FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

___________________

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, ~~2023~~2024

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from _______ to _______

FIRST MERCHANTS CORPORATION

(Exact name of registrant as specified in its charter)


Indiana
(State or other jurisdiction of incorporation)
001-41342			35-1544218
(Commission File Number)			(IRS Employer Identification No.)

200 East Jackson Street, Muncie, IN 47305-2814

(Address of principal executive offices) (Zip code)

(Registrant’s telephone number, including area code): (765) 747-1500

Not Applicable

(Former name, former address and former fiscal year,

if changed since last report)

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


Title of Each Class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.125 stated value per share	FRME	The Nasdaq Stock Market LLC
Depositary Shares, each representing a 1/100th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series A	FRMEP	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every interactive data file required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a 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.

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 Exchange Act). Yes ☐ No ☒

As of April ~~28, 2023,~~26, 2024, there were ~~59,681,095~~58,585,479 outstanding common shares of the registrant.

TABLE OF CONTENTS

FIRST MERCHANTS CORPORATION


		Page No.
Glossary of Defined Terms		3

Part I. Financial Information
Item 1.	Financial Statements:
	Consolidated Condensed Balance Sheets	4
	Consolidated Condensed Statements of Income	5
	Consolidated Condensed Statements of Comprehensive Income (Loss)	6
	Consolidated Condensed Statements of Stockholders' Equity	7
	Consolidated Condensed Statements of Cash Flows	8
	Notes to Consolidated Condensed Financial Statements	9
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	38
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	5453
Item 4.	Controls and Procedures	5554

Part II. Other Information
Item 1.	Legal Proceedings	5655
Item 1A.	Risk Factors	5655
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	5655
Item 3.	Defaults Upon Senior Securities	5655
Item 4.	Mine Safety Disclosures	5755
Item 5.	Other Information	5755
Item 6.	Exhibits	5856

Signatures		5957

GLOSSARY OF DEFINED TERMS

FIRST MERCHANTS CORPORATION





ACL			Allowance for Credit Losses
ASC			Accounting Standards Codification
ASU			Accounting Standards Update
Bank			First Merchants Bank, a wholly-owned subsidiary of the Corporation

BTFP			Bank Term Funding Program created by the Federal Reserve in March 2023
CECL			FASB Accounting Standards Update No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, adopted by the Corporation on January 1, 2021.
CET1			Common Equity Tier 1




CODM			Chief operating decision maker
Corporation			First Merchants Corporation

CRE			Commercial Real Estate
EITF			FASB's Emerging Issues Task Force
ESPP			Employee Stock Purchase Plan
FASB			Financial Accounting Standards Board
FDIC			Federal Deposit Insurance Corporation
Federal Reserve			Board of Governors of the Federal Reserve System
FHLB			Federal Home Loan Bank
FOMC			Federal Open Market Committee, the monetary policymaking body of the Federal Reserve System.
FTE			Fully taxable equivalent
GAAP			U.S. Generally Accepted Accounting Principles




~~IRS~~IRA			~~Internal Revenue Service~~Inflation Reduction Act of 2022



Level One			Level One Bancorp, Inc., which was acquired by the Corporation on April 1, 2022.
OREO			Other real estate owned
PPP			Paycheck Protection Program, which was established by the Coronavirus Aid, Relief and Economic Security Act, or CARES Act, and implemented by the ~~SBA~~U.S. Small Business Administration to provide small business loans.

PCD			Purchased credit deteriorated loans
RSA			Restricted Stock Awards

~~SBA~~SOFR			~~Small Business Administration~~Secured Overnight Financing Rate

~~TEFRA~~			~~Tax Equity and Fiscal Responsibility Act~~

PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

CONSOLIDATED CONDENSED BALANCE SHEETS


		March 31, 2023		December 31, 2022
		(Unaudited)
	March 31, 2024						March 31, 2024	December 31, 2023
	(Unaudited)
ASSETS
ASSETS
ASSETS	ASSETS
Cash and due from banks	Cash and due from banks	$	125,818	$	122,594
Interest-bearing deposits	Interest-bearing deposits	352,695		126,061
Investment securities available for sale	Investment securities available for sale	1,794,208		1,976,661
Investment securities held to maturity, net of allowance for credit losses of $245 and $245 (fair value of $1,934,601 and $1,907,865)		2,263,181		2,287,127
Investment securities held to maturity, net of allowance for credit losses of $245 and $245 (fair value of $1,820,451 and $1,870,374)
Loans held for sale	Loans held for sale	9,408		9,094
Loans	Loans	12,241,461		12,003,894
Less: Allowance for credit losses - loans	Less: Allowance for credit losses - loans	(223,052)		(223,277)
Net loans	Net loans	12,018,409		11,780,617
Premises and equipment	Premises and equipment	115,857		117,118
Federal Home Loan Bank stock	Federal Home Loan Bank stock	41,878		38,525
Interest receivable	Interest receivable	85,515		85,070

Goodwill
Goodwill
Goodwill	Goodwill	712,002		712,002
Other intangibles	Other intangibles	33,645		35,842
Cash surrender value of life insurance	Cash surrender value of life insurance	309,090		308,311
Other real estate owned	Other real estate owned	7,777		6,431
Tax asset, deferred and receivable	Tax asset, deferred and receivable	103,070		111,222
Other assets	Other assets	206,355		221,631
TOTAL ASSETS	TOTAL ASSETS	$	18,178,908	$	17,938,306
LIABILITIES	LIABILITIES					LIABILITIES
Deposits:	Deposits:					Deposits:
Noninterest-bearing	Noninterest-bearing	$	2,964,355	$	3,173,417
Interest-bearing	Interest-bearing	11,738,932		11,209,328
Total Deposits	Total Deposits	14,703,287		14,382,745
Borrowings:	Borrowings:					Borrowings:
Federal funds purchased		20		171,560

Securities sold under repurchase agreements
Securities sold under repurchase agreements
Securities sold under repurchase agreements	Securities sold under repurchase agreements	179,067		167,413
Federal Home Loan Bank advances	Federal Home Loan Bank advances	823,577		823,674
Subordinated debentures and other borrowings	Subordinated debentures and other borrowings	151,312		151,298
Total Borrowings	Total Borrowings	1,153,976		1,313,945
Interest payable	Interest payable	11,979		7,530
Other liabilities	Other liabilities	187,218		199,316
Total Liabilities	Total Liabilities	16,056,460		15,903,536
COMMITMENTS AND CONTINGENT LIABILITIES	COMMITMENTS AND CONTINGENT LIABILITIES					COMMITMENTS AND CONTINGENT LIABILITIES
STOCKHOLDERS' EQUITY	STOCKHOLDERS' EQUITY

Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:	Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:

Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:

Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:
Authorized - 600 cumulative shares	Authorized - 600 cumulative shares					Authorized - 600 cumulative shares
Issued and outstanding - 125 cumulative shares	Issued and outstanding - 125 cumulative shares	125		125
Preferred Stock, Series A, no par value, $2,500 liquidation preference:	Preferred Stock, Series A, no par value, $2,500 liquidation preference:
Authorized - 10,000 non-cumulative perpetual shares	Authorized - 10,000 non-cumulative perpetual shares
Authorized - 10,000 non-cumulative perpetual shares
Authorized - 10,000 non-cumulative perpetual shares
Issued and outstanding - 10,000 non-cumulative perpetual shares
Issued and outstanding - 10,000 non-cumulative perpetual shares
Issued and outstanding - 10,000 non-cumulative perpetual shares	Issued and outstanding - 10,000 non-cumulative perpetual shares	25,000		25,000
Common Stock, $0.125 stated value:	Common Stock, $0.125 stated value:					Common Stock, $0.125 stated value:
Authorized - 100,000,000 shares	Authorized - 100,000,000 shares					Authorized - 100,000,000 shares
Issued and outstanding - 59,257,051 and 59,170,583 shares		7,407		7,396
Issued and outstanding - 58,564,819 and 59,424,122 shares
Additional paid-in capital	Additional paid-in capital	1,231,532		1,228,626
Retained earnings	Retained earnings	1,057,298		1,012,774
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(198,914)		(239,151)
Total Stockholders' Equity	Total Stockholders' Equity	2,122,448		2,034,770
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	18,178,908	$	17,938,306

See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.

PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(Unaudited)

Three Months Ended
March 31,

2023

2022

INTEREST INCOME

Loans receivable:

Taxable

172,353

79,075

Taxable

Tax exempt

7,709

5,704

Investment securities:

Taxable

9,087

8,510

Taxable

Tax exempt

16,070

15,875

Deposits with financial institutions

637

230

Deposits with financial institutions

Federal Home Loan Bank stock

542

146

Total Interest Income

206,398

109,540

Total Interest Income

INTEREST EXPENSE

Deposits

50,685

4,294

Deposits

Federal funds purchased

1,297

—

Securities sold under repurchase agreements

848

Securities sold under repurchase agreements

Federal Home Loan Bank advances

7,064

1,218

Subordinated debentures and other borrowings

2,385

1,659

Subordinated debentures and other borrowings

Total Interest Expense

62,279

7,260

NET INTEREST INCOME

144,119

102,280

NET INTEREST INCOME

Provision for credit losses

—

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

144,119

102,280

NON-INTEREST INCOME

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

NONINTEREST INCOME

Service charges on deposit accounts

7,359

6,419

Fiduciary and wealth management fees

7,862

7,332

Fiduciary and wealth management fees

Card payment fees

5,172

5,723

Net gains and fees on sales of loans

2,399

2,199

Net gains and fees on sales of loans

Derivative hedge fees

1,148

918

Other customer fees

517

410

Other customer fees

Increase in cash surrender value of life insurance

1,287

1,176

Gains on life insurance benefits

520

Net realized gains (losses) on sales of available for sale securities

(1,571)

566

Gains on life insurance benefits

Net realized losses on sales of available for sale securities

Other income

823

634

Total Non-Interest Income

24,997

25,897

NON-INTEREST EXPENSES

Other income

Total Noninterest Income

NONINTEREST EXPENSES

Salaries and employee benefits

57,459

42,519

Net occupancy

7,259

6,187

Net occupancy

Equipment

6,126

5,080

Marketing

1,309

736

Marketing

Outside data processing fees

6,113

4,363

Printing and office supplies

383

345

Printing and office supplies

Intangible asset amortization

2,197

1,366

FDIC assessments

1,396

2,192

FDIC assessments

Other real estate owned and foreclosure expenses

(18)

564

Professional and other outside services

3,698

2,953

Professional and other outside services

Other expenses

7,798

6,020

Total Non-Interest Expenses

93,720

72,325

Other expenses

Total Noninterest Expenses

INCOME BEFORE INCOME TAX

75,396

55,852

Income tax expense

11,317

7,266

Income tax expense

NET INCOME

64,079

48,586

Preferred stock dividends

469

—

Preferred stock dividends

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

63,610

48,586

Per Share Data:

Basic Net Income Available to Common Stockholders

1.07

0.91

Diluted Net Income Available to Common Stockholders

1.07

0.91

Diluted Net Income Available to Common Stockholders

Cash Dividends Paid

0.32

0.29

Average Diluted Common Shares Outstanding (in thousands)

59,441

53,616

Average Diluted Common Shares Outstanding (in thousands)

See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.

PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME ~~(LOSS)~~

(Unaudited)

Three Months Ended
March 31,
2023 2022
Net income $ 64,079 $ 48,586
Other comprehensive income/( loss):
     Unrealized gains/(losses) on securities available-for-sale:
Unrealized holding gain/(loss) arising during the period 49,415 (176,567)
Reclassification adjustment for losses/(gains) included in net income 1,571 (566)
Tax effect (10,707) 37,199
Net of tax 40,279 (139,934)
     Unrealized gain/(loss) on cash flow hedges:
Unrealized holding gain/(loss) arising during the period (51) 303
Reclassification adjustment for losses/(gains) included in net income (1) 241
Tax effect 10 (115)
Net of tax (42) 429
      Total other comprehensive income/(loss), net of tax 40,237 (139,505)
Comprehensive income/(loss) $ 104,316 $ (90,919)


	Three Months Ended March 31,
	2024		2023
Net income	$	47,941	$	64,079
Other comprehensive income (loss):
Unrealized gains (losses) on securities available-for-sale:
Unrealized holding gain (loss) arising during the period	(27,925)		49,415
Reclassification adjustment for losses (gains) included in net income	2		1,571
Tax effect	5,864		(10,707)
Net of tax	(22,059)		40,279

Unrealized gain (loss) on cash flow hedges:
Unrealized holding gain (loss) arising during the period	—		(51)
Reclassification adjustment for losses (gains) included in net income	—		(1)
Tax effect	—		10
Net of tax	—		(42)






Total other comprehensive income (loss), net of tax	(22,059)		40,237
Comprehensive income	$	25,882	$	104,316

See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.

PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)


		Three Months Ended March 31, 2023
		Cumulative Preferred Stock			Non-Cumulative Preferred Stock			Common Stock			Additional				Accumulated Other
		Shares	Amount		Shares	Amount		Shares	Amount		Paid in Capital		Retained Earnings		Comprehensive Loss		Total
Balances, December 31, 2022		125	$	125	10,000	$	25,000	59,170,583	$	7,396	$	1,228,626	$	1,012,774	$	(239,151)	$	2,034,770
	Three Months Ended March 31, 2024																								Three Months Ended March 31, 2024
	Cumulative Preferred Stock
		Shares
		Shares
		Shares																	Amount	Shares	Amount	Shares	Amount	Paid in Capital		Retained Earnings	Comprehensive Loss	Total
Balances, December 31, 2023
Comprehensive income:	Comprehensive income:
Net income	Net income	—	—		—	—		—	—		—		64,079		—		64,079
Other comprehensive income, net of tax		—	—		—	—		—	—		—				40,237		40,237
Net income
Net income
Other comprehensive loss, net of tax
Cash dividends on preferred stock ($46.88 per share)	Cash dividends on preferred stock ($46.88 per share)	—	—		—	—		—	—		—		(469)		—		(469)
Cash dividends on common stock ($0.32 per share)		—	—		—	—		—	—		—		(19,086)		—		(19,086)
Cash dividends on common stock ($0.34 per share)

Repurchases of common stock
Repurchases of common stock
Repurchases of common stock
Excise tax on stock repurchase
Share-based compensation	Share-based compensation	—	—		—	—		7,573	1		1,196		—		—		1,197
Stock issued under employee benefit plans	Stock issued under employee benefit plans	—	—		—	—		5,900	1		198		—		—		199
Stock issued under dividend reinvestment and stock purchase plan	Stock issued under dividend reinvestment and stock purchase plan	—	—		—	—		14,464	2		512		—		—		514
Stock options exercised		—	—		—	—		58,620	7		1,003		—		—		1,010

Restricted shares withheld for taxes	Restricted shares withheld for taxes	—	—		—	—		(89)	—		(3)		—		—		(3)
Balances, March 31, 2023		125	$	125	10,000	$	25,000	59,257,051	$	7,407	$	1,231,532	$	1,057,298	$	(198,914)	$	2,122,448
Restricted shares withheld for taxes
Restricted shares withheld for taxes
Balances, March 31, 2024


		Three Months Ended March 31, 2022
		Cumulative Preferred Stock			Common Stock		Additional				Accumulated Other
		Shares	Amount			Shares	Amount		Paid in Capital		Retained Earnings		Comprehensive Income (Loss)		Total
Balances, December 31, 2021		125	$	125		53,410,411	$	6,676	$	985,818	$	864,839	$	55,113	1,912,571
		Three Months Ended March 31, 2023
		Three Months Ended March 31, 2023
		Three Months Ended March 31, 2023
	Cumulative Preferred Stock
		Shares
		Shares
		Shares															Amount	Shares	Amount	Shares	Amount	Paid in Capital	Retained Earnings	Comprehensive Loss	Total
Balances, December 31, 2022
Comprehensive loss:	Comprehensive loss:
Net income	Net income	—	—			—	—		—		48,586		—		48,586
Net income
Net income
Other comprehensive loss, net of tax	Other comprehensive loss, net of tax	—	—			—	—		—		—		(139,505)		(139,505)

Cash dividends on common stock ($0.29 per share)		—	—			—	—		—		(15,607)		—		(15,607)
Cash dividends on preferred stock ($46.88 per share)
Cash dividends on common stock ($0.32 per share)

Share-based compensation	Share-based compensation	—	—			1,200	—		1,100		—		—		1,100

Share-based compensation

Share-based compensation
Stock issued under employee benefit plans
Stock issued under dividend reinvestment and stock purchase plan	Stock issued under dividend reinvestment and stock purchase plan	—	—			10,639	2		469		—		—		471
Stock options exercised	Stock options exercised	—	—			3,000	—		37		—		—		37
Restricted shares withheld for taxes	Restricted shares withheld for taxes	—	—			(427)	—		(20)		—		—		(20)
Balances, March 31, 2022		125	$	125		53,424,823	$	6,678	$	987,404	$	897,818	$	(84,392)	$	1,807,633
Balances, March 31, 2023

See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.

PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)


		Three Months Ended March 31,					Three Months Ended March 31,
		2023		2022			2024	2023
Cash Flow From Operating Activities:	Cash Flow From Operating Activities:					Cash Flow From Operating Activities:
Net income	Net income	$	64,079	$	48,586
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:

Provision for credit losses
Depreciation and amortization	Depreciation and amortization	2,964		2,668
Change in deferred taxes	Change in deferred taxes	(3,395)		(1,665)
Share-based compensation	Share-based compensation	1,197		1,100

Loans originated for sale	Loans originated for sale	(74,212)		(63,805)
Loans originated for sale
Loans originated for sale
Proceeds from sales of loans held for sale	Proceeds from sales of loans held for sale	74,746		72,456
Gains on sales of loans held for sale	Gains on sales of loans held for sale	(848)		(1,402)

Net (gains) losses on sales of securities available for sale		1,571		(566)
Net losses on sales and redemptions of securities available for sale

Net losses on sales and redemptions of securities available for sale

Net losses on sales and redemptions of securities available for sale

Increase in cash surrender value of life insurance
Increase in cash surrender value of life insurance
Increase in cash surrender value of life insurance	Increase in cash surrender value of life insurance	(1,287)		(1,176)
Gains on life insurance benefits	Gains on life insurance benefits	(1)		(520)
Change in interest receivable	Change in interest receivable	(445)		1,106
Change in interest payable	Change in interest payable	4,449		827
Other adjustments	Other adjustments	9,039		(7,388)
Net cash provided by operating activities	Net cash provided by operating activities	77,857		50,221
Cash Flows from Investing Activities:	Cash Flows from Investing Activities:					Cash Flows from Investing Activities:
Net change in interest-bearing deposits	Net change in interest-bearing deposits	(226,634)		78,892
Purchases of:	Purchases of:					Purchases of:
Securities available for sale	Securities available for sale	(1,400)		(62,164)
Securities held to maturity		—		(206,523)

Proceeds from sales of securities available for sale	Proceeds from sales of securities available for sale	213,232		35,029
Proceeds from maturities of:
Proceeds from sales of securities available for sale
Proceeds from sales of securities available for sale
Proceeds from maturities and redemptions of:						Proceeds from maturities and redemptions of:
Securities available for sale	Securities available for sale	17,814		37,442
Securities held to maturity	Securities held to maturity	22,987		42,834
Change in Federal Home Loan Bank stock	Change in Federal Home Loan Bank stock	(3,353)		2,314
Payment of capital calls to qualified affordable housing investments

Net change in loans
Net change in loans
Net change in loans	Net change in loans	(238,872)		(116,409)

Proceeds from the sale of other real estate owned	Proceeds from the sale of other real estate owned	46		174

Proceeds from the sale of other real estate owned

Proceeds from the sale of other real estate owned
Proceeds from life insurance benefits	Proceeds from life insurance benefits	509		856

Proceeds from commercial portfolio loan sale
Proceeds from commercial portfolio loan sale
Proceeds from commercial portfolio loan sale
Other adjustments	Other adjustments	(1,703)		(2,896)
Net cash used in investing activities		(217,374)		(190,451)
Net cash provided (used) in investing activities
Cash Flows from Financing Activities:	Cash Flows from Financing Activities:					Cash Flows from Financing Activities:
Net change in :	Net change in :					Net change in :
Demand and savings deposits	Demand and savings deposits	(184,063)		211,458
Certificates of deposit and other time deposits	Certificates of deposit and other time deposits	504,605		(38,082)
Borrowings	Borrowings	486,714		59
Repayment of borrowings	Repayment of borrowings	(646,683)		(36,975)
Cash dividends on preferred stock	Cash dividends on preferred stock	(469)		—
Cash dividends on common stock	Cash dividends on common stock	(19,086)		(15,607)

Stock issued under employee benefit plans	Stock issued under employee benefit plans	199		—
Stock issued under employee benefit plans
Stock issued under employee benefit plans
Stock issued under dividend reinvestment and stock purchase plans	Stock issued under dividend reinvestment and stock purchase plans	514		471
Stock options exercised	Stock options exercised	1,010		37

Repurchase of common stock

Net cash provided by financing activities		142,741		121,361
Repurchase of common stock

Repurchase of common stock
Net cash provided (used) by financing activities
Net Change in Cash and Cash Equivalents	Net Change in Cash and Cash Equivalents	3,224		(18,869)
Cash and Cash Equivalents, January 1	Cash and Cash Equivalents, January 1	122,594		167,146
Cash and Cash Equivalents, March 31	Cash and Cash Equivalents, March 31	$	125,818	$	148,277
Additional cash flow information:	Additional cash flow information:					Additional cash flow information:
Interest paid	Interest paid	$	57,830	$	6,433
Income tax paid (refunded)	Income tax paid (refunded)	(1,118)		7,750
Loans transferred to other real estate owned	Loans transferred to other real estate owned	1,080		5,868

Non-cash investing activities using trade date accounting	Non-cash investing activities using trade date accounting	—		5,246
Non-cash investing activities using trade date accounting
Non-cash investing activities using trade date accounting

ROU assets obtained in exchange for new operating lease liabilities	ROU assets obtained in exchange for new operating lease liabilities	646		53
ROU assets obtained in exchange for new operating lease liabilities
ROU assets obtained in exchange for new operating lease liabilities
Qualified affordable housing investments obtained in exchange for funding commitments

See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

NOTE 1

GENERAL

Financial Statement Preparation

The Consolidated Condensed Balance Sheet of the Corporation as of December 31, ~~2022,~~2023, has been derived from the audited consolidated balance sheet of the Corporation as of that date. Certain information and note disclosures normally included in the Corporation’s annual financial statements, prepared in accordance with accounting principles generally accepted in the United States of America, have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, ~~2022~~2023 filed with the Securities and Exchange Commission. The results of operations for the three months ended March 31, ~~2023,~~2024, are not necessarily indicative of the results to be expected for the year. Reclassifications have been made to prior financial statements to conform to the current financial statement presentation. These reclassifications had no effect on net income. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses and fair value of financial instruments.

Significant Accounting Policies

The significant accounting policies followed by the Corporation and its wholly-owned subsidiaries for interim financial reporting are consistent with the accounting policies followed for annual financial reporting. All adjustments, which are of a normal recurring nature and are in the opinion of management necessary for a fair statement of the results for the periods reported, have been included in the accompanying Consolidated Condensed Financial Statements.

Recent Accounting Changes Adopted in ~~2023~~

~~FASB Accounting Standards Updates - No. 2021-08~~ -~~Business Combinations (Topic 805) - Accounting for Contract Assets and Contract Liabilities from Contracts with Customers~~

~~Summary~~ -~~The FASB issued ASU No. 2021-08,~~ ~~Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, that addressed diversity in practice related to the accounting for revenue contracts with customers acquired in a business combination.~~

Under current GAAP, an acquirer generally recognized assets acquired and liabilities assumed in a business combination, including contract assets and contract liabilities arising from revenue contracts with customers and other similar contracts that are accounted for in accordance with Topic 606~~, Revenue from Contracts with Customers, at fair value on the acquisition date.~~

The FASB indicated that some stakeholders indicated that it is unclear how an acquirer should evaluate whether to recognize a contract liability from a revenue contract with a customer acquired in a business combination after Topic 606 was adopted. Furthermore, it was identified that under current practice, the timing of payment (payment terms) of a revenue contract may subsequently affect the post-acquisition revenue recognized by the acquirer. To address this, the ASU required entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination. Finally, the amendments in the ASU improve comparability after the business combination by providing consistent recognition and measurement guidance for revenue contracts with customers acquired in a business combination and revenue contracts with customers not acquired in a business combination.

For public business entities, the amendments were effective for fiscal years beginning after December 31, 2022, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 31, 2023, including interim periods within those fiscal years. The amendments in this Update are applied prospectively to business combinations occurring on or after the effective date of the amendments. Early adoption of the amendments was permitted, including adoption in an interim period. An entity that early adopted in an interim period applied the amendments (1) retrospectively to all business combinations for which the acquisition date occurred on or after the beginning of the fiscal year that included the interim period or early application, and (2) prospectively to all business combinations that occurred on or after the date of initial application. The Corporation adopted this guidance on January 1, 2023, but adoption of the standard did not have any impact on the Corporation's financial statements or disclosures.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

~~FASB Accounting Standards Updates~~ ~~- No. 2022-02 - Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures~~

~~Summary~~ ~~- The FASB issued ASU No. 2022-02,~~ ~~Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, to improve the usefulness of information provided to investors about certain loan refinancings, restructurings, and writeoffs.~~

~~Troubled Debt Restructurings ("TDR") by Creditors That Have Adopted CECL~~

During the FASB’s post-implementation review of the credit losses standard, including a May 2021 roundtable, investors and other stakeholders questioned the relevance of the TDR designation and the usefulness of disclosures about those modifications. Some noted that measurement of expected losses under the CECL model already incorporated losses realized from restructurings that are TDRs and that relevant information for investors would be better conveyed through enhanced disclosures about certain modifications.

The amendments in the new ASU eliminate the accounting guidance for TDRs by creditors that have adopted CECL while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors made to borrowers experiencing financial difficulty.

~~Vintage Disclosures - Gross Writeoffs~~

The disclosure of gross writeoff information by year of origination was cited by numerous investors as an essential input to their analysis. To address this feedback, the amendments in the new ASU require that a public business entity disclose current-period gross writeoffs by year of origination for financing receivables and net investment in leases.

For entities that have adopted the amendments in ASU 2016-13, the amendments in this Update were effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Corporation adopted this Update on January 1, 2023 and the new disclosures required in this Update are included in NOTE 4. LOANS AND ALLOWANCE of these Notes to Consolidated Condensed Financial Statements.

~~New Accounting Pronouncements Not Yet Adopted~~

~~The Corporation continually monitors potential accounting pronouncements and the following pronouncements have been deemed to have the most applicability to the Corporation's financial statements:~~

~~FASB Accounting Standards Updates - No. 2020-04 -~~ ~~Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting~~

~~Summary~~ - The FASB issued ASU No. 2020-04 to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. LIBOR and other interbank offered rates are widely used benchmarks or reference rates in the United States and globally. Trillions of dollars in loans, derivatives, and other financial contracts reference LIBOR, the benchmark interest rate banks use to make short-term loans to each other. With global capital markets expected to move away from LIBOR and other interbank offered rates and move toward rates that are more observable or transaction based and less susceptible to manipulation, the FASB launched a broad project in late 2018 to address potential accounting challenges expected to arise from the transition. The new guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is intended to help stakeholders during the global market-wide reference rate transition period.

Originally, an entity could apply this ASU as of the beginning of an interim period that includes the March 12, 2020 issuance date of the ASU, through December 31, 2022. With the issuance of ASU 2022-06 - ~~Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848~~, the sunset date for adoption of ASU 2020-04 was extended from December 31, 2022 to December 31, 2024. The Corporation expects to adopt the practical expedients included in this ASU in 2023 as it transitions its loans and other financial instruments to another reference rate.

~~FASB Accounting Standards Updates - No. 2021-01~~ ~~- Reference Rate Reform (Topic 848): Scope~~

~~Summary~~ - The FASB has published ASU 2021-01, Reference Rate Reform. ASU 2021-01 clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition.

An entity may elect to apply the amendments in this Update on a full retrospective basis as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or on a prospective basis to new modifications from any date within an interim period that includes or is subsequent to the date of the issuance of a final Update, up to the date that financial statements are available to be issued.

If an entity elects to apply any of the amendments in this Update for an eligible hedging relationship, any adjustments as a result of those elections must be reflected as of the date the entity applies the election.

Originally, the amendments in this Update did not apply to contract modifications made after December 31, 2022, new hedging relationships entered into after December 31, 2022, and existing hedging relationships evaluated for effectiveness in periods after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that apply certain optional expedients in which the accounting effects are recorded through the end of the hedging relationship (including periods after December 31, 2022). With the issuance of ASU 2022-06 - ~~Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848~~, the sunset date for adoption of ASU 2021-01 was extended from December 31, 2022 to December 31, 2024. The Corporation expects to adopt the practical expedients included in this ASU in 2023 as it transitions its loans and other financial instruments to another reference rate.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

2024

FASB Accounting Standards Updates - No. 2023-02 - Investments - Equity Method and Joint Ventures (Topic 323) - Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method

Summary -- The FASB issued ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, ~~that~~which is intended to improve the accounting and disclosures for investments in tax credit structures. The ASU is a consensus of the FASB’s Emerging Issues Task Force ~~(EITF)~~(“EITF”).

The ASU allows reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. The ASU responds to stakeholder feedback that the proportional amortization method provides investors and other allocators of capital with a better understanding of the returns from investments that are made primarily for the purpose of receiving income tax credits and other income tax benefits.

Reporting entities were previously permitted to apply the proportional amortization method only to qualifying tax equity investments in low-income housing tax credit (LIHTC) structures. In recent years, stakeholders asked the FASB to extend the application of the proportional amortization method to qualifying tax equity investments that generate tax credits through other programs, which resulted in the EITF addressing this issue.

For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period. The Corporation ~~is assessing the terms of~~adopted this guidance ~~but~~in the first quarter of 2024 and adoption ~~of the standard is~~did not ~~expected to~~ have a significant impact on the ~~Corporation's~~Corporation’s financial statements or disclosures.

~~NOTE 2~~

~~ACQUISITIONS~~

~~Level One Bancorp, Inc.~~

On April 1, 2022, the Corporation acquired 100 percent of Level One Bancorp, Inc. ("Level One"). Level One, a Michigan corporation, merged with and into the Corporation (the "Merger"), whereupon the separate corporate existence of Level One ceased and the Corporation survived. Immediately following the Merger, Level One's wholly owned subsidiary, Level One Bank, merged with and into the Bank, with the Bank as the surviving bank.

Level One was headquartered in Farmington Hills, Michigan and had 17 banking centers serving the Michigan market. Pursuant to the merger agreement, each common shareholder of Level One received, for each outstanding share of Level One common stock held, (a) a 0.7167 share of the Corporation's common stock, and (b) a cash payment of $10.17. The Corporation issued 5.6 million shares of the Corporation's common stock and paid $79.3 million in cash, in exchange for all outstanding shares of Level One common stock.

