0001466026us-gaap:ServiceOtherMember2022-04-012022-06-30

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, ~~2021~~2022

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

For the transition period from ______________ to _______________

Commission File Number 001-35272

MIDLAND STATES BANCORP, INC.

(Exact name of registrant as specified in its charter)

Illinois

37-1233196

(State of other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

1201 Network Centre Drive

62401

Effingham, IL

(Zip Code)

(Address of principal executive offices)

(217) 342-7321

(Registrant’s telephone number, including area code)

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, $0.01 par value	MSBI	Nasdaq Global Select Market

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

Indicate by check mark whether the registrant has submitted electronically 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 Act). ☐ Yes ☒ No

As of July ~~23, 2021,~~22, 2022, the Registrant had ~~22,395,002~~22,067,424 shares of outstanding common stock, $0.01 par value.

Table of Contents

MIDLAND STATES BANCORP, INC.

TABLE OF CONTENTS


		Page
PART I.FINANCIAL INFORMATION

Item 1.	Financial Statements:

	Consolidated Balance Sheets at June 30, ~~2021~~2022 (Unaudited) and December 31, ~~2020~~2021	23

	Consolidated Statements of Income (Unaudited) for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021	34

	Consolidated Statements of Comprehensive Income (Unaudited) for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021	45

	Consolidated Statements of Shareholders’ Equity (Unaudited) for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021	56

	Consolidated Statements of Cash Flows (Unaudited) for the six months ended June 30, ~~2021~~2022 and ~~2020~~2021	67

	Notes to Consolidated Financial Statements (Unaudited)	78

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4243

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	64

Item 4.	Controls and Procedures	65

PART II.OTHER INFORMATION

Item 1.	Legal Proceedings	65

Item 1A.	Risk Factors	65

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	66

Item 6.	Exhibits	67

SIGNATURES

Table of Contents

PART I – FINANCIAL INFORMATION


Consolidated Balance Sheets			3
Consolidated Statements of Income			4
Consolidated Statements of Comprehensive Income			5
Consolidated Statements of Shareholders' Equity			6
Consolidated Statements of Cash Flows			7
Note 1: Business Description			8
Note 2: Basis of Presentation and Summary of Significant Accounting Policies			8
Note 3: Acquisitions			9
Note 4: I n vest ment Securities			10
Note 5: Loans			13
Note 6: Premises, Equipment and Leas e			26
Note 7: Loan Servicing Rights			28
Note 8: Goodwill and Intangible Assets			28
Note 9: Derivative Instruments			29
Note 10 : Depo sits			30
Note 11: Short-Term Borrowings			31
Note 12: FHLB Advances and Other Borrowings			31
Note 1 3 : Subordinated Debt			32
Note 1 4 : Earnings Per Common S hare			32
Note 1 5 : Fair Value of Financial Instrume nts			33
Note 1 6 : Commitments, Contingenc ies and Credit Risk			38
Note 1 7 : Segment Information			39
Note 1 8 : Rev enue Fr om Contracts with Cus tomers			41

Table of Contents

ITEM 1 – FINANCIAL STATEMENTS

MIDLAND STATES BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

June 30,
2021 December 31,
2020
(unaudited)
Assets
Cash and due from banks $ 418,782 $ 337,080
Federal funds sold 6,318 4,560
Cash and cash equivalents 425,100 341,640
Investment securities available for sale, at fair value (allowance for credit losses of $326 and $366 at June 30, 2021 and December 31, 2020, respectively) 747,325 676,711
Equity securities, at fair value 9,506 9,424
Loans 4,835,866 5,103,331
Allowance for credit losses on loans (58,664) (60,443)
Total loans, net 4,777,202 5,042,888
Loans held for sale 12,187 138,090
Premises and equipment, net 71,803 74,124
Operating lease right-of-use asset 8,896 9,177
Other real estate owned 12,768 20,247
Nonmarketable equity securities 48,673 56,596
Accrued interest receivable 22,623 23,545
Loan servicing rights, at lower of cost or fair value 34,577 39,276
Goodwill 161,904 161,904
Other intangible assets, net 27,900 28,382
Cash surrender value of life insurance policies 148,277 146,004
Other assets 121,269 100,532
Total assets $ 6,630,010 $ 6,868,540
Liabilities and Shareholders’ Equity
Liabilities:
Deposits:
Noninterest-bearing $ 1,366,453 $ 1,469,579
Interest-bearing 3,829,898 3,631,437
Total deposits 5,196,351 5,101,016
Short-term borrowings 75,985 68,957
FHLB advances and other borrowings 440,171 779,171
Subordinated debt 138,906 169,795
Trust preferred debentures 49,094 48,814
Operating lease liabilities 11,306 11,958
Other liabilities 70,011 67,438
Total liabilities 5,981,824 6,247,149
Shareholders’ Equity:
Common stock, $0.01 par value; 40,000,000 shares authorized; 22,380,492 and 22,325,471 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively 224 223
Capital surplus 455,215 453,410
Retained earnings 182,361 156,327
Accumulated other comprehensive income 10,386 11,431
Total shareholders’ equity 648,186 621,391
Total liabilities and shareholders’ equity $ 6,630,010 $ 6,868,540

~~The accompanying notes are an integral part of the consolidated financial statements.~~

~~Table of Contents~~

~~MIDLAND STATES BANCORP, INC.~~

~~CONSOLIDATED STATEMENTS OF INCOME—(UNAUDITED)~~

~~(dollars in thousands, except per share data)~~

Three Months Ended
June 30, Six Months Ended
June 30,
2021 2020 2021 2020
Interest income:
Loans:
Taxable $ 52,490 $ 53,173 $ 107,044 $ 106,712
Tax exempt 650 785 1,320 1,621
Loans held for sale 261 1,004 703 1,195
Investment securities:
Taxable 3,451 3,872 6,731 7,966
Tax exempt 794 862 1,575 1,849
Nonmarketable equity securities 609 680 1,289 1,285
Federal funds sold and cash investments 142 172 238 1,234
Total interest income 58,397 60,548 118,900 121,862
Interest expense:
Deposits 2,992 5,559 6,175 13,921
Short-term borrowings 20 28 44 129
FHLB advances and other borrowings 2,470 2,905 5,040 5,872
Subordinated debt 2,316 2,481 4,683 4,990
Trust preferred debentures 489 586 980 1,310
Total interest expense 8,287 11,559 16,922 26,222
Net interest income 50,110 48,989 101,978 95,640
Provision for credit losses:
Provision for credit losses on loans 0 11,610 3,950 22,179
Provision for credit losses on unfunded commitments (265) (665) (800) 269
Provision for other credit losses (190) 52 (40) 127
Total provision for credit losses (455) 10,997 3,110 22,575
Net interest income after provision for credit losses 50,565 37,992 98,868 73,065
Noninterest income:
Wealth management revenue 6,529 5,698 12,460 11,375
Commercial FHA revenue 342 3,414 634 4,681
Residential mortgage banking revenue 1,562 2,723 3,136 4,478
Service charges on deposit accounts 1,916 1,706 3,742 4,362
Interchange revenue 3,797 3,013 7,172 5,846
Gain on sales of investment securities, net 377 0 377 0
Impairment on commercial mortgage servicing rights (1,148) (107) (2,423) (8,575)
Company-owned life insurance 863 892 1,723 1,792
Other income 3,179 2,057 5,412 4,035
Total noninterest income 17,417 19,396 32,233 27,994
Noninterest expense:
Salaries and employee benefits 22,071 20,740 42,599 41,803
Occupancy and equipment 3,796 4,286 7,736 9,155
Data processing 6,288 5,458 12,281 10,935
Professional 5,549 1,606 7,734 3,461
Marketing 700 794 1,177 1,775
Communications 824 946 1,646 2,236
Amortization of intangible assets 1,470 1,629 2,985 3,391
FHLB advances prepayment fees 3,669 0 3,677 0
Other expense 4,574 5,936 8,185 10,305
Total noninterest expense 48,941 41,395 88,020 83,061
Income before income taxes 19,041 15,993 43,081 17,998
Income taxes (1,083) 3,424 4,419 3,880
Net income $ 20,124 $ 12,569 $ 38,662 $ 14,118
Per common share data:
Basic earnings per common share $ 0.88 $ 0.53 $ 1.70 $ 0.59
Diluted earnings per common share $ 0.88 $ 0.53 $ 1.69 $ 0.58
Weighted average common shares outstanding 22,591,127 23,338,890 22,557,728 23,886,215
Weighted average diluted common shares outstanding 22,677,515 23,339,964 22,633,040 23,922,888


