 2,217,477 | 1,699,770 | 1,699,770 |
| Three months ended |
|
| Three months ended |
|
| Year ended |
| |||
High month-end balances of total deposits | $ | 5,165,594 |
|
| $ | 5,487,305 |
|
| $ | 5,487,305 |
|
Low month-end balances of total deposits |
| 5,030,778 |
|
|
| 4,904,973 |
|
|
| 4,904,973 |
|
Balances of time deposits of $100,000 or more include time deposits maintained for public fund entities and consumer time deposits. The following table sets forth the maturity of time deposits of $100,000 or more at
September 30, 2017 | December 31, 2016 | ||||||
3 months or less | $ | 28,203 | $ | 23,796 | |||
Over 3 through 6 months | 26,949 | 20,352 | |||||
Over 6 through 12 months | 37,215 | 37,094 | |||||
Over 12 months | 45,878 | 70,020 | |||||
Total | $ | 138,245 | $ | 151,262 |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
3 months or less |
| $ | 65,202 |
|
| $ | 80,856 |
|
Over 3 through 6 months |
|
| 96,152 |
|
|
| 31,771 |
|
Over 6 through 12 months |
|
| 212,488 |
|
|
| 127,405 |
|
Over 12 months |
|
| 186,600 |
|
|
| 183,597 |
|
Total |
| $ | 560,442 |
|
| $ | 423,629 |
|
53
Repurchase Agreements and Other Borrowings
Securities sold under agreements to repurchase are short-term obligations of First Mid Bank. These obligations are collateralized with certain government securities that are direct obligations of the United States or one of its agencies. These retail repurchase agreements are offered as a cash management service to its corporate customers. Other borrowings consist of Federal Home Loan Bank (“FHLB”) advances, federal funds purchased, loans (short-term or long-term debt) that the Company has outstanding and junior subordinated debentures.
September 30, 2017 | December 31, 2016 | ||||||
Securities sold under agreements to repurchase | $ | 116,360 | $ | 185,763 | |||
Fed funds | 20,000 | — | |||||
Federal Home Loan Bank advances: | |||||||
FHLB-Overnight | 27,000 | — | |||||
Fixed term – due in one year or less | — | 5,000 | |||||
Fixed term – due after one year | 60,052 | 35,094 | |||||
Debt: | |||||||
Debt due in one year or less | — | 4,000 | |||||
Debt due after one year | 11,250 | 14,063 | |||||
Junior subordinated debentures | 23,980 | 23,917 | |||||
Total | $ | 258,642 | $ | 267,837 | |||
Average interest rate at end of period | 0.90 | % | 0.52 | % | |||
Maximum outstanding at any month-end: | |||||||
Securities sold under agreements to repurchase | $ | 163,626 | $ | 185,763 | |||
Federal funds purchased | 20,000 | 12,500 | |||||
Federal Home Loan Bank advances: | |||||||
FHLB-Overnight | 30,000 | 10,000 | |||||
Fixed term – due in one year or less | 5,000 | 20,000 | |||||
Fixed term – due after one year | 60,061 | 35,109 | |||||
Debt: | |||||||
Debt due in one year or less | 4,000 | 7,000 | |||||
Debt due after one year | 14,063 | 15,000 | |||||
Junior subordinated debentures | 23,980 | 23,917 | |||||
Averages for the period (YTD): | |||||||
Securities sold under agreements to repurchase | $ | 149,970 | $ | 129,734 | |||
Federal funds purchased | 4,334 | 1,795 | |||||
Federal Home Loan Bank advances: | |||||||
FHLB-overnight | 8,055 | 3,992 | |||||
Fixed term – due in one year or less | 3,150 | 10,260 | |||||
Fixed term – due after one year | 41,871 | 22,396 | |||||
Debt: | |||||||
Loans due in one year or less | 879 | 1,454 | |||||
Loans due after one year | 13,108 | 4,749 | |||||
Junior subordinated debentures | 23,945 | 21,650 | |||||
Total | $ | 245,312 | $ | 196,030 | |||
Average interest rate during the period | 0.98 | % | 0.81 | % |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
Securities sold under agreements to repurchase |
| $ | 228,664 |
|
| $ | 221,414 |
|
Federal Home Loan Bank advances: |
|
|
|
|
|
| ||
FHLB – overnite |
|
| 110,000 |
|
|
| 65,000 |
|
Fixed term – due in one year or less |
|
| 70,016 |
|
|
| 110,040 |
|
Fixed term – due after one year |
|
| 415,005 |
|
|
| 290,031 |
|
Other borrowings: |
|
|
|
|
|
| ||
Subordinated debt |
|
| 94,593 |
|
|
| 94,553 |
|
Junior subordinated debentures |
|
| 19,406 |
|
|
| 19,364 |
|
Total |
| $ | 937,684 |
|
| $ | 800,402 |
|
Average interest rate at end of period |
|
| 3.36 | % |
|
| 2.52 | % |
|
|
|
|
|
|
| ||
Maximum outstanding at any month-end: |
|
|
|
|
|
| ||
Securities sold under agreements to repurchase |
| $ | 231,650 |
|
| $ | 257,061 |
|
Federal Home Loan Bank advances: |
|
|
|
|
|
| ||
FHLB – overnite |
|
| 130,000 |
|
|
| 310,000 |
|
Fixed term – due in one year or less |
|
| 105,024 |
|
|
| 160,048 |
|
Fixed term – due after one year |
|
| 415,005 |
|
|
| 290,031 |
|
Other borrowings: |
|
|
|
|
|
| ||
Federal funds purchased |
|
| — |
|
|
| 10,000 |
|
Subordinated debt |
|
| 94,593 |
|
|
| 94,553 |
|
Junior subordinated debentures |
|
| 19,406 |
|
|
| 19,364 |
|
|
|
|
|
|
|
| ||
Averages for the period (YTD): |