Additionally, the Corporation issued 10,000 shares of newly created 7.5 percent non-cumulative perpetual preferred stock, with a liquidation preference of $2,500 per share, in exchange for the outstanding Level One Series B preferred stock. Likewise, each outstanding Level One depositary share representing a 1/100th interest in a share of the Level One Series B preferred stock was converted into a depositary share of the Corporation representing a 1/100th interest in a share of its newly issued preferred stock (Nasdaq: FRMEP).New Accounting Pronouncements Not Yet Adopted

The Corporation ~~engaged in this transaction with~~continually monitors potential accounting pronouncements and the ~~expectation that it would be accretive~~following pronouncements have been deemed to ~~income and add~~have the most applicability to the existing market area in Michigan that has a demographic profile consistent with many of the current Midwest markets served by the Bank. Goodwill resulted from this transaction due to the expected synergies and economies of scale.Corporation's financial statements:

FASB Accounting Standards Updates - No. 2023-07 - Segment Reporting (Topic 280) — Improvements to Reportable Segment Disclosure

Summary - The FASB issued ASU No. 2023-07, Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosure, which is intended to improve disclosures about a public entity’s reportable segments and addresses requests from investors and other allocators of capital for additional, more detailed information about a reportable segment’s expenses.

The key amendments:

•Require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit or loss.

•Require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition. The other segment items category is the difference between segment revenue less the significant expenses disclosed and each reported measure of segment profit or loss.

•Require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by FASB ASC Topic 280, Segment Reporting, in interim periods.

119

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

~~Under~~•Clarify that if the ~~acquisition method~~CODM uses more than one measure of ~~accounting,~~a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit or loss. However, at least one of the ~~total purchase price~~reported segment profit or loss measures (or the single reported measure, if only one is ~~allocated~~disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements.

•Require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to ~~net tangible~~allocate resources.

•Require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in the ASU and ~~intangible assets based on their current estimated fair values~~all existing segment disclosures in Topic 280.

ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, applies to all public entities that are required to report segment information in accordance with Topic 280. All public entities will be required to report segment information in accordance with the new guidance starting in annual periods beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. This ASU is not expected to have a material impact on the ~~date of~~Corporation’s financial statements and disclosures as the ~~acquisition. Based on valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject~~Corporation has one operating segment.

FASB Accounting Standards Update - No. 2023-09 - Income Taxes (Topic 740): Improvements to ~~change based on the timing of the transaction, the purchase price for the Level One acquisition is detailed~~Income Tax Disclosures

Summary - The FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures in the ~~following table.~~


	~~Fair Value~~
~~Cash and due from banks~~	$	~~217,104~~

~~Investment securities available for sale~~	~~370,071~~
~~Investment securities held to maturity~~	~~587~~
~~Loans held for sale~~	~~7,951~~
~~Loans~~	~~1,627,423~~
~~Allowance for credit losses - loans~~	~~(16,599)~~
~~Premises and equipment~~	~~11,848~~
~~Federal Home Loan Bank stock~~	~~11,688~~
~~Interest receivable~~	~~7,188~~
~~Cash surrender value of life insurance~~	~~30,143~~
~~Tax asset, deferred and receivable~~	~~16,223~~
~~Other assets~~	~~41,690~~
~~Deposits~~	~~(1,930,790)~~
~~Securities sold under repurchase agreements~~	~~(1,521)~~
~~Federal Home Loan Bank advances~~	~~(160,043)~~
~~Subordinated debentures~~	~~(32,631)~~
~~Interest payable~~	~~(1,065)~~
~~Other liabilities~~	~~(42,813)~~
~~Net tangible assets acquired~~	~~156,454~~
~~Other intangibles~~	~~18,642~~
~~Goodwill~~	~~166,617~~
~~Purchase price~~	$	~~341,713~~

fourth quarter of 2023. This ASU is intended to enhance income tax disclosures to address investor requests for more information about the tax risks and opportunities present in an entity’s worldwide operations.

The ~~Corporation performed~~two primary enhancements disaggregate existing income tax disclosures related to the effective tax rate reconciliation and income taxes paid. These amendments require that public business entities on an ~~evaluation~~annual basis disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. The amendments also require that all entities disclose on an annual basis the amount of income taxes paid (net of refunds received) disaggregated by federal, state and foreign taxes and the ~~loan portfolio~~amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which ~~there were loans that, at acquisition, had more~~income taxes paid (net of refunds received) is equal to or greater than ~~an insignificant amount~~five percent of ~~credit quality deterioration and were classified as purchased credit deteriorated ("PCD"). Details~~total income taxes paid (net of ~~the PCD loans are included in NOTE 4. LOANS AND ALLOWANCE of these Notes to Consolidated Condensed Financial Statements.~~refunds received).

OfFor public business entities, the ~~total purchase price, $18.6 million has~~amendments are effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been ~~allocated to other intangible assets. Approximately $17.2 million was allocated to~~issued or made available for issue. The amendments should be applied on a ~~core deposit intangible, which will be amortized over its estimated life~~prospective basis. The Corporation is assessing the terms of ~~10 years. Approximately $1.4 million was allocated to a non-compete intangible, which will be amortized over its estimated life~~this guidance, but adoption of ~~2 years. The remaining purchase price has been allocated to goodwill, which~~the standard is not ~~deductible for tax purposes.~~expected to have a significant impact on the Corporation’s financial statements or disclosures.

~~Pro Forma Financial Information~~

The results of operations of Level One have been included in the Corporation's consolidated financial statements since the acquisition date. The following schedule includes pro forma results for the year ended December 31, 2022 as if the Level One acquisition occurred as of the beginning of the period presented.


	~~2022~~
~~Total revenue (net interest income plus other income)~~	$	~~654,313~~
~~Net income~~	$	~~221,631~~
~~Net income available to common stockholders~~	$	~~219,756~~
~~Earnings per common share:~~
~~Basic~~	$	~~3.72~~
~~Diluted~~	$	~~3.70~~

The pro forma information includes adjustments for interest income on loans and investment securities, interest expense on deposits and borrowings, premises expense for the banking centers acquired and amortization of intangibles arising from the transaction and the related income tax effects. The pro forma information includes operating revenue of $56.9 million from Level One since the date of acquisition, $16.8 million of provision expense related to CECL Day 1 adjustments for PCD loans, and $16.5 million of acquisition-related expenses. The pro forma information is presented for information purposes only and is not indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of January 1, 2022, nor is it intended to be a projection of future results.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

NOTE 32

INVESTMENT SECURITIES

The following table summarizes the amortized cost, gross unrealized gains and losses and approximate fair value of investment securities available for sale as of March 31, ~~2023~~2024 and December 31, ~~2022.~~2023.


		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale at March 31, 2023
U.S. Treasury		$	2,114	$	—	$	32	$	2,082


Available for sale at March 31, 2024
Available for sale at March 31, 2024
Available for sale at March 31, 2024

U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	117,746		5		15,153		102,598
State and municipal	State and municipal	1,322,500		562		139,326		1,183,736
State and municipal
State and municipal
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	584,576		—		90,971		493,605
U.S. Government-sponsored mortgage-backed securities
U.S. Government-sponsored mortgage-backed securities
Corporate obligations
Corporate obligations
Corporate obligations	Corporate obligations	12,991		—		804		12,187

Total available for sale	Total available for sale	$	2,039,927	$	567	$	246,286	$	1,794,208

Total available for sale

Total available for sale


		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale at December 31, 2022
U.S. Treasury		$	2,501	$	—	$	42	$	2,459


Available for sale at December 31, 2023
Available for sale at December 31, 2023
Available for sale at December 31, 2023

U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	119,154		—		17,192		101,962
State and municipal	State and municipal	1,530,048		438		178,726		1,351,760
State and municipal
State and municipal
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	608,630		1		100,358		508,273
U.S. Government-sponsored mortgage-backed securities
U.S. Government-sponsored mortgage-backed securities
Corporate obligations
Corporate obligations
Corporate obligations	Corporate obligations	13,014		—		807		12,207

Total available for sale	Total available for sale	$	2,273,347	$	439	$	297,125	$	1,976,661

Total available for sale

Total available for sale

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The following table summarizes the amortized cost, gross unrealized gains and losses, approximate fair value and allowance for credit losses on investment securities held to maturity as of March 31, ~~2023~~2024 and December 31, ~~2022.~~2023.


		Amortized Cost		Allowance for Credit Losses		Net Carrying Amount		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Held to maturity at March 31, 2023
	Amortized Cost														Amortized Cost	Allowance for Credit Losses	Net Carrying Amount	Gross Unrealized Gains	Gross Unrealized Losses	Fair Value
Held to maturity at March 31, 2024														Held to maturity at March 31, 2024
U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	$	388,273	$	—	$	388,273	$	—	$	61,813	$	326,460
State and municipal	State and municipal	1,114,874		245		1,114,629		1,778		166,679		949,973
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	758,779		—		758,779		—		102,068		656,711
Foreign investment	Foreign investment	1,500		—		1,500		—		43		1,457
Total held to maturity	Total held to maturity	$	2,263,426	$	245	$	2,263,181	$	1,778	$	330,603	$	1,934,601


		Amortized Cost		Allowance for Credit Losses		Net Carrying Amount		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Held to maturity at December 31, 2022
	Amortized Cost														Amortized Cost	Allowance for Credit Losses	Net Carrying Amount	Gross Unrealized Gains	Gross Unrealized Losses	Fair Value
Held to maturity at December 31, 2023														Held to maturity at December 31, 2023
U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	$	392,246	$	—	$	392,246	$	—	$	69,147	$	323,099
State and municipal	State and municipal	1,117,552		245		1,117,307		647		197,064		921,135
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	776,074		—		776,074		—		113,915		662,159
Foreign investment	Foreign investment	1,500		—		1,500		—		28		1,472
Total held to maturity	Total held to maturity	$	2,287,372	$	245	$	2,287,127	$	647	$	380,154	$	1,907,865

Accrued interest on investment securities available for sale and held to maturity at March 31, ~~2023~~2024 and December 31, ~~2022~~2023 of ~~$24.6~~$22.6 million and ~~$29.5~~$25.2 million, respectively, are included in the Interest Receivable line on the Corporation's Consolidated Condensed Balance Sheets. The total amount of accrued interest is excluded from the amortized cost of available for sale and held to maturity securities presented above.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

In determining the allowance for credit losses on investment securities available for sale that are in an unrealized loss position, the Corporation first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through the income statement. For investment securities available for sale that do not meet the aforementioned criteria, the Corporation evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Corporation considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Unrealized losses that have not been recorded through an allowance for credit losses is recognized in other comprehensive income. Adjustments to the allowance are reported in the income statement as a component of the provision for credit loss. The Corporation has made the accounting policy election to exclude accrued interest receivable on investment securities available for sale from the estimate of credit losses. Investment securities available for sale are charged off against the allowance or, in the absence of any allowance, written down through the income statement when deemed uncollectible or when either of the aforementioned criteria regarding intent or requirement to sell is met. The Corporation did not record an allowance for credit losses on its investment securities available for sale as the unrealized losses were attributable to changes in interest rates, not credit quality.

The allowance for credit losses on investment securities held to maturity is a contra asset-valuation account that is deducted from the amortized cost basis of investment securities held to maturity to present the net amount expected to be collected. Investment securities held to maturity are charged off against the allowance when deemed uncollectible. Adjustments to the allowance are reported in the income statement as a component of the provision for credit loss. The Corporation measures expected credit losses on investment securities held to maturity on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The Corporation has made the accounting policy election to exclude accrued interest receivable on investment securities held to maturity from the estimate of credit losses. With regard to U.S. Government-sponsored agency and mortgage-backed securities, all these securities are issued by a U.S. ~~government-sponsored~~Government-sponsored entity and have an implicit or explicit government guarantee; therefore, no allowance for credit losses has been recorded for these securities. With regard to securities issued by states and municipalities and other investment securities held to maturity, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. Historical loss rates associated with securities having similar grades as those in the Corporation's portfolio have been insignificant. Furthermore, as of March 31, ~~2023,~~2024, there were no past due principal and interest payments associated with these securities. At ~~CECL~~current expected credit loss ("CECL") adoption, an allowance for credit losses of $245,000 was recorded on the state and municipal securities classified as held to maturity based on applying the long-term historical credit loss rate, as published by Moody’s, for similarly rated securities. The balance of the allowance for credit losses remained unchanged at $245,000 as of March 31, ~~2023.~~2024.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

On a quarterly basis, the Corporation monitors the credit quality of investment securities held to maturity through the use of credit ratings. The following table summarizes the amortized cost of investment securities held to maturity at March 31, ~~2023,~~2024, aggregated by credit quality indicator.


		Held to Maturity
		State and municipal		Other		Total
	Held to Maturity									Held to Maturity
	State and municipal							State and municipal	Other		Total
Credit Rating:	Credit Rating:
Aaa
Aaa
Aaa	Aaa	$	108,774	$	70,583	$	179,357
Aa1	Aa1	156,209		—		156,209
Aa2	Aa2	183,736		—		183,736
Aa3	Aa3	135,167		—		135,167
A1	A1	131,421		—		131,421
A2	A2	10,170		—		10,170
A3	A3	10,120		—		10,120

Non-rated	Non-rated	379,277		1,077,969		1,457,246
Non-rated
Non-rated
Total	Total	$	1,114,874	$	1,148,552	$	2,263,426

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

The following tables summarize, as of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, investment securities available for sale in an unrealized loss position for which an allowance for credit losses has not been recorded, aggregated by security type and length of time in a continuous unrealized loss position.


	Less than 12 Months														Less than 12 Months			12 Months or Longer		Total
	Fair Value													Fair Value		Gross Unrealized Losses	Fair Value		Gross Unrealized Losses	Fair Value	Gross Unrealized Losses
Investment securities available for sale at March 31, 2024
		Less than 12 Months				12 Months or Longer				Total
U.S. Government-sponsored agency securities
		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
Investment securities available for sale at March 31, 2023
U.S. Treasury		$	737	$	8	$	957	$	24	$	1,694	$	32
U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	36,595		2,204		65,197		12,949		101,792		15,153
State and municipal	State and municipal	290,254		13,634		823,441		125,692		1,113,695		139,326
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	54,013		2,801		439,588		88,170		493,601		90,971
Corporate obligations	Corporate obligations	11,253		708		904		96		12,157		804
Total investment securities available for sale	Total investment securities available for sale	$	392,852	$	19,355	$	1,330,087	$	226,931	$	1,722,939	$	246,286


	Less than 12 Months														Less than 12 Months			12 Months or Longer		Total
	Fair Value													Fair Value		Gross Unrealized Losses	Fair Value		Gross Unrealized Losses	Fair Value	Gross Unrealized Losses
Investment securities available for sale at December 31, 2023
		Less than 12 Months				12 Months or Longer				Total
U.S. Government-sponsored agency securities
		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
Investment securities available for sale at December 31, 2022
U.S. Treasury		$	2,459	$	42	$	—	$	—	$	2,459	$	42
U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	48,940		4,973		53,022		12,219		101,962		17,192
State and municipal	State and municipal	1,177,104		150,096		108,652		28,630		1,285,756		178,726
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	182,700		16,910		325,455		83,448		508,155		100,358
Corporate obligations	Corporate obligations	12,176		807		—		—		12,176		807
Total investment securities available for sale	Total investment securities available for sale	$	1,423,379	$	172,828	$	487,129	$	124,297	$	1,910,508	$	297,125

The following table summarizes investment securities available for sale in an unrealized loss position for which an allowance for credit losses has not been recorded, aggregated by security type and the number of securities in the portfolio ~~for~~as of the ~~periods~~dates indicated.


	Gross Unrealized Losses									Gross Unrealized Losses			Number of Securities
Investment securities available for sale at March 31, 2024
		Gross Unrealized Losses		Number of Securities
Investment securities available for sale at March 31, 2023
U.S. Treasury		$	32	3
U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	15,153		15	$	17,325		14			14
State and municipal	State and municipal	139,326		765	State and municipal		136,252		721			721
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	90,971		173	U.S. Government-sponsored mortgage-backed securities		93,469		156			156
Corporate obligations	Corporate obligations	804		10	Corporate obligations		976		10			10
Total investment securities available for sale	Total investment securities available for sale	$	246,286	966

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)


	Gross Unrealized Losses									Gross Unrealized Losses			Number of Securities
Investment securities available for sale at December 31, 2023
		Gross Unrealized Losses		Number of Securities
Investment securities available for sale at December 31, 2022
U.S. Treasury		$	42	5
U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities

U.S. Government-sponsored agency securities	U.S. Government-sponsored agency securities	17,192		16	$	16,214		14			14
State and municipal	State and municipal	178,726		946	State and municipal		116,222		691			691
U.S. Government-sponsored mortgage-backed securities	U.S. Government-sponsored mortgage-backed securities	100,358		177	U.S. Government-sponsored mortgage-backed securities		86,990		150			150
Corporate obligations	Corporate obligations	807		10	Corporate obligations		1,128		10			10
Total investment securities available for sale	Total investment securities available for sale	$	297,125	1,154

The unrealized losses in the Corporation’s investment portfolio were the result of changes in interest rates and not credit quality. As a result, the Corporation expects to recover the amortized cost basis over the term of the securities. The Corporation does not intend to sell the investments and it is not more likely than not that the Corporation will be required to sell the investments before recovery of their amortized cost basis, which may be maturity.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

Certain investment securities available for sale are reported in the financial statements at an amount less than their historical cost as indicated in the table below.


		March 31, 2023			December 31, 2022
	March 31, 2024										March 31, 2024			December 31, 2023
Investments available for sale reported at less than historical cost:	Investments available for sale reported at less than historical cost:							Investments available for sale reported at less than historical cost:
Historical cost	Historical cost	$	1,969,225		$	2,207,633
Fair value	Fair value	1,722,939			1,910,508
Gross unrealized losses	Gross unrealized losses	$	246,286		$	297,125
Percent of the Corporation's investments available for sale	Percent of the Corporation's investments available for sale	96.0		%	96.7		%	Percent of the Corporation's investments available for sale	98.2	%		95.9	%

In determining the fair value of the investment securities portfolio, the Corporation utilizes a third party for portfolio accounting services, including market value input, for those securities classified as Level 1 and Level 2 in the fair value hierarchy. The Corporation has obtained an understanding of what inputs are being used by the vendor in pricing the portfolio and how the vendor classified these securities based upon these inputs. From these discussions, the Corporation’s management is comfortable that the classifications are proper. The Corporation has gained trust in the data for two reasons: (a) independent spot testing of the data is conducted by the Corporation through obtaining market quotes from various brokers on a periodic basis; and (b) actual gains or ~~loss~~losses resulting from the sale of certain securities has proven the data to be accurate over time. Fair value of securities classified as Level 3 in the valuation hierarchy was determined using a discounted cash flow model that incorporated market estimates of interest rates and volatility in markets that have not been active.

The amortized cost and fair value of investment securities available for sale and held to maturity at March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, by contractual maturity are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity are shown separately.

Available for Sale Held to Maturity
Amortized Cost Fair Value Amortized Cost Fair Value
Maturity Distribution at March 31, 2023
Due in one year or less $ 1,861 $ 1,854 $ 12,168 $ 12,225
Due after one through five years 21,853 20,346 112,941 105,185
Due after five through ten years 118,743 113,564 120,969 114,725
Due after ten years 1,312,894 1,164,839 1,258,569 1,045,755
1,455,351 1,300,603 1,504,647 1,277,890
U.S. Government-sponsored mortgage-backed securities 584,576 493,605 758,779 656,711
Total investment securities $ 2,039,927 $ 1,794,208 $ 2,263,426 $ 1,934,601


	Available for Sale				Held to Maturity
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Maturity Distribution at March 31, 2024
Due in one year or less	$	1,865	$	1,855	$	12,971	$	12,831
Due after one through five years	24,392		22,654		112,676		105,283
Due after five through ten years	141,962		131,832		137,043		125,783
Due after ten years	1,134,476		991,828		1,206,968		988,923
	1,302,695		1,148,169		1,469,658		1,232,820
U.S. Government-sponsored mortgage-backed securities	565,177		472,044		693,948		587,631

Total investment securities	$	1,867,872	$	1,620,213	$	2,163,606	$	1,820,451

Available for Sale Held to Maturity
Amortized Cost Fair Value Amortized Cost Fair Value
Maturity Distribution at December 31, 2022
Due in one year or less $ 2,822 $ 2,809 $ 13,697 $ 13,749
Due after one through five years 11,694 11,265 80,697 76,453
Due after five through ten years 169,729 161,211 147,078 135,027
Due after ten years 1,480,472 1,293,103 1,269,826 1,020,477
1,664,717 1,468,388 1,511,298 1,245,706
U.S. Government-sponsored mortgage-backed securities 608,630 508,273 776,074 662,159
Total investment securities $ 2,273,347 $ 1,976,661 $ 2,287,372 $ 1,907,865

Securities with a carrying value of approximately $1.9 billion and $941.3 million were pledged at March 31, 2023 and December 31, 2022, respectively, to secure certain deposits and securities sold under repurchase agreements, and for other purposes as permitted or required by law. Pledged securities increased from December 31, 2022 as a result of the Corporation pledging additional securities to the Discount Window at the Federal Reserve Bank to be used as an alternative funding source, if needed.

~~The book value of securities pledged and available under agreements to repurchase amounted to $205.6 million at March 31, 2023 and $196.7 million at December 31, 2022.~~

~~Gross gains and losses on the sales and redemptions of investment securities available for sale for the three months ended March 31, 2023 and 2022 are shown below.~~

Three Months Ended
March 31,
2023 2022
Sales and redemptions of investment securities available for sale:
Gross gains $ 12 $ 578
Gross losses (1,583) (12)
Net gains (losses) on sales and redemptions of investment securities available for sale $ (1,571) $ 566


	Available for Sale				Held to Maturity
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Maturity Distribution at December 31, 2023
Due in one year or less	$	1,390	$	1,382	$	3,041	$	3,043
Due after one through five years	24,899		23,372		118,592		111,723
Due after five through ten years	127,948		120,385		135,805		126,461
Due after ten years	1,151,260		1,027,158		1,217,265		1,018,801
	1,305,497		1,172,297		1,474,703		1,260,028
U.S. Government-sponsored mortgage-backed securities	541,343		454,815		709,794		610,346

Total investment securities	$	1,846,840	$	1,627,112	$	2,184,497	$	1,870,374

1613

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

~~NOTE 4~~Securities with a carrying value of approximately $1.7 billion and $1.8 billion were pledged at March 31, 2024 and December 31, 2023, respectively, to secure certain deposits and securities sold under repurchase agreements, and for other purposes as permitted or required by law.

The book value of securities pledged and available under agreements to repurchase amounted to $152.0 million at March 31, 2024 and $181.4 million at December 31, 2023.

Gross gains and losses on the sales and redemptions of investment securities available for sale for the three months ended March 31, 2024 and 2023 are shown below.


	Three Months Ended March 31,
		2024		2023
Sales and redemptions of investment securities available for sale:
Gross gains		$	—	$	12
Gross losses		(2)		(1,583)

Net gains (losses) on sales and redemptions of investment securities available for sale		$	(2)	$	(1,571)

NOTE 3

LOANS AND ALLOWANCE

Loan Portfolio and Credit Quality

The Corporation's primary lending focus is small business and middle market commercial, commercial real estate, public finance and residential real estate, which results in portfolio diversification. The following tables show the composition of the loan portfolio and credit quality characteristics by collateral classification, excluding loans held for sale. Loans held for sale at March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, were ~~$9.4~~$15.1 million and ~~$9.1~~$18.9 million, respectively.

The following table illustrates the composition of the Corporation’s loan portfolio by loan class ~~for~~as of the ~~periods~~dates indicated:


	March 31, 2024					March 31, 2024	December 31, 2023
		March 31, 2023		December 31, 2022

Commercial and industrial loans
Commercial and industrial loans
Commercial and industrial loans	Commercial and industrial loans	$	3,502,204	$	3,437,126
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	219,598		241,793
Real estate loans:	Real estate loans:
Construction
Construction
Construction	Construction	960,979		835,582
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	2,375,410		2,407,475
Commercial real estate, owner occupied	Commercial real estate, owner occupied	1,244,117		1,246,528
Residential	Residential	2,185,943		2,096,655
Home equity	Home equity	621,354		630,632
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	172,389		175,211
Public finance and other commercial loans	Public finance and other commercial loans	959,467		932,892
Loans	Loans	$	12,241,461	$	12,003,894

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Credit Quality

As part of the ongoing monitoring of the credit quality of the Corporation's loan portfolio, management tracks certain credit quality indicators including trends related to: (i) the level of criticized commercial loans, (ii) net charge-offs, (iii) ~~non-performing~~nonperforming loans, (iv) covenant failures and (v) the general national and local economic conditions.

The Corporation utilizes a risk grading of pass, special mention, substandard, doubtful and loss to assess the overall credit quality of large commercial loans. All large commercial credit grades are reviewed at a minimum of once a year for pass grade loans. Loans with grades below pass are reviewed more frequently depending on the grade. A description of the general characteristics of these grades is as follows:

•Pass - Loans that are considered to be of acceptable credit quality.

•Special Mention - Loans which possess some credit deficiency or potential weakness, which deserves close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Corporation's credit position at some future date. Special mention assets are not adversely classified and do not expose the Corporation to sufficient risk to warrant adverse classification.

•Substandard - ~~A substandard loan is~~Loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have a well-defined weakness that jeopardizes the liquidation of the debt. They are characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected.

•Doubtful - Loans that have all of the weaknesses of those classified as Substandard. However, based on currently existing facts, conditions and values, these weaknesses make full collection of principal highly questionable and improbable.

•Loss – Loans that are considered uncollectible and of such little value that continuing to carry them as an asset is not warranted. Loans will be classified as Loss when it is neither practical or desirable to defer ~~writing off~~charging-off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The following tables summarize the risk grading of the Corporation’s loan portfolio and gross charge-offs by loan class and by year of origination for the ~~years~~periods indicated. Consumer loans are not risk graded. For the purposes of this disclosure, the consumer loans are classified in the following manner: loans that are less than 30 days past due are Pass, loans 30-89 days past due are Special Mention and loans greater than 89 days past due are Substandard. 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.


		March 31, 2023
		Term Loans (amortized cost basis by origination year)												Revolving loans amortized		Revolving loans converted
		2023		2022		2021		2020		2019		Prior		cost basis		to term		Total
	March 31, 2024																								March 31, 2024
	Term Loans (amortized cost basis by origination year)
		2024
		2024
		2024																		2023	2022	2021	2020	Prior		cost basis	to term	Total
Commercial and industrial loans	Commercial and industrial loans
Pass
Pass
Pass	Pass	$	344,116	$	833,832	$	459,180	$	118,142	$	110,854	$	80,036	$	1,351,418	$	—	$	3,297,578
Special Mention	Special Mention	1,184		5,100		22,970		12,611		2,594		2,022		53,264		—		99,745
Substandard	Substandard	—		35,900		13,576		2,748		10,391		5,012		36,459		—		104,086
Doubtful	Doubtful	—		—		795		—		—		—		—		—		795

Total Commercial and industrial loans	Total Commercial and industrial loans	345,300		874,832		496,521		133,501		123,839		87,070		1,441,141		—		3,502,204
Current period gross write-offs		—		57		37		88		31		30		—		—		243
Total Commercial and industrial loans
Total Commercial and industrial loans
Current period gross charge-offs
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers
Pass
Pass
Pass	Pass	12,568		42,153		35,465		34,244		14,954		30,246		47,301		—		216,931
Special Mention	Special Mention	—		286		760		—		—		885		—		—		1,931
Substandard	Substandard	37		170		—		462		—		67		—		—		736

Total Agricultural land, production and other loans to farmers	Total Agricultural land, production and other loans to farmers	12,605		42,609		36,225		34,706		14,954		31,198		47,301		—		219,598

Total Agricultural land, production and other loans to farmers

Total Agricultural land, production and other loans to farmers

Real estate loans:
Real estate loans:
Real estate loans:	Real estate loans:
Construction	Construction
Construction
Construction
Pass
Pass
Pass	Pass	177,799		317,261		295,533		111,333		930		3,162		17,785		—		923,803
Special Mention	Special Mention	15,625		14,014		—		—		—		—		—		—		29,639
Substandard	Substandard	17		2,795		4,725		—		—		—		—		—		7,537

Total Construction	Total Construction	193,441		334,070		300,258		111,333		930		3,162		17,785		—		960,979

Total Construction

Total Construction

Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied
Commercial real estate, non-owner occupied
Commercial real estate, non-owner occupied
Pass
Pass
Pass	Pass	82,982		551,019		572,828		496,049		165,356		259,267		34,481		—		2,161,982
Special Mention	Special Mention	23,243		29,870		6,510		23,885		18,664		35,865		—		—		138,037
Substandard	Substandard	7,005		16,121		12,523		23,423		—		16,269		50		—		75,391

Doubtful

Total Commercial real estate, non-owner occupied	Total Commercial real estate, non-owner occupied	113,230		597,010		591,861		543,357		184,020		311,401		34,531		—		2,375,410
Current period gross write-offs		—		2		—		—		—		—		—		—		2
Total Commercial real estate, non-owner occupied
Total Commercial real estate, non-owner occupied
Current period gross charge-offs
Commercial real estate, owner occupied	Commercial real estate, owner occupied
Pass
Pass
Pass	Pass	53,588		240,722		306,558		309,989		114,099		122,322		31,628		—		1,178,906
Special Mention	Special Mention	63		17,766		2,692		5,623		732		3,502		4,076		—		34,454
Substandard	Substandard	11,480		3,654		334		5,138		1,859		8,292		—		—		30,757

Total Commercial real estate, owner occupied	Total Commercial real estate, owner occupied	65,131		262,142		309,584		320,750		116,690		134,116		35,704		—		1,244,117
Current period gross write-offs		—		—		—		—		2		—		—		—		2

Total Commercial real estate, owner occupied

Total Commercial real estate, owner occupied
Current period gross charge-offs
Residential	Residential
Pass
Pass
Pass	Pass	148,051		730,773		481,262		392,890		113,139		296,233		5,875		25		2,168,248
Special Mention	Special Mention	490		3,491		2,056		1,190		316		2,456		158		—		10,157
Substandard	Substandard	—		1,168		2,099		717		480		3,074		—		—		7,538

Total Residential	Total Residential	148,541		735,432		485,417		394,797		113,935		301,763		6,033		25		2,185,943
Current period gross write-offs		—		7		13		1		—		110		—		—		131

Total Residential

Total Residential
Current period gross charge-offs
Home equity	Home equity
Pass
Pass
Pass	Pass	6,244		41,482		71,558		14,219		1,529		6,052		471,404		2,006		614,494
Special Mention	Special Mention	—		66		415		7		—		11		4,611		227		5,337
Substandard	Substandard	—		—		78		—		—		354		1,050		41		1,523

Total Home Equity	Total Home Equity	6,244		41,548		72,051		14,226		1,529		6,417		477,065		2,274		621,354
Current period gross write-offs		—		18		25		2		20		169		—		—		234

Total Home Equity

Total Home Equity
Current period gross charge-offs
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures
Pass
Pass
Pass	Pass	16,204		60,965		39,063		11,318		4,409		8,397		30,980		—		171,336
Special Mention	Special Mention	3		259		117		42		8		23		461		128		1,041
Substandard	Substandard	—		—		—		—		—		12		—		—		12

Total Individuals' loans for household and other personal expenditures	Total Individuals' loans for household and other personal expenditures	16,207		61,224		39,180		11,360		4,417		8,432		31,441		128		172,389
Current period gross write-offs		—		191		114		37		13		102		—		—		457