	June 30, 2022		December 31, 2021
	(unaudited)
Assets
Cash and due from banks	$	264,173	$	673,297
Federal funds sold	5,944		7,074
Cash and cash equivalents	270,117		680,371
Investment securities available for sale, at fair value (allowance for credit losses of $0 and $221 at June 30, 2022 and December 31, 2021, respectively)	760,540		906,603
Equity securities, at fair value	8,738		9,529
Loans	5,795,544		5,224,801
Allowance for credit losses on loans	(54,898)		(51,062)
Total loans, net	5,740,646		5,173,739
Loans held for sale	5,298		32,045
Premises and equipment, net	77,668		79,220

Other real estate owned	11,131		12,059
Nonmarketable equity securities	35,701		36,341
Accrued interest receivable	16,552		19,470
Loan servicing rights, at lower of cost or fair value	25,879		28,865
Goodwill	161,904		161,904
Other intangible assets, net	23,559		24,374
Company-owned life insurance	148,900		148,378
Other assets	149,179		130,907
Total assets	$	7,435,812	$	7,443,805
Liabilities and Shareholders’ Equity
Liabilities:
Deposits:
Noninterest-bearing demand deposits	$	1,972,261	$	2,245,701
Interest-bearing deposits	4,212,177		3,864,947
Total deposits	6,184,438		6,110,648
Short-term borrowings	67,689		76,803
Federal Home Loan Bank advances and other borrowings	285,000		310,171
Subordinated debt	139,277		139,091
Trust preferred debentures	49,674		49,374

Accrued interest payable and other liabilities	73,546		93,881
Total liabilities	6,799,624		6,779,968

Shareholders’ Equity:
Common stock, $0.01 par value; 40,000,000 shares authorized; 22,060,255 and 22,050,537 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively	221		221
Capital surplus	446,894		445,907
Retained earnings	242,170		212,472
Accumulated other comprehensive (loss) income, net of tax	(53,097)		5,237
Total shareholders’ equity	636,188		663,837
Total liabilities and shareholders’ equity	$	7,435,812	$	7,443,805

The accompanying notes are an integral part of the consolidated financial statements.

Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME—(UNAUDITED)

(dollars in thousands, except per share data)


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Interest income:
Loans including fees:
Taxable	$	62,943	$	52,490	$	119,529	$	107,044
Tax exempt	514		650		1,062		1,320
Loans held for sale	77		261		297		703
Investment securities:
Taxable	4,055		3,451		7,952		6,731
Tax exempt	692		794		1,534		1,575
Nonmarketable equity securities	487		609		971		1,289
Federal funds sold and cash investments	468		142		639		238
Total interest income	69,236		58,397		131,984		118,900
Interest expense:
Deposits	3,810		2,992		5,971		6,175
Short-term borrowings	22		20		45		44
Federal Home Loan Bank advances and other borrowings	1,435		2,470		2,647		5,040
Subordinated debt	2,011		2,316		4,022		4,683
Trust preferred debentures	624		489		1,138		980
Total interest expense	7,902		8,287		13,823		16,922
Net interest income	61,334		50,110		118,161		101,978
Provision for credit losses:
Provision for credit losses on loans	4,741		—		8,873		3,950
Provision for credit losses on unfunded commitments	700		(265)		956		(800)
Recapture of provision for other credit losses	—		(190)		(221)		(40)
Total provision for credit losses	5,441		(455)		9,608		3,110
Net interest income after provision for credit losses	55,893		50,565		108,553		98,868
Noninterest income:
Wealth management revenue	6,143		6,529		13,282		12,460

Residential mortgage banking revenue	384		1,562		983		3,136
Service charges on deposit accounts	2,304		1,916		4,372		3,742
Interchange revenue	3,590		3,797		6,870		7,172
(Loss) gain on sales of investment securities, net	(101)		377		(101)		377
Impairment on commercial mortgage servicing rights	(869)		(1,148)		(1,263)		(2,423)
Company-owned life insurance	840		863		1,859		1,723
Other income	2,322		3,521		4,224		6,046
Total noninterest income	14,613		17,417		30,226		32,233
Noninterest expense:
Salaries and employee benefits	22,645		22,071		44,515		42,599
Occupancy and equipment	3,489		3,796		7,244		7,736
Data processing	6,082		6,288		11,955		12,281
Professional	1,516		5,549		3,488		7,734
Marketing	733		700		1,421		1,177
Communications	635		824		1,347		1,646
Amortization of intangible assets	1,318		1,470		2,716		2,985


Federal Home Loan Bank advances prepayment fees	—		3,669		—		3,677
Other expense	4,921		4,574		9,537		8,185
Total noninterest expense	41,339		48,941		82,223		88,020
Income before income taxes	29,167		19,041		56,556		43,081
Income taxes	7,284		(1,083)		13,924		4,419
Net income	$	21,883	$	20,124	$	42,632	$	38,662
Per common share data:
Basic earnings per common share	$	0.97	$	0.88	$	1.89	$	1.70
Diluted earnings per common share	$	0.97	$	0.88	$	1.89	$	1.69
Weighted average common shares outstanding	22,305,590		22,591,127		22,290,486		22,557,728
Weighted average diluted common shares outstanding	22,360,819		22,677,515		22,355,936		22,633,040

The accompanying notes are an integral part of the consolidated financial statements.

Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME—(UNAUDITED)

(dollars in thousands)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Net income	Net income	$	20,124	$	12,569	$	38,662	$	14,118	Net income	$	21,883	$	20,124	$	42,632	$	38,662
Other comprehensive income (loss):
Other comprehensive loss:										Other comprehensive loss:
Investment securities available for sale:	Investment securities available for sale:									Investment securities available for sale:
Unrealized gains (losses) that occurred during the period		565		4,073		(6,176)		5,394
Provision for credit loss expense		(190)		52		(40)		127
Reclassification adjustment for realized net gains on sales of investment securities included in net income		(377)		0		(377)		0
Unrealized (losses) gains that occurred during the period										Unrealized (losses) gains that occurred during the period	(32,659)		565		(83,435)		(6,176)
Recapture of provision for credit loss expense										Recapture of provision for credit loss expense	—		(190)		(221)		(40)
Reclassification adjustment for realized net (gains) losses on sales of investment securities included in net income										Reclassification adjustment for realized net (gains) losses on sales of investment securities included in net income	101		(377)		101		(377)
Income tax effect	Income tax effect	0		(1,134)		1,813		(1,518)		Income tax effect	8,953		—		22,977		1,813
Change in investment securities available for sale, net of tax	Change in investment securities available for sale, net of tax	(2)		2,991		(4,780)		4,003		Change in investment securities available for sale, net of tax	(23,605)		(2)		(60,578)		(4,780)
Cash flow hedges:	Cash flow hedges:									Cash flow hedges:
Net unrealized derivative gains (losses) on cash flow hedges		(2,797)		(983)		5,152		(983)

Net unrealized derivative (losses) gains on cash flow hedges										Net unrealized derivative (losses) gains on cash flow hedges	(2,010)		(2,797)		3,095		4,838
Reclassification adjustment for gains realized in net income										Reclassification adjustment for gains realized in net income	—		—		—		314
Income tax effect	Income tax effect	770		270		(1,417)		270		Income tax effect	553		770		(851)		(1,417)
Change in cash flow hedges, net of tax	Change in cash flow hedges, net of tax	(2,027)		(713)		3,735		(713)		Change in cash flow hedges, net of tax	(1,457)		(2,027)		2,244		3,735
Other comprehensive income (loss), net of tax		(2,029)		2,278		(1,045)		3,290
Total comprehensive income		$	18,095	$	14,847	$	37,617	$	17,408
Other comprehensive loss, net of tax										Other comprehensive loss, net of tax	(25,062)		(2,029)		(58,334)		(1,045)
Total comprehensive (loss) income										Total comprehensive (loss) income	$	(3,179)	$	18,095	$	(15,702)	$	37,617

The accompanying notes are an integral part of the consolidated financial statements.

Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY—(UNAUDITED)

(dollars in thousands, except per share data)


													Common stock		Capital surplus		Retained earnings		Accumulated other comprehensive (loss) income		Total shareholders' equity
Balances, March 31, 2022												Balances, March 31, 2022	$	220	$	446,044	$	226,757	$	(28,035)	$	644,986
Net income												Net income	—		—		21,883		—		21,883
Other comprehensive loss												Other comprehensive loss	—		—		—		(25,062)		(25,062)
Common dividends declared ($0.29 per share)												Common dividends declared ($0.29 per share)	—		—		(6,470)		—		(6,470)

Share-based compensation expense												Share-based compensation expense	—		519		—		—		519
Issuance of common stock under employee benefit plans												Issuance of common stock under employee benefit plans	1		331		—		—		332
Balances, June 30, 2022												Balances, June 30, 2022	$	221	$	446,894	$	242,170	$	(53,097)	$	636,188

Balances, December 31, 2021												Balances, December 31, 2021	$	221	$	445,907	$	212,472	$	5,237	$	663,837
Net income												Net income	—		—		42,632		—		42,632
Other comprehensive loss												Other comprehensive loss	—		—		—		(58,334)		(58,334)
Common dividends declared ($0.58 per share)												Common dividends declared ($0.58 per share)	—		—		(12,934)		—		(12,934)
Common stock repurchased												Common stock repurchased	(1)		(1,108)		—		—		(1,109)
Share-based compensation expense												Share-based compensation expense	—		1,046		—		—		1,046
Issuance of common stock under employee benefit plans												Issuance of common stock under employee benefit plans	1		1,049		—		—		1,050
Balances, June 30, 2022												Balances, June 30, 2022	$	221	$	446,894	$	242,170	$	(53,097)	$	636,188
		Common stock		Capital surplus		Retained earnings		Accumulated other comprehensive income		Total shareholders' equity
Balances, March 31, 2021	Balances, March 31, 2021	$	224	$	454,264	$	168,564	$	12,415	$	635,467	Balances, March 31, 2021	$	224	$	454,264	$	168,564	$	12,415	$	635,467
Net income	Net income	—		—		20,124		—		20,124		Net income	—		—		20,124		—		20,124
Other comprehensive loss	Other comprehensive loss	—		—		—		(2,029)		(2,029)		Other comprehensive loss	—		—		—		(2,029)		(2,029)
Common dividends declared ($0.28 per share)	Common dividends declared ($0.28 per share)	—		—		(6,327)		—		(6,327)		Common dividends declared ($0.28 per share)	—		—		(6,327)		—		(6,327)

Share-based compensation expense	Share-based compensation expense	—		484		—		—		484		Share-based compensation expense	—		484		—		—		484
Issuance of common stock under employee benefit plans	Issuance of common stock under employee benefit plans	—		467		—		—		467		Issuance of common stock under employee benefit plans	—		467		—		—		467
Balances, June 30, 2021	Balances, June 30, 2021	$	224	$	455,215	$	182,361	$	10,386	$	648,186	Balances, June 30, 2021	$	224	$	455,215	$	182,361	$	10,386	$	648,186

Balances, December 31, 2020	Balances, December 31, 2020	$	223	$	453,410	$	156,327	$	11,431	$	621,391	Balances, December 31, 2020	$	223	$	453,410	$	156,327	$	11,431	$	621,391

Net income	Net income	—		—		38,662		—		38,662		Net income	—		—		38,662		—		38,662
Other comprehensive loss	Other comprehensive loss	—		—		—		(1,045)		(1,045)		Other comprehensive loss	—		—		—		(1,045)		(1,045)
Common dividends declared ($0.56 per share)	Common dividends declared ($0.56 per share)	—		—		(12,628)		—		(12,628)		Common dividends declared ($0.56 per share)	—		—		(12,628)		—		(12,628)
Common stock repurchased	Common stock repurchased	(1)		(1,207)		—		—		(1,208)		Common stock repurchased	(1)		(1,207)		—		—		(1,208)
Share-based compensation expense	Share-based compensation expense	—		986		—		—		986		Share-based compensation expense	—		986		—		—		986
Issuance of common stock under employee benefit plans	Issuance of common stock under employee benefit plans	2		2,026		—		—		2,028		Issuance of common stock under employee benefit plans	2		2,026		—		—		2,028
Balances, June 30, 2021	Balances, June 30, 2021	$	224	$	455,215	$	182,361	$	10,386	$	648,186	Balances, June 30, 2021	$	224	$	455,215	$	182,361	$	10,386	$	648,186

Balances, March 31, 2020		$	234	$	468,750	$	153,722	$	8,454	$	631,160
Net income		—		—		12,569		—		12,569
Other comprehensive income		—		—		—		2,278		2,278
Common dividends declared ($0.2675 per share)		—		—		(6,240)		—		(6,240)
Common stock repurchased		(5)		(7,152)		—		—		(7,157)
Share-based compensation expense		—		616		—		—		616
Issuance of common stock under employee benefit plans		—		363		—		—		363
Balances, June 30, 2020		$	229	$	462,577	$	160,051	$	10,732	$	633,589

Balances, December 31, 2019		$	244	$	488,305	$	165,920	$	7,442	$	661,911
Cumulative effect of change in accounting principles (Note 2)		—		—		(7,172)		—		(7,172)
Balances, January 1, 2020		244		488,305		158,748		7,442		654,739
Net income		—		—		14,118		—		14,118
Other comprehensive income		—		—		—		3,290		3,290
Common dividends declared ($0.535 per share)		—		—		(12,815)		—		(12,815)
Common stock repurchased		(15)		(27,704)		—		—		(27,719)
Share-based compensation expense		—		1,218		—		—		1,218
Issuance of common stock under employee benefit plans		—		758		—		—		758
Balances, June 30, 2020		$	229	$	462,577	$	160,051	$	10,732	$	633,589

The accompanying notes are an integral part of the consolidated financial statements.

Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS—(UNAUDITED)

(dollars in thousands)


		Six months ended June 30,					Six months ended June 30,
		2021		2020			2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income	Net income	$	38,662	$	14,118	Net income	$	42,632	$	38,662
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	Provision for credit losses	3,110		22,575		Provision for credit losses	9,608		3,110
Depreciation on premises and equipment	Depreciation on premises and equipment	2,851		3,321		Depreciation on premises and equipment	2,445		2,851
Amortization of intangible assets	Amortization of intangible assets	2,985		3,391		Amortization of intangible assets	2,716		2,985
Amortization of operating lease right-of-use asset	Amortization of operating lease right-of-use asset	845		1,351		Amortization of operating lease right-of-use asset	904		845
Amortization of loan servicing rights	Amortization of loan servicing rights	1,708		1,668		Amortization of loan servicing rights	1,507		1,708
Share-based compensation expense	Share-based compensation expense	986		1,218		Share-based compensation expense	1,046		986
Increase in cash surrender value of life insurance	Increase in cash surrender value of life insurance	(1,723)		(1,792)		Increase in cash surrender value of life insurance	(1,671)		(1,723)
Gain on proceeds from company-owned life insurance						Gain on proceeds from company-owned life insurance	(188)		—
Investment securities amortization, net	Investment securities amortization, net	2,148		1,539		Investment securities amortization, net	1,440		2,148
Gain on sales of investment securities, net		(377)		0
Gain on sales of other real estate owned		(450)		(6)
Loss (gain) on sales of investment securities, net						Loss (gain) on sales of investment securities, net	101		(377)
Loss (gain) on sales of other real estate owned						Loss (gain) on sales of other real estate owned	120		(450)
Impairment on other real estate owned	Impairment on other real estate owned	417		1,257		Impairment on other real estate owned	404		417
Origination of loans held for sale	Origination of loans held for sale	(317,350)		(288,239)		Origination of loans held for sale	(100,806)		(317,350)
Proceeds from sales of loans held for sale	Proceeds from sales of loans held for sale	494,541		470,309		Proceeds from sales of loans held for sale	203,545		494,541
Gain on sale of loans held for sale	Gain on sale of loans held for sale	(2,728)		(7,623)		Gain on sale of loans held for sale	(799)		(2,728)
Impairment on commercial mortgage servicing rights	Impairment on commercial mortgage servicing rights	2,423		8,575		Impairment on commercial mortgage servicing rights	1,263		2,423
Impairment on mortgage servicing rights held for sale		143		887
Impairment related to facilities optimization		0		206

Net change in operating assets and liabilities:	Net change in operating assets and liabilities:					Net change in operating assets and liabilities:
Accrued interest receivable	Accrued interest receivable	922		(5,494)		Accrued interest receivable	2,954		922
Other assets	Other assets	(12,237)		(7,617)		Other assets	(17,160)		(12,094)
Accrued expenses and other liabilities	Accrued expenses and other liabilities	(223)		(3,075)		Accrued expenses and other liabilities	4,416		(223)
Net cash provided by operating activities	Net cash provided by operating activities	216,653		216,569		Net cash provided by operating activities	154,477		216,653
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:
Purchases of investment securities available for sale	Purchases of investment securities available for sale	(206,033)		(75,256)		Purchases of investment securities available for sale	(99,882)		(206,033)
Proceeds from sales of investment securities available for sale	Proceeds from sales of investment securities available for sale	12,617		0		Proceeds from sales of investment securities available for sale	107,740		12,617
Maturities and payments on investment securities available for sale	Maturities and payments on investment securities available for sale	114,808		97,860		Maturities and payments on investment securities available for sale	53,329		114,808
Purchases of equity securities	Purchases of equity securities	(186)		(3,219)		Purchases of equity securities	(379)		(186)