|
|
|
|
|
| ||
Securities sold under agreements to repurchase |
| $ | 231,012 |
|
| $ | 202,242 |
|
Federal Home Loan Bank advances: |
|
|
|
|
|
| ||
FHLB – overnite |
|
| 118,389 |
|
|
| 100,084 |
|
Fixed term – due in one year or less |
|
| 120,000 |
|
|
| 94,247 |
|
Fixed term – due after one year |
|
| 301,767 |
|
|
| 82,070 |
|
Other borrowings: |
|
|
|
|
|
| ||
Federal funds purchased |
|
| 778 |
|
|
| 481 |
|
Loans due in one year or less |
|
| — |
|
|
| 14 |
|
Subordinated debt |
|
| 94,567 |
|
|
| 94,471 |
|
Junior subordinated debentures |
|
| 19,385 |
|
|
| 19,275 |
|
Total |
| $ | 885,898 |
|
| $ | 592,884 |
|
Average interest rate during the period |
|
| 3.48 | % |
|
| 2.16 | % |
54
Securities sold under agreements to repurchase decreased $69.4increased $7.3 million during the first
Advance |
|
| Term (in years) |
| Interest Rate |
| Maturity Date | |
$ | 110,000,000 |
|
| overnight |
| 4.86% |
| April 1, 2023 |
| 5,000,000 |
|
| 4.0 |
| 2.44% |
| May 30, 2023 |
| 5,000,000 |
|
| 1.0 |
| 2.00% |
| May 31, 2023 |
| 25,000,000 |
|
| 9 months |
| 4.34% |
| June 30, 2023 |
| 5,000,000 |
|
| 3.5 |
| 1.51% |
| July 31, 2023 |
| 5,000,000 |
|
| 3.5 |
| 0.77% |
| September 11, 2023 |
| 25,000,000 |
|
| 1.0 |
| 4.81% |
| November 10, 2023 |
| 25,000,000 |
|
| 1.5 |
| 4.69% |
| May 10, 2024 |
| 25,000,000 |
|
| 2.0 |
| 4.59% |
| November 8, 2024 |
| 10,000,000 |
|
| 5.0 |
| 1.45% |
| December 31, 2024 |
| 5,000,000 |
|
| 5.0 |
| 0.91% |
| March 10, 2025 |
| 4,746,475 |
|
| 10.0 |
| 2.64% |
| December 23, 2025 |
| 50,000,000 |
|
| 4.0 |
| 2.98% |
| December 8, 2027 |
| 50,000,000 |
|
| 4.0 |
| 3.49% |
| December 8, 2027 |
| 50,000,000 |
|
| 4.0 |
| 3.28% |
| December 8, 2027 |
| 25,000,000 |
|
| 5.0 |
| 3.56% |
| March 10, 2028 |
| 25,000,000 |
|
| 5.0 |
| 3.35% |
| March 13, 2028 |
| 25,000,000 |
|
| 5.0 |
| 3.47% |
| March 13, 2028 |
| 5,000,000 |
|
| 10.0 |
| 1.15% |
| October 3, 2029 |
| 5,000,000 |
|
| 10.0 |
| 1.12% |
| October 3, 2029 |
| 10,000,000 |
|
| 10.0 |
| 1.39% |
| December 31, 2029 |
| 50,000,000 |
|
| 10.0 |
| 2.77% |
| December 13, 2032 |
| 25,000,000 |
|
| 10.0 |
| 2.60% |
| March 14, 2033 |
| 25,000,000 |
|
| 10.0 |
| 2.40% |
| March 15, 2033 |
|
|
|
|
|
|
|
|
The Company is party to a revolving credit agreement with The Northern Trust Company in the amount of $10$15 million. TheThere was no balance on this line of credit was $0 as of September 30, 2017.March 31, 2023. This loan was renewed on April 14, 20177, 2023 for one year as a revolving credit agreement with a maximum available balance of $10 million.agreement. The interest rate is floating at 2.25% over the federal funds rate (3.41% at September 30, 2017). The loan is secured by all of the stock of First Mid Bank.rate. The Company and its subsidiary bankFirst Mid Bank were in compliance with the then existing covenants at
On February 27, 2004,October 6, 2020, the Company completedissued and sold $96.0 million in aggregate principal amount of its 3.95% Fixed-to-Floating Rate Subordinated Notes due 2030 (the “Notes”). The Notes were issued pursuant to the issuanceIndenture, dated as of October 6, 2020 (the “Base Indenture”), between the Company and saleU.S. Bank National Association, as trustee (the “Trustee”), as supplemented by the First Supplemental Indenture, dated as of $10 millionOctober 6, 2020 (the “Supplemental Indenture”), between the Company and the Trustee. The Base Indenture, as amended and supplemented by the Supplemental Indenture, governs the terms of floating rate trust preferred securities through First Mid-Illinois Statutory Trust I (“Trust I”), a statutory business trustthe Notes and wholly-owned unconsolidated subsidiaryprovides that the Notes are unsecured, subordinated debt obligations of the Company as partand will mature on October 15, 2030. From and including the date of a pooled offering. The Company established Trust I forissuance to, but excluding October 15, 2025, the purpose of issuing the trust preferred securities. The $10 million in proceeds from the trust preferred issuance and an additional $310,000 for the Company’s investment in common equity of Trust I, a total of $10,310,000, was invested in junior subordinated debentures of the Company. The underlying junior subordinated debentures issued by the Company to Trust I mature in 2034,Notes will bear interest at an initial rate of 3.95% per annum. From and including October 15, 2025 to, but excluding the maturity date or earlier redemption, the Notes will bear interest at a floating rate equal to three-month London Interbank Offered Rate (“LIBOR”)Term SOFR plus 280a spread of 383 basis points, (4.15%or such other rate as determined pursuant to the Supplemental Indenture, provided that in no event shall the applicable floating interest rate be less than zero per annum.