Total Individuals' loans for household and other personal expenditures

Total Individuals' loans for household and other personal expenditures
Current period gross charge-offs
Public finance and other commercial loans	Public finance and other commercial loans
Pass
Pass
Pass	Pass	13,114		214,727		210,600		159,678		97,254		242,322		21,772		—		959,467

Total Public finance and other commercial loans	Total Public finance and other commercial loans	13,114		214,727		210,600		159,678		97,254		242,322		21,772		—		959,467

Total Public finance and other commercial loans

Total Public finance and other commercial loans

Loans
Loans
Loans	Loans	$	913,813	$	3,163,594	$	2,541,697	$	1,723,708	$	657,568	$	1,125,881	$	2,112,773	$	2,427	$	12,241,461
Total current period gross charge-offs	Total current period gross charge-offs	$	—	$	275	$	189	$	128	$	66	$	411	$	—	$	—	$	1,069

1816

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)


		December 31, 2022
		Term Loans (amortized cost basis by origination year)												Revolving loans amortized		Revolving loans converted
		2022		2021		2020		2019		2018		Prior		cost basis		to term		Total
	December 31, 2023																								December 31, 2023
	Term Loans (amortized cost basis by origination year)
		2023
		2023
		2023																		2022	2021	2020	2019	Prior		cost basis	to term	Total
Commercial and industrial loans	Commercial and industrial loans
Pass
Pass
Pass	Pass	$	1,064,687	$	531,504	$	141,985	$	114,999	$	43,136	$	45,310	$	1,302,562	$	5,048	$	3,249,231
Special Mention	Special Mention	2,164		18,005		11,900		5,727		1,012		2,181		27,702		150		68,841
Substandard	Substandard	27,512		26,571		5,531		10,606		4,674		567		43,450		143		119,054

Doubtful

Total Commercial and industrial loans	Total Commercial and industrial loans	1,094,363		576,080		159,416		131,332		48,822		48,058		1,373,714		5,341		3,437,126
Total Commercial and industrial loans
Total Commercial and industrial loans
Current period gross charge-offs
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers
Pass
Pass
Pass	Pass	44,446		36,299		35,791		15,296		3,752		28,910		73,402		—		237,896
Special Mention	Special Mention	286		784		—		—		281		632		—		—		1,983
Substandard	Substandard	178		—		490		—		94		1,152		—		—		1,914

Total Agricultural land, production and other loans to farmers	Total Agricultural land, production and other loans to farmers	44,910		37,083		36,281		15,296		4,127		30,694		73,402		—		241,793

Total Agricultural land, production and other loans to farmers

Total Agricultural land, production and other loans to farmers

Real estate loans:
Real estate loans:
Real estate loans:	Real estate loans:
Construction	Construction
Construction
Construction
Pass
Pass
Pass	Pass	366,414		301,986		117,541		11,428		857		3,224		17,167		—		818,617
Special Mention	Special Mention	16,922		—		—		—		—		—		—		—		16,922
Substandard	Substandard	31		—		—		—		—		12		—		—		43

Total Construction	Total Construction	383,367		301,986		117,541		11,428		857		3,236		17,167		—		835,582

Total Construction

Total Construction

Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied
Commercial real estate, non-owner occupied
Commercial real estate, non-owner occupied
Pass
Pass
Pass	Pass	560,146		603,254		550,605		168,701		116,859		190,264		31,196		3,803		2,224,828
Special Mention	Special Mention	49,439		4,026		38,268		18,785		11,546		17,992		—		—		140,056
Substandard	Substandard	21,123		8,128		8,026		—		4,442		872		—		—		42,591

Total Commercial real estate, non-owner occupied	Total Commercial real estate, non-owner occupied	630,708		615,408		596,899		187,486		132,847		209,128		31,196		3,803		2,407,475

Total Commercial real estate, non-owner occupied

Total Commercial real estate, non-owner occupied
Current period gross charge-offs
Commercial real estate, owner occupied	Commercial real estate, owner occupied
Pass
Pass
Pass	Pass	260,725		316,665		330,441		114,015		63,816		81,286		33,123		3,378		1,203,449
Special Mention	Special Mention	7,744		6,125		2,245		3,481		1,210		2,984		1,328		—		25,117
Substandard	Substandard	3,124		1,214		2,376		1,608		2,920		6,720		—		—		17,962

Total Commercial real estate, owner occupied	Total Commercial real estate, owner occupied	271,593		324,004		335,062		119,104		67,946		90,990		34,451		3,378		1,246,528

Total Commercial real estate, owner occupied

Total Commercial real estate, owner occupied
Current period gross charge-offs
Residential	Residential
Pass
Pass
Pass	Pass	758,161		489,301		401,353		114,420		77,768		229,812		5,365		46		2,076,226
Special Mention	Special Mention	2,839		2,924		1,972		513		396		2,588		34		—		11,266
Substandard	Substandard	1,399		1,824		1,811		805		1,468		1,741		60		55		9,163

Total Residential	Total Residential	762,399		494,049		405,136		115,738		79,632		234,141		5,459		101		2,096,655

Total Residential

Total Residential
Current period gross charge-offs
Home equity	Home equity
Pass
Pass
Pass	Pass	40,768		75,670		14,621		1,572		1,348		3,325		486,924		281		624,509
Special Mention	Special Mention	—		—		—		—		115		8		3,698		—		3,821
Substandard	Substandard	—		79		—		—		65		60		2,098		—		2,302

Total Home Equity	Total Home Equity	40,768		75,749		14,621		1,572		1,528		3,393		492,720		281		630,632

Total Home Equity

Total Home Equity
Current period gross charge-offs
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures
Pass
Pass
Pass	Pass	67,883		43,639		13,025		5,389		5,830		3,775		35,091		—		174,632
Special Mention	Special Mention	178		134		77		33		28		17		16		—		483
Substandard	Substandard	1		—		3		—		84		8		—		—		96

Total Individuals' loans for household and other personal expenditures	Total Individuals' loans for household and other personal expenditures	68,062		43,773		13,105		5,422		5,942		3,800		35,107		—		175,211

Total Individuals' loans for household and other personal expenditures

Total Individuals' loans for household and other personal expenditures
Current period gross charge-offs
Public finance and other commercial loans	Public finance and other commercial loans
Pass
Pass
Pass	Pass	187,125		212,702		165,019		98,687		43,760		204,719		20,880		—		932,892

Total Public finance and other commercial loans	Total Public finance and other commercial loans	187,125		212,702		165,019		98,687		43,760		204,719		20,880		—		932,892

Total Public finance and other commercial loans

Total Public finance and other commercial loans

Loans	Loans	$	3,483,295	$	2,680,834	$	1,843,080	$	686,065	$	385,461	$	828,159	$	2,084,096	$	12,904	$	12,003,894
Loans
Loans
Total current period gross charge-offs

1917

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Total past due loans equaled ~~$82.9~~$68.9 million as of March 31, ~~2023~~2024 representing a ~~$31.9~~$10.3 million ~~increase~~decrease from ~~$51.0~~$79.2 million at December 31, ~~2022.~~2023. The ~~60-89~~30-59 days past due loans ~~increased $21.0~~decreased $16.7 million from December 31, ~~2022. Commercial~~2023 as commercial and industrial, commercial real estate, non-owner occupied and ~~owner occupied segments increased $9.6~~residential loan classes decreased $1.7 million, ~~$3.0~~$12.2 million and ~~$7.4~~$3.1 million, respectively. The 60-89 days past due loans decreased $1.7 million from December 31, 2023. The 90 days or more past due loans increased ~~$11.0~~$8.0 million from December 31, ~~2022. Commercial and industrial and~~2023 as commercial real estate, non-owner occupied ~~segments~~ increased ~~$4.5~~$11.3 million, ~~and $5.8 million, respectively. The 90 days or more past due and accruing loans increased $5.3 million from December 31, 2022, primarily~~which was partially offset by a decrease in ~~the commercial and industrial and commercial real estate, owner occupied segments.~~residential of $2.3 million. The tables below show a past due aging of the Corporation’s loan portfolio, by loan class, ~~for~~as of the ~~periods~~dates indicated:


		March 31, 2023
		Current		30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total		Loans > 90 Days or More Past Due And Accruing
	March 31, 2024																	March 31, 2024
	Current													Current	30-59 Days Past Due	60-89 Days Past Due	90 Days or More Past Due		Total	Loans > 90 Days or More Past Due And Accruing
Commercial and industrial loans	Commercial and industrial loans	$	3,480,761	$	4,438	$	9,995	$	7,010	$	3,502,204	$	4,631
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	219,571		—		—		27		219,598		—
Real estate loans:	Real estate loans:
Construction
Construction
Construction	Construction	957,367		3,612		—		—		960,979		—
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	2,353,426		7,154		3,891		10,939		2,375,410		797
Commercial real estate, owner occupied	Commercial real estate, owner occupied	1,231,113		3,757		7,444		1,803		1,244,117		1,588
Residential	Residential	2,170,577		6,667		2,759		5,940		2,185,943		—
Home equity	Home equity	615,199		2,626		2,214		1,315		621,354		16
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	171,336		408		633		12		172,389		—

Public finance and other commercial loans	Public finance and other commercial loans	959,258		209		—		—		959,467		—
Public finance and other commercial loans
Public finance and other commercial loans
Loans	Loans	$	12,158,608	$	28,871	$	26,936	$	27,046	$	12,241,461	$	7,032


		December 31, 2022
		Current		30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total		Loans > 90 Days or More Past Due And Accruing
	December 31, 2023																	December 31, 2023
	Current													Current	30-59 Days Past Due	60-89 Days Past Due	90 Days or More Past Due		Total	Loans > 90 Days or More Past Due And Accruing
Commercial and industrial loans	Commercial and industrial loans	$	3,429,314	$	4,904	$	434	$	2,474	$	3,437,126	$	1,147
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	241,739		—		—		54		241,793		—
Real estate loans:	Real estate loans:
Construction
Construction
Construction	Construction	832,716		2,436		418		12		835,582		—
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	2,395,495		5,946		881		5,153		2,407,475		264
Commercial real estate, owner occupied	Commercial real estate, owner occupied	1,241,714		4,495		—		319		1,246,528		—
Residential	Residential	2,079,959		8,607		2,278		5,811		2,096,655		—
Home equity	Home equity	624,543		2,206		1,782		2,101		630,632		326
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	174,629		343		142		97		175,211		—

Public finance and other commercial loans	Public finance and other commercial loans	932,778		114		—		—		932,892		—
Public finance and other commercial loans
Public finance and other commercial loans
Loans	Loans	$	11,952,887	$	29,051	$	5,935	$	16,021	$	12,003,894	$	1,737

Loans are reclassified to a ~~non-accruing~~nonaccruing status when, in management’s judgment, the collateral value and financial condition of the borrower do not justify accruing interest. At the time the accrual is discontinued, all unpaid accrued interest is reversed against earnings. Interest income accrued in prior years, if any, is charged to the allowance for credit losses. Payments subsequently received on ~~non-accrual~~nonaccrual loans are applied to principal. A loan is returned to accrual status when principal and interest are no longer past due and collectability is probable, typically after a minimum of six consecutive months of performance.

The following table summarizes the Corporation’s ~~non-accrual~~nonaccrual loans by loan class ~~for~~as of the ~~periods~~dates indicated:


		March 31, 2023				December 31, 2022
		Non-Accrual Loans		Non-Accrual Loans with no Allowance for Credit Losses		Non-Accrual Loans		Non-Accrual Loans with no Allowance for Credit Losses
		March 31, 2024
		March 31, 2024
		March 31, 2024
		Nonaccrual Loans
		Nonaccrual Loans
		Nonaccrual Loans
Commercial and industrial loans
Commercial and industrial loans
Commercial and industrial loans	Commercial and industrial loans	$	11,051	$	856	$	3,292	$	481
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	64		—		54		—
Agricultural land, production and other loans to farmers
Agricultural land, production and other loans to farmers
Real estate loans:
Real estate loans:
Real estate loans:	Real estate loans:
Construction	Construction	—		—		12		—
Construction
Construction
Commercial real estate, non-owner occupied
Commercial real estate, non-owner occupied
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	16,550		1,830		19,374		280
Commercial real estate, owner occupied	Commercial real estate, owner occupied	2,926		2,236		3,550		2,784
Commercial real estate, owner occupied
Commercial real estate, owner occupied
Residential
Residential
Residential	Residential	14,154		—		13,685		702
Home equity	Home equity	1,811		—		2,247		—
Home equity
Home equity
Individuals' loans for household and other personal expenditures
Individuals' loans for household and other personal expenditures
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	20		—		110		—

Loans	Loans	$	46,576	$	4,922	$	42,324	$	4,247

Loans

Loans

2018

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Interest income on ~~non-accrual~~nonaccrual loans is recognized only to the extent that cash payments are received in excess of principal due. There was no interest income recognized on ~~non-accrual~~nonaccrual loans for the three months ended March 31, ~~2023~~2024 or ~~2022.~~2023.

Determining fair value for collateral dependent loans requires obtaining a current independent appraisal of the collateral and applying a discount factor, which includes selling costs if applicable, to the value. The fair value of real estate is generally based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. Fair value on other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.

The tables below present the amortized cost basis of collateral dependent loans by loan class and their respective collateral type, which are individually evaluated to determine expected credit losses. ~~Commercial and Industrial~~The total collateral dependent ~~loans and~~loan balance increased $17.4 million, primarily related ~~allowance increased $8.9~~to increases of $8.3 million and ~~$5.6~~$8.6 million in commercial and industrial and commercial real estate, non-owner occupied, respectively, for the three months ended March 31, ~~2023.~~2024. The total ~~increase~~related allowance balance increased $9.5 million, primarily related to increases of $6.9 million and $2.6 million in ~~the collateral dependent balance was offset by a decrease in the~~commercial and industrial and commercial real estate, non-owner occupied, ~~segment of $3.6 million~~respectively, for the three months ended March 31, ~~2023.~~2024.


		March 31, 2023
		Commercial Real Estate		Residential Real Estate		Other		Total		Allowance on Collateral Dependent Loans
	March 31, 2024														March 31, 2024
	Commercial Real Estate											Commercial Real Estate	Residential Real Estate	Other		Total	Allowance on Collateral Dependent Loans
Commercial and industrial loans	Commercial and industrial loans	$	—	$	—	$	50,996	$	50,996	$	13,937

Real estate loans:	Real estate loans:
Real estate loans:
Real estate loans:
Construction
Construction
Construction	Construction	—		10		—		10		1
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	22,908		—		—		22,908		1,656
Commercial real estate, owner occupied	Commercial real estate, owner occupied	6,396		—		—		6,396		361
Residential	Residential	—		1,588		—		1,588		253
Home equity	Home equity	—		283		—		283		42

Loans	Loans	$	29,304	$	1,881	$	50,996	$	82,181	$	16,250

Loans

Loans


		December 31, 2022
		Commercial Real Estate		Residential Real Estate		Other		Total		Allowance on Collateral Dependent Loans
	December 31, 2023														December 31, 2023
	Commercial Real Estate											Commercial Real Estate	Residential Real Estate	Other		Total	Allowance on Collateral Dependent Loans
Commercial and industrial loans	Commercial and industrial loans	$	—	$	—	$	42,101	$	42,101	$	8,367

Real estate loans:	Real estate loans:
Real estate loans:
Real estate loans:
Construction
Construction
Construction	Construction	—		10		—		10		1
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	26,534		—		—		26,534		2,064
Commercial real estate, owner occupied	Commercial real estate, owner occupied	6,986		—		—		6,986		776
Residential	Residential	—		2,382		—		2,382		260
Home equity	Home equity	—		289		—		289		44

Loans	Loans	$	33,520	$	2,681	$	42,101	$	78,302	$	11,512

Loans

Loans

In certain situations, the Corporation may modify the terms of a loan to a debtor experiencing financial difficulty. The modifications may include principal forgiveness, interest rate reductions, payment delays, term extensions or combinations of ~~the above.~~these modifications. The following ~~table presents~~tables present the amortized cost basis of loans at March 31, 2024 and March 31, 2023 that were both experiencing financial difficulty and modified during the three months ended March 31, 2024 and 2023, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.

Loan Modifications Made to Borrowers Experiencing Financial Difficulty
Term Extension Combination Interest Rate Reduction & Term Extension % of Total Class of Financing Receivable
Commercial and industrial loans $ 9,224 $ — 0.26 %
Agricultural land, production and other loans to farmers 37 — 0.02 %
Real estate loans:
Construction 17 — — %
Commercial Real Estate, Non Owner Occupied 97 5,966 0.26 %
Commercial Real Estate, Owner Occupied 10,822 82 0.88 %
Total $ 20,197 $ 6,048


	Three Months Ended March 31, 2024
	Loan Modifications Made to Borrowers Experiencing Financial Difficulty
	Payment Delay		Term Extension		Interest Rate Reduction		Combination Payment Delay & Term Extension		% of Total Class of Financing Receivable
Commercial and industrial loans	$	1,542	$	2,798	$	250	$	14		0.12	%

Real estate loans:


Commercial real estate, owner occupied	—		190		—		—			0.02	%
Residential	1,617		—		—		—			0.07	%
Home equity	90		266		—		—			0.06	%


Total	$	3,249	$	3,254	$	250	$	14

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)



	Three Months Ended March 31, 2023
	Loan Modifications Made to Borrowers Experiencing Financial Difficulty
		Term Extension		Combination Interest Rate Reduction & Term Extension		% of Total Class of Financing Receivable
Commercial and industrial loans		$	9,224	$	—	0.26	%
Agricultural land, production and other loans to farmers		37		—		0.02	%
Real estate loans:
Construction		17		—		—	%
Commercial real estate, non-owner occupied		97		5,966		0.26	%
Commercial real estate, owner occupied		10,822		82		0.88	%




Total		$	20,197	$	6,048

The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the three months ended March 31, 2024 and 2023.

Three Months Ended March 31, 2024

Financial Effect of Loan Modifications

Payment Delay

Term Extension

Interest Rate Reduction

Combination Payment Delay & Term Extension

Commercial and industrial loans

Provided payment deferrals with weighted average delayed amounts of $50,000.

Extended loans by a weighted average of 15 months.

Reduced the weighted average contractual interest rate from 9.00% to 8.00%.

Provided payment deferrals with weighted average delayed amounts of $5,000. Extended loans by a weighted average of 3 months.

Real estate loans:

Commercial real estate, owner occupied

Extended loans by a weighted average of 5 months.

Residential

Provided payment deferrals with weighted average delayed amounts of $31,000.

Home equity

Provided payment deferrals with weighted average delayed amounts of $4,000.

Extended loans by a weighted average of 6 months.

Three Months Ended March 31, 2023

Financial Effect of Loan Modifications

Term Extension

Combination Interest Rate Reduction & Term Extension

Commercial and industrial loans

Added a weighted average life of 4 months to the life of the loans, which reduced monthly payment amounts for the borrowers.

Agricultural land, production and other loans to farmers

Added a weighted average life of 60 months to the life of the loans, which reduced monthly payment amounts for the borrowers.

Real estate loans:

Construction

Added a weighted average life of 24 months to the life of the loans, which reduced monthly payment amounts for the borrowers.

Commercial real estate, non-owner occupied

Added a weighted average life of 12 months to the life of the loans, which reduced monthly payment amounts for the borrowers.

Reduced the weighted average contractual interest rate from 7.81% to 7.40%. Added a weighted average 41 months to the life of loans, which reduced monthly payment amounts for the borrowers.

Commercial real estate, owner occupied

Added a weighted average life of 9 months to the life of the loans, which reduced monthly payment amounts for the borrowers.

Reduced the weighted average contractual interest rate from 10.25% to 6.61%. Added a weighted average 114 months to the life of loans, which reduced monthly payment amounts for the borrowers.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The following ~~table presents~~tables present the ~~financial effect~~amortized cost basis and payment status of loans modified within the ~~loan modifications presented above~~previous twelve months to borrowers experiencing financial difficulty, ~~for the three months ended March 31, 2023.~~

~~Financial Effect of Loan Modifications~~

~~Term Extension~~

~~Combination Interest Rate Reduction & Term Extension~~

~~Commercial~~ and ~~industrial loans~~

~~Added a weighted average life of 4 months to the life of the loans, which reduced monthly payment amounts for the borrowers.~~

~~Agricultural land, production and other loans to farmers~~

~~Added a weighted average life of 60 months to the life of the loans, which reduced monthly payment amounts for the borrowers.~~

~~Real estate loans:~~

~~Construction~~

~~Added a weighted average life of 24 months to the life of the loans, which reduced monthly payment amounts for the borrowers.~~

~~Commercial Real Estate, Non Owner Occupied~~

~~Added a weighted average life of 12 months to the life of the loans, which reduced monthly payment amounts for the borrowers.~~

Reduced the weighted average contractual interest rate from 7.81 percent to 7.40 percent. Added a weighted average 41 months to the life of loans, which reduced monthly payment amounts for the borrowers.

~~Commercial Real Estate, Owner Occupied~~

~~Added a weighted average life of 9 months to the life of the loans, which reduced monthly payment amounts for the borrowers.~~

Reduced the weighted average contractual interest rate from 10.25 percent to 6.61 percent. Added a weighted average 114 months to the life of loans, which reduced monthly payment amounts for the borrowers.

~~The following table presents the amortized cost basis of loans~~ that ~~had a payment default and were modified~~subsequently defaulted during the three months ended March 31, 2024 and 2023 ~~due to the borrowers experiencing financial difficulty. At this time, all of the modifications are current.~~and remained in default at period end.


	Three Months Ended March 31, 2024
	Payment Status
	Current		30-89 Days Past Due		90+ Days Past Due
Commercial and industrial loans	$	4,605	$	—	$	98

Real estate loans:


Commercial real estate, owner occupied	189		7		—
Residential	—		122		1,617
Home equity	356		—		—


Total	$	5,150	$	129	$	1,715



	Three Months Ended March 31, 2023
	Payment Status
	Current
Commercial and industrial loans	$	9,224
Agricultural land, production and other loans to farmers	37
Real estate loans:
Construction	17
Commercial ~~Real Estate, Non Owner Occupied~~real estate, non-owner occupied	6,063
Commercial ~~Real Estate, Owner Occupied~~real estate, owner occupied	10,904




Total	$	26,245

Upon the ~~Company's~~Corporation's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or portion of the loan) is ~~written off.~~charged-off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.

~~Purchased Credit Deteriorated Loans~~

The Corporation acquired Level One on April 1, 2022 and performed an evaluation of the loan portfolio in which there were loans that, at acquisition, had more than an insignificant amount of credit quality deterioration. The carrying amount of those loans is shown in the table below:



	~~Level One~~
~~Purchase price of loans at acquisition~~	$	~~41,347~~
~~CECL Day 1 PCD ACL~~	~~16,599~~

~~Par value of acquired loans at acquisition~~	$	~~57,946~~

Allowance for Credit Losses on Loans

The Allowance for Credit Losses on Loans ("ACL - Loans") is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on loans over the contractual term. The ACL - Loans is adjusted by the provision for credit losses, which is reported in earnings, and reduced by ~~charge offs~~charge-offs for loans, net of recoveries. Provision for credit losses on loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Loans are ~~charged off~~charged-off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously ~~charged off~~charged-off and expected to be ~~charged off.~~charged-off.

The allowance represents the Corporation’s best estimate of current expected credit losses on loans using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The ~~current expected credit loss ("CECL")~~CECL calculation is performed and evaluated quarterly and losses are estimated over the expected life of the loan. The level of the allowance for credit losses is believed to be adequate to absorb all expected future losses inherent in the loan portfolio at the measurement date.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

In calculating the allowance for credit losses, the loan portfolio was pooled into ten loan segments with similar risk characteristics. Common characteristics include the type or purpose of the loan, underlying collateral and historical/expected credit loss patterns. In developing the loan segments, the Corporation analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors.

The expected credit losses are measured over the life of each loan segment utilizing the Probability of Default / Loss Given Default methodology combined with economic forecast models to estimate the current expected credit loss inherent in the loan portfolio. This approach is also leveraged to estimate the expected credit losses associated with unfunded loan commitments incorporating expected utilization rates.

The Corporation sub-segmented certain commercial portfolios by risk level and certain consumer portfolios by delinquency status where appropriate. The Corporation utilized a four-quarter reasonable and supportable economic forecast period followed by a six-quarter, straight-line reversion period to the historical macroeconomic mean for the remaining life of the loans. Econometric modeling was performed using historical default rates and a selection of economic forecast scenarios published by Moody’s to develop a range of estimated credit losses for which to determine the best credit loss estimate within. Macroeconomic factors utilized in the modeling process include the national unemployment rate, BBB US corporate index, ~~CRE~~Commercial Real Estate ("CRE") price index and the home price index.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The Corporation qualitatively adjusts model results for risk factors that are not inherently considered in the quantitative modeling process, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in the nature and volume of the loan portfolio, (ii) changes in the existence, growth and effect of any concentrations in credit, (iii) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, ~~write-offs,~~charge-offs, and recoveries, (iv) changes in the quality of the credit review function, (v) changes in the experience, ability and depth of lending, investment, collection and other relevant management staff, (vi) changes in the volume and ~~staff,~~severity of past due financial assets, the volume of the nonaccrual assets, and ~~(vi)~~the volume and severity of adversely classified or graded assets, (vii) the value of underlying collateral for loans that are not collateral dependent, and (viii) other environmental factors ~~of a borrower~~ such as regulatory, legal and technological considerations, as well as ~~competition.~~competition and changes in the economic and business conditions that affect the collectibility of financial assets. At CECL adoption, the Corporation established certain qualitative factors that were expected to correlate to losses within the loan portfolio. During a scheduled review of qualitative factors in 2023, the Corporation determined there had not been significant evidence of correlation to losses for the qualitative factors that included i) changes in experience, ability and depth of lending management and staff; ii) changes in lending policies and procedures; iii) changes in the quality of the credit review function; iv) portfolio mix and growth; and v) industry concentration. The Corporation decided to refine these qualitative factors in order to improve our ability to assess related risk and enhance our ability to correlate to losses. The Corporation’s evaluation of the qualitative approach resulted in an insignificant change to the ACL – Loans estimate.

In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The fair value of collateral supporting collateral dependent loans is evaluated on a quarterly basis.

~~No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the Small Business Administration ("SBA").~~

The risk characteristics of the Corporation’s portfolio segments are as follows:

Commercial

Commercial lending is primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the tangible assets being financed such as equipment or real estate or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee. Other loans may be unsecured, secured but under-collateralized or otherwise made on the basis of the enterprise value of an organization. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial real estate

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. The Corporation monitors commercial real estate loans based on collateral and risk grade criteria, as well as the levels of owner-occupied versus non-owner occupied loans.

Construction

Construction loans are underwritten utilizing a combination of tools and techniques including feasibility and market studies, independent appraisals and appraisal reviews, absorption and interest rate sensitivity analysis as well as the financial analysis of the developer and all guarantors. Construction loans are monitored by either in house or third party inspectors limiting advances to a percentage of costs or stabilized project value. These loans frequently involve the disbursement of significant funds with the repayment dependent upon the successful completion and, where necessary, the future stabilization of the project. The predominant inherent risk of this portfolio is associated with the borrower's ability to successfully complete a project on time, within budget and stabilize the projected as originally projected.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

Consumer and Residential

With respect to residential loans that are secured by 1-4 family residences, which are typically owner occupied, the Corporation generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans, such as small installment loans and certain lines of credit, are unsecured. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers and can also be impacted by changes in property values. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The allowance for credit losses decreased $253,000 during the three months ended March 31, 2024. Net charge-offs totaled $2.3 million and provision expense of $2.0 million was recorded during the three months ended March 31, 2024. The allowance for credit losses decreased $225,000 due to net charge-offs ~~during~~for the three months ended March 31, 2023. The allowance for credit losses increased $587,000 due to net recoveries during the three months ended March 31, 2022. There was no provision for credit losses during the three months ended March 31, 2023 and 2022. The following tables summarize changes in the allowance for credit losses by loan segment for the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:

Three Months Ended March 31, 2023
Commercial Commercial Real Estate Construction Consumer & Residential Total
Allowance for credit losses
Balances, December 31, 2022 $ 102,216 $ 46,839 $ 28,955 $ 45,267 $ 223,277
Provision for credit losses (1,199) (583) (384) 2,166 —
Recoveries on loans 530 56 — 258 844
Loans charged off (243) (4) — (822) (1,069)
Balances, March 31, 2023 $ 101,304 $ 46,308 $ 28,571 $ 46,869 $ 223,052


	Three Months Ended March 31, 2024
	Commercial		Commercial Real Estate		Construction		Consumer & Residential		Total
Allowance for credit losses
Balances, December 31, 2023	$	97,348	$	44,048	$	24,823	$	38,715	$	204,934



Provision for credit losses	3,145		1,528		(4,454)		1,781		2,000


Recoveries on loans	551		53		—		296		900
Loans charged off	(1,831)		(351)		—		(971)		(3,153)
Balances, March 31, 2024	$	99,213	$	45,278	$	20,369	$	39,821	$	204,681


		Three Months Ended March 31, 2023
		Three Months Ended March 31, 2023
		Three Months Ended March 31, 2023
	Commercial											Commercial	Commercial Real Estate	Construction	Consumer & Residential	Total
Allowance for credit losses
Balances, December 31, 2022
Balances, December 31, 2022
Balances, December 31, 2022
Provision for credit losses

		Three Months Ended March 31, 2022
Recoveries on loans
		Commercial		Commercial Real Estate		Construction		Consumer & Residential		Total
Allowance for credit losses

Balances, December 31, 2021		$	69,935	$	60,665	$	20,206	$	44,591	$	195,397
Provision for credit losses		7,571		(8,250)		554		125		—
Recoveries on loans

Recoveries on loans	Recoveries on loans	139		707		—		206		1,052
Loans charged off	Loans charged off	(8)		(122)		—		(335)		(465)
Balances, March 31, 2022		$	77,637	$	53,000	$	20,760	$	44,587	$	195,984
Balances, March 31, 2023

Off-Balance Sheet Arrangements, Commitments And Contingencies

In the normal course of business, the Corporation has entered into off-balance sheet financial instruments which include commitments to extend credit and standby letters of credit. Commitments to extend credit are usually the result of lines of credit granted to existing borrowers under agreements that the total outstanding indebtedness will not exceed a specific amount during the term of the indebtedness. Typical borrowers are commercial customers that use lines of credit to supplement their treasury management functions, and thus their total outstanding indebtedness may fluctuate during any time period based on the seasonality of their business and the resultant timing for their cash flows. Other typical lines of credit are related to home equity loans granted to customers. Commitments to extend credit generally have fixed expiration dates or other termination clauses that may require a fee.

Standby letters of credit are generally issued on behalf of an applicant (the Corporation’s customer) to a specifically named beneficiary and are the result of a particular business arrangement that exists between the applicant and the beneficiary. Standby letters of credit have fixed expiration dates and are usually for terms of two years or less unless terminated beforehand due to criteria specified in the standby letter of credit. The standby letter of credit would permit the beneficiary to obtain payment from the Corporation under certain prescribed circumstances. Subsequently, the Corporation would seek reimbursement from the applicant pursuant to the terms of the standby letter of credit.