Net decrease (increase) in loans		212,886		(650,890)
Net (increase) decrease in loans						Net (increase) decrease in loans	(634,229)		212,886
Purchases of premises and equipment	Purchases of premises and equipment	(1,000)		(1,349)		Purchases of premises and equipment	(928)		(1,000)
Proceeds from sale of premises and equipment	Proceeds from sale of premises and equipment	590		7		Proceeds from sale of premises and equipment	143		590
Purchases of nonmarketable equity securities	Purchases of nonmarketable equity securities	0		(6,260)		Purchases of nonmarketable equity securities	(1,860)		—
Proceeds from sales of nonmarketable equity securities	Proceeds from sales of nonmarketable equity securities	7,923		0		Proceeds from sales of nonmarketable equity securities	2,500		7,923

Proceeds from sales of other real estate owned	Proceeds from sales of other real estate owned	8,069		368		Proceeds from sales of other real estate owned	505		8,069
Purchases of company-owned life insurance	Purchases of company-owned life insurance	(550)		0		Purchases of company-owned life insurance	—		(550)
Net cash paid on acquisition		(2,797)		0
Net cash provided by (used in) investing activities		146,327		(638,739)
Proceeds from settlements of company-owned life insurance						Proceeds from settlements of company-owned life insurance	1,337		—
Net cash received (paid) on acquisition						Net cash received (paid) on acquisition	60,275		(2,797)
Net cash (used in) provided by investing activities						Net cash (used in) provided by investing activities	(511,449)		146,327
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Net increase in deposits		95,335		398,853
Net increase (decrease) in short-term borrowings		7,028		(4,893)
Net (decrease) increase in deposits						Net (decrease) increase in deposits	(6,004)		95,335
Net (decrease) increase in short-term borrowings						Net (decrease) increase in short-term borrowings	(9,114)		7,028
Proceeds from FHLB borrowings	Proceeds from FHLB borrowings	300,000		204,000		Proceeds from FHLB borrowings	700,000		300,000
Payments made on FHLB borrowings and other borrowings	Payments made on FHLB borrowings and other borrowings	(639,000)		(3,401)		Payments made on FHLB borrowings and other borrowings	(725,000)		(639,000)
Payments made on subordinated debt	Payments made on subordinated debt	(31,075)		(7,250)		Payments made on subordinated debt	—		(31,075)

Redemption of Series G preferred stock						Redemption of Series G preferred stock	(171)		—
Cash dividends paid on common stock	Cash dividends paid on common stock	(12,628)		(12,815)		Cash dividends paid on common stock	(12,934)		(12,628)
Common stock repurchased	Common stock repurchased	(1,208)		(27,719)		Common stock repurchased	(1,109)		(1,208)
Proceeds from issuance of common stock under employee benefit plans	Proceeds from issuance of common stock under employee benefit plans	2,028		758		Proceeds from issuance of common stock under employee benefit plans	1,050		2,028
Net cash (used in) provided by financing activities		(279,520)		547,533
Net increase in cash and cash equivalents		83,460		125,363
Net cash used in financing activities						Net cash used in financing activities	(53,282)		(279,520)
Net (decrease) increase in cash and cash equivalents						Net (decrease) increase in cash and cash equivalents	(410,254)		83,460
Cash and cash equivalents:	Cash and cash equivalents:					Cash and cash equivalents:
Beginning of period	Beginning of period	341,640		394,505		Beginning of period	680,371		341,640
End of period	End of period	$	425,100	$	519,868	End of period	$	270,117	$	425,100
Supplemental disclosures of cash flow information:	Supplemental disclosures of cash flow information:					Supplemental disclosures of cash flow information:
Cash payments for:	Cash payments for:					Cash payments for:
Interest paid on deposits and borrowed funds	Interest paid on deposits and borrowed funds	$	17,369	$	28,237	Interest paid on deposits and borrowed funds	$	13,746	$	17,369
Income tax paid (net of refunds)		12,907		909
Income tax paid, net of refunds						Income tax paid, net of refunds	16,606		12,907
Supplemental disclosures of noncash investing and financing activities:	Supplemental disclosures of noncash investing and financing activities:					Supplemental disclosures of noncash investing and financing activities:
Transfer of loans to loans held for sale	Transfer of loans to loans held for sale	48,494		192,577		Transfer of loans to loans held for sale	74,997		48,494
Transfer of loans to other real estate owned	Transfer of loans to other real estate owned	485		7,557		Transfer of loans to other real estate owned	102		485

The accompanying notes are an integral part of the consolidated financial statements.

Table of Contents

MIDLAND STATES BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(UNAUDITED)

NOTE 1 – BUSINESS DESCRIPTION

Midland States Bancorp, Inc. (the “Company,” “we,” “our,” or “us”) is a diversified financial holding company headquartered in Effingham, Illinois. Our wholly owned banking subsidiary, Midland States Bank (the “Bank”), has branches across Illinois and in Missouri, and provides a full range of commercial and consumer banking products and services, business equipment financing, merchant credit card services, trust and investment management services, and insurance and financial planning services.

Our principal business activity has been lending to and accepting deposits from individuals, businesses, municipalities and other entities. We have derived income principally from interest charged on loans and, to a lesser extent, from interest and dividends earned on investment securities. We have also derived income from noninterest sources, such as: fees received in connection with various lending and deposit services; wealth management services; commercial ~~FHA~~Federal Housing Administration ("FHA") mortgage loan servicing; residential mortgage loan originations, sales and servicing; and, from time to time, gains on sales of assets. Our principal expenses include interest expense on deposits and borrowings, operating expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing costs, professional fees and other noninterest expenses, provisions for credit losses and income tax expense.

NOTE 2 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements of the Company are unaudited and should be read in conjunction with the consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2020,~~2021, filed with the Securities and Exchange Commission (the “SEC”) on February ~~26, 2021.~~25, 2022. The consolidated financial statements have been prepared in accordance with the accounting principles generally accepted in the United States of America (“GAAP”) and conform to predominant practices within the banking industry. A discussion of these policies can be found in Note 1 – Summary of Significant Accounting Policies included in the Company's ~~2020~~2021 Annual Report on Form 10-K. Certain reclassifications of ~~2020~~2021 amounts have been made to conform to the ~~2021~~2022 presentation. Management has evaluated subsequent events for potential recognition or disclosure. Operating results for the three and six months ended June 30, ~~2021~~2022 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2021~~2022 or any other period.

Principles of Consolidation

The consolidated financial statements include the accounts of the parent company and its subsidiaries. All significant intercompany accounts and transactions have been eliminated. Assets held for customers in a fiduciary or agency capacity are not assets of the Company and, accordingly, other than trust cash on deposit with the Bank, are not ~~assets of the Company and, accordingly, are not~~ included in the accompanying unaudited balance sheets.

~~Accounting Guidance Adopted in 2021~~

~~FASB ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes~~ – In December 2019, the Financial Accounting Standard Board ("FASB") issued ASU No. 2019-12 which removes specific exceptions to the general principles in Topic 740 in GAAP. It eliminates the need for an organization to analyze whether the following apply in a given period: (1) exception to the incremental approach for intraperiod tax allocation; (2) exceptions to accounting for basis differences when there are ownership changes in foreign investments; and (3) exception in interim period income tax accounting for year-to-date losses that exceed anticipated losses. The ASU also improves financial statement preparers’ application of income tax-related guidance and simplifies GAAP for: (1) franchise taxes that are partially based on income; (2) transactions with a government that result in a step up in the tax basis of goodwill; (3) separate financial statements of legal entities that are not subject to tax; and (4) enacted changes in tax laws in interim periods. The amendments in this update became effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. Early adoption is permitted. The adoption of ASU 2019-12 on January 1, 2021 did not have a material impact on the Company's consolidated financial statements.