The Company may, beginning with the interest payment date of October 15, 2025, and 3.17%on any interest payment date thereafter, redeem the Notes, in whole or in part, at
On April 26, 2006, the Company completed the issuance and sale of $10 million of fixed/floating rate trust preferred securities through First Mid-Illinois Statutory Trust II (“Trust II”), a statutory business trust and wholly-ownedwholly owned unconsolidated subsidiary of the Company, as part of a pooled offering. The Company established Trust II for the purpose of issuing the trust preferred securities. The $10 million in proceeds from the trust preferred issuance and an additional $310,000 for the Company’s investment in common
55
equity of Trust II, a total of $10,310 000, was invested in junior subordinated debentures of the Company. The underlying junior subordinated debentures issued by the Company to Trust II mature in 2036, bore interest at a fixed rate of 6.98% paid quarterly until June 15, 2011 and then converted to floating rate (LIBOR plus 160 basis points, 2.92%6.47% and 2.56%6.37% at
On September 8, 2016, the Company assumed the trust preferred securities of Clover Leaf Statutory Trust I (“CLST I”), a statutory business trust that was a wholly owned unconsolidated subsidiary of First Clover Financial. The $4,000,000 of trust preferred securities and an additional $124,000 additional investment in common equity of CLST I, is invested in junior subordinated debentures issued to CLST I. The subordinated debentures mature in 2025, bear interest at three-month LIBOR plus 185 basis points (3.17%(6.72% and 2.81%6.47% at September 30, 2017March 31, 2023 and December 31, 2016,2022, respectively) and resets quarterly.
On May 1, 2018, the Company assumed the trust preferred securities of FBTC Statutory Trust I (“FBTCST I”), a statutory business trust that was a wholly owned unconsolidated subsidiary of First BancTrust Corporation. The $6,000,000 of trust preferred securities and an additional $186,000 additional investment in common equity of FBTCST I is invested in junior subordinated debentures issued to FBTCST I. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 170 basis points (6.57% and 6.62% at March 31, 2023 and December 31, 2022, respectively) and resets quarterly.
The trust preferred securities issued by Trust II, CLST I Trust II, and CLSTFBTCST I are included as Tier 1 capital of the Company for regulatory capital purposes. On March 1, 2005, the Federal Reserve Board adopted a final rule that allows the continued limited inclusion of trust preferred securities in the calculation of Tier 1 capital for regulatory purposes. The final rule provided a five-year transition period, ending September 30, 2010, for application of the revised quantitative limits. On March 17, 2009, the Federal Reserve Board adopted an additional final rule that delayed the effective date of the new limits on inclusion of trust preferred securities in the calculation of Tier 1 capital until March 31, 2012. The application of the revised quantitative limits did not and is not expected to have a significant impact on its calculation of Tier 1 capital for regulatory purposes or its classification as well-capitalized. The Dodd-Frank Act, signed into law July 21, 2010, removes trust preferred securities as a permitted component of a holding company’s Tier 1 capital after a three-year phase-in period beginning January 1, 2013 for larger holding companies. For holding companies with less than $15 billion in consolidated assets, existing issues of trust preferred securities are grandfathered and not subject to this new restriction.
Similarly, the final rule implementing the Basel III reforms allows holding companies with less than $15 billion in consolidated assets as of December 31, 2009 to continue to count toward Tier 1 capital any trust preferred securities issued before May 19, 2010. New issuances of trust preferred securities, however, would not count as Tier 1 regulatory capital.
In addition to requirements of the Dodd-Frank Act discussed above, the act also required the federal banking agencies to adopt certain rules that prohibit banks and their affiliates from engaging in proprietary trading and investing in and sponsoring certain unregistered investment companies (defined as hedge funds and private equity funds). This rule is generally referred to as the “Volcker Rule.” On December 10, 2013, the federal banking agencies issued finalThe rules to implement the prohibitions required by the Volcker Rule. Following the publication of the final rule, and in reaction to concerns in the banking industry regarding the adverse impact the final rule’s treatment of certain collateralized debt instruments has on community banks, the federal banking agencies approved an interim final rule to permit banking entities to retain interests in certain collateralized debt obligations backed primarily by trust preferred securities. Under the interim final rule, the agencies permit the retention of an interest in or sponsorship of covered funds by banking entities under $15 billion in assets (such as the Company) if (1) the collateralized debt obligation was established and issued prior to May 19, 2010, (2) the banking entity reasonably believes that the offering proceeds received by the collateralized debt obligation were invested primarily in qualifying trust preferred collateral, and (3) the banking entity’s interests in the collateralized debt obligation was acquired on or prior to December 10, 2013. Although the Volcker Rule impacts many large banking entities, theThe Company does not currently anticipate that the Volcker Rule will have a material effect on the operations of the Company or First Mid Bank.