The Corporation typically follows the same credit policies and underwriting practices when making these commitments as it does for on-balance sheet instruments. Each customer’s creditworthiness is typically evaluated on a case-by-case basis, and the amount of collateral obtained, if any, is based on management’s credit evaluation of the customer. Collateral held varies but may include cash, real estate, marketable securities, accounts receivable, inventory, equipment and personal property.

The contractual amounts of these commitments are not reflected in the consolidated financial statements and only amounts drawn upon would be reflected in the future. Since many of the commitments are expected to expire without being drawn upon, the contractual amounts do not necessarily represent future cash requirements. However, should the commitments be drawn upon and should the Corporation’s customers default on their resulting obligation to the Corporation, the maximum exposure to credit loss, without consideration of collateral, is represented by the contractual amount of those commitments.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

Financial instruments with off-balance sheet risk were as follows:

March 31, 2023 December 31, 2022
Amounts of commitments:
Loan commitments to extend credit $ 5,075,753 $ 4,950,724
Standby letters of credit $ 42,898 $ 40,784

The adoption of the CECL methodology for measuring credit losses on January 1, 2021 resulted in an accrual for off-balance sheet commitments of $20.5 million. The Level One acquisition was responsible for an additional $2.8 million of provision for credit losses associated with off-balance sheet commitments, resulting in a total allowance for credit losses on off-balance sheet commitments of $23.3 million. This reserve level is deemed appropriate by the Corporation and is reported in Other Liabilities as of March 31, 2023 in the Consolidated Condensed Balance Sheets.

~~The table below reflects the total allowance for credit losses for the off-balance sheet commitment for March 31, 2023 and 2022:~~


	Three Months Ended March 31, 2023
~~Balances, December 31, 2022~~	$	~~23,300~~

~~Provision for credit losses~~	—
~~Balances, March 31, 2023~~	$	~~23,300~~


	Three Months Ended March 31, 2022
~~Balances, December 31, 2021~~	$	~~20,500~~

~~Provision for credit losses~~	—
~~Balances, March 31, 2022~~	$	~~20,500~~

~~NOTE 5~~

~~GOODWILL~~

Goodwill is recorded on the acquisition date of an entity. The Corporation has one year after the acquisition date, the measurement period, to record subsequent adjustments to goodwill for provisional amounts recorded at the acquisition date. The Level One acquisition on April 1, 2022 resulted in $166.6 million of goodwill. Details regarding the Level One acquisition are discussed in NOTE 2. ACQUISITIONS of these Notes to Consolidated Condensed Financial Statements. There have been no changes in goodwill since December 31, 2022. As such, the balance as of March 31, 2023 was $712.0 million.


	~~2022~~
~~Balance, January 1~~	$	~~545,385~~
~~Goodwill acquired~~	~~166,617~~


~~Balance, December 31~~	$	~~712,002~~

~~NOTE 6~~

~~OTHER INTANGIBLES~~

Core deposit intangibles and other intangibles are recorded on the acquisition date of an entity. The Corporation has one year after the acquisition date, the measurement period, to record subsequent adjustments to these intangibles for provisional amounts recorded at the acquisition date. The Level One acquisition on April 1, 2022 resulted in a core deposit intangible of $17.2 million and other intangibles, consisting of non-compete intangibles, of $1.4 million. Details regarding the Level One acquisition are discussed in NOTE 2. ACQUISITIONS of these Notes to Consolidated Condensed Financial Statements. The carrying basis and accumulated amortization of recognized core deposit intangibles and other intangibles are noted below.

March 31, 2023 December 31, 2022
Gross carrying amount $ 123,285 $ 104,643
Other intangibles acquired — 18,642
Accumulated amortization (89,640) (87,443)
Total core deposit and other intangibles $ 33,645 $ 35,842


	March 31, 2024		December 31, 2023
Amounts of commitments:
Loan commitments to extend credit	$	4,993,077	$	5,025,790
Standby letters of credit	$	72,956	$	65,580

2523

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The ~~core deposit intangibles~~Corporation maintains an accrual for credit losses on off-balance sheet commitments using the CECL methodology. Reserves for unfunded commitments declined by $3.8 million during the year ended December 31, 2023, due to reserve release, which decreased the reserve to $19.5 million at December 31, 2023 and ~~other intangibles are being amortized primarily on an accelerated basis over their estimated useful lives, generally over a period~~March 31, 2024. This reserve level remains appropriate and is reported in Other Liabilities as of ~~two years to ten years. Intangible amortization expense~~March 31, 2024 in the Consolidated Condensed Balance Sheets.

The table below reflects the total allowance for credit losses for the off-balance sheet commitment for the three months ended March 31, ~~2023 was $2.2 million, compared to the three months ended March 31, 2022 which was $1.4 million. Estimated future amortization expense is summarized as follows:~~

Amortization Expense
2023 $ 6,547
2024 7,271
2025 6,028
2026 4,910
2027 3,603
After 2027 5,286
$ 33,645
2024 and 2023:


	Three Months Ended
	March 31, 2024		March 31, 2023
Balance at beginning of the period	$	19,500	$	23,300


Provision for credit losses - unfunded commitments	—		—
Ending balance	$	19,500	$	23,300

NOTE 74

DERIVATIVE FINANCIAL INSTRUMENTS

Risk Management Objective of Using Derivatives

The Corporation is exposed to certain risks arising from both its business operations and economic conditions. The Corporation principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Corporation manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities and through the use of derivative financial instruments. Specifically, the Corporation enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Corporation’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Corporation’s known or expected cash payments principally related to certain variable-rate liabilities. The Corporation also has derivatives that are a result of a service the Corporation provides to certain qualifying customers, and, therefore, are not used to manage interest rate risk in the Corporation’s assets or liabilities. The Corporation manages a matched book with respect to its derivative instruments offered as a part of this service to its customers in order to minimize its net risk exposure resulting from such transactions.

Derivatives Designated as Hedges

The Corporation’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Corporation primarily uses interest rate swaps and interest rate caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the payment of fixed amounts to a counterparty in exchange for the Corporation receiving variable payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of variable amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium. As of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023 the Corporation had ~~one~~no interest rate ~~swap with a notional amount of $10.0 million that was designated as a cash flow hedge.~~swaps.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During 2023, $10.0 million of interest rate swaps were used to hedge the variable cash outflows (LIBOR-based) associated with one Federal Home Loan Bank advance.. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. During the three months ended March 31, ~~2023~~2024 and ~~2022,~~2023, the Corporation did not recognize any ineffectiveness.

Amounts reported in accumulated other comprehensive income (loss) related to derivatives will be reclassified to interest expense as interest payments are made on the Corporation's variable-rate liabilities. During the next twelve months, the Corporation ~~expects~~doesn't expect to reclassify ~~$112,000~~income (loss) from accumulated other comprehensive income (loss) to interest income.

The ~~following~~amount of gain (loss) recognized in other comprehensive income (loss) is included in the table ~~summarizes~~below for the ~~Corporation's derivatives designated as hedges:~~periods indicated.

Asset Derivatives Liability Derivatives
March 31, 2023 December 31, 2022 March 31, 2023 December 31, 2022
Balance
Sheet
Location Fair
Value Balance
Sheet
Location Fair
Value Balance
Sheet
Location Fair
Value Balance
Sheet
Location Fair
Value
Cash flow hedges:
Interest rate swaps on borrowings Other Assets $ 112 Other Assets $ 164 Other Liabilities $ — Other Liabilities $ —


Derivatives in Cash Flow Hedging Relationships	Amount of Loss Recognized in Other Comprehensive Income (Loss) on Derivatives (Effective Portion)
	Three Months Ended
	March 31, 2024		March 31, 2023
Interest Rate Products	$	—	$	(51)

2624

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The amount of gain (loss) ~~recognized in other comprehensive income (loss) is included in the table below for the periods indicated.~~

Derivatives in Cash Flow Hedging Relationships Amount of Gain (Loss) Recognized in Other Comprehensive Income (Loss) on Derivatives
(Effective Portion)
Three Months Ended
March 31, 2023 March 31, 2022
Interest Rate Products $ (51) $ 303

~~The amount of gain (loss)~~ reclassified from other comprehensive income (loss) into income related to cash flow hedging relationships is included in the table below for the periods indicated.

Derivatives Designated as
Hedging Instruments Location of Gain (Loss)
Recognized Income on
Derivative Amount of Gain (Loss) Reclassed from Other Comprehensive Income (Loss) into Income (Effective Portion)
Three Months Ended
March 31, 2023 Three Months Ended
March 31, 2022
Interest rate contracts Interest Expense $ 1 $ (241)

Derivatives Designated as
Hedging Instruments

Location of Gain (Loss)
Recognized Income on
Derivative

Amount of Gain Reclassed from Other Comprehensive Income (Loss) into Income (Effective Portion)

Three Months Ended
March 31, 2024

Three Months Ended
March 31, 2023

Interest rate contracts

Interest Expense

—

Non-designated Hedges

The Corporation does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and result from a service the Corporation provides to certain customers. The Corporation executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Corporation executes with a third party, such that the Corporation minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.

Commitments to fund certain mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives. It is the Corporation's practice to enter into forward commitments for the future delivery of residential mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from its commitments to fund the loans. These mortgage banking derivatives are not designated in hedge relationships. Fair values were estimated based on changes in mortgage interest rates from the date of the commitments. Changes in the fair value of these mortgage banking derivatives are included in net gains and fees on sales of loans.

The table below presents the fair value of the Corporation’s non-designated hedges, as well as their classification on the Consolidated Condensed Balance Sheet, as of March 31, ~~2023,~~2024, and December 31, ~~2022.~~2023.


		March 31, 2023				December 31, 2022
		Notional Amount		Fair Value		Notional Amount		Fair Value
	March 31, 2024													March 31, 2024				December 31, 2023
	Notional Amount											Notional Amount			Fair Value		Notional Amount			Fair Value
Included in other assets:	Included in other assets:
Interest rate swaps
Interest rate swaps
Interest rate swaps	Interest rate swaps	$	1,279,225	$	73,757	$	1,184,866	$	92,652
Forward contracts related to mortgage loans to be delivered for sale	Forward contracts related to mortgage loans to be delivered for sale	8,356		305		14,406		188		Forward contracts related to mortgage loans to be delivered for sale	25,689		357			15,160			469
Interest rate lock commitments	Interest rate lock commitments	22,785		171		5,049		32		Interest rate lock commitments	30,146		177			22,706			167
Included in other assets	Included in other assets	$	1,310,366	$	74,233	$	1,204,321	$	92,872
Included in other liabilities:	Included in other liabilities:
Interest rate swaps	Interest rate swaps	$	1,279,225	$	73,757	$	1,184,866	$	92,652
Interest rate swaps
Interest rate swaps
Forward contracts related to mortgage loans to be delivered for sale	Forward contracts related to mortgage loans to be delivered for sale	22,601		149		4,483		63		Forward contracts related to mortgage loans to be delivered for sale	32,935		143			25,290			191
Interest rate lock commitments	Interest rate lock commitments	2,195		8		7,549		55		Interest rate lock commitments	15,026		29			1,025			6
Included in other liabilities	Included in other liabilities	$	1,304,021	$	73,914	$	1,196,898	$	92,770

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

In the normal course of business, the Corporation may decide to settle a forward contract rather than fulfill the contract. Cash received or paid in this settlement manner is included in "Net gains and fees on sales of loans" in the Consolidated Condensed Statements of Income and is considered a cost of executing a forward contract. The amount of gain (loss) recognized into income related to non-designated hedging instruments is included in the table below for the periods indicated.

Derivatives Not Designated as
Hedging Instruments

Location of Gain (Loss)
Recognized Income on
Derivative

Amount of Gain (Loss)
Recognized Income on
Derivative

Three Months Ended
March 31, 2023

Three Months Ended
March 31, 2022

~~Forward contracts related to mortgage loans to be delivered for sale~~

~~Net gains and fees on sales of loans~~

~~(46)~~

—

~~Interest rate lock commitments~~

~~Net gains and fees on sales of loans~~

~~227~~

—

~~Total net gain/(loss) recognized in income~~

~~181~~

—


Derivatives Not Designated as Hedging Instruments	Location of Gain (Loss) Recognized Income on Derivative	Amount of Gain (Loss) Recognized into Income on Derivatives
		Three Months Ended March 31, 2024		Three Months Ended March 31, 2023
Forward contracts related to mortgage loans to be delivered for sale	Net gains and fees on sales of loans	$	(1)	$	(46)
Interest rate lock commitments	Net gains and fees on sales of loans	(13)		227
Total net gain (loss) recognized in income		$	(14)	$	181

The Corporation’s exposure to credit risk occurs because of nonperformance by its counterparties. The counterparties approved by the Corporation are usually financial institutions, which are well capitalized and have credit ratings through Moody’s and/or Standard & Poor’s at or above investment grade. The Corporation’s control of such risk is through quarterly financial reviews, comparing mark-to-market values with policy limitations, credit ratings and collateral pledging.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Credit-risk-related Contingent Features

The Corporation has agreements with certain of its derivative counterparties that contain a provision where if the Corporation fails to maintain its status as a well or adequately capitalized institution, then the Corporation could be required to terminate or fully collateralize all outstanding derivative contracts. Additionally, the Corporation has agreements with certain of its derivative counterparties that contain a provision where if the Corporation defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Corporation could also be declared in default on its derivative obligations. As of March 31, ~~2023,~~2024, the termination value of derivatives in a net liability position related to these agreements was ~~$2.5~~$4.0 million, which resulted in no collateral pledged to counterparties as of March 31, ~~2023.~~2024. While the Corporation did not breach any of these provisions as of March 31, ~~2023,~~2024, if it had, the Corporation could have been required to settle its obligations under the agreements at their termination value.

NOTE 8 5

FAIR VALUES OF FINANCIAL INSTRUMENTS

The Corporation used fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The accounting guidance defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. ASC 820 applies only when other guidance requires or permits assets or liabilities to be measured at fair value; it does not expand the use of fair value in any new circumstances.

As defined in ASC 820, fair value is the price to sell an asset or transfer a liability in an orderly transaction between market participants. It represents an exit price at the measurement date. Market participants are buyers and sellers, who are independent, knowledgeable, and willing and able to transact in the principal (or most advantageous) market for the asset or liability being measured. Current market conditions, including imbalances between supply and demand, are considered in determining fair value. The Corporation values its assets and liabilities in the principal market where it sells the particular asset or transfers the liability with the greatest volume and level of activity. In the absence of a principal market, the valuation is based on the most advantageous market for the asset or liability (i.e., the market where the asset could be sold or the liability transferred at a price that maximizes the amount to be received for the asset or minimizes the amount to be paid to transfer the liability).

Valuation inputs refer to the assumptions market participants would use in pricing a given asset or liability. Inputs can be observable or unobservable. Observable inputs are those assumptions which market participants would use in pricing the particular asset or liability. These inputs are based on market data and are obtained from a source independent of the Corporation. Unobservable inputs are assumptions based on the Corporation’s own information or estimate of assumptions used by market participants in pricing the asset or liability. Unobservable inputs are based on the best and most current information available on the measurement date. All inputs, whether observable or unobservable, are ranked in accordance with a prescribed fair value hierarchy which gives the highest ranking to quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1) and the lowest ranking to unobservable inputs for which there is little or no market activity (Level 3). Fair values for assets or liabilities classified as Level 2 are based on one or a combination of the following factors: (i) quoted prices for similar assets; (ii) observable inputs for the asset or liability, such as interest rates or yield curves; or (iii) inputs derived principally from or corroborated by observable market data. The level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Corporation considers an input to be significant if it drives 10 percent or more of the total fair value of a particular asset or liability.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

RECURRING MEASUREMENTS

Assets and liabilities are considered to be measured at fair value on a recurring basis if fair value is measured regularly (i.e., daily, weekly, monthly or quarterly). Recurring valuation occurs at a minimum on the measurement date. Assets and liabilities are considered to be measured at fair value on a nonrecurring basis if the fair value measurement of the instrument does not necessarily result in a change in the amount recorded on the balance sheet. Generally, nonrecurring valuation is the result of the application of other accounting pronouncements which require assets or liabilities to be assessed for impairment and recorded at the lower of cost or fair value. The fair value of assets or liabilities transferred in or out of Level 3 is measured on the transfer date, with any additional changes in fair value subsequent to the transfer considered to be realized or unrealized gains or losses.

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the

accompanying balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy.

Investment Securities

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include U.S. Treasury securities. Where significant observable inputs, other than Level 1 quoted prices, are available, securities are classified within Level 2 of the valuation hierarchy. Level 2 securities include U.S. Government-sponsored agency and mortgage-backed securities, state and municipal securities and corporate obligations securities. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy and include state and municipal securities, U.S. Government-sponsored mortgage-backed securities and corporate obligations securities. Level 3 fair value for securities was determined using a discounted cash flow model that incorporated market estimates of interest rates and volatility in markets that have not been active.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Third party vendors compile prices from various sources and may apply such techniques as matrix pricing to determine the value of identical or similar investment securities (Level 2). Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities without relying exclusively on quoted prices for specific investment securities but rather relying on the investment securities’ relationship to other benchmark quoted investment securities. Any investment security not valued based upon the methods above are considered Level 3.

Derivative Financial Agreements

See information regarding the Corporation’s derivative financial agreements in NOTE 7.4. DERIVATIVE FINANCIAL INSTRUMENTS of these Notes to Consolidated Condensed Financial Statements.

The following table presents the fair value measurements of assets and liabilities recognized in the accompanying balance sheets measured at fair value on a recurring basis and the level within the ~~ASC 820-10~~ fair value hierarchy in which the fair value measurements fall at March 31, ~~2023,~~2024, and December 31, ~~2022.~~2023.

Fair Value Measurements Using:
March 31, 2023 Fair Value Quoted Prices in Active Markets for Identical Assets
(Level 1) Significant Other
Observable Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
Available for sale securities:
U.S. Treasury $ 2,082 $ 2,082 $ — $ —
U.S. Government-sponsored agency securities 102,598 — 102,598 —
State and municipal 1,183,736 — 1,180,309 3,427
U.S. Government-sponsored mortgage-backed securities 493,605 — 493,601 4
Corporate obligations 12,187 — 12,156 31
Derivative assets 74,345 — 74,345 —
Derivative liabilities 73,914 — 73,914 —

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~


			Fair Value Measurements Using:
March 31, 2024	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available for sale securities:

U.S. Government-sponsored agency securities	$	93,132	$	—	$	93,132	$	—
State and municipal	1,043,063		—		1,039,851		3,212
U.S. Government-sponsored mortgage-backed securities	472,044		—		472,040		4
Corporate obligations	11,974		—		11,943		31
Derivative assets	89,743		—		89,743		—
Derivative liabilities	89,437		—		89,437		—

Fair Value Measurements Using:
December 31, 2022 Fair Value Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant Other Observable Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
Available for sale securities:
U.S. Treasury $ 2,459 $ 2,459 $ — $ —
U.S. Government-sponsored agency securities 101,962 — 101,962 —
State and municipal 1,351,760 — 1,348,356 3,404
U.S. Government-sponsored mortgage-backed securities 508,273 — 508,269 4
Corporate obligations 12,207 — 12,176 31
Derivative assets 93,036 — 93,036 —
Derivative liabilities 92,770 — 92,770 —


			Fair Value Measurements Using:
December 31, 2023	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available for sale securities:


U.S. Government-sponsored agency securities	$	95,307	$	—	$	95,307	$	—
State and municipal	1,065,171		—		1,061,896		3,275
U.S. Government-sponsored mortgage-backed securities	454,815		—		454,811		4
Corporate obligations	11,819		—		11,788		31

Derivative assets	79,379		—		79,379		—
Derivative liabilities	79,008		—		79,008		—

Level 3 Reconciliation

The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying

balance sheets using significant unobservable Level 3 inputs for the three months ended March 31, ~~2023~~2024 and ~~2022.~~2023.

Available for Sale Securities

Three Months Ended

March 31, 2023

March 31, 2022

Available for Sale Securities

Three Months Ended

Balance at beginning of the period

3,439

5,491

Included in other comprehensive income

114

(493)

Purchases, issuances and settlements

—

4,100

Included in other comprehensive income

Principal payments

(91)

(186)

Ending balance

3,462

8,912

Ending balance

There were no gains or losses included in earnings that were attributable to the changes in unrealized gains or losses related to assets or

liabilities held at March 31, ~~2023~~2024 or December 31, ~~2022.~~

~~Transfers Between Levels~~

~~There were no transfers in or out of Level 3 for the three months ended March 31, 2023 and 2022.~~

~~Nonrecurring Measurements~~

Following is a description of valuation methodologies used for instruments measured at fair value on a non-recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy at March 31, 2023, and December 31, 2022.

Fair Value Measurements Using
March 31, 2023 Fair Value Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant Other
Observable
Inputs
(Level 2) Significant Unobservable
Inputs
(Level 3)
Collateral dependent loans $ 51,757 $ — $ — $ 51,757

Fair Value Measurements Using
December 31, 2022 Fair Value Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant Other
Observable
Inputs
(Level 2) Significant Unobservable
Inputs
(Level 3)
Collateral dependent loans $ 55,290 $ — $ — $ 55,290

2023.

3027

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Transfers Between Levels

There were no transfers in or out of Level 3 during the three months ended March 31, 2024 and 2023.

Nonrecurring Measurements

Following is a description of valuation methodologies used for instruments measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy at March 31, 2024, and December 31, 2023.


			Fair Value Measurements Using
March 31, 2024	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Collateral dependent loans	$	33,522	$	—	$	—	$	33,522


			Fair Value Measurements Using
December 31, 2023	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Collateral dependent loans	$	55,020	$	—	$	—	$	55,020

Collateral Dependent Loans and Other Real Estate Owned

Determining fair value for collateral dependent loans and other real estate requires obtaining a current independent appraisal of the collateral and applying a discount factor, which includes selling costs if applicable, to the value. The fair value of real estate is generally based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. Fair value on other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.

Unobservable (Level 3) Inputs

The following ~~table presents~~tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements, other than goodwill, at March 31, ~~2023~~2024 and December 31, ~~2022.~~2023.

March 31, ~~2023~~2024

Fair Value

Valuation Technique

Unobservable Inputs

Range (Weighted-Average)

State and municipal securities

~~3,427~~3,212

Discounted cash flow

Maturity/Call date

1 month to 15 years

US Muni BQ curve

~~A- to~~ BBB

Discount rate

~~3.1%~~3.4% - ~~4.4%~~4.6%

Weighted-average coupon

~~3.4%~~3.3%

Corporate obligations and U.S. Government-sponsored mortgage-backed securities

Discounted cash flow

Risk free rate

3 month ~~LIBOR~~CME Term SOFR plus 26bps

plus premium for illiquidity (basis points)

plus 200bps

Weighted-average coupon

Collateral dependent loans

~~51,757~~33,522

Collateral based measurements

Discount to reflect current market conditions and ultimate collectability

0% - 10%

Weighted-average discount by loan balance

~~1.5%~~4.2%

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

December 31, ~~2022~~2023

Fair Value

Valuation Technique

Unobservable Inputs

Range (Weighted-Average)

State and municipal securities

~~3,404~~3,275

Discounted cash flow

Maturity/Call date

1 month to 15 years

US Muni BQ curve

A- to BBB

Discount rate

~~0.4%~~3.6% - 4%4.7%

Weighted-average coupon

~~3.4%~~3.3%

Corporate obligations and U.S. Government-sponsored mortgage-backed securities

Discounted cash flow

Risk free rate

3 month ~~LIBOR~~CME Term

SOFR plus 26bps

plus premium for illiquidity (basis points)

plus 200bps

Weighted-average coupon

Collateral dependent loans

~~55,290~~55,020

Collateral based measurements

Discount to reflect current market conditions and ultimate collectability

0% - 10%

Weighted-average discount by loan balance

~~1.1%~~4.1%

The following is a discussion of the sensitivity of significant unobservable inputs, the interrelationships between those inputs and other unobservable inputs used in recurring fair value measurement and how those inputs might magnify or mitigate the effect of changes in the unobservable inputs on the fair value measurement.

State and Municipal Securities, Corporate Obligations and U.S. Government-sponsored Mortgage-Backed Securities

The significant unobservable inputs used in the fair value measurement of the Corporation's state and municipal securities, corporate obligations and U.S. Government-sponsored mortgage-backed securities are premiums for unrated securities and marketability discounts. Significant increases or decreases in either of those inputs in isolation would result in a significantly lower or higher fair value measurement. Generally, changes in either of those inputs will not affect the other input.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

Fair Value of Financial Instruments

The following ~~table presents~~tables present estimated fair values of the Corporation’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall at March 31, ~~2023~~2024 and December 31, ~~2022.~~

March 31, 2023
Quoted Prices in Active Markets
for Identical
Assets Significant
Other
Observable
Inputs Significant Unobservable
Inputs
Carrying Amount (Level 1) (Level 2) (Level 3) Total Fair Value
Assets:
Cash and due from banks $ 125,818 $ 125,818 $ — $ — $ 125,818
Interest-bearing deposits 352,695 352,695 — — 352,695
Investment securities available for sale 1,794,208 2,082 1,788,664 3,462 1,794,208
Investment securities held to maturity 2,263,181 — 1,920,038 14,563 1,934,601
Loans held for sale 9,408 — 9,408 — 9,408
Loans, net 12,018,409 — — 11,573,561 11,573,561
Federal Home Loan Bank stock 41,878 — 41,878 — 41,878
Derivative assets 74,345 — 74,345 — 74,345
Interest receivable 85,515 — 85,515 — 85,515
Liabilities:
Deposits $ 14,703,287 $ 12,921,842 $ 1,759,938 $ — 14,681,780
Borrowings:
Federal funds purchased 20 — 20 — 20
Securities sold under repurchase agreements 179,067 — 179,051 — 179,051
Federal Home Loan Bank advances 823,577 — 819,690 — 819,690
Subordinated debentures and other borrowings 151,312 — 121,402 — 121,402
Derivative liabilities 73,914 — 73,914 — 73,914
Interest payable 11,979 — 11,979 — 11,979
2023.

December 31, 2022
Quoted Prices in Active Markets
for Identical
Assets Significant
Other
Observable
Inputs Significant Unobservable
Inputs
Carrying Amount (Level 1) (Level 2) (Level 3) Total Fair Value
Assets:
Cash and due from banks $ 122,594 $ 122,594 $ — $ — $ 122,594
Interest-bearing deposits 126,061 126,061 — — 126,061
Investment securities available for sale 1,976,661 2,459 1,970,763 3,439 1,976,661
Investment securities held to maturity 2,287,127 — 1,893,271 14,594 1,907,865
Loans held for sale 9,094 — 9,094 — 9,094
Loans, net 11,780,617 — — 11,156,217 11,156,217
Federal Home Loan Bank stock 38,525 — 38,525 — 38,525
Derivative assets 93,036 — 93,036 — 93,036
Interest receivable 85,070 — 85,070 — 85,070
Liabilities:
Deposits $ 14,382,745 $ 13,105,936 $ 1,251,017 $ — 14,356,953
Borrowings:
Federal funds purchased 171,560 — 171,560 — 171,560
Securities sold under repurchase agreements 167,413 — 167,396 — 167,396
Federal Home Loan Bank advances 823,674 — 615,211 — 615,211
Subordinated debentures and other borrowings 151,298 — 122,102 — 122,102
Derivative liabilities 92,770 — 92,770 — 92,770
Interest payable 7,530 — 7,530 — 7,530


			March 31, 2024
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Carrying Amount		(Level 1)		(Level 2)		(Level 3)		Total Fair Value
Assets:
Cash and due from banks	$	100,514	$	100,514	$	—	$	—	$	100,514
Interest-bearing deposits	410,497		410,497		—		—		410,497
Investment securities available for sale	1,620,213		—		1,616,966		3,247		1,620,213
Investment securities held to maturity, net	2,163,361		—		1,810,678		9,773		1,820,451
Loans held for sale	15,118		—		15,118		—		15,118
Loans, net	12,260,901		—		—		11,965,258		11,965,258
Federal Home Loan Bank stock	41,758		—		41,758		—		41,758
Derivative assets	89,743		—		89,743		—		89,743
Interest receivable	92,550		—		92,550		—		92,550
Liabilities:
Deposits	$	14,884,584	$	12,451,569	$	2,421,156	$	—	14,872,725
Borrowings:

Securities sold under repurchase agreements	130,264		—		130,254		—		130,254
Federal Home Loan Bank advances	612,778		—		602,913		—		602,913
Subordinated debentures and other borrowings	118,612		—		109,654		—		109,654
Derivative liabilities	89,437		—		89,437		—		89,437
Interest payable	19,262		—		19,262		—		19,262

3229

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)


			December 31, 2023
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Carrying Amount		(Level 1)		(Level 2)		(Level 3)		Total Fair Value
Assets:
Cash and due from banks	$	112,649	$	112,649	$	—	$	—	$	112,649
Interest-bearing deposits	436,080		436,080		—		—		436,080
Investment securities available for sale	1,627,112		—		1,623,802		3,310		1,627,112
Investment securities held to maturity, net	2,184,252		—		1,859,974		10,400		1,870,374
Loans held for sale	18,934		—		18,934		—		18,934
Loans, net	12,281,093		—		—		11,958,301		11,958,301
Federal Home Loan Bank stock	41,769		—		41,769		—		41,769
Derivative assets	79,379		—		79,379		—		79,379
Interest receivable	97,664		—		97,664		—		97,664
Liabilities:
Deposits	$	14,821,453	$	12,482,295	$	2,329,662	$	—	14,811,957
Borrowings:

Securities sold under repurchase agreements	157,280		—		157,265		—		157,265
Federal Home Loan Bank advances	712,852		—		707,377		—		707,377
Subordinated debentures and other borrowings	158,644		—		149,995		—		149,995
Derivative liabilities	79,008		—		79,008		—		79,008
Interest payable	18,912		—		18,912		—		18,912

NOTE 96

~~TRANSFERS ACCOUNTED FOR AS SECURED~~ QUALIFIED AFFORDABLE HOUSING INVESTMENTS

The Corporation has investments in various limited partnerships that sponsor affordable housing projects. The purpose of these investments is to earn an adequate return of capital through the receipt of low income housing tax credits and to assist the Corporation in achieving goals associated with the CRA. These investments are included in other assets on the Consolidated Balance Sheet, with any unfunded commitments included in other liabilities. The investments are amortized as a component of income tax expense.