FASB ASU No. 2020-01, Investments – Equity Securities (Topic 321), Investments – Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) – Clarifying the Interactions Between Topic 321, Topic 323 and Topic 815 (a Consensus of the Emerging Issues Task Force) ~~– In January 2020, the FASB issued ASU No. 2020-01~~

~~Table of Contents~~

which clarifies the interactions ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities and the ASU on equity method investments. ASU 2016-01 provides companies with an alternative to measure certain equity securities without a readily determinable fair value at cost, minus impairment, if any, unless an observable transaction for an identical or similar security occurs. ASU 2020-01 clarifies that for purposes of applying the Topic 321 measurement alternative, an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting under Topic 323, immediately before applying or upon discontinuing the equity method. In addition, the new ASU provides direction that a company should not consider whether the underlying securities would be accounted for under the equity method or the fair value option when it is determining the accounting for certain forward contracts and purchased options, upon either settlement or exercise. The amendments in this update became effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. Early adoption is permitted, and the amendments are to be applied prospectively. The Company does not use the equity method of accounting for any equity securities, and its equity securities without a readily determinable fair value are recorded at cost, minus any impairment; therefore, the adoption of this new guidance did not have an impact on the Company's consolidated financial statements.

Accounting Guidance Issued But Not Yet Adopted

FASB ASU No. 2020-04, ~~"Reference~~Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting– In March 2020, the FASB issued ASU No. 2020-04 ~~to ease the potential burden in accounting for, or recognizing the effects of, the transition away from the LIBOR or other interbank offered rates. The new guidance~~which provides ~~the following~~ optional expedients ~~that reduce costs~~ and ~~complexity of account~~exceptions for ~~reference rate reform: (1) simplifies~~ accounting ~~analyses for contract modifications; (2) allows~~related to contracts, hedging relationships ~~to continue without de-designation if there are qualifying changes in the critical terms of an existing hedging relationship due to reference rate reform; (3) allows a change in the systematic~~ and rational method used to recognize in earnings the compounds excluded from the assessment of hedge effectiveness; (4) allows a change in the designated benchmark interest rate to a different eligible benchmark interest rate in a fair value hedging relationship; (5) allows the shortcut method for a fair value hedging relationship to continue for the remainder of the hedging relationship; (6) simplifies the assessment of hedge effectiveness and provides temporary optional expedients for cash flow hedging relationships affected by reference rate reform; and (7) allows a one-time election to sell or transfer debt securities classified as held to maturity that reference a rateother transactions affected by reference rate reform ~~and~~if certain criteria are ~~classified as held~~met. ASU 2020-04 applies only to ~~maturity before January 1, 2020.~~

~~The amendments in ASU No. 2020-04 are elective and apply to all entities that have~~ contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued ~~due to~~because of reference rate ~~reform. Because the guidance is meant to help entities through the transition period, it will be in effect for a limited time~~reform and ~~will~~do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, ~~for which~~that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. ~~The amendments in the~~ ASU ~~are~~2020-04 was effective ~~March 12, 2020~~upon issuance and generally can be applied through December 31, 2022.

The Company has been monitoring its volume of commercial loans tied to LIBOR. In 2021, the Company began prioritizing SOFR as the preferred alternative reference rate with plans to cease booking LIBOR based commitments after the end of 2021. Loans with a maturity after June 2023 are being reviewed and monitored to ensure there is appropriate fallback language in place when LIBOR is no longer published. Loans with a maturity date before that time should naturally mature and be re-underwritten with the alternative index rate.

Table of Contents

In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope, which addresses questions about whether Topic 848 can be applied to derivative instruments that do not reference a rate that is expected to be discontinued but that use an interest rate for margining, discounting, or contract price alignment that is expected to be modified as a result of reference rate reform, commonly referred to as the "discounting transition". The amendments clarify that certain optional expedients and exceptions in Topic 848 do apply to derivatives that are affected by the discounting transition. The amendments in ASU 2021-01 are effective immediately.

The Company believes the adoption of this guidance on activities subsequent to December 31, 2021 through December 31, 2022 will not have a material impact on the consolidated financial statements.

FASB ASU No. 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures – In March 2022, the FASB issued ASU No. 2022-02, which 1) eliminates the accounting guidance for troubled debt restructurings ("TDRs") by creditors while enhancing the disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty; and 2) requires that an entity disclose current-period gross writeoffs by year of origination for financing receivables and net investments in leases. ASU 2022-02 is effective for fiscal years beginning after December 15, 2022 and the amendments should be applied prospectively, although the entity has the option to apply a modified retrospective transition method for the recognition and measurement of TDRs, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. The Company is currently evaluating the impact of adopting the new guidance on its consolidated financial statements.

NOTE 3 – ACQUISITIONS

FNBC Bank & Trust

On June 17, 2022, the Company completed its branch acquisition from FNBC Bank & Trust ("FNBC") whereby we acquired $79.8 million of deposits and $16.6 million of loans as well as other assets and liabilities associated with FNBC's branches in Mokena and Yorkville, Illinois. The acquisition was accounted for under the acquisition method of accounting. Accordingly, the Company recognized amounts for identified tangible and intangible assets acquired and liabilities assumed at their estimated acquisition date fair values, while $0.5 million of transaction and integration costs were expensed as incurred.

AND D~~ISPOSITIONS~~ summary of the fair value of the assets acquired and liabilities assumed are included in the table below.


(dollars in thousands)	FNBC
Assets acquired:
Cash and cash equivalents	$	60,275
Loans	16,632
Premises and equipment, net	950
Accrued interest receivable	36
Intangible assets	1,901
Total assets acquired	$	79,794
Liabilities assumed:
Deposits	$	79,794
Total liabilities assumed	$	79,794
Intangible assets:
Core deposit intangible	$	1,901
Estimated useful life	10 years

ATG Trust Company

On June 1, 2021, the Company completed its acquisition of substantially all of the trust assets of ATG Trust Company (“ATG Trust”), a trust company based in Chicago, Illinois, with approximately $399.7 million in assets under management. In aggregate, the Company acquired the assets of ATG Trust for ~~$2.8~~$2.7 million in cash. The acquisition was accounted for under the acquisition method of accounting. Accordingly, the Company recognized amounts for identifiable assets acquired at their estimated acquisition date fair values, while ~~$0.2~~$0.4 million of transaction and integration costs associated with the acquisition have been expensed during ~~2021, and remaining integration costs will be expensed in future periods as incurred.~~

Management's preliminary valuation of the tangible and intangible assets acquired, which are based on assumptions that are subject to change, and the resulting allocation of the consideration paid is reflected in the table below. Prior to the end of the one-year measurement period for finalizing the consideration paid allocation, if information becomes available which2021.

Table of Contents

~~would indicate adjustments are required, such adjustments will be included in the allocation in the reporting period in which the adjustment amounts are determined.~~


~~(dollars in thousands)~~	~~ATG Trust~~
~~Assets acquired:~~
~~Intangible assets~~	$	~~2,503~~
~~Other assets~~	~~614~~
~~Total assets acquired and consideration paid~~	~~3,117~~
~~Liabilities assumed:~~
~~Other liabilities~~	~~320~~
~~Total liabilities assumed~~	~~320~~
~~Net assets acquired and consideration paid~~	$	~~2,797~~

~~Intangible assets:~~
~~Customer relationship intangible~~	$	~~2,503~~
~~Estimated useful life~~	~~6 years~~

~~On August 28, 2020, the Company announced that it had completed the sale of its commercial FHA origination platform to Dwight Capital, a nationwide mortgage banking firm headquartered in New York.~~

NOTE 4 – INVESTMENT SECURITIES

Investment Securities Available for Sale

Investment securities available for sale at June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were as follows:


		June 30, 2021											June 30, 2022
(dollars in thousands)	(dollars in thousands)	Amortized cost		Gross unrealized gains		Gross unrealized losses		Allowance for credit losses		Fair value		(dollars in thousands)	Amortized cost		Gross unrealized gains		Gross unrealized losses		Allowance for credit losses		Fair value
Investment securities available for sale	Investment securities available for sale											Investment securities available for sale
U.S. Treasury securities	U.S. Treasury securities	$	325	$	0	$	0	$	0	$	325	U.S. Treasury securities	$	68,390	$	—	$	4,394	$	—	$	63,996
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	53,310		188		465		0		53,033		U.S. government sponsored entities and U.S. agency securities	33,756		66		3,519		—		30,303
Mortgage-backed securities - agency	Mortgage-backed securities - agency	309,838		3,714		3,260		0		310,292		Mortgage-backed securities - agency	480,408		17		56,587		—		423,838
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	35,523		116		125		113		35,401		Mortgage-backed securities - non-agency	26,118		—		3,341		—		22,777
State and municipal securities	State and municipal securities	138,337		6,378		174		0		144,541		State and municipal securities	113,920		525		7,757		—		106,688��
Corporate securities	Corporate securities	201,547		4,399		2,000		213		203,733		Corporate securities	119,374		56		6,492		—		112,938
Total available for sale securities	Total available for sale securities	$	738,880	$	14,795	$	6,024	$	326	$	747,325	Total available for sale securities	$	841,966	$	664	$	82,090	$	—	$	760,540