Interest Rate Sensitivity
The Company seeks to maximize its net interest margin while maintaining an acceptable level of interest rate risk. Interest rate risk can be defined as the amount of forecasted net interest income that may be gained or lost due to changes in the interest rate environment, a variable over which management has no control. Interest rate risk, or sensitivity, arises when the maturity or repricing characteristics of interest-bearing assets differ significantly from the maturity or repricing characteristics of interest-bearinginterest- bearing liabilities. The Company monitors its interest rate sensitivity position to maintain a balance between rate sensitive assets and rate sensitive liabilities. This balance serves to limit the adverse effects of changes in interest rates. The Company’s asset liability management committee (ALCO) oversees the interest rate sensitivity position and directs the overall allocation of funds.
56
In the banking industry, a traditional way to measure potential net interest income exposure to changes in interest rates is through a technique known as “static GAP” analysis which measures the cumulative differences between the amounts of assets and liabilities maturing or repricing at various intervals. By comparing the volumes of interest-bearing assets and liabilities that have contractual maturities and repricing points at various times in the future, management can gain insight into the amount of interest rate risk embedded in the balance sheet.
Rate Sensitive Within | Fair Value | ||||||||||||||||||||||||||||||
1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | Thereafter | Total | |||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||
Federal funds sold and other interest-bearing deposits | $ | 7,052 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 7,052 | $ | 7,052 | |||||||||||||||
Certificates of deposit investments | $ | — | $ | 735 | $ | 950 | $ | — | $ | — | $ | — | $ | 1,685 | $ | 1,708 | |||||||||||||||
Taxable investment securities | 175 | 5,027 | 3,002 | 22,327 | 38,320 | 449,133 | 517,984 | 517,815 | |||||||||||||||||||||||
Nontaxable investment securities | — | 664 | 1,369 | 2,345 | 7,272 | 160,876 | 172,526 | 172,526 | |||||||||||||||||||||||
Loans | 807,352 | 268,193 | 201,007 | 277,925 | 201,122 | 111,963 | 1,867,562 | 1,863,011 | |||||||||||||||||||||||
Total | $ | 814,579 | $ | 274,619 | $ | 206,328 | $ | 302,597 | $ | 246,714 | $ | 721,972 | $ | 2,566,809 | $ | 2,562,112 | |||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||
Savings and NOW accounts | $ | 260,620 | $ | 89,962 | $ | 89,962 | $ | 89,962 | $ | 89,962 | $ | 422,111 | $ | 1,042,579 | $ | 1,042,579 | |||||||||||||||
Money market accounts | 309,888 | 17,939 | 17,939 | 17,939 | 17,939 | 41,842 | 423,486 | 423,486 | |||||||||||||||||||||||
Other time deposits | 205,597 | 49,415 | 34,226 | 18,518 | 12,447 | 1,173 | 321,376 | 321,427 | |||||||||||||||||||||||
Short-term borrowings/debt | 163,360 | — | — | — | — | — | 163,360 | 163,348 | |||||||||||||||||||||||
Long-term borrowings/debt | 45,282 | 20,000 | 15,000 | 5,000 | 5,000 | 5,000 | 95,282 | 89,286 | |||||||||||||||||||||||
Total | $ | 984,747 | $ | 177,316 | $ | 157,127 | $ | 131,419 | $ | 125,348 | $ | 470,126 | $ | 2,046,083 | $ | 2,040,126 | |||||||||||||||
Rate sensitive assets – rate sensitive liabilities | $ | (170,168 | ) | $ | 97,303 | $ | 49,201 | $ | 171,178 | $ | 121,366 | $ | 251,846 | $ | 520,726 | ||||||||||||||||
Cumulative GAP | $ | (170,168 | ) | $ | (72,865 | ) | $ | (23,664 | ) | $ | 147,514 | $ | 268,880 | $ | 520,726 | ||||||||||||||||
Cumulative amounts as % of total Rate sensitive assets | (6.6 | )% | 3.8 | % | 1.9 | % | 6.7 | % | 4.7 | % | 9.8 | % | |||||||||||||||||||
Cumulative Ratio | (6.6 | )% | (2.8 | )% | (0.9 | )% | 5.7 | % | 10.5 | % | 20.3 | % |
|
| Rate Sensitive Within |
|
|
|
| ||||||||||||||||||||||||||
|
| 1 years |
|
| 1-2 years |
|
| 2-3 years |
|
| 3-4 years |
|
| 4-5 years |
|
| Thereafter |
|
| Total |
|
| Fair Value |
| ||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Federal funds sold and other interest-bearing deposits |