The following table summarizes the Corporation’s affordable housing investments as of March 31, 2024 and December 31, 2023:


	March 31, 2024				December 31, 2023
Investment Type	Investment		Unfunded Commitment		Investment		Unfunded Commitment
LIHTC	$	112,728	$	88,433	$	114,514	$	96,408

The following table summarizes the amortization expense and tax credits recognized for the Corporation’s affordable housing investments for the three months ended March 31, 2024 and 2023, respectively:


	Three Months Ended March 31,
	2024		2023
Amortization expense	$	1,696	$	244
Tax credits recognized	1,644		284

NOTE 7

BORROWINGS

The following table summarizes the Corporation’s borrowings as of March 31, 2024 and December 31, 2023:


	March 31, 2024		December 31, 2023
Securities sold under repurchase agreements	$	130,264	$	157,280
Federal Home Loan Bank advances	612,778		712,852
Subordinated debentures and other borrowings	118,612		158,644
Total Borrowings	$	861,654	$	1,028,776

Securities sold under repurchase agreements consist of obligations of the Bank to other parties and are secured by U.S. Government-sponsored enterprise obligations. The maximum amount of outstanding agreements at any month-end during the first three months of 2024 and 2023 totaled $194.2 million and $242.2 million, respectively, and the average of such agreements totaled $172.7 million and $208.0 million during the same period of 2024 and 2023, respectively.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The collateral pledged for all repurchase agreements that are accounted for as secured borrowings as of March 31, ~~2023~~2024 and December 31, ~~2022~~2023 were:

March 31, 2023
Remaining Contractual Maturity of the Agreements
Overnight and Continuous Up to 30 Days 30-90 Days Greater Than 90 Days Total
U.S. Government-sponsored mortgage-backed securities $ 179,067 $ — $ — $ — $ 179,067


	March 31, 2024
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater Than 90 Days		Total
U.S. Government-sponsored mortgage-backed securities	$	130,264	$	—	$	—	$	—	$	130,264

December 31, 2022
Remaining Contractual Maturity of the Agreements
Overnight and Continuous Up to 30 Days 30-90 Days Greater Than 90 Days Total
U.S. Government-sponsored mortgage-backed securities $ 167,413 $ — $ — $ — $ 167,413


	December 31, 2023
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater Than 90 Days		Total
U.S. Government-sponsored mortgage-backed securities	$	157,280	$	—	$	—	$	—	$	157,280

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

Contractual maturities of borrowings as of March 31, 2024, are as follows:


Maturities in Years Ending December 31:	Securities Sold Under Repurchase Agreements		Federal Home Loan Bank Advances		Subordinated Debentures and Term Loans
2024	$	130,264	$	60,000	$	1,166
2025	—		95,000		—
2026	—		75,000		—
2027	—		250,000		—
2028	—		115,000		30,000
2029 and after	—		17,778		91,029
ASC 805 fair value adjustments at acquisition	—		—		(3,583)
	$	130,264	$	612,778	$	118,612

The terms of a security agreement with the Federal Home Loan Bank ("FHLB") require the Corporation to pledge, as collateral for advances, qualifying first mortgage loans, investment securities and multi-family loans in an amount equal to at least 145 percent of these advances depending on the type of collateral pledged. At March 31, 2024, the outstanding FHLB advances had interest rates from 0.35 to 4.94 percent and are subject to restrictions or penalties in the event of prepayment. The total available remaining borrowing capacity from the FHLB at March 31, 2024, was $721.2 million. As of March 31, 2024, the Corporation had $110.0 million of putable advances with the FHLB.

Subordinated Debentures and Term Loans. As of March 31, 2024 and December 31, 2023, subordinated debentures and term loans totaled $118.6 million and $158.6 million, respectively.

•First Merchants Capital Trust II (“FMC Trust II”). At March 31, 2024 and December 31, 2023, the Corporation had $41.7 million of subordinated debentures issued to FMC Trust II, a wholly-owned statutory business trust. FMC Trust II was formed in July 2007 for purposes of issuing trust preferred securities to investors. At that time, it simultaneously issued and sold its common securities to the Corporation, which constituted all of the issued and outstanding common securities of FMC Trust II. The subordinated debentures, which were purchased with the proceeds of the sale of the trust’s capital securities, are the sole assets of FMC Trust II and are fully and unconditionally guaranteed by the Corporation. As of March 31, 2024, the subordinated debentures and trust preferred securities bear interest at a variable rate equal to the three-month CME Term Secured Overnight Financing Rate ("SOFR"), plus the 0.26161 percent spread adjustment. The interest rate at March 31, 2024 was 7.15 percent. As of December 31, 2023, the subordinated debentures and the trust preferred securities bear interest at a variable rate equal to CME Term SOFR, plus the 0.26161 percent spread adjustment. The interest rate at December 31, 2023 was 7.21 percent. The trust preferred securities are currently redeemable at par and without penalty, subject to the Corporation having first redeemed the related subordinated debentures, with the prior approval of the Federal Reserve if then required under applicable capital guidelines or policies. The trust preferred securities and the subordinated debentures of FMC Trust II will mature on September 15, 2037. The Corporation continues to hold all outstanding common securities of FMC Trust II.

•Ameriana Capital Trust I. At March 31, 2024 and December 31, 2023, the Corporation had $10.3 million of subordinated debentures issued to Ameriana Capital Trust I. On December 31, 2015, the Corporation acquired Ameriana Capital Trust I in conjunction with its acquisition of Ameriana Bancorp, Inc. With a trust preferred structure substantially similar to that described above for FMC Trust II, the subordinated debentures held by Ameriana Capital Trust I were purchased with the proceeds of the sale of the trust’s capital securities. As of March 31, 2024, the subordinated debentures and trust preferred securities bear interest at a variable rate equal to the three-month CME Term SOFR, plus the 0.26161 percent spread adjustment. The interest rate at March 31, 2024 was 7.09 percent. As of December 31, 2023, the subordinated debentures and the trust preferred securities bear interest at a variable rate equal to three-month CME Term SOFR, plus the 0.26161 percent spread adjustment. The interest rate at December 31, 2023 was 7.15 percent. The trust preferred securities of Ameriana Capital Trust I are currently redeemable at par and without penalty, subject to the Corporation having first redeemed the related subordinated debentures, with the prior approval of the Federal Reserve if then required under applicable capital guidelines or policies. The trust preferred securities and the subordinated debentures of Ameriana Capital Trust I will mature in March 2036. The Corporation continues to hold all of the outstanding common securities of Ameriana Capital Trust I.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

•First Merchants Senior Notes and Subordinated Notes. On November 1, 2013, the Corporation completed the private issuance and sale to four institutional investors of an aggregate of $70 million of debt comprised of (a) 5.00 percent Fixed-to-Floating Rate Senior Notes due 2028 in the aggregate principal amount of $5 million (the “Senior Debt”) and (b) 6.75 percent Fixed-to-Floating Rate Subordinated Notes due 2028 in the aggregate principal amount of $65 million (the “Subordinated Debt”). The interest rate on the Senior Debt and Subordinated Debt remained fixed for the first ten (10) years and became floating thereafter. The rates converted to floating on October 30, 2023. As of March 31, 2024, the Senior Debt had an annual floating rate equal to the three-month CME Term SOFR, adjusted by the relevant spread adjustment (which is 0.26161 percent for a three-month tenor), plus 2.345 percent, or 7.91 percent, and the Subordinated Debt had an annual floating rate equal to the three-month CME Term SOFR, plus the 0.26161 percent spread adjustment, plus 4.095 percent, or 9.66 percent. The Corporation has an option to redeem the Subordinated Debt in whole or in part at a redemption price equal to 100 percent of the principal amount of the redeemed Subordinated Notes, plus accrued and unpaid interest to the date of the redemption. The option of redemption is subject to the approval of the Federal Reserve Board. The Corporation has an option to redeem the Senior Debt in whole or in part at a redemption price equal to 100 percent of the principal amount of the redeemed Senior Notes, plus accrued and unpaid interest to the date of the redemption; provided, however, that no Subordinated Notes (as defined in the Issuing and Paying Agency Agreement) may remain outstanding subsequent to any early redemption of Senior Notes. The Subordinated Debt and the Senior Debt options to redeem began with the interest payment date on October 30, 2023, or on any scheduled interest payment date thereafter. During the first quarter of 2024, the Corporation exercised its rights to redeem $40.0 million in principal and paid the debt on the scheduled interest payment date. Additionally, the Corporation issued notice in the first quarter of 2024 to the holders of the Subordinated Debt that it intends to exercise its rights to redeem $25.0 million in principal. This redemption occured in the second quarter of 2024 on the scheduled interest payment date. Both redemptions were permitted under the optional redemptions provisions of the Subordinated Note Certificate representing the Subordinated Debt. The Senior Debt agreement contains certain customary representations and warranties and financial and negative covenants. As of March 31, 2024 and December 31, 2023 the Corporation was in compliance with these covenants.

•Level One Subordinated Notes. On April 1, 2022, the Corporation assumed certain subordinated notes in conjunction with its acquisition of Level One. The $30.0 million of subordinated notes issued on December 18, 2019 bear a fixed interest rate of 4.75 percent per annum, payable semiannually through December 18, 2024. The notes will bear a floating interest rate equal to the of three-month CME Term SOFR plus 3.11 percent, payable quarterly, after December 18, 2024 through maturity. The notes mature on December 18, 2029, and the Corporation has the option to redeem any or all of the subordinated notes without premium or penalty any time after December 18, 2024 or upon the occurrence of a tier 2 capital event or tax event.

•Other Borrowings. During the third quarter of 2023, the Corporation acquired a secured borrowing in conjunction with the purchase of the Indianapolis regional headquarters building. The secured borrowing bears a fixed interest rate of 3.41 percent, has a maturity date of March 2035, and had a balance of $7.3 million as of March 31, 2024 and December 31, 2023. On April 1, 2022, the Corporation acquired a secured borrowing in conjunction with its acquisition of Level One. The secured borrowing related to a certain loan participation sold by Level One that did not qualify for sales treatment. The secured borrowing bears a fixed rate of 1.00 percent and had a balance of $1.2 million as of March 31, 2024 and December 31, 2023.

NOTE 108

ACCUMULATED OTHER COMPREHENSIVE ~~INCOME (LOSS)~~LOSS

The following table summarizes the changes in the balances of each component of accumulated other comprehensive income (loss), net of tax, as of March 31, ~~2023~~2024 and ~~2022:~~

Accumulated Other Comprehensive Income (Loss)
Unrealized Gains (Losses) on Securities Available for Sale Unrealized Gains (Losses) on Cash Flow Hedges Unrealized Gains (Losses) on Defined Benefit Plans Total
Balance at December 31, 2022 $ (234,495) $ 130 $ (4,786) $ (239,151)
Other comprehensive income (loss) before reclassifications 39,038 (41) — 38,997
Amounts reclassified from accumulated other comprehensive income 1,241 (1) — 1,240
Period change 40,279 (42) — 40,237
Balance at March 31, 2023 $ (194,216) $ 88 $ (4,786) $ (198,914)
Balance at December 31, 2021 $ 59,774 $ (660) $ (4,001) $ 55,113
Other comprehensive income (loss) before reclassifications (139,487) 239 — (139,248)
Amounts reclassified from accumulated other comprehensive income (447) 190 — (257)
Period change (139,934) 429 — (139,505)
Balance at March 31, 2022 $ (80,160) $ (231) $ (4,001) $ (84,392)

2023:


	Accumulated Other Comprehensive Income (Loss)
	Unrealized Gains (Losses) on Securities Available for Sale		Unrealized Gains (Losses) on Cash Flow Hedges		Unrealized Gains (Losses) on Defined Benefit Plans		Total
Balance at December 31, 2023	$	(173,654)	$	—	$	(2,316)	$	(175,970)
Other comprehensive income (loss) before reclassifications	(22,061)		—		—		(22,061)
Amounts reclassified from accumulated other comprehensive income (loss)	2		—		—		2
Period change	(22,059)		—		—		(22,059)

Balance at March 31, 2024	$	(195,713)	$	—	$	(2,316)	$	(198,029)


Balance at December 31, 2022	$	(234,495)	$	130	$	(4,786)	$	(239,151)
Other comprehensive income (loss) before reclassifications	39,038		(41)		—		38,997
Amounts reclassified from accumulated other comprehensive income (loss)	1,241		(1)		—		1,240
Period change	40,279		(42)		—		40,237

Balance at March 31, 2023	$	(194,216)	$	88	$	(4,786)	$	(198,914)

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The following table presents the reclassification adjustments out of accumulated other comprehensive income (loss) that were included in net income in the Consolidated Condensed Statements of Income for the three months ended March 31, ~~2023~~2024 and ~~2022.~~2023.


			Amount Reclassified from Accumulated Other Comprehensive Income (Loss) For the Three Months Ended March 31,
		Amount Reclassified from Accumulated Other Comprehensive Income (Loss) For the Three Months Ended March 31,
Details about Accumulated Other Comprehensive Income (Loss) Components
Details about Accumulated Other Comprehensive Income (Loss) Components
Details about Accumulated Other Comprehensive Income (Loss) Components	Details about Accumulated Other Comprehensive Income (Loss) Components		2023		2022		Affected Line Item in the Statements of Income		2024				2023				Affected Line Item in the Statements of Income
Unrealized gains (losses) on available for sale securities (1)	Unrealized gains (losses) on available for sale securities (1)
Realized securities gains (losses) reclassified into income	Realized securities gains (losses) reclassified into income		$	(1,571)	$	566	Other income - net realized gains (losses) on sales of available for sale securities
Realized securities gains (losses) reclassified into income
Realized securities gains (losses) reclassified into income										$	(2)			$	(1,571)			Other income - net realized gains (losses) on sales of available for sale securities
Related income tax benefit (expense)	Related income tax benefit (expense)		330		(119)		Income tax expense	Related income tax benefit (expense)		—		330			330	Income tax expense			Income tax expense
		$
			$	(1,241)	$	447
Unrealized gains (losses) on cash flow hedges (2)

Unrealized gains (losses) on cash flow hedges (2)

Unrealized gains (losses) on cash flow hedges (2)	Unrealized gains (losses) on cash flow hedges (2)
Interest rate contracts	Interest rate contracts		$	1	$	(241)	Interest expense - subordinated debentures and term loans
Related income tax benefit			—		51		Income tax expense
			$	1	$	(190)
Interest rate contracts
Interest rate contracts										$	—			$	1			Interest expense - subordinated debentures and term loans
Related income tax benefit (expense)								Related income tax benefit (expense)		—				—				Income tax expense
		$

Total reclassifications for the period, net of tax	Total reclassifications for the period, net of tax		$	(1,240)	$	257

Total reclassifications for the period, net of tax

Total reclassifications for the period, net of tax

(1) For additional detail related to unrealized gains (losses) on available for sale securities and related amounts reclassified from accumulated other comprehensive ~~income~~loss see NOTE 3.2. INVESTMENT SECURITIES of these Notes to Consolidated Condensed Financial Statements.

(2) For additional detail related to unrealized gains (losses) on cash flow hedges and related amounts reclassified from accumulated other comprehensive ~~income~~loss see NOTE 7.4. DERIVATIVE FINANCIAL INSTRUMENTS of these Notes to Consolidated Condensed Financial Statements.

NOTE 119

SHARE-BASED COMPENSATION

Stock options and ~~RSAs~~Restricted Stock Awards ("RSA") have been issued to directors, officers and other management employees under the Corporation's 2009 Long-term Equity Incentive Plan, the 2019 Long-term Equity Incentive Plan, the Level One Bancorp, Inc. 2007 Stock Option Plan and the Equity Compensation Plan for Non-Employee Directors. The stock options, which have a ten year life, become 100 percent vested based on time ranging from one year to two years and are fully exercisable when vested. Option exercise prices equal the Corporation's common stock closing price on NASDAQ on the date of grant. The RSAs issued to employees and non-employee directors provide for the issuance of shares of the Corporation's common stock at no cost to the holder and generally vest after three years. The RSAs vest only if the employee is actively employed by the Corporation on the vesting date and, therefore, any unvested shares are forfeited. For non-employee directors, the RSAs vest only if the non-employee director remains as an active board member on the vesting date and, therefore, any unvested shares are forfeited. The RSAs for employees and non-employee directors are either immediately vested at retirement, disability or death, or, continue to vest after retirement, disability or death, depending on the plan under which the shares were granted.

The Corporation’s 2019 ~~ESPP~~Employee Stock Purchase Plan ("ESPP") provides eligible employees of the Corporation and its subsidiaries an opportunity to purchase shares of common stock of the Corporation through quarterly offerings financed by payroll deductions. The price of the stock to be paid by the employees shall be equal to 85 percent of the average of the closing price of the Corporation’s common stock on each trading day during the offering period. However, in no event shall such purchase price be less than the lesser of an amount equal to 85 percent of the market price of the Corporation’s stock on the offering date or an amount equal to 85 percent of the market value on the date of purchase. Common stock purchases are made quarterly and are paid through advance payroll deductions up to a calendar year maximum of $25,000.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

Compensation expense related to unvested share-based awards is recorded by recognizing the unamortized grant date fair value of these awards over the remaining service periods of those awards, with no change in historical reported fair values and earnings. Awards are valued at

fair value in accordance with provisions of share-based compensation guidance and are recognized on a straight-line basis over the service periods of each award. To complete the exercise of vested stock options, RSA’s and ESPP options, the Corporation generally issues new shares from its authorized but unissued share pool. Share-based compensation has been recognized as a component of salaries and benefits expense in the accompanying Consolidated Condensed Statements of Income.

Share-based compensation expense recognized in the Consolidated Condensed Statements of Income is based on awards ultimately expected to vest and is reduced for estimated forfeitures. Share-based compensation guidance requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods, if actual forfeitures differ from those estimates. Pre-vesting forfeitures were estimated to be approximately ~~0.2~~0.05 percent for the three months ended March 31, ~~2023,~~2024, based on historical experience.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

The following table summarizes the components of the Corporation's share-based compensation awards recorded as an expense and the income tax benefit of such awards.

Three Months Ended
March 31,

2023

2022

Stock and ESPP Options

Pre-tax compensation expense

Income tax expense (benefit)

(57)

(17)

Income tax expense (benefit)

Stock and ESPP option expense, net of income taxes

(27)

Restricted Stock Awards

Pre-tax compensation expense

1,167

1,071

Income tax expense (benefit)

(255)

(226)

Income tax expense (benefit)

Restricted stock awards expense, net of income taxes

912

845

Total Share-Based Compensation

Pre-tax compensation expense

1,197

1,100

Income tax expense (benefit)

(312)

(243)

Income tax expense (benefit)

Total share-based compensation expense, net of income taxes

885

857

Total share-based compensation expense, net of income taxes

The grant date fair value of ESPP options was estimated to be approximately ~~$30,000~~$67,000 at the beginning of the January 1, ~~2023~~2024 quarterly offering period. The ESPP options vested during the three months ending March 31, ~~2023,~~2024, leaving no unrecognized compensation expense related to unvested ESPP options at March 31, ~~2023.~~2024.

Stock option activity under the Corporation's stock option plans as of March 31, ~~2023~~2024 and changes during the three months ended March 31, ~~2023,~~2024, were as follows:

Number of
Shares Weighted-Average Exercise Price Weighted Average Remaining
Contractual Term
(in Years) Aggregate
Intrinsic
Value
Outstanding at January 1, 2023 155,100 $ 18.89
Exercised (58,620) $ 17.23
Outstanding March 31, 2023 96,480 $ 19.90 2.51 $ 1,259,244
Vested and Expected to Vest at March 31, 2023 96,480 $ 19.90 2.51 $ 1,259,244
Exercisable at March 31, 2023 96,480 $ 19.90 2.51 $ 1,259,244


	Number of Shares	Weighted-Average Exercise Price		Weighted Average Remaining Contractual Term (in Years)	Aggregate Intrinsic Value
Outstanding at January 1, 2024	90,075	$	20.21


Exercised	—	$	—

Outstanding March 31, 2024	90,075	$	20.21	1.68	$	1,323,548
Vested and Expected to Vest at March 31, 2024	90,075	$	20.21	1.68	$	1,323,548
Exercisable at March 31, 2024	90,075	$	20.21	1.68	$	1,323,548

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Corporation's closing stock price on the last trading day of the first three months of ~~2023~~2024 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their stock options on March 31, ~~2023.~~2024. The amount of aggregate intrinsic value will change based on the fair market value of the Corporation's common stock.

The aggregate intrinsic value of stock options exercised during the three months ended March 31, 2023 ~~and 2022~~ was $1.4 ~~million and $91,000, respectively.~~million. There were no stock options exercised during the three months ended March 31, 2024. Cash receipts of stock options exercised during ~~this same period were~~the three months ended March 31, 2023 was $1.0 million.

The following table summarizes information on unvested RSAs outstanding as of March 31, 2024:


	Number of Shares	Weighted-Average Grant Date Fair Value
Unvested RSAs at January 1, 2024	452,426	$	37.94
Granted	8,859	$	34.90
Vested	(7,413)	$	45.30
Forfeited	(275)	$	40.95
Unvested RSAs at March 31, 2024	453,597	$	37.76

As of March 31, 2024, unrecognized compensation expense related to RSAs was $8.3 million and ~~$37,000, respectively.~~is expected to be recognized over a weighted-average period of 1.6 years. The Corporation did not have any unrecognized compensation expense related to stock options as of March 31, 2024.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

~~The following table summarizes information on unvested RSAs outstanding as of March 31, 2023:~~

Number of Shares Weighted-Average
Grant Date Fair Value
Unvested RSAs at January 1, 2023 416,705 $ 36.97
Granted 12,146 $ 34.41
Vested (7,573) $ 26.47
Forfeited (1,200) $ 36.31
Unvested RSAs at March 31, 2023 420,078 $ 37.09
NOTE 10

As of March 31, 2023, unrecognized compensation expense related to RSAs was $8.1 million and is expected to be recognized over a weighted-average period of 1.6 years. The Corporation did not have any unrecognized compensation expense related to stock options as of March 31, 2023.

~~NOTE 12~~

INCOME TAX

The following table summarizes the major components creating differences between income taxes at the federal statutory and the effective tax rate recorded in the consolidated statements of income for the three months ended March 31, ~~2023~~2024 and ~~2022:~~2023:

Three Months Ended
March 31,
2023 2022
Reconciliation of Federal Statutory to Actual Tax Expense:
Federal statutory income tax at 21% $ 15,833 $ 11,729
Tax-exempt interest income (4,867) (4,520)
Share-based compensation (61) (12)
Tax-exempt earnings and gains on life insurance (270) (354)
Tax credits (92) (87)
State Income Tax 700 495
Other 74 15
Actual Tax Expense $ 11,317 $ 7,266
Effective Tax Rate 15.0 % 13.0 %


	Three Months Ended March 31,
	2024			2023








Reconciliation of Federal Statutory to Actual Tax Expense:
Federal statutory income tax at 21%	$	11,501		$	15,833
Tax-exempt interest income	(4,352)			(4,867)
Non-deductible FDIC premiums	139			60
Share-based compensation	30			(61)
Tax-exempt earnings and gains on life insurance	(334)			(270)
Tax credits	(304)			(92)

State Income Tax	34			700
Other	111			14
Actual Tax Expense	$	6,825		$	11,317

Effective Tax Rate	12.5		%	15.0		%

NOTE 1311

NET INCOME PER COMMON SHARE

Basic net income per common share is computed by dividing net income available to common stockholders by the weighted-average common shares outstanding during the reporting period. Diluted net income per common share is computed by dividing net income available to common stockholders by the combination of the weighted-average common shares outstanding during the reporting period and all potentially dilutive common shares. Potentially dilutive common shares include stock options and RSAs issued under the Corporation's share-based compensation plans. Potentially dilutive common shares are excluded from the computation of diluted earnings per common share in the periods where the effect would be antidilutive.

The following table reconciles basic and diluted net income per common share for the three months ended March 31, ~~2023~~2024 and ~~2022.~~2023.

Three Months Ended March 31,
2023 2022
Net Income Available to Common Stockholders Weighted-Average Common Shares Per Share
Amount Net Income Available to Common Stockholders Weighted-Average Common Shares Per Share
Amount
Net income available to common stockholders $ 63,610 59,216,198 $ 1.07 $ 48,586 53,412,762 $ 0.91
Effect of potentially dilutive stock options and restricted stock awards 224,530 203,106
Diluted net income per common share $ 63,610 59,440,728 $ 1.07 $ 48,586 53,615,868 $ 0.91

~~For~~


	Three Months Ended March 31,
	2024					2023
	Net Income Available to Common Stockholders		Weighted-Average Common Shares	Per Share Amount		Net Income Available to Common Stockholders		Weighted-Average Common Shares	Per Share Amount
Net income available to common stockholders	$	47,472	59,066,789	$	0.80	$	63,610	59,216,198	$	1.07
Effect of potentially dilutive stock options and restricted stock awards			206,225					224,530
Diluted net income per common share	$	47,472	59,273,014	$	0.80	$	63,610	59,440,728	$	1.07
RSAs excluded from the diluted average common share calculation(1)			87,287					51,470

(1) Anti-dilution occurs when the ~~three months ended March 31, 2023 and 2022, there were no stock options with~~unrecognized compensation cost per share of an ~~option price greater than~~RSA exceeds the ~~average~~ market price of the ~~common shares.~~

Corporation's stock.

~~PART I. FINANCIAL INFORMATION~~

~~ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS~~

~~(table dollar amounts in thousands, except share data)~~

~~(Unaudited)~~

NOTE 1412

GENERAL LITIGATION AND REGULATORY EXAMINATIONS

The Corporation is subject to claims and lawsuits that arise primarily in the ordinary course of business. Additionally, the Corporation is also subject to periodic examinations by various regulatory agencies. It is the general opinion of management that the disposition or ultimate resolution of any such routine litigation or regulatory examinations will not have a material adverse effect on the consolidated financial position, results of operations and cash flow of the Corporation.

PART I. FINANCIAL INFORMATION

ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(table dollar amounts in thousands, except share data)

(Unaudited)

NOTE 13

SUBSEQUENT EVENT

In April 2024, the Corporation was informed by a borrower that, for the foreseeable future, it planned to discontinue the repayment of principal and interest because of the renegotiation and cessation of several key governmental contracts which provided material cash flow for the repayment of the borrower's loan. As of March 31, 2024, the Corporation's borrower was current, risk graded as Substandard, and had an outstanding loan balance of $38.6 million. The Corporation is evaluating the borrower’s restructuring plan and its impact on the Corporation's collateral position. At this time, the Corporation is unable to determine the extent of potential loss of principal and/or interest.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS

From time to time, we include forward-looking statements in our oral and written communication. We may include forward-looking statements in filings with the Securities and Exchange Commission, such as this Quarterly Report on Form 10-Q, in other written materials and in oral statements made by senior management to analysts, investors, representatives of the media and others. We intend these 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, and we are including this statement for purposes of these safe harbor provisions. Forward-looking statements can often be identified by the use of words like “believe”, “continue”, “pattern”, “estimate”, “project”, “intend”, “anticipate”, “expect” and similar expressions or future or conditional verbs such as “will”, “would”, “should”, “could”, “might”, “can”, “may”, or similar expressions. These forward-looking statements include:

•statements of the Corporation's goals, intentions and expectations;

•statements regarding the Corporation's business plan and growth strategies;

•statements regarding the asset quality of the Corporation's loan and investment portfolios; and

•estimates of the Corporation's risks and future costs and benefits.

These forward-looking statements are subject to significant risks, assumptions and uncertainties, including, among other things, the following important factors which could affect the actual outcome of future events:

•fluctuations in market rates of interest and loan and deposit pricing, which could negatively affect our net interest margin, asset valuations and expense expectations;

•adverse changes in the economy, which might affect our business prospects and could cause credit-related losses and expenses;

•the impacts of epidemics, pandemics or other infectious disease outbreaks;

•the impacts related to or resulting from recent bank failures or adverse developments at other banks on general investor sentiment regarding the stability and liquidity of banks;

•adverse developments in our loan and investment portfolios;

•competitive factors in the banking industry, such as the trend towards consolidation in our market;

•changes in the banking legislation or the regulatory requirements of federal and state agencies applicable to bank holding companies and banks like our affiliate bank;

•acquisitions of other businesses by us and integration of such acquired businesses;

•changes in market, economic, operational, liquidity, credit and interest rate risks associated with our business; and

•the continued availability of earnings and excess capital sufficient for the lawful and prudent declaration and payment of cash dividends.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. In addition, our past results of operations do not necessarily indicate our anticipated future results.

BUSINESS SUMMARY

First Merchants Corporation (the “Corporation”) is a financial holding company headquartered in Muncie, Indiana and was organized in September 1982. The Corporation’s common stock is traded on the Nasdaq’s Global Select Market System under the symbol FRME. The Corporation conducts its banking operations through First Merchants Bank (the “Bank”), a wholly-owned subsidiary that opened for business in Muncie, Indiana, in March 1893. The Bank also operates First Merchants Private Wealth Advisors (a division of First Merchants Bank). The Bank includes ~~121~~116 banking locations in Indiana, Ohio, Michigan and Illinois. In addition to its branch network, the Corporation offers comprehensive electronic and mobile delivery channels to its customers. The Corporation’s business activities are currently limited to one significant business segment, which is community banking.

Through the Bank, the Corporation offers a broad range of financial services, including accepting time, savings and demand deposits; making consumer, commercial, agri-business, public finance and real estate mortgage loans; providing personal and corporate trust services; offering full-service brokerage and private wealth management; and providing letters of credit, repurchase agreements and other corporate services.

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

~~HIGHLIGHTS FOR THE FIRST QUARTER OF 2023~~

•Net income available to common stockholders for the three months ended March 31, 2023 was $63.6 million compared to $48.6 million for the three months ended March 31, 2022 and $70.3 million for the three months ended December 31, 2022.

•~~Earnings per fully diluted common share for the first quarter of 2023 totaled $1.07 compared to $0.91 in the first quarter of 2022 and $1.19 in the fourth quarter of 2022.~~

•Earnings per fully diluted common share for the first quarter of 2023, excluding income on Paycheck Protection Program (“PPP”) loans and acquisition-related costs of the Level One acquisition, totaled $1.07 compared to $0.88 in the first quarter of 2022 and $1.19 in the fourth quarter of 2022. These adjusted earnings per share amounts are non-GAAP measures. For reconciliations of GAAP measures to the corresponding non-GAAP measures, see "NON-GAAP FINANCIAL MEASURES" within the "Results of Operations" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.

•~~Total loans grew $237.9 million, or 7.9 percent annualized on a linked quarter basis.~~

•~~Deposit growth of $320.5 million, or 8.9 percent annualized on a linked quarter basis.~~

•~~Strong liquidity and capital with Common Equity Tier 1 Capital Ratio of 10.82 percent.~~

•~~Non-accrual loans totaled $46.6 million compared to $42.3 million on a linked quarter basis.~~

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Generally accepted accounting principles are complex and require us to apply significant judgments to various accounting, reporting and disclosure matters. Management must use assumptions and estimates to apply those principles where actual measurement is not possible or practical. The judgments and assumptions made are based upon historical experience or other factors that management believes to be reasonable under the circumstances. Because of the nature of the judgments and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations. There have been no significant changes during the three months ended March 31, ~~2023~~2024 to the items disclosed as our critical accounting policies and estimates in Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, ~~2022.~~2023. For a complete discussion of our significant accounting policies, see “Notes to the Consolidated Financial Statements” in our Annual Report on Form 10-K for the year ended December 31, ~~2022.~~2023.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

HIGHLIGHTS FOR THE FIRST QUARTER OF 2024

•Net income available to common stockholders for the three months ended March 31, 2024 was $47.5 million compared to $63.6 million for the three months ended March 31, 2023 and $42.0 million for the three months ended December 31,2023.

•Earnings per fully diluted common share for the first quarter of 2024 totaled $0.80 compared to $1.07 in the first quarter of 2023 and $0.71 in the fourth quarter of 2023.

•Earnings per fully diluted common share for the first quarter of 2024, excluding income on Paycheck Protection Program ("PPP") loans and non-core expenses, totaled $0.85 compared to $1.07 in the first quarter of 2023 and $0.87 in the fourth quarter of 2023. These adjusted earnings per share amounts are non-GAAP measures. For reconciliations of GAAP measures to the corresponding non-GAAP measures, see "NON-GAAP FINANCIAL MEASURES" within the "Results of Operations" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.