		December 31, 2020											December 31, 2021
(dollars in thousands)	(dollars in thousands)	Amortized cost		Gross unrealized gains		Gross unrealized losses		Allowance for credit losses		Fair value		(dollars in thousands)	Amortized cost		Gross unrealized gains		Gross unrealized losses		Allowance for credit losses		Fair value
Investment securities available for sale	Investment securities available for sale											Investment securities available for sale
U.S. Treasury securities												U.S. Treasury securities	$	65,347	$	—	$	430	$	—	$	64,917
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	$	35,287	$	377	$	97	$	0	$	35,567	U.S. government sponsored entities and U.S. agency securities	34,569		79		831		—		33,817
Mortgage-backed securities - agency	Mortgage-backed securities - agency	338,340		6,284		47		0		344,577		Mortgage-backed securities - agency	444,484		2,687		6,901		—		440,270
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	20,411		333		0		0		20,744		Mortgage-backed securities - non-agency	29,037		50		381		—		28,706
State and municipal securities	State and municipal securities	122,488		7,311		5		29		129,765		State and municipal securities	137,904		5,561		366		—		143,099
Corporate securities	Corporate securities	145,187		2,205		997		337		146,058		Corporate securities	193,354		3,128		467		221		195,794
Total available for sale securities	Total available for sale securities	$	661,713	$	16,510	$	1,146	$	366	$	676,711	Total available for sale securities	$	904,695	$	11,505	$	9,376	$	221	$	906,603

The following is a summary of the amortized cost and fair value of the investment securities available for sale, by maturity, at June 30, ~~2021.~~2022. Expected maturities may differ from contractual maturities in mortgage-backed securities because

~~Table of Contents~~

the mortgages underlying the securities may be prepaid without penalties. The maturities of all other investment securities available for sale are based on final contractual maturity.


(dollars in thousands)	(dollars in thousands)	Amortized cost		Fair value		(dollars in thousands)	Amortized cost		Fair value
Investment securities available for sale	Investment securities available for sale					Investment securities available for sale
Within one year	Within one year	$	17,952	$	18,175	Within one year	$	12,828	$	12,898
After one year through five years	After one year through five years	67,222		69,386		After one year through five years	134,666		127,807
After five years through ten years	After five years through ten years	267,073		271,472		After five years through ten years	156,446		145,497
After ten years	After ten years	41,272		42,599		After ten years	31,500		27,723
Mortgage-backed securities	Mortgage-backed securities	345,361		345,693		Mortgage-backed securities	506,526		446,615
Total available for sale securities	Total available for sale securities	$	738,880	$	747,325	Total available for sale securities	$	841,966	$	760,540

Table of Contents

Proceeds and gross realized gains on sales of investment securities available for sale for the three and six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, are summarized as follows:

Three Months Ended June 30, Six Months Ended June 30,
(dollars in thousands) 2021 2020 2021 2020
Investment securities available for sale
Proceeds from sales $ 12,617 $ 0 $ 12,617 $ 0
Gross realized gains on sales 377 0 377 0

~~Table of Contents~~


	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2022		2021		2022		2021
Investment securities available for sale
Proceeds from sales	$	107,740	$	12,617	$	107,740	$	12,617
Gross realized gains on sales	716		377		716		377
Gross realized losses on sales	(817)		—		(817)		—

The table below presents a rollforward by security type for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021 of the allowance for credit losses on investment securities available for sale held at period end:


(dollars in thousands)	(dollars in thousands)	Mortgage-backed securities - non-agency		State and municipal securities		Corporate securities		Total		(dollars in thousands)	Mortgage-backed securities - non-agency		State and municipal securities		Corporate securities		Total
Changes in allowance for credit losses on investment securities available for sale:	Changes in allowance for credit losses on investment securities available for sale:									Changes in allowance for credit losses on investment securities available for sale:
For the three months ended June 30, 2022										For the three months ended June 30, 2022
Balance, beginning of period										Balance, beginning of period	$	—	$	—	$	—	$	—
Current-period provision for expected credit losses										Current-period provision for expected credit losses	—		—		—		—
Balance, end of period										Balance, end of period	$	—	$	—	$	—	$	—
For the six months ended June 30, 2022										For the six months ended June 30, 2022
Balance, beginning of period										Balance, beginning of period	$	—	$	—	$	221	$	221
Current-period provision for expected credit losses										Current-period provision for expected credit losses	—		—		(221)		(221)
Balance, end of period										Balance, end of period	$	—	$	—	$	—	$	—
For the three months ended June 30, 2021	For the three months ended June 30, 2021									For the three months ended June 30, 2021
Balance, beginning of period	Balance, beginning of period	$	28	$	28	$	460	$	516	Balance, beginning of period	$	28	$	28	$	460	$	516
Current-period provision for expected credit losses	Current-period provision for expected credit losses	85		(28)		(247)		(190)		Current-period provision for expected credit losses	85		(28)		(247)		(190)
Balance, end of period	Balance, end of period	$	113	$	0	$	213	$	326	Balance, end of period	$	113	$	—	$	213	$	326
For the six months ended June 30, 2021	For the six months ended June 30, 2021									For the six months ended June 30, 2021
Balance, beginning of period	Balance, beginning of period	$	0	$	29	$	337	$	366	Balance, beginning of period	$	—	$	29	$	337	$	366
Current-period provision for expected credit losses	Current-period provision for expected credit losses	113		(29)		(124)		(40)		Current-period provision for expected credit losses	113		(29)		(124)		(40)
Balance, end of period	Balance, end of period	$	113	$	0	$	213	$	326	Balance, end of period	$	113	$	—	$	213	$	326
For the three months ended June 30, 2020
Balance, beginning of period		$	0	$	19	$	56	$	75
Current-period provision for expected credit losses		0		(18)		70		52
Balance, end of period		$	0	$	1	$	126	$	127
For the six months ended June 30, 2020
Balance, beginning of period		$	0	$	0	$	0	$	0
Current-period provision for expected credit losses		0		1		126		127
Balance, end of period		$	0	$	1	$	126	$	127

Unrealized losses and fair values for investment securities available for sale as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, for which an allowance for credit losses has not been recorded, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are summarized as follows:


		June 30, 2021													June 30, 2022
		Less than 12 Months				12 Months or more				Total					Less than 12 Months				12 Months or more				Total
(dollars in thousands)	(dollars in thousands)	Fair value		Unrealized loss		Fair value		Unrealized loss		Fair value		Unrealized loss		(dollars in thousands)	Fair value		Unrealized loss		Fair value		Unrealized loss		Fair value		Unrealized loss
Investment securities available for sale	Investment securities available for sale													Investment securities available for sale

U.S. Treasury securities														U.S. Treasury securities	$	63,996	$	4,394	$	—	$	—	$	63,996	$	4,394
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	$	17,285	$	465	$	0	$	0	$	17,285	$	465	U.S. government sponsored entities and U.S. agency securities	13,042		1,296		12,777		2,223		25,819		3,519
Mortgage-backed securities - agency	Mortgage-backed securities - agency	172,022		3,260		0		0		172,022		3,260		Mortgage-backed securities - agency	319,343		35,977		103,015		20,610		422,358		56,587
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	0		0		0		0		0		0		Mortgage-backed securities - non-agency	17,947		2,297		4,830		1,044		22,777		3,341
State and municipal securities	State and municipal securities	15,993		174		0		0		15,993		174		State and municipal securities	58,112		6,667		6,118		1,090		64,230		7,757
Corporate securities	Corporate securities	18,370		2,000		0		0		18,370		2,000		Corporate securities	100,250		6,383		2,869		109		103,119		6,492
Total available for sale securities	Total available for sale securities	$	223,670	$	5,899	$	0	$	0	$	223,670	$	5,899	Total available for sale securities	$	572,690	$	57,014	$	129,609	$	25,076	$	702,299	$	82,090

Table of Contents


		December 31, 2020													December 31, 2021
		Less than 12 Months				12 Months or more				Total					Less than 12 Months				12 Months or more				Total
(dollars in thousands)	(dollars in thousands)	Fair value		Unrealized loss		Fair value		Unrealized loss		Fair value		Unrealized loss		(dollars in thousands)	Fair value		Unrealized loss		Fair value		Unrealized loss		Fair value		Unrealized loss
Investment securities available for sale	Investment securities available for sale													Investment securities available for sale
U.S. Treasury securities														U.S. Treasury securities	$	64,917	$	430	$	—	$	—	$	64,917	$	430
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	$	9,903	$	97	$	0	$	0	$	9,903	$	97	U.S. government sponsored entities and U.S. agency securities	17,487		263		9,432		568		26,919		831
Mortgage-backed securities - agency	Mortgage-backed securities - agency	26,172		47		0		0		26,172		47		Mortgage-backed securities - agency	317,372		6,633		9,051		268		326,423		6,901
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	0		0		0		0		0		0		Mortgage-backed securities - non-agency	24,095		381		—		—		24,095		381
State and municipal securities	State and municipal securities	0		0		0		0		0		0		State and municipal securities	27,324		270		2,538		96		29,862		366
Corporate securities	Corporate securities	20,010		522		0		0		20,010		522		Corporate securities	—		—		—		—		—		—
Total available for sale securities	Total available for sale securities	$	56,085	$	666	$	0	$	0	$	56,085	$	666	Total available for sale securities	$	451,195	$	7,977	$	21,021	$	932	$	472,216	$	8,909

~~At June 30, 2021, 67 investment securities available for sale had unrealized losses with aggregate depreciation of 2.57% from their amortized cost basis.~~ For all of ~~these~~the above investment securities, the unrealized losses were generally due to changes in interest rates, and unrealized losses were considered to be temporary as the fair value is expected to recover as the securities approach their respective maturity dates.