| $ | 17,289 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 17,289 |
|
| $ | 17,289 |
|
Certificates of deposit investments |
|
| 245 |
|
|
| 1,225 |
|
|
| 245 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,715 |
|
|
| 1,715 |
|
Taxable investment securities |
|
| 17,775 |
|
|
| 97,821 |
|
|
| 97,583 |
|
|
| 73,366 |
|
|
| 118,229 |
|
|
| 530,162 |
|
|
| 934,936 |
|
|
| 934,936 |
|
Nontaxable investment securities |
|
| (47,345 | ) |
|
| 4,115 |
|
|
| 3,041 |
|
|
| 8,101 |
|
|
| 8,938 |
|
|
| 304,253 |
|
|
| 281,103 |
|
|
| 281,103 |
|
Loans |
|
| 1,668,065 |
|
|
| 705,110 |
|
|
| 634,729 |
|
|
| 815,672 |
|
|
| 585,662 |
|
|
| 351,393 |
|
|
| 4,760,631 |
|
|
| 4,497,336 |
|
Total |
| $ | 1,656,029 |
|
| $ | 808,271 |
|
| $ | 735,598 |
|
| $ | 897,139 |
|
| $ | 712,829 |
|
| $ | 1,185,808 |
|
| $ | 5,995,674 |
|
| $ | 5,732,379 |
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Savings and NOW accounts |
| $ | 519,844 |
|
| $ | 178,039 |
|
| $ | 178,039 |
|
| $ | 178,039 |
|
| $ | 178,039 |
|
| $ | 827,482 |
|
| $ | 2,059,482 |
|
| $ | 2,059,482 |
|
Money market accounts |
|
| 567,713 |
|
|
| 45,926 |
|
|
| 45,926 |
|
|
| 45,926 |
|
|
| 45,926 |
|
|
| 127,035 |
|
|
| 878,452 |
|
|
| 878,452 |
|
Other time deposits |
|
| 558,648 |
|
|
| 188,627 |
|
|
| 22,977 |
|
|
| 15,049 |
|
|
| 45,031 |
|
|
| 331 |
|
|
| 830,663 |
|
|
| 824,300 |
|
Short-term borrowings/debt |
|
| 228,664 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 228,664 |
|
|
| 338,486 |
|
Long-term borrowings/debt |
|
| 199,422 |
|
|
| 65,024 |
|
|
| 99,573 |
|
|
| — |
|
|
| 225,000 |
|
|
| 120,001 |
|
|
| 709,020 |
|
|
| 588,528 |
|
Total |
| $ | 2,074,291 |
|
| $ | 477,616 |
|
| $ | 346,515 |
|
| $ | 239,014 |
|
| $ | 493,996 |
|
| $ | 1,074,849 |
|
| $ | 4,706,281 |
|
| $ | 4,689,248 |
|
Rate sensitive assets – rate sensitive liabilities |
| $ | (418,262 | ) |
| $ | 330,655 |
|
| $ | 389,083 |
|
| $ | 658,125 |
|
| $ | 218,833 |
|
| $ | 110,959 |
|
| $ | 1,289,393 |
|
|
|
| |
Cumulative GAP |
|
| (418,262 | ) |
|
| (87,607 | ) |
|
| 301,476 |
|
|
| 959,601 |
|
|
| 1,178,434 |
|
|
| 1,289,393 |
|
|
|
|
|
|
| ||
Cumulative amounts as % of total Rate sensitive assets |
|
| -7.0 | % |
|
| 5.5 | % |
|
| 6.5 | % |
|
| 11.0 | % |
|
| 3.6 | % |
|
| 1.9 | % |
|
|
|
|
|
| ||
Cumulative Ratio |
|
| -7.0 | % |
|
| -1.5 | % |
|
| 5.0 | % |
|
| 16.0 | % |
|
| 19.7 | % |
|
| 21.5 | % |
|
|
|
|
|
|
The static GAP analysis shows that at
Capital Resources
At
The Company is subject to various regulatory capital requirements administered by the federal banking agencies. Bank holding companies follow minimum regulatory requirements established by the Board of Governors of the Federal Reserve System (“Federal Reserve System”), and First Mid Bank follows similar minimum regulatory requirements established for national banks by the Office of the Comptroller of the Currency (“OCC”). and the Federal Deposit Insurance Corporation, as applicable. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary action by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Quantitative measures established by regulatory capital standards to ensure capital adequacy require the the Company and its subsidiary bank to maintain a minimum capital amounts and ratios (set forth in the table below). Management believes that, as of
As permitted by the interim final rule issued on March 27, 2020 by the federal banking regulatory agencies, the Company elected the option to delay the estimated impact on regulatory capital of adopting ASU 2016-13, which was effective January 1, 2020. The initial impact of adoption of ASU 2016-13, as well as 25% of the quarterly increases in allowance for credit losses subsequent to adoption of ASU 2016-13 was delayed for two years. After two years, the cumulative amount of these adjustments is being phased out of the regulatory capital calculation over a three-year period, with 75% of the adjustments included in 2022, 50% of the adjustments included in 2023 and 25% of the adjustments included in 2024. After five years, the temporary delay of ASU 2016-13 adoption will be fully reversed.