•Total loans decreased $24.3 million, or 0.8 percent annualized on a linked quarter basis.

•Total deposits increased $63.1 million, or 1.7 percent annualized on a linked quarter basis.

•Strong liquidity and capital with Common Equity Tier 1 Capital Ratio of 11.25 percent.

RESULTS OF OPERATIONS

The Corporation reported first quarter ~~2023~~2024 net income available to common stockholders and diluted earnings per common share of ~~$63.6~~$47.5 million and ~~$1.07~~$0.80 per diluted share, respectively, compared to ~~$48.6~~$63.6 million and ~~$0.91~~$1.07 per diluted share, respectively, during the first quarter of ~~2022.~~2023.

Earnings per fully diluted common share for the first quarter of ~~2023,~~2024, excluding income on PPP loans and ~~Level One acquisition-related~~non-core expenses, ~~(non-GAAP),~~ totaled ~~$1.07,~~$0.85, compared to ~~$1.19~~$1.07 in the first quarter of 2023 and $0.87 in the fourth quarter of ~~2022 and $0.88 in the first quarter of 2022.~~2023. For reconciliations of GAAP earnings per share measures to the corresponding non-GAAP measures provided above, refer to the "NON-GAAP FINANCIAL MEASURES" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.

As of March 31, ~~2023,~~2024, total assets equaled ~~$18.2~~$18.3 billion, ~~an increase of $240.6 million~~a decrease from the December 31, ~~2022~~2023 total of ~~$17.9~~$18.4 billion.

Cash and due from banks and interest-bearing deposits ~~increased~~decreased $37.7 million from December 31, ~~2022 by a total of $229.9 million,~~2023 as ~~deposit growth and proceeds from investment securities principal and interest cashflows in addition to sales were~~cash held in ~~cash for liquidity purposes.~~ATMs and banking centers decreased and funds were used to paydown borrowings and repurchase shares of the Corporation's stock. Total investment securities decreased ~~$206.4~~$27.8 million from December 31, ~~2022,~~2023, primarily due to ~~the sales of $213.2 million of investment securities during the first quarter of 2023. Additionally,~~ scheduled paydowns and maturities of investment securities of ~~$40.8~~$29.4 million ~~during the first quarter~~and an increase of ~~2023 were offset by a decrease of $51.0~~$27.9 million in unrealized losses in the available for sale portfolio ~~since December 31, 2022. While~~during the first three months of 2024. Partially offsetting these decreases were securities purchases of $32.2 million during the quarter. Additionally, while not reflected in the balance sheet, the unrealized loss in the held to maturity portfolio also ~~improved~~increased during the three months ended March 31, ~~2023~~2024 by ~~$50.7~~$29.0 million. Currently, the Corporation is ~~not~~ reinvesting cashflows into the investment securities portfolio ~~but rather~~on a limited basis with a primary focus of using ~~the~~ liquidity to ~~fund current~~paydown borrowings and ~~future~~fund loan growth. The investment portfolio as a percentage of total assets was ~~22.3~~20.7 percent at March 31, ~~2023, which is down from the peak at~~2024 and December 31, ~~2021 of 29.3 percent, and~~2023 which reflects progress towards a more normalized earning asset mix. Additional details of the changes in the Corporation's investment securities portfolio are discussed within NOTE 3.2. INVESTMENT SECURITIES of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.

The Corporation's total loan portfolio ~~grew organically $239.0~~decreased $24.3 million, or ~~8.0~~0.8 percent on an annualized basis, since December 31, ~~2022, after excluding the PPP loan paydowns during the first quarter of 2023 of $1.1 million.~~2023. The composition of the loan portfolio is ~~75.7~~75.1 percent commercial oriented with the largest loan classes of commercial and industrial and commercial real estate, non-owner occupied, representing ~~28.6~~29.8 percent and ~~19.4~~19.0 percent of the total loan portfolio, respectively. The loan classes that experienced the largest ~~increases~~decreases from December 31, ~~2022~~2023 were agricultural land, construction, ~~real estate, residential real estate and~~ commercial ~~and industrial. Commercial~~ real estate, non-owner occupied, and ~~agricultural land, production~~commercial real estate, owner occupied. Partially offsetting those decreases was an increase in commercial and ~~other loans to farmers were the largest loan classes that experienced a decrease from December 31, 2022.~~industrial and residential real estate. Additional details of the changes in the Corporation's loans are discussed within NOTE 4.3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q, and the "LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

The Corporation’s ~~allowance for credit losses~~ACL - loans ~~("ACL - loans")~~ totaled ~~$223.1~~$204.7 million as of March 31, ~~2023~~2024 and equaled ~~1.82~~1.64 percent of total loans, compared to ~~$223.3~~$204.9 million and ~~1.86~~1.64 percent of total loans at December 31, ~~2022.~~2023. The ACL - loans decreased ~~$225,000~~$0.3 millionsince December 31, 2023, as ~~a result of~~ net charge-offs in the first quarter of 2024 were $2.3 million and provision for credit losses - loans of $2.0 million was recorded. Nonaccrual loans at March 31, 2024 were $62.5 million and increased $8.9 million from December 31, 2023 ~~as compared~~primarily due to ~~net recoveries~~a $11.5 million commercial real estate, non-owner occupied loan moving to non-accrual in 2024. The increase was partially offset by a decline in non-accrual balances within commercial and industrial and construction loans of ~~$587,000 in the first quarter of 2022. The Corporation did not recognize any provision expense~~$1.9 million during the first quarter of ~~2023 and 2022. Non-accrual loans of $46.6 million increased $4.3 million from December 31, 2022.~~2024. The ~~coverage ratio at March 31, 2023 was 478.9 percent. The Corporation also has a~~Corporation's reserve for unfunded commitments ~~of $23.3~~was $19.5 million ~~which was the balance~~ at March 31, ~~2023~~2024 and December 31, 2023, and is recorded in Other Liabilities. Additional details of the Corporation's allowance methodology and asset quality are discussed within NOTE 4.3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q and within the “LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The Corporation's net tax asset, deferred and receivable decreased $8.2 million from December 31, 2022. The primary driver was the change in net unrealized losses on available for sale securities from $296.7 million at December 31, 2022 to $245.7 million at March 31, 2023, noted above, which resulted in a $10.7 million decrease in the net deferred tax asset.PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The Corporation's other assets ~~decreased $15.3~~increased $8.7 million from December 31, ~~2022.~~2023. The Corporation's derivative assets (recorded in other assets) and derivative liabilities (recorded in other liabilities) ~~decreased $18.7~~increased $10.4 million and ~~$18.9~~$10.4 million, respectively, from December 31, ~~2022.~~2023. The ~~decreases~~increase in ~~derivative~~ valuations are due to ~~lower spot rates across~~additional notional amounts originated in the ~~term spectrum.~~first quarter of 2024 and an increase in rates.

As of March 31, ~~2023,~~2024, total deposits equaled ~~$14.7~~$14.9 billion, an increase of ~~$320.5~~$63.1 million from December 31, ~~2022,~~2023, or ~~8.9~~1.7 percent on an annualized basis. Total deposits less time deposits greater than $100,000, or core deposits, represented ~~91.8 percent of the deposit portfolio. Non-interest bearing deposits represents 20.2~~90.1 percent of the deposit portfolio ~~which is a decline from~~at March 31, 2024. Noninterest bearing deposits represents 15.7 percent of the ~~peak in the second quarter of 2022 of 23.6 percent.~~deposit portfolio at March 31, 2024, compared to 16.9 percent at December 31, 2023. The decline is the result of ~~runoff of stimulus dollars and~~ a mix shift occurring across the industry as clients move into higher yielding deposit products. The Corporation experienced increases from December 31, ~~2022~~2023 in money market of $141.2 million, certificates and other time deposits of $100,000 or more of ~~$297.8~~$40.2 million, other certificates and time deposits of ~~$106.2~~$51.6 million and ~~brokered certificates~~savings accounts of ~~deposit of $100.6~~$11.6 million. ~~Savings and demand~~Demand accounts decreased from December 31, ~~2022~~2023 by ~~$157.7 million and $26.4 million, respectively.~~$161.7 million.

The average account within the deposit portfolio totals only $35,000. In addition, there is great diversification by commercial industry, as the largest industry concentrations are professional and technical consulting services and investment commercial real estate, which represent 5.8 percent and 4.0$34,000. Insured deposits totaled 70.6 percent of total deposits, ~~respectively. FDIC insured deposits totaled 57.2 percent of total deposits. In addition,~~with the State of ~~Indiana has a~~Indiana's Public Deposit Insurance Fund, ~~("PDIF") that~~which insures certain public deposits, providing insurance to ~~an additional 14.8~~14.2 percent of deposits and the ~~deposit base.~~Federal Deposit Insurance Corporation ("FDIC") providing insurance to the remaining 56.4 percent. Only ~~28.1~~29.4 percent of deposits are uninsured and our available liquidity is ample to cover those when considering both on balance sheet sources of liquidity and unused capacity from the Federal Reserve Discount Window, FHLB and unsecured borrowing sources.

Total borrowings decreased ~~$160.0~~$167.1 million as of March 31, ~~2023,~~2024, compared to December 31, ~~2022. Federal funds purchased~~2023. Securities sold under repurchase and FHLB advances decreased ~~$171.5~~$27.0 million and $100.1 million, respectively, compared to December 31, ~~2022~~2023 as the Corporation utilized excess liquidity to pay down borrowings in 2024. Additionally, subordinated debt decreased due to the paydown of $40.0 million in principal on the scheduled interest payment date during the ~~quarter. Offsetting~~first quarter of 2024. Additionally, the ~~decrease was an increase in securities sold under repurchase agreements of $11.7 million when compared to December 31, 2022.~~

The Corporation's other liabilities as of March 31, 2023 decreased $12.1 million compared to December 31, 2022. As noted above, the derivative hedge liability decreased $18.9 million from December 31, 2022. Additionally, year end incentive accruals decreased $8.6 million as incentive payments occurredCorporation issued notice in the first quarter of ~~2023. Offsetting these decreases was an increase in income tax liability of $13.9 million due~~2024 to the ~~Corporation's first estimated tax payments~~holders of subordinated debt that it intends to exercise its rights to redeem $25.0 million in ~~2023 not being due until~~principal in the second ~~quarter.~~quarter of 2024.

The Corporation continued to maintain all regulatory capital ratios in excess of the regulatory definition of “well-capitalized.” Details of the Stock Repurchase Program and regulatory capital ratios are discussed within the “CAPITAL” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.

NON-GAAP FINANCIAL MEASURES

The Corporation's accounting and reporting policies conform to GAAP and general practices within the banking industry. As a supplement to GAAP, the Corporation provides non-GAAP performance measures, which management believes are useful because they assist investors in assessing the Corporation's performance. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure can be found in the following tables.

Adjusted earnings per share, excluding PPP loans and ~~acquisition-related~~non-core expenses, are meaningful non-GAAP financial measures for management, as they provide a meaningful foundation for period-to-period and company-to-company comparisons, which management believes will aid both investors and analysts in analyzing our financial measures and predicting future performance. These non-GAAP financial measures are also used by management to assess the performance of the Corporation's business, because management does not consider these items to be relevant to ongoing financial performance on a per share basis.

Non-GAAP financial measures such as tangible common equity to tangible assets, tangible earnings per share, return on average tangible assets and return on average tangible equity are important measures of the strength of the Corporation's capital and ability to generate earnings on tangible common equity invested by our shareholders. These non-GAAP measures provide useful supplemental information and may assist investors in analyzing the Corporation’s financial position without regard to the effects of intangible assets and preferred stock, but do retain the effect of accumulated other comprehensive gains (losses) in ~~shareholder's~~stockholders' equity. Disclosure of these measures also allows analysts and banking regulators to assess our capital adequacy on these same bases.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

ADJUSTED EPS EXCLUDING PAYCHECK PROTECTION PROGRAM ("PPP") AND ACQUISITION RELATED EXPENSES - non-GAAP

(Dollars In Thousands, Except Per Share Amounts)

ADJUSTED NET INCOME AND DILUTED EARNINGS PER COMMON SHARE - non-GAAP

(Dollars in thousands, except per share amounts)

Three Months Ended

March 31,

2024

Net Income Available to Common Stockholders - GAAP

Adjustments:

PPP loan income

Three Months Ended

Non-core expenses 1,2

March 31,

December 31,

March 31,

2023

2022

Net Income Available to Common Stockholders - GAAP

63,610

70,292

48,586

Adjustments:

PPP loan income

(25)

(109)

(1,884)

Acquisition-related expenses

—

413

152

Non-core expenses 1,2

Tax on adjustment

(75)

425

Tax on adjustment

Adjusted Net Income Available to Common Stockholders - non-GAAP

63,591

70,521

47,279

Average Diluted Common Shares Outstanding (in thousands)

59,441

59,384

53,616

Average Diluted Common Shares Outstanding (in thousands)

Diluted Earnings Per Common Share - GAAP

1.07

1.19

0.91

Adjustments:

PPP loan income

��

(0.01)

(0.04)

Acquisition-related expenses

—

0.01

—

PPP loan income

Non-core expenses 1,2

Tax on adjustment

—

0.01

Adjusted Diluted Earnings Per Common Share - non-GAAP

1.07

1.19

0.88

Adjusted Diluted Earnings Per Common Share - non-GAAP

1 - Non-core expenses in the three months ended December 31, 2023 included $4.3 million from the FDIC special assessment, $6.3 million from early retirement and severance costs, and $2.1 million from a lease termination.

2 - Non-core expenses in the three months ended March 31, 2024 included $1.1 million from the FDIC special assessment and $2.4 million from digital platform conversion costs.


TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS - non-GAAP	TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS - non-GAAP
(Dollars in thousands, except per share amounts)	(Dollars in thousands, except per share amounts)
(Dollars in thousands, except per share amounts)
(Dollars in thousands, except per share amounts)

		March 31, 2024
		March 31, 2023			December 31, 2022
		March 31, 2024

		March 31, 2024									December 31, 2023
Total Stockholders' Equity (GAAP)	Total Stockholders' Equity (GAAP)	$	2,122,448		$	2,034,770
Less: Preferred stock (GAAP)	Less: Preferred stock (GAAP)	(25,125)			(25,125)
Less: Intangible assets (GAAP)	Less: Intangible assets (GAAP)	(745,647)			(747,844)
Tangible common equity (non-GAAP)	Tangible common equity (non-GAAP)	$	1,351,676		$	1,261,801
Total assets (GAAP)	Total assets (GAAP)	$	18,178,908		$	17,938,306
Less: Intangible assets (GAAP)	Less: Intangible assets (GAAP)	(745,647)			(747,844)
Tangible assets (non-GAAP)	Tangible assets (non-GAAP)	$	17,433,261		$	17,190,462
Stockholders' Equity to Assets (GAAP)	Stockholders' Equity to Assets (GAAP)	11.68		%	11.34		%	Stockholders' Equity to Assets (GAAP)	12.15	%	12.21	%
Tangible common equity to tangible assets (non-GAAP)	Tangible common equity to tangible assets (non-GAAP)	7.75		%	7.34		%	Tangible common equity to tangible assets (non-GAAP)	8.32	%	8.40	%

Tangible common equity (non-GAAP)	Tangible common equity (non-GAAP)	$	1,351,676		$	1,261,801
Tangible common equity (non-GAAP)
Tangible common equity (non-GAAP)
Plus: Tax benefit of intangibles (non-GAAP)	Plus: Tax benefit of intangibles (non-GAAP)	7,231			7,702
Tangible common equity, net of tax (non-GAAP)	Tangible common equity, net of tax (non-GAAP)	$	1,358,907		$	1,269,503
Common Stock outstanding	Common Stock outstanding	59,257			59,171
Book Value (GAAP)	Book Value (GAAP)	$	35.39		$	33.96
Tangible book value - common (non-GAAP)	Tangible book value - common (non-GAAP)	$	22.93		$	21.45

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

TANGIBLE EARNINGS PER SHARE, RETURN ON TANGIBLE ASSETS AND RETURN ON TANGIBLE EQUITY - non-GAAP
(Dollars in thousands, except per share amounts)
Three Months Ended March 31,
2023 2022
Average goodwill (GAAP) $ 712,002 $ 545,385
Average other intangibles (GAAP) 34,630 24,846
Average deferred tax on other intangibles (GAAP) (7,442) (4,755)
Intangible adjustment (non-GAAP) $ 739,190 $ 565,476
Average stockholders' equity (GAAP) $ 2,083,125 $ 1,891,223
Average preferred stock (GAAP) (25,125) (125)
Intangible adjustment (non-GAAP) (739,190) (565,476)
Average tangible capital (non-GAAP) $ 1,318,810 $ 1,325,622
Average assets (GAAP) $ 18,022,195 $ 15,464,605
Intangible adjustment (non-GAAP) (739,190) (565,476)
Average tangible assets (non-GAAP) $ 17,283,005 $ 14,899,129
Net income available to common stockholders (GAAP) $ 63,610 $ 48,586
Other intangible amortization, net of tax (GAAP) 1,734 1,079
Preferred stock dividend 469 —
Tangible net income available to common stockholders (non-GAAP) $ 65,813 $ 49,665
Per Share Data:
Diluted net income available to common stockholders (GAAP) $ 1.07 $ 0.91
Diluted tangible net income available to common stockholders (non-GAAP) $ 1.11 $ 0.93
Ratios:
Return on average GAAP capital (ROE) 12.21 % 10.28 %
Return on average tangible capital 19.82 % 14.99 %
Return on average assets (ROA) 1.42 % 1.26 %
Return on average tangible assets 1.52 % 1.33 %


TANGIBLE EARNINGS PER SHARE, RETURN ON TANGIBLE ASSETS AND RETURN ON TANGIBLE EQUITY - non-GAAP
(Dollars in thousands, except per share amounts)

	Three Months Ended March 31,
	2024			2023
Average goodwill (GAAP)	$	712,002		$	712,002
Average other intangibles (GAAP)	26,017			34,630
Average deferred tax on other intangibles (GAAP)	(5,587)			(7,442)
Intangible adjustment (non-GAAP)	$	732,432		$	739,190
Average stockholders' equity (GAAP)	$	2,242,139		$	2,083,125
Average preferred stock (GAAP)	(25,125)			(25,125)

Intangible adjustment (non-GAAP)	(732,432)			(739,190)
Average tangible capital (non-GAAP)	$	1,484,582		$	1,318,810
Average assets (GAAP)	$	18,430,521		$	18,022,195
Intangible adjustment (non-GAAP)	(732,432)			(739,190)
Average tangible assets (non-GAAP)	$	17,698,089		$	17,283,005
Net income available to common stockholders (GAAP)	$	47,472		$	63,610
Other intangible amortization, net of tax (GAAP)	1,546			1,734
Preferred stock dividend	469			469
Tangible net income available to common stockholders (non-GAAP)	$	49,487		$	65,813
Per Share Data:
Diluted net income available to common stockholders (GAAP)	$	0.80		$	1.07
Diluted tangible net income available to common stockholders (non-GAAP)	$	0.83		$	1.11
Ratios:
Return on average GAAP capital (ROE)	8.47		%	12.21		%
Return on average tangible capital	13.21		%	19.82		%
Return on average assets (ROA)	1.04		%	1.42		%
Return on average tangible assets	1.12		%	1.52		%

Return on average tangible capital is tangible net income available to common stockholders (annualized) expressed as a percentage of average tangible capital. Return on average tangible assets is tangible net income available to common stockholders (annualized) expressed as a percentage of average tangible assets.

NET INTEREST INCOME

Net interest income is the most significant component of our earnings, comprising ~~85.2~~82.7 percent of revenues for the three months ended March 31, ~~2023.~~ 2024. Net interest income and margin are influenced by many factors, primarily the volume and mix of earning assets, funding sources, and interest rate fluctuations. Other factors include the level of accretion income on purchased loans, prepayment risk on loan and investment-related assets, and the composition and maturity of earning assets and interest-bearing liabilities. Loans typically generate more interest income than investment securities with similar maturities. Funding from customer deposits generally costs less than wholesale funding sources. Factors such as general economic activity, Federal Reserve Board monetary policy, and price volatility of competing alternative investments, can also exert significant influence on our ability to optimize the mix of assets and funding and the net interest income and margin.

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 also presented on ~~an FTE~~a fully taxable equivalent ("FTE") basis in the table that follows to reflect what our tax-exempt assets would need to yield in order to achieve the same after-tax yield as a taxable asset. The federal statutory rate of 21 percent was used for ~~2023~~2024 and ~~2022.~~2023. The FTE analysis portrays the income tax benefits associated with tax-exempt assets and helps to facilitate a comparison between taxable and tax-exempt assets. Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis. Therefore, management believes these measures provide useful information for both management and investors by allowing them to make peer comparisons.

~~In the first quarter of 2023,~~Net interest margin, on an FTE ~~asset yields increased 183~~basis, decreased 48 basis points to 3.10 percent for the three months ended March 31, 2024 compared to 3.58 percent for the same period in ~~2022.~~ 2023.

Average Balance Sheet

Average earning assets for the three months ended March 31, ~~2023~~2024 increased ~~$2.6 billion~~$299.4 million compared to the same period in ~~2022, with the~~2023. The increase being driven by a $2.9 billion increase in loans. Of the $2.9 billion increase in average loans, $1.6 billion was attributable to the Level One acquisition on April 1, 2022, and the remaining increase was due to organic loan growth of 14.4 percent, after excluding PPP loans. PPP loans averaged approximately $4.1 million for the three months ended March 31, ~~2023 compared~~2024 was driven by an increase in interest-bearing deposits of $402.9 million as deposit growth and proceeds from investment securities principal and interest cashflows were held in cash for liquidity purposes. Organic loan growth within the residential real estate and commercial portfolios of $216.3 million and $114.2 million, respectively, also contributed to anthe increase in average ~~of approximately $78.0 million for the same period of 2022.~~earning assets.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Offsetting the increases in interest-bearing deposits and loans was a decrease in the average investment securities portfolio, which was $447.1 million for the three months ended March 31, 2024, when compared to the same period in 2023. The Corporation is reinvesting cashflows into the investment securities portfolio on a limited basis with a primary focus of using liquidity to paydown borrowings and fund loan growth. Additionally, there was an increase of $27.9 million in unrealized losses in the available for sale portfolio during the first three months of 2024. The investment portfolio as a percentage of total assets was 20.7 percent at March 31, 2024, which is down from the peak at December 31, 2021 of 29.3 percent, and 22.2 percent at March 31, 2023. This decline reflects progress towards a more normalized earning asset mix.

Total average deposits for the three months ended March 31, 2024 increased $457.8 million when compared to the same period in 2023. Average interest-bearing deposits for the three months ended March 31, 2024 increased $1.2 billion compared to the same period in 2023, with the largest increases in the certificates and other time deposit portfolio, money market and interest-bearing demand deposits. Noninterest bearing deposits act to mitigate deposit yield increases as interest rates rise and represented 16.3 percent of the deposit portfolio, which is a decline from the peak in the second quarter of 2022 of 23.6 percent, and 21.6 percent for the three months ended March 31, 2023. Noninterest bearing deposits declined $693.1 million in the three months ended March 31, 2024 when compared to the same period in 2023. The decline is the result of a mix shift occurring across the industry as clients move into higher yielding deposit products.

Average borrowings decreased $281.5 million for the three months ended March 31, 2024 compared to the same period in 2023. Average securities sold under repurchase, Federal Funds purchased and FHLB advances decreased $35.3 million, $98.5 million and $127.1 million, respectively, in the first quarter of 2024 compared to the same period in 2023 as the Corporation utilized excess liquidity to pay down borrowings in 2024. Additionally, average subordinated debt decreased $27.6 million due to the paydown of $40.0 million in principal on the scheduled interest payment date during the first quarter of 2024. Additionally, the Corporation issued notice in the first quarter of 2024 to the holders of subordinated debt that it intends to exercise its rights to redeem $25.0 million in principal in the second quarter of 2024.

Interest Income/Expense and Average Yields

In the first quarter of 2024, FTE asset yields increased 59 basis points compared to the same period in 2023. The increase in interest income, on an FTE basis, of ~~$97.4~~$29.0 million during the three months ended March 31, ~~2023~~2024 compared to the same period in ~~2022~~2023 was primarily due to an increase in average earning ~~assets, coupled with~~assets. Additionally, the ~~FOMC's interest rate increases of an aggregate 475 basis points from the beginning of 2022. The~~ Corporation's loan portfolio is ~~66.1~~66.4 percent variable ~~with 38.2 percent~~and repricing occurred when the Federal Open Market Committee's ("FOMC") increased interest rates a total of ~~the portfolio repricing within one month and 51.4 percent repricing within three months. Additionally, due to the~~100 basis points in 2023. The FOMC interest rate increases in 2023 and 2022 ~~the~~also resulted in increased yields on new and renewed loans, ~~increased~~which were 8.15 percent for the three months ended March 31, ~~2023~~2024 compared to 7.08 percent for the same period in 2022. The PPP loans originated in 2021 and 2020 were recorded at an interest rate of only 1 percent. The Corporation recognized fee and interest income of $25,000 on PPP loans for the three months ended in 2023, compared to $1.9 million in the same period of 2022, which is included in interest income.2023. The Corporation also recognized fair value accretion income on purchased loans, which is included in interest income, of ~~$2.4~~$1.4 million, which accounted for 63 basis points of net interest margin in the three months ended March 31, ~~2023.~~2024. Comparatively, the Corporation recognized ~~$951,000~~$2.4 million of accretion income for the three months ended March 31, ~~2022,~~2023, or 36 basis points of net interest margin.

Interest costs increased ~~171~~125 basis points, which mitigated ~~a majority of~~ the ~~183~~59 basis point increase in asset yields and resulted in a 1266 basis point FTE ~~increase~~decrease in net interest spread when compared to the same period in ~~2022.~~2023. Interest costs have increased during the quarter and year due to deposit pricing pressure and deposit portfolio mix changes as a result of customers migrating out of noninterest-bearing deposit products into interest-bearing deposit products. Average interest-bearing deposits for the three months ended March 31, 2023 increased $1.2 billion compared to the same period in 2022 due to the acquisition of Level One, which included $1.2 billion of interest-bearing deposits. Average non-interest bearing deposits for the three months ended March 31, 2023 increased $389.6 million when compared to the same period in 2022 as $738.9 million were acquired from Level One. Non-interest bearing deposits represented 20 percent of the Corporation's total deposit balance as of March 31, 2023 and acts to mitigate deposit yield increases as interest rates rise.

~~Average borrowings~~As customers have migrated to higher yielding interest-bearing deposit products, interest expense increased ~~$676.7~~47.6 million for the three months ended March 31, ~~2023~~2024, or 137 basis points when compared to the same period in 2023. Offsetting some of ~~2022 due to~~ the ~~additional $194.2 million of borrowings acquired from Level One and an additional $354.6 million of FHLB advances needed to fund loan growth. Interest-bearing deposits and~~increase in deposit costs, borrowing costs ~~for the three months ended March 31, 2023 were 1.79 percent and 3.59 percent, respectively, compared to 0.17 percent and 1.92 percent, respectively, during the same period in 2022.~~declined 58 basis points. Total cost of funds was ~~148 basis points for the three months ended March 31, 2023 compared to 20 basis points during the same period in 2022.~~

~~Net interest margin, on an FTE basis, increased 55 basis points to 3.58~~3.23 percent for the three months ended March 31, ~~2023~~2024 compared to ~~3.03~~1.98 percent ~~for~~during the same period in ~~2022.~~

~~Details regarding the Level One acquisition are discussed in NOTE 2. ACQUISITIONS of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.~~2023.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following ~~tables present~~table presents the Corporation’s average balance sheet, interest income/interest expense, and the average rate as a percent of average earning assets/liabilities for the three months ended March 31, ~~2023~~2024 and ~~2022.~~2023.

(Dollars in Thousands) Three Months Ended
March 31, 2023 March 31, 2022
Average Balance Interest
Income /
Expense Average
Rate Average Balance Interest
Income /
Expense Average
Rate
Assets:
Interest-bearing deposits $ 172,814 $ 637 1.47 % $ 484,626 $ 230 0.19 %
Federal Home Loan Bank stock 39,759 542 5.45 27,914 146 2.09
Investment Securities: (1)
Taxable 1,924,079 9,087 1.89 1,957,675 8,510 1.74
Tax-Exempt (2)
2,552,371 20,342 3.19 2,536,634 20,095 3.17
Total Investment Securities 4,476,450 29,429 2.63 4,494,309 28,605 2.55
Loans held for sale 23,538 360 6.12 4,352 40 3.68
Loans: (3)
Commercial 8,483,879 139,661 6.58 6,868,438 64,679 3.77
Real Estate Mortgage 1,914,640 18,391 3.84 924,268 7,840 3.39
Installment 840,450 13,941 6.64 711,038 6,516 3.67
Tax-Exempt (2)
872,877 9,758 4.47 747,832 7,220 3.86
Total Loans 12,135,384 182,111 6.00 9,255,928 86,295 3.73
Total Earning Assets 16,824,407 212,719 5.06 % 14,262,777 115,276 3.23 %
Total Non-Earning Assets 1,197,788 1,201,828
Total Assets $ 18,022,195 $ 15,464,605
Liabilities:
Interest-bearing deposits:
Interest-bearing deposits $ 5,263,601 $ 24,662 1.87 % $ 5,027,466 $ 2,408 0.19 %
Money market deposits 2,746,047 13,577 1.98 2,514,429 872 0.14
Savings deposits 1,826,209 2,965 0.65 1,867,411 441 0.09
Certificates and other time deposits 1,466,275 9,481 2.59 676,661 573 0.34
Total Interest-bearing Deposits 11,302,132 50,685 1.79 10,085,967 4,294 0.17
Borrowings 1,293,309 11,594 3.59 616,572 2,966 1.92
Total Interest-bearing Liabilities 12,595,441 62,279 1.98 10,702,539 7,260 0.27
Noninterest-bearing deposits 3,121,277 2,731,723
Other liabilities 222,352 139,120
Total Liabilities 15,939,070 13,573,382
Stockholders' Equity 2,083,125 1,891,223
Total Liabilities and Stockholders' Equity $ 18,022,195 62,279 $ 15,464,605 7,260
Net Interest Income (FTE) $ 150,440 $ 108,016
Net Interest Spread (FTE) (4)
3.08 % 2.96 %
Net Interest Margin (FTE):
Interest Income (FTE) / Average Earning Assets 5.06 % 3.23 %
Interest Expense / Average Earning Assets 1.48 % 0.20 %
Net Interest Margin (FTE) (5)
3.58 % 3.03 %
(1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments. Annualized amounts are computed utilizing a 30/360 day basis.
(2) Tax-exempt securities and loans are presented on a fully taxable equivalent basis, using a marginal tax rate of 21 percent for 2023 and 2022. These totals equal $6,321 and $5,736 for the three months ended March 31, 2023 and 2022, respectively.
(3) Non-accruing loans have been included in the average balances.
(4) Net Interest Spread (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average interest-bearing liabilities.
(5) Net Interest Margin (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average earning assets.