At June 30, 2022, 326 investment securities available for sale had unrealized losses with aggregate depreciation of 10.47% from their amortized cost basis. The unrealized losses related principally to the fluctuations in the current interest rate environment. In analyzing an issuer’s financial condition, we consider whether the securities are issued by the federal government or its agencies and whether downgrades by bond rating agencies have occurred. The Company does not intend to sell and it is likely that the Company will not be required to sell the securities prior to their anticipated recovery.

Equity Securities

Equity securities are recorded at fair value and totaled $8.7 million and $9.5 million at June 30, 2022 and December 31, 2021, respectively.

During both the three and six months ended June 30, 2022 and 2021, there were no sales of equity securities. Net unrealized gains and losses on equity securities for the three and six months ended June 30, 2022 and 2021 are summarized below:


	Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	2022		2021		2022		2021
Equity securities



Net unrealized (losses) gains	$	(425)	$	145	$	(947)	$	226

Net unrealized gains and losses on equity securities were recorded in other income in the consolidated statements of income.

Table of Contents

NOTE 5 – LOANS

The following table presents total loans outstanding by portfolio class, as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Commercial:	Commercial:					Commercial:
Commercial	Commercial	$	719,642	$	937,382	Commercial	$	747,782	$	770,670
Commercial other	Commercial other	704,438		748,193		Commercial other	643,476		679,518
Commercial real estate:	Commercial real estate:					Commercial real estate:
Commercial real estate non-owner occupied	Commercial real estate non-owner occupied	908,787		871,451		Commercial real estate non-owner occupied	1,480,030		1,105,333
Commercial real estate owner occupied	Commercial real estate owner occupied	440,722		423,257		Commercial real estate owner occupied	524,587		469,658
Multi-family	Multi-family	116,176		151,534		Multi-family	265,749		171,875
Farmland	Farmland	74,804		79,731		Farmland	65,289		69,962
Construction and land development	Construction and land development	212,508		172,737		Construction and land development	203,955		193,749
Total commercial loans	Total commercial loans	3,177,077		3,384,285		Total commercial loans	3,930,868		3,460,765
Residential real estate:	Residential real estate:					Residential real estate:
Residential first lien	Residential first lien	296,256		358,329		Residential first lien	279,628		274,412
Other residential	Other residential	70,356		84,551		Other residential	60,475		63,739
Consumer:	Consumer:					Consumer:
Consumer	Consumer	74,627		80,642		Consumer	98,558		106,008
Consumer other	Consumer other	810,389		785,460		Consumer other	986,813		896,597
Lease financing	Lease financing	407,161		410,064		Lease financing	439,202		423,280
Total loans, gross	Total loans, gross	$	4,835,866	$	5,103,331	Total loans, gross	$	5,795,544	$	5,224,801

Total loans include net deferred loan costs of ~~$0.8~~$3.8 million and ~~$0.7~~$4.6 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, and unearned ~~income~~discounts of ~~$45.5~~$49.7 million and ~~$46.5~~$46.1 million within the lease financing portfolio ~~as of the same dates.~~at June 30, 2022 and December 31, 2021, respectively.

At June 30, ~~2021,~~2022, the Company had residential real estate loans held for sale totaling ~~$12.2~~$5.3 million compared to commercial real estate and residential real estate loans held for sale totaling ~~$138.1~~$32.0 million at December 31, ~~2020.~~2021. The Company sold commercial real estate, residential real estate and consumer loans with proceeds totaling ~~$161.9~~$100.4 million and ~~$494.5~~$203.5 million during the three and six months ended June 30, ~~2021,~~2022, respectively, and ~~$358.1~~$161.9 million and ~~$470.3~~$494.5 million during the comparable periods in ~~2020,~~2021, respectively.

~~Table of Contents~~

Classifications of Loan Portfolio

The Company monitors and assesses the credit risk of its loan portfolio using the classes set forth below. These classes also represent the segments by which the Company monitors the performance of its loan portfolio and estimates its allowance for credit losses on loans.

Commercial—Loans to varying types of businesses, including municipalities, school districts and nonprofit organizations, for the purpose of supporting working capital, operational needs and term financing of equipment. Repayment of such loans is generally provided through operating cash flows of the business. Commercial loans are predominately secured by equipment, inventory, accounts receivable, and other sources of repayment. Paycheck Protection Program ("PPP") loans of ~~$146.7~~$6.4 million and ~~$184.4~~$52.5 million as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, and commercial FHA warehouse lines of $23.9 million and $91.9 million as of June 30, 2022 and December 31, 2021, respectively, were included in this classification.

Commercial real estate—Loans secured by real estate occupied by the borrower for ongoing operations, including loans to borrowers engaged in agricultural production, and non-owner occupied real estate leased to one or more tenants, including commercial office, industrial, special purpose, retail and multi-family residential real estate loans.

Construction and land development—Secured loans for the construction of business and residential properties. Real estate construction loans often convert to a real estate commercial loan at the completion of the construction period. Secured development loans are made to borrowers for the purpose of infrastructure improvements to vacant land to create finished marketable residential and commercial lots/land. Most land development loans are originated with the intention that the loans will be paid through the sale of developed lots/land by the developers within twelve months of the completion date. Interest reserves may be established on real estate construction loans.

Table of Contents

Residential real estate—Loans secured by residential properties that generally do not qualify for secondary market sale; however, the risk to return and/or overall relationship are considered acceptable to the Company. This category also includes loans whereby consumers utilize equity in their personal residence, generally through a second mortgage, as collateral to secure the loan.

Consumer—Loans to consumers primarily for the purpose of home improvements or acquiring automobiles, recreational vehicles and boats. Consumer loans consist of relatively small amounts that are spread across many individual borrowers.

Lease financing—Our equipment leasing business provides financing leases to varying types of businesses, nationwide, for purchases of business equipment and software. The financing is secured by a first priority interest in the financed assets and generally requires monthly payments.

Commercial, commercial real estate, and construction and land development loans are collectively referred to as the Company’s commercial loan portfolio, while residential real estate, consumer loans and lease financing receivables are collectively referred to as the Company’s other loan portfolio.

We have extended loans to certain of our directors, executive officers, principal shareholders and their affiliates. These loans were made in the ordinary course of business upon normal terms, including collateralization and interest rates prevailing at the time. The aggregate loans outstanding to the Company's directors, executive officers, principal shareholders and their affiliates totaled ~~$18.8~~$23.1 million and ~~$19.7~~$13.9 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. The new loans, other additions, repayments and other reductions ~~with respect to such persons~~ for the three and six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, are summarized as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		2021		2020		(dollars in thousands)	2022		2021		2022		2021
Beginning balance	Beginning balance	$	19,372	$	21,735	$	19,693	$	22,989	Beginning balance	$	23,374	$	19,372	$	13,869	$	19,693
New loans and other additions	New loans and other additions	404		2,462		1,024		2,542		New loans and other additions	—		404		9,805		1,024
Repayments and other reductions	Repayments and other reductions	(1,014)		(391)		(1,955)		(1,725)		Repayments and other reductions	(277)		(1,014)		(577)		(1,955)
Ending balance	Ending balance	$	18,762	$	23,806	$	18,762	$	23,806	Ending balance	$	23,097	$	18,762	$	23,097	$	18,762