57
To be categorized as well-capitalized, total risk-based capital, Tier 1 risk-based capital, common equity Tier 1 risk-based capital and Tier 1 leverage ratios must be maintained as set forth in the following table (dollars in thousands):
Actual | Required Minimum For Capital Adequacy Purposes | To Be Well-Capitalized Under Prompt Corrective Action Provisions | ||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||
September 30, 2017 | ||||||||||||||||||
Total Capital (to risk-weighted assets) | ||||||||||||||||||
Company | $ | 289,666 | 13.26 | % | $ | 174,785 | > 8.00% | N/A | N/A | |||||||||
First Mid Bank | 281,678 | 12.94 | 174,210 | > 8.00 | $ | 217,763 | > 10.00% | |||||||||||
Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||
Company | 271,077 | 12.41 | 131,089 | > 6.00 | N/A | N/A | ||||||||||||
First Mid Bank | 263,089 | 12.08 | 130,658 | > 6.00 | 174,210 | > 8.00 | ||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||
Company | 247,104 | 11.31 | 98,317 | > 4.50 | N/A | N/A | ||||||||||||
First Mid Bank | 263,089 | 12.08 | 97,993 | > 4.50 | 141,546 | > 6.50 | ||||||||||||
Tier 1 Capital (to average assets) | ||||||||||||||||||
Company | 271,077 | 9.84 | 110,225 | > 4.00 | N/A | N/A | ||||||||||||
First Mid Bank | 263,089 | 9.57 | 109,968 | > 4.00 | 137,460 | > 5.00 | ||||||||||||
December 31, 2016 | ||||||||||||||||||
Total Capital (to risk-weighted assets) | ||||||||||||||||||
Company | $ | 270,062 | 12.79 | % | $ | 168,902 | > 8.00% | N/A | N/A | |||||||||
First Mid Bank | 197,552 | 12.44 | 127,054 | > 8.00 | $ | 158,817 | > 10.00% | |||||||||||
First Clover Leaf Bank | 78,145 | 15.08 | 41,459 | > 8.00 | 51,824 | > 10.00% | ||||||||||||
Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||
Company | 253,258 | 11.99 | 126,677 | > 6.00 | N/A | N/A | ||||||||||||
First Mid Bank | 180,826 | 11.39 | 95,290 | > 6.00 | 127,054 | > 8.00 | ||||||||||||
First Clover Leaf Bank | 78,145 | 15.08 | 31,094 | > 6.00 | 41,459 | > 8.00 | ||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||||||||||||||
Company | 229,341 | 10.86 | 95,008 | > 4.50 | N/A | N/A | ||||||||||||
First Mid Bank | 180,826 | 11.39 | 71,468 | > 4.50 | 103,231 | > 6.50 | ||||||||||||
First Clover Leaf Bank | 78,145 | 15.08 | 23,321 | > 4.50 | 33,685 | > 6.50 | ||||||||||||
Tier 1 Capital (to average assets) | ||||||||||||||||||
Company | 253,258 | 9.19 | 110,242 | > 4.00 | N/A | N/A | ||||||||||||
First Mid Bank | 180,826 | 8.62 | 83,938 | > 4.00 | 104,922 | > 5.00 | ||||||||||||
First Clover Leaf Bank | 78,145 | 12.04 | 25,963 | > 4.00 | 32,453 | > 5.00 |
|
| Actual |
|
| Required Minimum For |
| To Be Well-Capitalized | |||||||||||||
|
| Amount |
|
| Ratio |
|
| Amount |
|
| Ratio |
| Amount |
|
| Ratio | ||||
March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
| $ | 817,545 |
|
|
| 15.74 | % |
| $ | 545,260 |
|
| > 10.50% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 762,009 |
|
|
| 14.72 | % |
|
| 543,584 |
|
| > 10.50% |
| $ | 517,700 |
|
| > 10.00% |
Tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
|
| 668,971 |
|
|
| 12.88 | % |
|
| 441,401 |
|
| > 8.50% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 708,028 |
|
|
| 13.68 | % |
|
| 440,045 |
|
| > 8.50% |
|
| 414,160 |
|
| > 8.00% |
Common equity tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
|
| 649,565 |
|
|
| 12.51 | % |
|
| 363,507 |
|
| > 7.00% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 708,028 |
|
|
| 13.68 | % |
|
| 362,390 |
|
| > 7.00% |
|
| 336,505 |
|
| > 6.50% |
Tier 1 capital (to average assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
|
| 668,971 |
|
|
| 12.88 | % |
|
| 270,608 |
|
| > 4.00% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 708,028 |
|
|
| 13.68 | % |
|
| 269,533 |
|
| > 4.00% |
|
| 336,916 |
|
| > 5.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
| $ | 801,966 |
|
|
| 15.20 | % |
| $ | 554,164 |
|
| >10.50% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 745,624 |
|
|
| 14.18 | % |
|
| 552,161 |
|
| >10.50% |
| $ | 525,868 |
|
| > 10.00% |
Tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
|
| 654,453 |
|
|
| 12.40 | % |
|
| 448,609 |
|
| > 8.50% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 692,664 |
|
|
| 13.17 | % |
|
| 446,987 |
|
| > 8.50% |
|
| 420,694 |
|
| > 8.00% |
Common equity tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
|
| 635,089 |
|
|
| 12.03 | % |
|
| 369,442 |
|
| > 7.00% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 692,664 |
|
|
| 13.17 | % |
|
| 368,107 |
|
| > 7.00% |
|
| 341,814 |
|
| > 6.50% |
Tier 1 capital (to average assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Company |
|
| 654,453 |
|
|
| 9.68 | % |
|
| 268,875 |
|
| > 4.00% |
| N/A |
|
| N/A | |
First Mid Bank |
|
| 692,664 |
|
|
| 10.22 | % |
|
| 270,990 |
|
| > 4.00% |
|
| 338,738 |
|
| > 5.00% |
The Company's risk-weighted assets, capital, and capital ratios for September 30, 2017March 31, 2023 are computed in accordance with Basel III capital rules which were effective January 1, 2015. Prior periods are computed following previous rules. See heading "Basel III" in the Overview section of this report for a more detailed description of the Basel III rules. As of September 30, 2017, bothMarch 31, 2023, the Company and First Mid Bank had capital ratios above the required minimums for regulatory capital adequacy, and First Mid Bank had capital ratios that qualified it for treatment as well-capitalized under the regulatory framework for prompt corrective action with respect to banks. First Clover Leaf Bank merged into First Mid Bank during the first quarter of 2017.