(Dollars in Thousands)	Three Months Ended
	March 31, 2024						March 31, 2023
	Average Balance		Interest Income / Expense		Average Rate		Average Balance		Interest Income / Expense		Average Rate
Assets:

Interest-bearing deposits	$	575,699	$	6,493	4.51	%	$	172,814	$	637	1.47	%
Federal Home Loan Bank stock	41,764		835		8.00		39,759		542		5.45
Investment Securities: (1)
Taxable	1,783,057		8,748		1.96		1,924,079		9,087		1.89
Tax-Exempt (2)	2,246,265		17,229		3.07		2,552,371		20,342		3.19
Total Investment Securities	4,029,322		25,977		2.58		4,476,450		29,429		2.63
Loans held for sale	21,782		328		6.02		23,538		360		6.12
Loans: (3)
Commercial	8,598,110		159,209		7.41		8,483,879		139,661		6.58
Real estate mortgage	2,130,947		22,357		4.20		1,914,640		18,391		3.84
Installment	821,815		16,129		7.85		840,450		13,941		6.64
Tax-Exempt (2)	904,412		10,367		4.59		872,877		9,758		4.47
Total Loans	12,477,066		208,390		6.68		12,135,384		182,111		6.00
Total Earning Assets	17,123,851		241,695		5.65	%	16,824,407		212,719		5.06	%
Total Non-Earning Assets	1,306,670						1,197,788
Total Assets	$	18,430,521					$	18,022,195
Liabilities:
Interest-Bearing Deposits:
Interest-bearing deposits	$	5,419,821	$	39,491	2.91	%	$	5,263,601	$	24,662	1.87	%
Money market deposits	3,045,478		27,383		3.60		2,746,047		13,577		1.98
Savings deposits	1,559,877		3,801		0.97		1,826,209		2,965		0.65
Certificates and other time deposits	2,427,859		27,610		4.55		1,466,275		9,481		2.59
Total Interest-Bearing Deposits	12,453,035		98,285		3.16		11,302,132		50,685		1.79
Borrowings	1,011,812		10,552		4.17		1,293,309		11,594		3.59
Total Interest-Bearing Liabilities	13,464,847		108,837		3.23		12,595,441		62,279		1.98
Noninterest-bearing deposits	2,428,170						3,121,277
Other liabilities	295,365						222,352
Total Liabilities	16,188,382						15,939,070
Stockholders' Equity	2,242,139						2,083,125
Total Liabilities and Stockholders' Equity	$	18,430,521	108,837				$	18,022,195	62,279
Net Interest Income (FTE)			$	132,858					$	150,440
Net Interest Spread (FTE) (4)					2.42	%					3.08	%

Net Interest Margin (FTE):
Interest Income (FTE) / Average Earning Assets					5.65	%					5.06	%
Interest Expense / Average Earning Assets					2.55	%					1.48	%
Net Interest Margin (FTE) (5)					3.10	%					3.58	%

(1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments. Annualized amounts are computed utilizing a 30/360 day basis.
(2) Tax-exempt securities and loans are presented on a fully taxable equivalent basis, using a marginal tax rate of 21 percent for 2024 and 2023. These totals equal $5,795 and $6.321 for the three months ended March 31, 2024 and 2023, respectively.
(3) Nonaccruing loans have been included in the average balances.
(4) Net Interest Spread (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average interest-bearing liabilities.
(5) Net Interest Margin (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average earning assets.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

~~NON-INTEREST~~NONINTEREST INCOME

~~Non-interest~~Noninterest income totaled ~~$25.0~~$26.6 million for the first quarter of ~~2023,~~2024, a ~~$0.9~~$1.6 million, or 3.5 percent, decrease from the first quarter of 2022. The decrease was primarily driven by $1.6 million in net losses realized on the sale of $213 million of available for sale securities during the current quarter, which created a negative variance of $2.1 million when compared to net realized gains of $0.6 million in the first quarter of 2022. Additionally, gains on life insurance benefits decreased $0.5 million in the comparative quarter due to a decline in death benefits under bank-owned life insurance policies. Offsetting these declines was an increase of $1.5 million in customer-related line items. The Level One acquisition in the second quarter of 2022 led to a significantly larger franchise and customer base, which resulted in increases in most customer-related non-interest income categories in the first quarter of 2023 when compared to the same period in 2022.

~~Details regarding the Corporation's acquisition of Level One can be found in NOTE 2. ACQUISITIONS of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.~~

~~NON-INTEREST EXPENSE~~

~~Non-interest expense totaled $93.7 million for the first quarter of 2023, a $21.4 million, or 29.6~~6.6 percent, increase from the first quarter of ~~2022.~~2023. The ~~Level One acquisition in the second quarter of 2022 resulted in a significantly larger franchise, which contributed to significant increases in most non-interest expense categories when comparing~~ first quarter of ~~2023~~2024 included $2,000 of net realized losses on sales of available for sale securities, compared to $1.6 million in the same period of 2023.

NONINTEREST EXPENSE

Noninterest expense totaled $96.9 million for the first quarter of ~~2022. The largest~~2024, a $3.2 million, or 3.4 percent, increase ~~of $14.9 million was in salaries and employee benefits and resulted~~ from the ~~addition of Level One staff as well as merit and incentive increases coupled with employee benefit plan increases during~~ first quarter of 2023. ~~In addition~~The increase was primarily due to ~~increases resulting from~~non-core charges incurred during the ~~larger franchise footprint, the Corporation continues to invest in customer-facing~~three months ended March 31, 2024 of $3.5 million, which included a $1.1 million accrual estimate for an additional FDIC special assessment, and $2.4 million of digital ~~solutions that contributed to~~platform conversion costs.

Partially offsetting these increases, ~~in equipment and outside data processing expenses which increased by $1.0 million and $1.8 million, respectively. Additionally,~~ other expenses ~~increased by $1.8~~decreased $1.9 million ~~and were driven primarily by higher customer-related contingent losses and increased customer-related travel and entertainment expenses~~ in the first quarter of ~~2023 when~~2024 compared to the ~~first quarter~~same period of ~~2022.~~

Partially offsetting the above noted non-interest expenses were decreases in FDIC assessments and other real estate owned and foreclosure expenses of $0.8 million and $0.6 million, respectively. The FDIC assessment decline was2023, primarily due to ~~a one-time FDIC credit~~gains on the sales of ~~$2 million~~former banking center facilities recorded in the first quarter of 2023, offset by increases from growth in the balance sheet and the FDIC rate increase of 2 basis points, which was effective at the beginning of 2023. The decrease in other real estate and foreclosure expenses was the result of modest expenses in the current period which were offset by a gain on sale and prior expense recoveries upon property resolution.

INCOME TAXES

Income tax expense for the three months ended March 31, ~~2023~~2024 was ~~$11.3~~$6.8 million on pre-tax net income of ~~$75.4~~$54.8 million. For the same period in ~~2022,~~2023, income tax expense was ~~$7.3~~$11.3 million on pre-tax income of ~~$55.9~~$75.4 million. The effective income tax ~~rate was 15.0 percent~~rates for the first ~~quarter~~quarters of 2024 and 2023 were 12.5 percent and ~~13.0~~15.0 percent, ~~for the first quarter of 2022.~~respectively.

The ~~higher~~lower effective income tax rate for the three months ended March 31, ~~2023~~2024 when compared to the same period ~~ended March 31, 2022~~in 2023 was primarily a result of tax-exempt interest income being a ~~smaller~~larger portion of pre-tax ~~income.~~income in 2024.

The detailed reconciliation of federal statutory to actual tax expense is shown in NOTE ~~12.~~10. INCOME TAX of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.

CAPITAL

Preferred Stock

As part of the Level One acquisition, the Corporation issued 10,000 shares of newly created 7.5 percent non-cumulative perpetual preferred stock, with a liquidation preference of $2,500 per share, in exchange for the outstanding Level One Series B preferred ~~stock. Likewise,~~stock, and as part of that exchange, each outstanding Level One ~~depositary~~depository share representing a 1/100th interest in a share of the Level One ~~Series B~~ preferred stock was converted into a ~~depositary~~depository share of the Corporation representing a 1/100th interest in a share of its newly issued preferred stock. The Corporation had $25.0 million of outstanding preferred stock at March 31, 2024 and December 31, 2023. During the three months ended March 31, 2024 and 2023, the Corporation declared and paid dividends of $46.88 per share (equivalent to $0.4688 per ~~depositary~~depository share) equal to $469,000. The Series A preferred stock qualifies as Tier 1 capital for purposes of the regulatory capital calculations.

Stock Repurchase Program

On January 27, 2021, the Board of Directors of the Corporation approved a stock repurchase program of up to 3,333,000 shares of the Corporation's outstanding common stock; provided, however, that the total aggregate investment in shares repurchased under the program may not exceed $100,000,000. On a share basis, the amount of common stock subject to the repurchase program represented approximately 6 percent of the Corporation's outstanding shares at the time the program became effective. The Corporation ~~did not repurchase any~~repurchased 0.9 million shares of its common stock pursuant to the repurchase program during ~~2022 or~~ the three months ended March 31, ~~2023.~~2024. As of March 31, ~~2023,~~2024, the Corporation had approximately ~~2.7~~1.8 million shares at an aggregate value of ~~$74.5~~$44.6 million available to repurchase under the program.

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

In August 2022, the Inflation Reduction Act of 2022 (the "IRA") was enacted. Among other things, the IRA imposes a new 1 percent excise tax on the fair market value of stock repurchased after December 31, 2022 by publicly traded U.S. corporations (like the Corporation). With certain exceptions, the value of stock repurchased is determined net of stock issued in the year, including shares issued pursuant to compensatory arrangements. For the three months ended March 31, 2024, the Corporation recorded excise tax of $297,000 related to its share repurchases during the first quarter of 2024, which is reflected in the Statement of Stockholders' Equity as a component of additional paid-in capital.

Regulatory Capital

Capital adequacy is an important indicator of financial stability and performance. The Corporation and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies and are assigned to a capital category. The assigned capital category is largely determined by four ratios that are calculated according to the regulations: total risk-based capital, tier 1 risk-based capital, ~~CET1,~~common equity tier 1 ("CET1"), and tier 1 leverage ratios. The ratios are intended to measure capital relative to assets and credit risk associated with those assets and off-balance sheet exposures of the entity. The capital category assigned to an entity can also be affected by qualitative judgments made by regulatory agencies about the risk inherent in the entity's activities that are not part of the calculated ratios.

There are five capital categories defined in the regulations, ranging from well capitalized to critically undercapitalized. Classification of a bank in any of the undercapitalized categories can result in actions by regulators that could have a material effect on a bank's operations. Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total risk-based capital, tier 1 capital, and common equity tier 1 capital, in each case, to risk-weighted assets, and of tier 1 capital to average assets, or leverage ratio, all of which are calculated as defined in the regulations. Banks with lower capital levels are deemed to be undercapitalized, significantly undercapitalized or critically undercapitalized, depending on their actual levels. The appropriate federal regulatory agency may also downgrade a bank to the next lower capital category upon a determination that the bank is in an unsafe or unsound practice. Banks are required to monitor closely their capital levels and to notify their appropriate regulatory agency of any basis for a change in capital category.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Basel III requires the Corporation and the Bank to maintain the minimum capital and leverage ratios as defined in the regulation and as illustrated in the table below, which capital to risk-weighted asset ratios include a 2.5 percent capital conservation buffer. Under Basel III, in order to avoid limitations on capital distributions, including dividends, the Corporation must hold a 2.5 percent capital conservation buffer above the adequately capitalized CET1 to risk-weighted assets ratio (which buffer is reflected in the required ratios below). Under Basel III, the Corporation and Bank elected to opt-out of including accumulated other comprehensive income in regulatory capital. As of March 31, ~~2023,~~2024, the Bank met all capital adequacy requirements to be considered well capitalized under the fully phased-in Basel III capital rules. There is no threshold for well capitalized status for bank holding companies.

As part of a March 27, 2020 joint statement of federal banking regulators, an interim final rule that allowed banking organizations to mitigate the effects of the CECL accounting standard on their regulatory capital was announced. Banking organizations could elect to mitigate the estimated cumulative regulatory capital effects of CECL for up to two years. This two-year delay was to be in addition to the three-year transition period that federal banking regulators had already made available. While the Consolidated Appropriations Act of 2021 ~~CAA~~ provided for a further extension of the mandatory adoption of CECL until January 1, 2022, the federal banking regulators elected to not provide a similar extension to the two year mitigation period applicable to regulatory capital effects. Instead, the federal banking regulators require that, in order to utilize the additional two-year delay, banking organizations must have adopted the CECL standard no later than December 31, 2020, as required by the Coronavirus Aid, Relief and Economice Security Act, or CARES Act. As a result, because implementation of the CECL standard was delayed by the Corporation until January 1, 2021, it began phasing in the cumulative effect of the adoption on its regulatory capital, at a rate of 25 percent per year, over a three-year transition period that began on January 1, 2021. Under that phase-in schedule, the cumulative effect of the adoption ~~will be~~is fully reflected in regulatory capital on January 1, 2024.

The Corporation's and Bank's actual and required capital ratios as of March 31, ~~2023~~2024 and December 31, ~~2022~~2023 were as follows:


						Prompt Corrective Action Thresholds																																						Prompt Corrective Action Thresholds
							Prompt Corrective Action Thresholds										Actual									Basel III Minimum Capital Required									Well Capitalized
		Actual					Basel III Minimum Capital Required				Well Capitalized
March 31, 2023		Amount		Ratio			Amount		Ratio		Amount		Ratio
March 31, 2024															March 31, 2024		Amount					Ratio						Amount					Ratio				Amount					Ratio
Total risk-based capital to risk-weighted assets	Total risk-based capital to risk-weighted assets
First Merchants Corporation
First Merchants Corporation
First Merchants Corporation	First Merchants Corporation	$	1,921,397	13.23	%		$	1,525,121	10.50	%	N/A		N/A		$	1,976,448			13.34		13.34		%				$	1,555,978			10.50		10.50	%						N/A
First Merchants Bank	First Merchants Bank	1,856,440		12.78			1,525,820		10.50		$	1,453,162	10.00	%	First Merchants Bank		1,909,328			12.87			12.87		1,557,432					1,557,432		10.50			10.50	$		$	1,483,268		10.00		10.00	%
Tier 1 capital to risk-weighted assets	Tier 1 capital to risk-weighted assets
First Merchants Corporation	First Merchants Corporation	$	1,595,971	10.99	%		$	1,234,622	8.50	%	N/A		N/A
First Merchants Corporation
First Merchants Corporation																	$	1,692,633				11.42		%				$	1,259,601				8.50	%						N/A
First Merchants Bank	First Merchants Bank	1,673,925		11.52			1,235,187		8.50		$	1,162,529	8.00	%	First Merchants Bank		1,723,518			11.62			11.62		1,260,778					1,260,778		8.50			8.50	$		$	1,186,615		8.00		8.00	%
CET1 capital to risk-weighted assets	CET1 capital to risk-weighted assets
First Merchants Corporation
First Merchants Corporation
First Merchants Corporation	First Merchants Corporation	$	1,570,971	10.82	%		$	1,016,747	7.00	%	N/A		N/A		$	1,667,633			11.25		11.25		%				$	1,037,319			7.00		7.00	%						N/A
First Merchants Bank	First Merchants Bank	1,673,925		11.52			1,017,213		7.00		$	944,555	6.50	%	First Merchants Bank		1,723,518			11.62			11.62		1,038,288					1,038,288		7.00			7.00	$		$	964,124		6.50		6.50	%
Tier 1 capital to average assets	Tier 1 capital to average assets
First Merchants Corporation	First Merchants Corporation	$	1,595,971	9.23	%		$	691,877	4.00	%	N/A		N/A
First Merchants Corporation
First Merchants Corporation																	$	1,692,633				9.56		%				$	708,018				4.00	%						N/A
First Merchants Bank	First Merchants Bank	1,673,925		9.69			691,288		4.00		$	864,110	5.00	%	First Merchants Bank		1,723,518			9.74			9.74		707,625					707,625		4.00			4.00	$		$	884,532		5.00		5.00	%


					Prompt Corrective Action Thresholds
	Actual				Basel III Minimum Capital Required				Well Capitalized
December 31, 2023	Amount		Ratio		Amount		Ratio		Amount		Ratio
Total risk-based capital to risk-weighted assets
First Merchants Corporation	$	2,021,124	13.67	%	$	1,552,685	10.50	%	N/A		N/A
First Merchants Bank	1,931,810		13.06		1,553,600		10.50		$	1,479,619	10.00	%
Tier 1 capital to risk-weighted assets
First Merchants Corporation	$	1,703,626	11.52	%	$	1,256,935	8.50	%	N/A		N/A
First Merchants Bank	1,746,299		11.80		1,257,676		8.50		$	1,183,695	8.00	%
Common equity tier 1 capital to risk-weighted assets
First Merchants Corporation	$	1,678,626	11.35	%	$	1,035,123	7.00	%	N/A		N/A
First Merchants Bank	1,746,299		11.80		1,035,733		7.00		$	961,752	6.50	%
Tier 1 capital to average assets
First Merchants Corporation	$	1,703,626	9.64	%	$	707,091	4.00	%	N/A		N/A
First Merchants Bank	1,746,299		9.89		706,331		4.00		$	882,913	5.00	%

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Prompt Corrective Action Thresholds
Actual Basel III Minimum Capital Required Well Capitalized
December 31, 2022 Amount Ratio Amount Ratio Amount Ratio
Total risk-based capital to risk-weighted assets
First Merchants Corporation $ 1,882,254 13.08 % $ 1,511,230 10.50 % N/A N/A
First Merchants Bank 1,822,296 12.65 1,513,064 10.50 $ 1,441,014 10.00 %
Tier 1 capital to risk-weighted assets
First Merchants Corporation $ 1,558,281 10.83 % $ 1,223,377 8.50 % N/A N/A
First Merchants Bank 1,641,210 11.39 1,224,862 8.50 $ 1,152,811 8.00 %
Common equity tier 1 capital to risk-weighted assets
First Merchants Corporation $ 1,533,281 10.65 % $ 1,007,487 7.00 % N/A N/A
First Merchants Bank 1,641,210 11.39 1,008,710 7.00 $ 936,659 6.50 %
Tier 1 capital to average assets
First Merchants Corporation $ 1,558,281 9.10 % $ 684,758 4.00 % N/A N/A
First Merchants Bank 1,641,210 9.60 683,680 4.00 $ 854,600 5.00 %

On ~~April 9, 2020, federal banking regulators issued~~November 1, 2013, the Corporation completed the private issuance and sale to four institutional investors of an ~~interim final rule to modify~~aggregate of $70 million of debt comprised of (a) 5.00 percent Fixed-to-Floating Rate Senior Notes due 2028 in the aggregate principal amount of $5 million and (b) 6.75 percent Fixed-to-Floating Rate Subordinated Notes due October 30, 2028 in the aggregate principal amount of $65 million. As of December 31, 2023 the Corporation began the five year phase-out (at a rate of 20 percent per year) as defined in the Basel III ~~regulatory~~ capital rules, ~~applicable~~which resulted in a reduction of $13 million in tier 2 capital. Additionally, subordinated debt decreased due to ~~banking~~

~~organizations to allow those organizations participating~~the paydown of $40 million in principal on the ~~PPP to neutralize~~scheduled interest payment date during the ~~regulatory capital effects~~first quarter of ~~participating~~2024, which resulted in ~~the program. The~~

~~interim final rule, which became effective April 13, 2020, clarified that PPP loans receive a zero percent risk-weight for purposes~~an additional reduction of ~~determining~~

~~risk-weighted assets and the CET1,~~$32 million in tier ~~1 and total risk-based capital ratios. At~~2 capital. As of March 31, ~~2023~~2024, $25 million remains outstanding under these instruments, and ~~December 31, 2022, risk-weighted assets~~$20 million is included ~~$3.6 million and $4.7 million, respectively, of PPP loans at a zero risk weight.~~

~~Basel III permits banks with less than $15 billion~~ in assets to continue to treat trust preferred securities as tier 1 capital. This treatment is permanently grandfathered as tier 1 capital even if the Corporation should ever exceed $15 billion in assets due to organic growth but not following certain mergers or acquisitions. As a result, while the Corporation’s total assets exceeded $15 billion as of December 31, 2021, the Corporation has continued to treat its trust preferred securities as tier 1 capital as of such date. However, under certain amendments to the “transition rules” of Basel III, if a bank holding company that held less than $15 billion of assets as of December 31, 2009 (which would include the Corporation) acquires a bank holding company with under $15 billion in assets at the time of acquisition (which would include Level One), and the resulting organization has total consolidated assets of $15 billion or more as reported on the resulting organization’s call report for the period in which the transaction occurred, the resulting organization must begin reflecting its trust preferred securities as tier 2 capital ~~at such time.~~

~~As a result, effective with~~after the ~~April 1, 2022 consummation of the Level One merger, the Corporation began reflecting all of its trust preferred securities as tier 2 capital.~~20 percent phase-out.

Management believes the disclosed capital ratios are meaningful measurements for evaluating the safety and soundness of the Corporation. Traditionally, the banking regulators have assessed bank and bank holding company capital adequacy based on both the amount and the composition of capital, the calculation of which is prescribed in federal banking regulations. The Federal Reserve focuses its assessment of capital adequacy on a component of tier 1 capital known as CET1. Because the Federal Reserve has long indicated that voting common ~~shareholders'~~stockholders equity (essentially tier 1 risk-based capital less preferred stock and non-controlling interest in subsidiaries) generally should be the dominant element in tier 1 risk-based capital, this focus on CET1 is consistent with existing capital adequacy categories. ~~tier~~Tier I regulatory capital consists primarily of total common stockholders’ equity and subordinated debentures issued to business trusts categorized as qualifying borrowings, less non-qualifying intangible assets and unrealized net securities gains or losses.

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

A reconciliation of regulatory measures are detailed in the following table ~~for~~as of the ~~periods~~dates indicated.

March 31, 2023 December 31, 2022
(Dollars in thousands) First Merchants Corporation First Merchants Bank First Merchants Corporation First Merchants Bank
Total Risk-Based Capital
Total Stockholders' Equity (GAAP) $ 2,122,448 $ 2,201,982 $ 2,034,770 $ 2,119,316
Adjust for Accumulated Other Comprehensive (Income) Loss (1)
198,914 196,887 239,151 237,094
Less: Preferred Stock (25,125) (125) (25,125) (125)
Add: Qualifying Capital Securities 25,000 — 25,000 —
Less: Disallowed Goodwill and Intangible Assets (736,429) (735,979) (738,206) (737,758)
Add: Modified CECL Transition Amount 11,514 11,514 23,028 23,028
Less: Disallowed Deferred Tax Assets (351) (354) (337) (345)
Total Tier 1 Capital (Regulatory) 1,595,971 1,673,925 1,558,281 1,641,210
Qualifying Subordinated Debentures 143,118 — 143,103 —
Allowance for Loan Losses Includible in Tier 2 Capital 182,308 182,515 180,870 181,086
Total Risk-Based Capital (Regulatory) $ 1,921,397 $ 1,856,440 $ 1,882,254 $ 1,822,296
Net Risk-Weighted Assets (Regulatory) $ 14,524,959 $ 14,531,617 $ 14,392,671 $ 14,410,136
Average Assets (Regulatory) $ 17,296,929 $ 17,282,206 $ 17,118,953 $ 17,092,008
Total Risk-Based Capital Ratio (Regulatory) 13.23 % 12.78 % 13.08 % 12.65 %
Tier 1 Capital to Risk-Weighted Assets 10.99 % 11.52 % 10.83 % 11.39 %
Tier 1 Capital to Average Assets 9.23 % 9.69 % 9.10 % 9.60 %
CET1 Capital Ratio
Total Tier 1 Capital (Regulatory) $ 1,595,971 $ 1,673,925 $ 1,558,281 $ 1,641,210
Less: Qualified Capital Securities (25,000) — (25,000) —
CET1 Capital (Regulatory) $ 1,570,971 $ 1,673,925 $ 1,533,281 $ 1,641,210
Net Risk-Weighted Assets (Regulatory) $ 14,524,959 $ 14,531,617 $ 14,392,671 $ 14,410,136
CET1 Capital Ratio (Regulatory) 10.82 % 11.52 % 10.65 % 11.39 %


	March 31, 2024						December 31, 2023
(Dollars in thousands)	First Merchants Corporation			First Merchants Bank			First Merchants Corporation			First Merchants Bank
Total Risk-Based Capital
Total Stockholders' Equity (GAAP)	$	2,224,803		$	2,257,109		$	2,247,713		$	2,291,788
Adjust for Accumulated Other Comprehensive (Income) Loss (1)	198,029			196,163			175,970			174,103
Less: Preferred Stock	(25,125)			(125)			(25,125)			(125)
Add: Qualifying Capital Securities	25,000						25,000			—

Less: Disallowed Goodwill and Intangible Assets	(729,734)			(729,286)			(731,315)			(730,867)
Add: Modified CECL Transition Amount	—			—			11,514			11,514

Less: Disallowed Deferred Tax Assets	(340)			(343)			(131)			(114)
Total Tier 1 Capital (Regulatory)	1,692,633			1,723,518			1,703,626			1,746,299
Qualifying Subordinated Debentures	98,176						132,174			—
Allowance for Loan Losses Includible in Tier 2 Capital	185,639			185,810			185,324			185,511
Total Risk-Based Capital (Regulatory)	$	1,976,448		$	1,909,328		$	2,021,124		$	1,931,810

Net Risk-Weighted Assets (Regulatory)	$	14,818,838		$	14,832,683		$	14,787,474		$	14,796,189
Average Assets (Regulatory)	$	17,700,447		$	17,690,630		$	17,677,268		$	17,658,269

Total Risk-Based Capital Ratio (Regulatory)	13.34		%	12.87		%	13.67		%	13.06		%
Tier 1 Capital to Risk-Weighted Assets	11.42		%	11.62		%	11.52		%	11.80		%
Tier 1 Capital to Average Assets	9.56		%	9.74		%	9.64		%	9.89		%

CET1 Capital Ratio
Total Tier 1 Capital (Regulatory)	$	1,692,633		$	1,723,518		$	1,703,626		$	1,746,299
Less: Qualified Capital Securities	(25,000)			—			(25,000)			—


CET1 Capital (Regulatory)	$	1,667,633		$	1,723,518		$	1,678,626		$	1,746,299

Net Risk-Weighted Assets (Regulatory)	$	14,818,838		$	14,832,683		$	14,787,474		$	14,796,189
CET1 Capital Ratio (Regulatory)	11.25		%	11.62		%	11.35		%	11.80		%

(1) Includes net unrealized gains or losses on available for sale securities, net gains or losses on cash flow hedges, and amounts resulting from the application of the applicable accounting guidance for defined benefit and other postretirement plans.

In management's view, certain non-GAAP financial measures, when taken together with the corresponding GAAP financial measures and ratios, provide meaningful supplemental information regarding our performance. We believe investors benefit from referring to these non-GAAP financial measures and ratios in assessing our operating results, related trends and when forecasting future periods. However, these non-GAAP financial measures should be considered in addition to, and not a substitute for or preferable to, financial measures and ratios presented in accordance with GAAP.

The Corporation's tangible common equity measures are capital adequacy metrics that are meaningful to the Corporation, as well as analysts and investors, in assessing the Corporation's use of equity and in facilitating period-to-period and company-to-company comparisons. Tangible common equity to tangible assets ratio was ~~7.75~~8.32 percent at March 31, ~~2023,~~2024, and ~~7.34~~8.44 percent at December 31, ~~2022. The increase in tangible common equity~~2023. At March 31, 2024 and ~~tangible assets is primarily due to~~December 31, 2023, the ~~increase in mark-to-market values~~Corporation had net unrealized losses associated with ~~our~~its investment securities available for sale ~~investment securities portfolio. At December 31, 2022, the available for sale portfolio had a net unrealized loss~~ of ~~$296.7~~$247.7 million ~~compared to a net unrealized loss of $245.7~~and $219.7 million, ~~at March 31, 2023.~~respectively. This ~~increase~~decrease in value is due to interest rate changes and not due to credit quality.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Non-GAAP financial measures such as tangible common equity to tangible assets, tangible earnings per share, return on average tangible assets and return on average tangible equity are important measures of the strength of the Corporation's capital and ability to generate earnings on tangible common equity invested by our shareholders. These non-GAAP measures provide useful supplemental information and may assist investors in analyzing the Corporation’s financial position without regard to the effects of intangible assets and preferred stock, but retain the effect of accumulated other comprehensive gains (losses) in shareholder's equity. Disclosure of these measures also allows analysts and banking regulators to assess our capital adequacy on these same bases.

The tables within the “NON-GAAP FINANCIAL MEASURES” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations reconcile traditional GAAP measures to these non-GAAP financial measures at March 31, ~~2023~~2024 and December 31, ~~2022.~~2023.

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS

The Corporation’s primary lending focus is small business and middle market commercial, commercial real estate, public finance and residential real estate, which results in portfolio diversification. Commercial loans are individually underwritten and judgmentally risk rated. They are periodically monitored and prompt corrective actions are taken on deteriorating loans. Consumer loans are typically underwritten with statistical decision-making tools and are managed throughout their life cycle on a portfolio basis.

Loan Maturities

The following tables present the maturity distribution of our loan portfolio, excluding loans held for sale, by collateral classification at March 31, ~~2023~~2024 according to contractual maturities of (1) one year or less, (2) after one year but within five years and (3) after five years. The ~~table~~tables also ~~presents~~present the portion of loans by loan classification that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.