58
Stock Plans
Participants may purchase Company stock under the following four plans of the Company: theThe Deferred Compensation Plan, the First Retirement and Savings Plan, the Dividend Reinvestment Plan, and the Stock Incentive Plan. For more detailed information on these plans, refer to the Company’s Annual Report on Form 10-K for the year ended
At the Annual Meeting of Stockholders held April 26, 2017, the stockholders approved the 2017 Stock Incentive Plan ("SI Plan"). The SI Plan was implemented to succeed the Company’s 2007 Stock Incentive Plan, which had a ten-year term. The SI Plan is intended to provide a means whereby directors, employees, consultants and advisors of the Company and its Subsidiaries may sustain a sense of proprietorship and personal involvement in the continued development and financial success of the Company and its Subsidiaries, thereby advancing the interests of the Company and its stockholders. Accordingly, directors and selected employees, consultants and advisors may be provided the opportunity to acquire shares of Common Stock of the Company on the terms and conditions established in the SI Plan.
Following the stockholders’ approval at the 2021 annual meeting of the Company, a maximum of 149,983399,983 shares of common stock may be issued under the SI Plan. There were no stock options granted in 2017 or 2016. The Company awarded 11,47360,550 and 13,91226,000 restricted stock awards during 2023 and 2022, respectively and 37,900 and 37,150 as stock unit awards during 20172023 and
Employee Stock Purchase Plan
At the Annual Meeting of Stockholders held April 25, 2018, the stockholders approved the First Mid-Illinois Bancshares, Inc. Employee Stock Purchase Plan (“ESPP”). The ESPP is intended to promote the interests of the Company by providing eligible employees with the opportunity to purchase shares of common stock of the Company at a 15% discount through payroll deductions. The ESPP is also intended to qualify as an employee stock purchase plan under Section 423 of the Internal Revenue Code. A maximum of 600,000 shares of common stock may be issued under the 2007 Stock Incentive Plan.
Stock Repurchase Program
Since August 5, 1998, the Board of Directors has approved repurchase programs pursuant to which the Company may repurchase a total of approximately $76.7 million of the Company’s common stock. During 2022, the Company repurchased 170 shares. All of these shares were a result of shares withheld for taxes on vested employee stock incentives. The Company has approximately $4.1 million in remaining capacity under its existing repurchase programs approvedprogram.
Although the Company adopted the repurchase plan, the Company may make discretionary repurchases in the open market or in privately negotiated transactions from time to time. The timing, manner, price and amount of any such repurchases will be determined by the BoardCompany at its discretion and will depend upon a variety of Directors are as follows:
Liquidity
Liquidity represents the ability of the Company and its subsidiaries to meet all present and future financial obligations arising in the daily operations of the business. Financial obligations consist of the need for funds to meet extensions of credit, deposit withdrawals and debt servicing. The Company’s liquidity management focuses on the ability to obtain funds economically through assets that may be converted into cash at minimal costs or through other sources. The Company’s other sources of cash include overnight federal fund lines, Federal Home Loan Bank advances, deposits of the State of Illinois, the ability to borrow at the Federal Reserve Bank of Chicago, and the Company’s operating line of credit with The Northern Trust Company.
Details forof the Company's liquidity sources include:
59
Management continues to monitor its expected liquidity requirements carefully, focusing primarily on cash flows from:
The following table summarizes significant contractual obligations and other commitments at
Total | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | |||||||||||||||
Time deposits | $ | 321,376 | $ | 205,597 | $ | 83,641 | $ | 30,965 | $ | 1,173 | |||||||||
Debt | 35,870 | 3,750 | 7,500 | — | 24,620 | ||||||||||||||
Other borrowings | 203,360 | 153,360 | 35,000 | 10,000 | 5,000 | ||||||||||||||
Operating leases | 43,921 | 2,517 | 4,383 | 3,520 | 33,501 | ||||||||||||||
Supplemental retirement | 597 | 100 | 142 | 100 | 255 | ||||||||||||||
$ | 605,124 | $ | 365,324 | $ | 130,666 | $ | 44,585 | $ | 64,549 |
|
|
|
|
| Less than |
|
|
|
|
|
|
|
| More than |
| |||||
|
| Total |
|
| 1 year |
|
| 1-3 years |
|
| 3-5 years |
|
| 5 years |
| |||||
Time deposits |
| $ | 830,663 |
|
| $ | 558,648 |
|
| $ | 211,604 |
|
| $ | 60,080 |
|
| $ | 331 |
|
Debt |
|
| 113,999 |
|
|
| — |
|
|
| 3,943 |
|
|
| — |
|
|
| 110,056 |
|
Other borrowing |
|
| 823,685 |
|
|
| 408,680 |
|
|
| 70,005 |
|
|
| 225,000 |
|
|
| 120,000 |
|
Operating leases |
|
| 17,183 |
|
|
| 2,967 |
|
|
| 4,614 |
|
|
| 3,731 |
|
|
| 5,871 |
|
Supplemental retirement |
|
| 1,828 |
|
|
| 50 |
|
|
| 100 |
|
|
| 150 |
|
|
| 1,528 |
|
|
| $ | 1,787,358 |
|
| $ | 970,345 |
|
| $ | 290,266 |
|
| $ | 288,961 |
|
| $ | 237,786 |
|
For the
Off-Balance Sheet Arrangements
First Mid Bank enters into financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include lines of credit, letters of credit and other commitments to extend credit. Each of these instruments involves, to varying degrees, elements of credit, interest rate and liquidity risk in excess of the amounts recognized in the consolidated balance sheets. The Company uses the same credit policies and requires similar collateral in approving lines of credit and commitments and issuing letters of credit as it does in making loans. The exposure to credit losses on financial instruments is represented by the contractual amount of these instruments. However, the Company does not anticipate any losses from these instruments.