(Dollars in Thousands)	(Dollars in Thousands)	Maturing Within 1 Year		Maturing 1-5 Years		Maturing Over 5 Years		Total		(Dollars in Thousands)	Maturing Within 1 Year	Maturing 1-5 Years	Maturing Over 5 Years	Total
Commercial and industrial loans	Commercial and industrial loans	$	591,815	$	2,353,085	$	557,304	$	3,502,204
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	40,188		39,206		140,204		219,598
Real estate loans:	Real estate loans:
Construction
Construction
Construction	Construction	320,881		499,210		140,888		960,979
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	277,030		1,012,146		1,086,234		2,375,410
Commercial real estate, owner occupied	Commercial real estate, owner occupied	107,907		589,035		547,175		1,244,117
Residential	Residential	14,579		143,437		2,027,927		2,185,943
Home Equity	Home Equity	18,284		45,652		557,418		621,354
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	16,960		97,403		58,026		172,389
Public finance and other commercial loans	Public finance and other commercial loans	27,538		39,420		892,509		959,467
Total	Total	$	1,415,182	$	4,818,594	$	6,007,685	$	12,241,461


(Dollars in Thousands)	(Dollars in Thousands)	Maturing Within 1 Year		Maturing 1-5 Years		Maturing Over 5 Years		Total		(Dollars in Thousands)	Maturing Within 1 Year	Maturing 1-5 Years	Maturing Over 5 Years	Total
Commercial and industrial loans	Commercial and industrial loans	$	33,679	$	337,014	$	183,761	$	554,454
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	8,421		25,887		15,483		49,791
Real estate loans:	Real estate loans:
Construction
Construction
Construction	Construction	35,983		27,475		59,285		122,743
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	132,613		438,924		206,199		777,736
Commercial real estate, owner occupied	Commercial real estate, owner occupied	58,817		390,145		168,227		617,189
Residential	Residential	11,048		110,469		863,770		985,287
Home Equity	Home Equity	7,488		9,017		9,847		26,352
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	1,890		76,440		26,222		104,552
Public finance and other commercial loans	Public finance and other commercial loans	4,034		32,758		866,752		903,544
Total loans with fixed interest rates	Total loans with fixed interest rates	$	293,973	$	1,448,129	$	2,399,546	$	4,141,648

(Dollars in Thousands) Maturing
Within 1 Year Maturing
1-5 Years Maturing Over
5 Years Total
Commercial and industrial loans $ 558,136 $ 2,016,071 $ 373,543 $ 2,947,750
Agricultural land, production and other loans to farmers 31,767 13,319 124,721 169,807
Real estate loans:
Construction 284,898 471,735 81,603 838,236
Commercial real estate, non-owner occupied 144,417 573,222 880,035 1,597,674
Commercial real estate, owner occupied 49,090 198,890 378,948 626,928
Residential 3,531 32,968 1,164,157 1,200,656
Home Equity 10,796 36,635 547,571 595,002
Individuals' loans for household and other personal expenditures 15,070 20,963 31,804 67,837
Public finance and other commercial loans 23,504 6,662 25,757 55,923
Total loans with variable interest rates $ 1,121,209 $ 3,370,465 $ 3,608,139 $ 8,099,813


(Dollars in Thousands)	Maturing Within 1 Year		Maturing 1-5 Years		Maturing Over 5 Years		Total
Commercial and industrial loans	$	705,496	$	2,216,631	$	173,604	$	3,095,731
Agricultural land, production and other loans to farmers	63,858		12,110		118,609		194,577
Real estate loans:
Construction	375,353		351,705		38,076		765,134
Commercial real estate, non-owner occupied	299,694		524,118		825,619		1,649,431
Commercial real estate, owner occupied	42,009		225,278		312,092		579,379
Residential	6,054		36,669		1,222,709		1,265,432
Home Equity	19,149		20,956		550,902		591,007
Individuals' loans for household and other personal expenditures	12,641		23,405		29,969		66,015
Public finance and other commercial loans	52		24,081		29,814		53,947
Total loans with variable interest rates	$	1,524,306	$	3,434,953	$	3,301,394	$	8,260,653

4948

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Loan Quality

The quality of the loan portfolio and the amount of ~~non-performing~~nonperforming loans may increase or decrease as a result of acquisitions, organic portfolio growth, problem loan recognition and resolution through collections, sales or charge-offs. The performance of any loan can be affected by external factors such as economic conditions, or internal factors specific to a particular borrower, such as the actions of a customer's internal management.

At March 31, ~~2023, non-performing~~2024, non-accrual loans totaled ~~$46.6~~$62.5 million, an increase of ~~$4.0~~$8.9 million from December 31, ~~2022. Non-accrual loans totaled $46.6~~2023, primarily due to an $11.5 million ~~at March 31, 2023, an~~commercial real estate, non-owner occupied loan that moved to non-accrual in the first quarter of 2024. The increase was partially offset by a decline in non-accrual balances within commercial and industrial and construction of ~~$4.3~~$1.9 million ~~from December 31, 2022.~~during the first quarter of 2024.

Other real estate owned and repossessions, totaling ~~$7.8~~$4.9 million at March 31, ~~2023,~~2024, increased ~~$1.3 million~~$55,000 from December 31, ~~2022.~~2023. For other real estate owned, current appraisals are obtained to determine fair value as management continues to aggressively market these real estate assets.

According to applicable accounting guidance, loans that no longer exhibit similar risk characteristics are evaluated individually to determine if there is a need for a specific reserve. Commercial loans under $500,000 and consumer loans are not individually evaluated. The determination for individual evaluation is made based on current information or events that may suggest it is probable that not all amounts due of principal and interest, according to the contractual terms of the loan agreement, will be substantially collected.

The Corporation's ~~non-performing~~nonperforming assets plus accruing loans ~~90 days~~90-days or more delinquent and individually evaluated loans are presented in the table below.


(Dollars in Thousands)	(Dollars in Thousands)	March 31, 2023		December 31, 2022		(Dollars in Thousands)	March 31, 2024	December 31, 2023
Non-Performing Assets:
Nonperforming Assets:						Nonperforming Assets:
Non-accrual loans	Non-accrual loans	$	46,576	$	42,324
Renegotiated loans		—		224
Non-performing loans (NPL)		46,576		42,548
OREO and Repossessions	OREO and Repossessions	7,777		6,431
Non-performing assets (NPA)		54,353		48,979
Nonperforming assets (NPA)
Loans 90-days or more delinquent and still accruing	Loans 90-days or more delinquent and still accruing	7,032		1,737
NPAs and loans 90-days or more delinquent	NPAs and loans 90-days or more delinquent	$	61,385	$	50,716

The composition of ~~non-performing~~nonperforming assets plus accruing loans 90-days or more delinquent is reflected in the following table by loan class.


(Dollars in Thousands)	(Dollars in Thousands)	March 31, 2023		December 31, 2022		(Dollars in Thousands)	March 31, 2024	December 31, 2023
Non-performing assets and loans 90-days or more delinquent:
Nonperforming assets and loans 90-days or more delinquent:						Nonperforming assets and loans 90-days or more delinquent:
Commercial and industrial loans	Commercial and industrial loans	$	15,682	$	4,439
Agricultural land, production and other loans to farmers	Agricultural land, production and other loans to farmers	64		54
Real estate loans:	Real estate loans:
Construction
Construction
Construction	Construction	—		12
Commercial real estate, non-owner occupied	Commercial real estate, non-owner occupied	23,203		25,494
Commercial real estate, owner occupied	Commercial real estate, owner occupied	4,514		3,550
Residential	Residential	14,560		14,315
Home equity	Home equity	3,342		2,742
Individuals' loans for household and other personal expenditures	Individuals' loans for household and other personal expenditures	20		110

Non-performing assets and loans 90-days or more delinquent:		$	61,385	$	50,716
Public finance and other commercial loans
Nonperforming assets and loans 90-days or more delinquent:

Provision and Allowance for Credit Losses on Loans

The Corporation adopted FASB Accounting Standards Update (ASU) No. 2016-13, Financial Instruments - Credit Losses (Topic 326): ~~Measurement~~Measurement of Credit Losses on Financial Instruments ~~("CECL")~~ on January 1, 2021. CECL ~~replaces~~replaced the previous "incurred loss" model with an "expected loss" model of measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The ~~new~~ CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost based on historical experiences, current conditions and reasonable and supportable forecasts. CECL also requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as credit quality and underwriting standards of an organization's portfolio. Additional details of the Corporation's CECL methodology and allowance calculation are discussed within NOTE 4.3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.

The CECL allowance is maintained through the provision for credit losses, which is a charge against earnings. Based on management’s judgment as to the appropriate level of the allowance for credit losses, the amount provided in any period may be greater or less than net loan losses for the same period. The determination of the provision amount and the adequacy of the allowance in any period is based on management’s continuing review and evaluation of the loan portfolio.

5049

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The Corporation’s ~~total~~ loan ~~balance increased $237.9~~balances, excluding loans held for sale, decreased $20.4 million from December 31, ~~2022~~2023 to ~~$12.2~~$12.5 billion at March 31, ~~2023. PPP loans accounted for $3.6 million of the total loan balance at March 31, 2023 and $4.7 million at December 31, 2022.~~2024. At March 31, ~~2023,~~2024, the allowance for credit losses totaled ~~$223.1~~$204.7 million, which represents a decrease of ~~$225,000~~$253,000 from December 31, ~~2022.~~2023. As a percentage of loans, the allowance for credit losses was ~~1.82~~1.64 percent at March 31, ~~2023 compared to 1.86 percent at~~2024 and December 31, ~~2022.~~2023.

~~There was no provision for credit losses~~Net charge-offs totaling $2.3 million were recognized for the three months ended March 31, ~~2023~~2024, and ~~2022.~~provision for credit losses of $2.0 million was recorded for the same period in 2024. Net charge-offs totaling $225,000 were recognized for the three months ended March 31, ~~2023. Net recoveries totaling $587,000 were recognized~~2023, with no provision for credit losses recorded in the ~~three months ended March 31, 2022.~~same period in 2023.

For the three months ended March 31, ~~2023~~2024 and ~~2022,~~2023, there were no individual charge-offs ~~greater than $500,000. For the three months ended March 31, 2023, there were no individual~~or recoveries greater than $500,000. ~~For the three months ended March 31, 2022, there was one individual recovery greater than $500,000 that totaled $692,000.~~ The distribution of the net charge-offs (recoveries) for the three months ended March 31, ~~2023~~2024 and ~~2022~~2023 are reflected in the following table.

Three Months Ended March 31,

(Dollars in Thousands)

2023

2022

Net charge-offs (recoveries):

Commercial and industrial loans

(287)

(128)

Agricultural land, production and other loans to farmers

—

(3)

Commercial and industrial loans

Real estate loans:

Commercial real estate, non-owner occupied

(44)

120

Commercial real estate, non-owner occupied

Commercial real estate, owner occupied

(8)

(705)

Residential

Home equity

183

(67)

Home equity

Individuals' loans for household and other personal expenditures

351

151

Total net charge-offs (recoveries)

225

(587)

Total net charge-offs (recoveries)

Management continually evaluates the commercial loan portfolio by including consideration of specific borrower cash flow analysis and estimated collateral values, types and amounts on ~~non-performing~~nonperforming loans, past and anticipated credit loss experience, changes in the composition of the loan portfolio, and the current condition and amount of loans outstanding. The determination of the provision for credit losses in any period is based on management’s continuing review and evaluation of the loan portfolio, and its judgment as to the impact of current economic conditions on the ~~portfolio.=~~portfolio. The allowance for credit losses remains robust, along with $21.8 million of fair value accretion remaining on the acquired portfolio. The Corporation continues to monitor economic forecast changes, loan growth and credit quality to determine provision needs in the future.

LIQUIDITY

Liquidity management is the process by which the Corporation ensures that adequate liquid funds are available for the holding company and its subsidiaries. These funds are necessary in order to meet financial commitments on a timely basis. These commitments include withdrawals by depositors, funding credit obligations to borrowers, paying dividends to stockholders, paying operating expenses, funding capital expenditures, and maintaining deposit reserve requirements. Liquidity is monitored and closely managed by the asset/liability committee.

The Corporation’s liquidity is dependent upon the receipt of dividends from the Bank, which is subject to certain regulatory limitations and access to other funding sources. Liquidity of the Bank is derived primarily from core deposit growth, principal payments received on loans, the sale and maturity of investment securities, net cash provided by operating activities, and access to other funding sources.

The principal source of asset-funded liquidity is investment securities classified as available for sale, the market values of which totaled ~~$1.8~~$1.6 billion at March 31, ~~2023,~~2024, a decrease of ~~$182.5~~$6.9 million, or ~~9.2~~0.4 percent, from December 31, ~~2022.~~2023. Securities classified as held to maturity that are maturing within a short period of time can also be a source of liquidity. Securities classified as held to maturity and that are maturing in one year or less totaled ~~$12.2~~$13.0 million at March 31, ~~2023.~~2024. In addition, other types of assets such as cash and interest-bearing deposits with other banks, federal funds sold and loans maturing within one year are sources of liquidity.

The most stable source of liability-funded liquidity for both the long-term and short-term is deposit growth and retention in the core deposit base. Federal funds purchased and securities sold under agreements to repurchase are also considered a source of liquidity. In addition, FHLB advances ~~are~~and Federal Reserve Discount Window borrowings utilized as a funding source. At March 31, ~~2023,~~2024, total borrowings from the FHLB were ~~$823.6 million.~~$612.8 million and there were no outstanding borrowings from the Federal Reserve Discount Window. The Bank has pledged certain mortgage loans and investments to the ~~FHLB.~~FHLB and Federal Reserve. The total available remaining borrowing capacity from the FHLB and Federal Reserve at March 31, ~~2023~~2024 was ~~$608.8 million.~~$721.2 million and $1.1 billion, respectively.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

In March 2023, the Federal Reserve created the Bank Term Funding Program (“BTFP”). The BTFP iswas a new facility established in response to recent liquidity concerns within the banking industry in part due to recent deposit runs that resulted in a few large bank failures. The BTFP was designed to provide available additional funding to eligible depository institutions in order to help assure that banks have the ability to meet the needs of all their depositors. Under the program, eligible depository institutions ~~can~~could obtain loans of up to one year in length by pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets ~~will be~~were valued at par. The BTFP iswas intended to eliminate the need for depository institutions to quickly sell their securities ~~when~~if they ~~are~~were experiencing stress on their liquidity. As of March ~~31, 2023,~~11, 2024, the program was discontinued and the Bank ~~has not utilized the BTFP.~~

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

had no outstanding balance as of March 31, 2024.

The Corporation and the Bank receive outside credit ratings from Moody's. Both the Corporation and the Bank currently have Issuer Ratings of Baa1. Additionally, the Bank has a Baseline Credit Assessment Rating of a3. Management considers these ratings to be indications of a sound capital base and strong liquidity and believes that these ratings would help ensure the ready marketability of its commercial paper. Because of the Corporation's and Bank's current levels of long-term debt, management believes it could generate additional liquidity from various sources should the need arise.

The following table presents the Corporation's material cash requirements from known contractual and other obligations at March 31, ~~2023:~~2024:


		Payments Due In
	Payments Due In										Payments Due In
(Dollars in Thousands)	(Dollars in Thousands)	One Year or Less		Over One Year		Total		(Dollars in Thousands)	One Year or Less	Over One Year		Total
Deposits without stated maturity	Deposits without stated maturity	$	12,921,874	$	—	$	12,921,874
Certificates and other time deposits	Certificates and other time deposits	1,549,570		231,843		1,781,413
Securities sold under repurchase agreements	Securities sold under repurchase agreements	179,067		—		179,067
Federal Home Loan Bank advances	Federal Home Loan Bank advances	335,072		488,505		823,577
Federal Funds Purchased		20		—		20
Subordinated debentures and term loans		1,183		150,129		151,312

Subordinated debentures and other borrowings
Subordinated debentures and other borrowings
Subordinated debentures and other borrowings
Total	Total	$	14,986,786	$	870,477	$	15,857,263

Also, in the normal course of business, the Bank is a party to a number of other off-balance sheet activities that contain credit, market and operational risk that are not reflected in whole or in part in our consolidated financial statements. These activities primarily consist of traditional off-balance sheet credit-related financial instruments such as loan commitments and standby letters of credit.

Summarized credit-related financial instruments at March 31, ~~2023~~2024 are as follows:


(Dollars in Thousands)	March 31, ~~2023~~2024
Amounts of commitments:
Loan commitments to extend credit	$	~~5,075,753~~4,993,077
Standby and commercial letters of credit	~~42,898~~72,956
	$	~~5,118,651~~5,066,033

Since many of the commitments are expected to expire unused or be only partially used, the total amount of unused commitments in the preceding table does not necessarily represent future cash requirements.

INTEREST SENSITIVITY AND DISCLOSURE ABOUT MARKET RISK

Asset/Liability management has been an important factor in the Corporation's ability to record consistent earnings growth through periods of interest rate volatility and product deregulation. Management and the Board of Directors monitor the Corporation's liquidity and interest sensitivity positions at regular meetings to review how changes in interest rates may affect earnings. Decisions regarding investment and the pricing of loan and deposit products are made after analysis of reports designed to measure liquidity, rate sensitivity, the Corporation’s exposure to changes in net interest income given various rate scenarios and the economic and competitive environments.

It is the objective of the Corporation to monitor and manage risk exposure to net interest income caused by changes in interest rates. It is the goal of the Corporation’s Asset/Liability management function to provide optimum and stable net interest income. To accomplish this, management uses two asset liability tools. GAP/Interest Rate Sensitivity Reports and Net Interest Income Simulation Modeling are constructed, presented and monitored quarterly. Management believes that the Corporation's liquidity and interest sensitivity position at March 31, ~~2023,~~2024, remained adequate to meet the Corporation’s primary goal of achieving optimum interest margins while avoiding undue interest rate risk.

Net interest income simulation modeling, or earnings-at-risk, measures the sensitivity of net interest income to various interest rate movements. The Corporation's asset liability process monitors simulated net interest income under three separate interest rate scenarios; base, rising and falling. Estimated net interest income for each scenario is calculated over a twelve-month horizon. The immediate and parallel changes to the base case scenario used in the model are presented below. The interest rate scenarios are used for analytical purposes and do not necessarily represent management's view of future market movements. Rather, these are intended to provide a measure of the degree of volatility interest rate movements may introduce into the earnings of the Corporation.

PART I: FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The base scenario is highly dependent on numerous assumptions embedded in the model, including assumptions related to future interest rates. While the base sensitivity analysis incorporates management's best estimate of interest rate and balance sheet dynamics under various market rate movements, the actual behavior and resulting earnings impact will likely differ from that projected. For certain assets, the base simulation model captures the expected prepayment behavior under changing interest rate environments. Assumptions and methodologies regarding the interest rate or balance behavior of indeterminate maturity products, such as savings, money market, interest-bearing and demand deposits, reflect management's best estimate of expected future behavior. Historical retention rate assumptions are applied to non-maturity deposits for modeling purposes.

The comparative rising 200 basis points and falling 100 basis points scenarios below, as of March 31, ~~2023~~2024 and December 31, ~~2022,~~2023, assume further interest rate changes in addition to the base simulation discussed above. These changes are immediate and parallel changes to the base case scenario.

~~PART I: FINANCIAL INFORMATION~~

~~ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

Results for the rising 200 basis points and falling 100 basis points interest rate scenarios are listed below based upon the Corporation’s rate sensitive assets and liabilities at March 31, ~~2023~~2024 and December 31, ~~2022.~~2023. The change from the base scenario represents cumulative net interest income over a twelve-month time horizon. Balance sheet assumptions used for the base scenario are the same for the rising and falling simulations.

March 31, 2023 December 31, 2022
Rising 200 basis points from base case 3.6 % 2.8 %
Falling 100 basis points from base case (2.4) % (2.3) %

~~EARNING ASSETS~~

~~The following table presents the earning asset mix as of March 31, 2023 and December 31, 2022. Earning assets increased by $261.5 million during the three months ended March 31, 2023.~~

Interest-bearing deposits increased from December 31, 2022 by a total of $226.6 million, as deposit growth and proceeds from investment securities maturities and sales were held in cash for liquidity purposes.

Total investment securities decreased $206.4 million from December 31, 2022, primarily due to the sales of $213.2 million of investment securities during the first quarter of 2023. Additionally, scheduled paydowns and maturities of investment securities of $40.8 million during the first quarter of 2023 were offset by a decrease of $51.0 million in unrealized losses in the available for sale portfolio since December 31, 2022. The net unrealized loss position was due to changes in interest rates and not credit quality. Additional details of the Corporation's investment securities portfolio are discussed within NOTE 3. INVESTMENT SECURITIES of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.

The Corporation's total loan portfolio grew organically $239.0 million, or 8.0 percent on an annualized basis, since December 31, 2022, after excluding the PPP loan paydowns during the first quarter of 2023 of $1.1 million. The composition of the loan portfolio is 75.7 percent commercial oriented with the largest loan classes of commercial and industrial and commercial real estate, non-owner occupied, representing 28.6 percent and 19.4 percent of the total loan portfolio, respectively. The loan classes that experienced the largest increases from December 31, 2022 were construction real estate, residential real estate and commercial and industrial. Commercial real estate, non-owner occupied, and agricultural land, production and other loans to farmers were the largest loan classes that experienced a decrease from December 31, 2022. Additional details of the changes in the Corporation's loans are discussed within NOTE 4. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q, and the "LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.

~~Federal Home Loan Bank Stock increased $3.4 million from December 31,2022 due to stock purchases during the first quarter of 2023.~~

(Dollars in Thousands) March 31, 2023 December 31, 2022
Interest-bearing deposits $ 352,695 $ 126,061
Investment securities available for sale 1,794,208 1,976,661
Investment securities held to maturity, net of allowance for credit losses of $245,000 and $245,000 2,263,181 2,287,127
Loans held for sale 9,408 9,094
Loans 12,241,461 12,003,894
Federal Home Loan Bank stock 41,878 38,525
Total $ 16,702,831 $ 16,441,362


	March 31, 2024		December 31, 2023
Rising 200 basis points from base case	2.6	%	4.0	%
Falling 100 basis points from base case	(4.2)	%	(5.0)	%

OTHER

The Securities and Exchange Commission maintains a web site that contains reports, proxy and information statements and other information regarding registrants that file electronically with the Commission, including the Corporation, and that address is (http://www.sec.gov).

5352

PART I: FINANCIAL INFORMATION

ITEM 3. QUANTITATIVE AND QUALITATIVE

DISCLOSURES ABOUT MARKET RISK

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information required under this item is included as part of Management’s Discussion and Analysis of Financial Condition and Results of Operations, under the headings “LIQUIDITY” and “INTEREST SENSITIVITY AND DISCLOSURE ABOUT MARKET RISK”.

5453

PART I: FINANCIAL INFORMATION

ITEM 4. CONTROLS AND PROCEDURES

At the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective. Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

There have been no changes in the Corporation’s internal control over financial reporting identified in connection with the evaluation discussed above that occurred during the Corporation’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.

5554

PART II: OTHER INFORMATION

ITEM 1., ITEM 1A., ITEM 2., ITEM 3., ITEM 4. AND ITEM 5.

(table dollar amounts in thousands, except share data)

ITEM 1. LEGAL PROCEEDINGS

There are no pending legal proceedings, other than litigation incidental to the ordinary business of the Corporation or its subsidiaries, of a material nature to which the Corporation or its subsidiaries is a party or of which any of their properties is subject. Further, there are no material legal proceedings in which any director, officer, principal shareholder, or affiliate of the Corporation, or any associate of any such director, officer or principal shareholder, is a party, or has a material interest, adverse to the Corporation or any of its subsidiaries.

None of the routine legal proceedings, individually or in the aggregate, in which the Corporation or its affiliates are involved are expected to have a material adverse impact on the financial position or the results of operations of the Corporation.

ITEM 1A. RISK FACTORS

~~Except for the additional risk factors set forth below, there~~There have been no material changes to the risk factors previously disclosed in the Corporation’s Annual Report on Form 10-K for the year ended December 31, ~~2022.~~2023.

•~~Adverse developments affecting the financial services industry, such as recent bank failures or concerns involving liquidity, may have a material effect on our operations.~~

Recent events relating to the failures of Silicon Valley Bank and Signature Bank in March 2023 has caused general uncertainty and concerns regarding the adequacy of liquidity in the banking sector as a whole. A financial institution’s liquidity reflects its ability to meet customer demand for loans, accommodating possible outflows in deposits and accessing alternative sources of funds when needed, while at the same time taking advantage of interest rate market opportunities. The ability to manage liquidity is fundamental to a financial institution’s business and success. The bank failures in March 2023 highlight the potential results of an insured depository institution unexpectedly having to obtain needed liquidity to satisfy deposit withdrawal requests, including how quickly such requests can accelerate once uninsured depositors lose confidence in an institutions ability to satisfy its obligations to depositors. Current market uncertainties and other external factors may impact the competitive landscape for deposits in the banking industry in an unpredictable manner. In addition, the rising interest rate environment has continued to increase competition for liquidity and the premium at which liquidity is available to meet funding needs. These possible impacts may adversely affect our future operating results, including net income, and negatively impact capital.

•~~Regulatory requirements arising from recent events in the financial services industry, or the application of current regulations, could increase our expenses and affect our operations.~~

We anticipate the potential of new regulations for banks of similar size to the Bank, designed to address the recent developments in the financial services industry, which may increase our costs of doing business and reduce our profitability. Among other things, there may be an increased focus by both regulators and investors on deposit composition and the level of uninsured deposits. We also expect that another result of the recent bank failures, as well as any future bank failures, will be an increase to our FDIC insurance premiums in future years, further increasing our cost of doing business.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

a. None

b. None

c. Issuer Purchases of Equity Securities

The following table presents information relating to our purchases of equity securities during the three months ended March 31, ~~2023.~~2024.

Period
Total Number
of Shares
Purchased (1)
Average
Price Paid
per Share Total Number of Shares
Purchased as part of Publicly announced Plans or Programs
Maximum Number of Shares
that may yet be Purchased
Under the Plans or Programs (2)
January, 2023 — $ — — 2,686,898
February, 2023 — $ — — 2,686,898
March, 2023 89 $ 36.82 — 2,686,898
Total 89 —


Period	Total Number of Shares Purchased (1)	Average Price Paid per Share		Total Number of Shares Purchased as part of Publicly announced Plans or Programs (2)	Maximum Number of Shares that may yet be Purchased Under the Plans or Programs (2)
January, 2024	48,777	$	34.55	48,396	2,638,502
February, 2024	543,942	$	33.66	543,942	2,094,560
March, 2024	296,471	$	33.74	296,104	1,798,456
Total	889,190			888,442

(1) During the three months ended March 31, ~~2023,~~2024, there were no888,442 shares repurchased pursuant to the Corporation's share repurchase program described in note (2) below. The ~~share repurchases~~amounts in January 2024 and March ~~2023 represent~~2024 also include 381 and 367 shares, respectively, repurchased pursuant to net settlement by employees in satisfaction of income tax withholding obligations incurred through the vesting of the Corporation's restricted stock awards and are not a part of the Corporation's share repurchase program described in note (2) below.

(2) On January 27, 2021, the Board of Directors of the Corporation approved a stock repurchase program of up to 3,333,000 shares of the Corporation's outstanding common stock; provided, however, that the total aggregate investment in shares repurchased under the program may not exceed $100,000,000. The program does not have an expiration date. However, it may be discontinued by the Board at any time. Since commencing the program, the Corporation has repurchased a total of ~~646,102~~1,534,544 shares of common stock for a total aggregate investment of ~~$25,443,391.~~$55,416,721.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

~~PART II: OTHER INFORMATION~~

~~ITEM 1., ITEM 1A., ITEM 2., ITEM 3., ITEM 4. AND ITEM 5.~~

~~(table dollar amounts in thousands, except share data)~~

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable

ITEM 5. OTHER INFORMATION

a. None

b. None

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

PART II: OTHER INFORMATION

ITEM 6. EXHIBITS


Exhibit No:			Description of Exhibits:

3.1			First Merchants Corporation Articles of Incorporation, as amended (Incorporated by reference to Exhibit 3.1 of registrant’s Form 8-K filed on March 24, 2022) (SEC No. 000-17071)
3.2			Bylaws of First Merchants Corporation effective as of ~~June 22, 2022~~November 9, 2023 (Incorporated by reference to Exhibit ~~3.1~~3.2 of registrant’s Form ~~8-K~~10-K filed on ~~June 23, 2022)~~February 29, 2024) (SEC No. 001-41342)
4.1			First Merchants Corporation Amended and Restated Declaration of Trust of First Merchants Capital Trust II dated as of July 2, 2007 (Incorporated by reference to Exhibit 4.1 of registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.2			Indenture dated as of July 2, 2007 (Incorporated by reference to Exhibit 4.2 of registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.3			Guarantee Agreement dated as of July 2, 2007 (Incorporated by reference to Exhibit 4.3 of registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.4			Form of Capital Securities Certification of First Merchants Capital Trust II (Incorporated by reference to Exhibit 4.4 of registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.5			First Merchants Corporation Dividend Reinvestment and Stock Purchase Plan (Incorporated by reference to registrant’s Prospectus filed pursuant to Rule 424(b)(3) on July 17, 2020) (SEC No. 333-229527)
4.6			Upon request, the registrant agrees to furnish supplementally to the Commission a copy of the instruments defining the rights of holders of its (a) 5.00% Fixed-to-Floating Rate Senior Notes due 2028 in the aggregate principal amount of $5 million and (b) 6.75% Fixed-to-Floating Rate Subordinated Notes due 2028 in aggregate principal amount of $65 million.
4.7			Deposit Agreement by and among First Merchants Corporation, Broadridge Corporate Issuer Solutions, Inc., as depositary, and holders from time to time of the depositary receipts described therein, as amended on March 30, 2022 (Incorporated by reference to Exhibit 4.1 of registrant’s Form 8-A filed on March 30, 2022) (SEC No. 001-41342)
4.8			Form of Depositary Receipt (Incorporated by reference to Exhibit 4.2 of registrant’s Form 8-A filed on March 30, 2022) (SEC No. 001-41342)
4.9			Indenture, dated as of December 18, 2019, between First Merchants Corporation (as successor to Level One Bancorp, Inc.) and Wilmington Trust, National Association, as trustee (Incorporated by reference to Exhibit 4.1 of Level One Bancorp, Inc.’s Form 8-K filed on December 19, 2019) (SEC No. 001-38458)
4.10			First Supplemental Indenture, dated as of March 31, 2022, among First Merchants Corporation, Level One Bancorp, Inc. and Wilmington Trust, National Association, as trustee (Incorporated by reference to Exhibit 4.11 of registrant’s Form 10-K filed on March 1, 2023) (SEC No. 001-41342)
4.11			Form of 4.75% Fixed-to-Floating Rate Subordinated Notes due 2029 (Incorporated by reference to Exhibit 4.2 of Level One Bancorp, Inc.’s Form 8-K filed on December 19, 2019) (SEC No. 001-38458)
31.1			Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes - Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes - Oxley Act of 2002 (1)
31.2			Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes - Oxley Act of 2002 (1)
32			Certifications Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (2)
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 document (1)
101.SCH			Inline XBRL Taxonomy Extension Schema Document (1)
101.CAL			Inline XBRL Taxonomy Extension Calculation Linkbase Document (1)
101.DEF			Inline XBRL Taxonomy Extension Definition Linkbase Document (1)
101.LAB			Inline XBRL Taxonomy Extension Label Linkbase Document (1)
101.PRE			Inline XBRL Taxonomy Extension Presentation Linkbase Document (1)
104			Cover Page Interactive Data File (formatted as Inline XBRL and included in Exhibit 101)

(1)			Filed herewith.
(2)			Furnished herewith.

5856

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 Merchants Corporation
			(Registrant)


May ~~3, 2023~~1, 2024			by /s/ Mark K. Hardwick
			Mark K. Hardwick
			Chief Executive Officer
			(Principal Executive Officer)

May ~~3, 2023~~1, 2024			by /s/ Michele M. Kawiecki
			Michele M. Kawiecki
			Executive Vice President, Chief Financial Officer
			(Principal Financial and Accounting Officer)

5957


	March 31, 2023		December 31, 2022
Gross carrying amount	$	123,285	$	104,643

Other intangibles acquired	—		18,642

Accumulated amortization	(89,640)		(87,443)

Total core deposit and other intangibles	$	33,645	$	35,842


	Amortization Expense
2023	$	6,547
2024	7,271
2025	6,028
2026	4,910
2027	3,603
After 2027	5,286
	$	33,645


Derivatives in Cash Flow Hedging Relationships	Amount of Gain (Loss) Recognized in Other Comprehensive Income (Loss) on Derivatives (Effective Portion)
	Three Months Ended
	March 31, 2023		March 31, 2022
Interest Rate Products	$	(51)	$	303


	Number of Shares	Weighted-Average Grant Date Fair Value
Unvested RSAs at January 1, 2023	416,705	$	36.97
Granted	12,146	$	34.41
Vested	(7,573)	$	26.47
Forfeited	(1,200)	$	36.31
Unvested RSAs at March 31, 2023	420,078	$	37.09