September 30, 2017 | December 31, 2016 | ||||||
Unused commitments and lines of credit: | |||||||
Commercial real estate | $ | 71,719 | $ | 128,576 | |||
Commercial operating | 259,104 | 236,182 | |||||
Home equity | 38,811 | 40,896 | |||||
Other | 58,927 | 70,092 | |||||
Total | $ | 428,561 | $ | 475,746 | |||
Standby letters of credit | $ | 11,431 | $ | 9,339 |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||
Unused commitments and lines of credit: |
|
|
|
|
|
| ||
Commercial real estate |
| $ | 174,593 |
|
| $ | 147,702 |
|
Commercial operating |
|
| 657,253 |
|
|
| 655,676 |
|
Home equity |
|
| 64,938 |
|
|
| 63,570 |
|
Other |
|
| 314,181 |
|
|
| 307,030 |
|
Total |
| $ | 1,210,965 |
|
| $ | 1,173,978 |
|
Standby letters of credit |
| $ | 9,389 |
|
| $ | 10,162 |
|
Commitments to originate credit represent approved commercial, residential real estate and home equity loans that generally are expected to be funded within ninety days. Lines of credit are agreements by which the Company agrees to provide a borrowing accommodation up to a stated amount as long as there is no violation of any condition established in the loan agreement. Both commitments to originate credit and lines of credit generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the lines and some commitments are expected to expire without being drawn upon, the total amounts do not necessarily represent future cash requirements.
60
Standby letters of credit are conditional commitments issued by the Company to guarantee the financial performance of customers to third parties. Standby letters of credit are primarily issued to facilitate trade or support borrowing arrangements and generally expire in one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending credit facilities to customers. The maximum amount of credit that would be extended under letters of credit is equal to the total off-balance sheet contract amount of such instrument.
The Company is also subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition of ultimate resolution of such claims and lawsuits will not have a material adverse effect on the consolidated financial position, results of operations and cash flows of the Company.
61
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There has been no material change in the market risk faced by the Company since
December 31,ITEM 4. CONTROLS AND PROCEDURES
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the Company’s “disclosure controls and procedures” (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), as of the end of the period covered by this report. Based on such evaluation, such officers have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures are effective. Further, there have been no changes in the Company’s internal control over financial reporting during the last fiscal quarter that have materially affected or that are reasonably likely to affect materially the Company’s internal control over financial reporting.
62
PART II
ITEM 1. LEGAL PROCEEDINGS
From time to time the Company and its subsidiaries may be involved in litigation that the Company believes is of a type common to our industry. None of any such existing claims are believed to be individually material at this time to the Company, although the outcome of any such existing claims cannot be predicted with certainty.
ITEM 1A. RISK FACTORS
Various risks and uncertainties, some of which are difficult to predict and beyond the Company’s control, could negatively impact the Company. As a financial institution, the Company is exposed to interest rate risk, liquidity risk, credit risk, operational risk, risks from economic or market conditions, and general business risks among others. Adverse experience with these or other risks could have a material impact on the Company’s financial condition and results of operations, as well as the value of its common stock. See the risk factors and “Supervision and Regulation” described in the Company’s Annual Report on Form 10-K for the year ended
December 31,ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
ISSUER PURCHASES OF EQUITY SECURITIES |
| |||||||||||||||
Period |
| (a) |
|
| (b) |
|
| (c) |
|
| (d) |
| ||||
January 1, 2023 - January 31, 2023 |
|
| — |
|
| $ | — |
|
|
| — |
|
| $ | 4,066,000 |
|
February 1, 2023 - February 28, 2023 |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 4,066,000 |
|
March 1, 2023 - March 31, 2023 |
|
| 170 |
|
|
| 27.64 |
|
|
| 170 |
|
|
| 4,061,000 |
|
Total |
|
| 170 |
|
| $ | 27.64 |
|
|
| 170 |
|
| $ | 4,061,000 |
|
See heading “Stock Repurchase Program” for more information regarding stock purchases.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None.
63
ITEM 6. EXHIBITS
The exhibits required by Item 601 of Regulation S-K and filed herewith are listed in the Exhibit Index that followsprecedes the Signature Page and that immediately precedes the exhibits filed.
Exhibit Number | Exhibit Index to Quarterly Report on Form 10-Q Description and Filing or Incorporation Reference | |
Agreement and Plan of Merger by and among First Mid Bancshares, Inc., Eagle Sub LLC, Blackhawk Bancorp, Inc., and the sellers as defined therein, dated March 20, 2023 Incorporated by reference to Exhibit 2.1 to First Mid Bancshares, Inc.’s Form 8-K filed with the Securities and Exchange Commission on March 21, 2023 | ||
Sixth Amendment to the Sixth Amended and Restated Credit Agreement by and between First Mid Bancshares, Inc. and The Northern Trust Company, dated April 7, 2023 Incorporated by reference to Exhibit 10.1 to First Mid Bancshares, Inc.’s Current Report on Form 8-K filed with the SEC on April 11, 2023 | ||
Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 | ||
Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 | ||
101.INS | Inline XBRL Instance Document – The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
104 | The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2023 (formatted as Inline XBRL and contained in Exhibits 101) | |
Exhibits omitted pursuant to Item 601(a)(5) of Regulation S-K. Copies of any omitted exhibit will be furnished to the SEC upon request. |
64
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
FIRST MID BANCSHARES, INC. |
(Registrant) |
Date: May 9, 2023 |
/s/ Joseph R. Dively | |
Joseph R. Dively | |
President and |
/s/ Matthew K. Smith | |
Matthew K. Smith | |
Chief Financial |
65