1314

Table of Contents

The following table represents, by loan portfolio segment, a summary of changes in the allowance for credit losses on loans for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Commercial Loan Portfolio						Other Loan Portfolio									Commercial Loan Portfolio						Other Loan Portfolio
(dollars in thousands)	(dollars in thousands)	Commercial		Commercial real estate		Construction and land development		Residential real estate		Consumer		Lease financing		Total		(dollars in thousands)	Commercial		Commercial real estate		Construction and land development		Residential real estate			Consumer		Lease financing		Total
Changes in allowance for credit losses on loans for the three months ended June 30, 2022:																Changes in allowance for credit losses on loans for the three months ended June 30, 2022:
Balance, beginning of period																Balance, beginning of period	$	12,621	$	26,277	$	816	$	3,288		$	2,672	$	7,264	$	52,938
Provision for credit losses on loans																Provision for credit losses on loans	(111)		4,284		279		133			415		(259)		4,741
Charge-offs																Charge-offs	(60)		(2,625)		—		(46)			(191)		(499)		(3,421)
Recoveries																Recoveries	298		(62)		6		41			98		259		640
Balance, end of period																Balance, end of period	$	12,748	$	27,874	$	1,101	$	3,416		$	2,994	$	6,765	$	54,898

Changes in allowance for credit losses on loans for the six months ended June 30, 2022:																Changes in allowance for credit losses on loans for the six months ended June 30, 2022:
Balance, beginning of period																Balance, beginning of period	$	14,375	$	22,993	$	972	$	2,695		$	2,558	$	7,469	$	51,062
Provision for credit losses on loans																Provision for credit losses on loans	278		7,728		123		717			672		(645)		8,873
Charge-offs																Charge-offs	(2,214)		(2,852)		(6)		(150)			(496)		(705)		(6,423)
Recoveries																Recoveries	309		5		12		154			260		646		1,386
Balance, end of period																Balance, end of period	$	12,748	$	27,874	$	1,101	$	3,416		$	2,994	$	6,765	$	54,898
																									Changes in allowance for credit losses on loans for the three months ended June 30, 2021:
Balance, beginning of period	Balance, beginning of period	$	17,339	$	31,821	$	1,239	$	3,981	$	2,271	$	6,036	$	62,687	Balance, beginning of period	$	17,339	$	31,821	$	1,239	$	3,981		$	2,271	$	6,036	$	62,687
Provision for credit losses on loans	Provision for credit losses on loans	5		(168)		414		(177)		84		(158)		0		Provision for credit losses on loans	5		(168)		414		(177)			84		(158)		—
Charge-offs	Charge-offs	(2,634)		(946)		(1)		(141)		(218)		(516)		(4,456)		Charge-offs	(2,634)		(946)		(1)		(141)			(218)		(516)		(4,456)
Recoveries	Recoveries	139		11		81		20		155		27		433		Recoveries	139		11		81		20			155		27		433
Balance, end of period	Balance, end of period	$	14,849	$	30,718	$	1,733	$	3,683	$	2,292	$	5,389	$	58,664	Balance, end of period	$	14,849	$	30,718	$	1,733	$	3,683		$	2,292	$	5,389	$	58,664
																									Changes in allowance for credit losses on loans for the six months ended June 30, 2021:
Balance, beginning of period	Balance, beginning of period	$	19,851	$	25,465	$	1,433	$	3,929	$	2,338	$	7,427	$	60,443	Balance, beginning of period	$	19,851	$	25,465	$	1,433	$	3,929		$	2,338	$	7,427	$	60,443

Provision for credit losses on loans	Provision for credit losses on loans	(2,016)		6,959		425		(109)		137		(1,446)		3,950		Provision for credit losses on loans	(2,016)		6,959		425		(109)			137		(1,446)		3,950
Charge-offs	Charge-offs	(3,140)		(1,719)		(272)		(251)		(460)		(769)		(6,611)		Charge-offs	(3,140)		(1,719)		(272)		(251)			(460)		(769)		(6,611)
Recoveries	Recoveries	154		13		147		114		277		177		882		Recoveries	154		13		147		114			277		177		882
Balance, end of period	Balance, end of period	$	14,849	$	30,718	$	1,733	$	3,683	$	2,292	$	5,389	$	58,664	Balance, end of period	$	14,849	$	30,718	$	1,733	$	3,683		$	2,292	$	5,389	$	58,664

Changes in allowance for credit losses on loans for the three months ended June 30, 2020:
Balance, beginning of period		$	11,740	$	13,583	$	1,321	$	4,638	$	1,954	$	5,309	$	38,545
Provision for credit losses on loans		889		8,388		248		153		316		1,616		11,610
Charge-offs		(452)		(1,746)		(62)		(7)		(366)		(838)		(3,471)
Recoveries		36		71		5		46		183		68		409
Balance, end of period		$	12,213	$	20,296	$	1,512	$	4,830	$	2,087	$	6,155	$	47,093

Changes in allowance for credit losses on loans for the six months ended June 30, 2020:
Balance, beginning of period		$	10,031	$	10,272	$	290	$	2,499	$	2,642	$	2,294	$	28,028
Impact of adopting ASC 326		2,327		4,104		724		1,211		(594)		774		8,546
Impact of adopting ASC 326 - PCD loans		1,045		1,311		809		1,015		57		0		4,237
Provision for credit losses on loans		2,619		14,143		(301)		410		572		4,736		22,179
Charge-offs		(3,850)		(9,619)		(74)		(395)		(964)		(1,786)		(16,688)
Recoveries		41		85		64		90		374		137		791
Balance, end of period		$	12,213	$	20,296	$	1,512	$	4,830	$	2,087	$	6,155	$	47,093

The Company utilizes a combination of models which measure probability of default ~~("PD")~~ and loss given default ~~("LGD")~~ methodology in determining expected future credit losses. PD

The probability of default is the risk that the borrower will be unable or unwilling to repay its debt in full or on time. The risk of default is derived by analyzing the obligor’s capacity to repay the debt in accordance with contractual terms. PDProbability of default is generally associated with financial characteristics such as inadequate cash flow to service debt, declining revenues or operating margins, high leverage, declining or marginal liquidity, and the inability to successfully implement a business plan. In addition to these quantifiable factors, the borrower’s willingness to repay also must be evaluated.

The PDprobability of default is forecasted, for most commercial and retail loans, using a regression model that determines the likelihood of default within the twelve month time horizon. The regression model uses forward-looking economic forecasts including variables such as gross domestic product, housing price index, ~~unemployment rates,~~ and real disposable income to predict default rates. The forecasting method for the equipment financing portfolio assumes a rolling twelve month average of the through-the-cycle default mean, to predict default rates for the twelve month time horizon.

The loss given default component is the percentage of defaulted loan balance that is ultimately charged off. As a method for estimating the allowance, ~~it is~~ a form of migration analysis is used that combines the estimated probability of loans experiencing default events and the losses ultimately associated with the loans experiencing those defaults. ~~The LGD~~Multiplying one by

1415

Table of Contents

~~component is the percentage of defaulted loan balance that is ultimately charged off. Multiplying one by~~ the other gives the Company its loss rate, which is then applied to the loan portfolio balance to determine expected future losses.

Within the model, the ~~LGD~~loss given default approach produces segmented ~~LGD~~loss given default estimates using a loss curve methodology, which is based on historical net losses from charge-off and recovery information. The main principle of a loss curve model is that the loss follows a steady timing schedule based on how long the defaulted loan has been on the books.

The Company’s expected loss estimate is anchored in historical credit loss experience, with an emphasis on all available portfolio data. The Company’s historical look-back period includes January 2012 through the current period, on a monthly basis. When historical credit loss experience is not sufficient for a specific portfolio, the Company may supplement its own portfolio data with external models or data.

Historical data is evaluated in multiple components of the expected credit loss, including the reasonable and supportable forecast and the post-reversion period of each loan segment. The historical experience is used to infer probability of default and loss given default in the reasonable and supportable forecast period. In the post-reversion period, long-term average loss rates are segmented by loan pool.

Qualitative reserves reflect management’s overall estimate of the extent to which current expected credit losses on collectively evaluated loans will differ from historical loss experience. The analysis takes into consideration other analytics performed within the organization, such as enterprise and concentration management, along with other credit-related analytics as deemed appropriate. Management attempts to quantify qualitative reserves whenever possible.

The Company segments the loan portfolio into pools based on the following risk characteristics: financial asset type, collateral type, loan characteristics, credit characteristics, outstanding loan balances, contractual terms and prepayment assumptions, industry of borrower and concentrations, historical or expected credit loss patterns, and reasonable and supportable forecast periods.

Within the PDprobability of default segmentation, credit metrics are identified to further segment the financial assets. The Company utilizes risk ratings for the commercial portfolios and days past due for the consumer and the lease financing portfolios.

The Company has defined five transitioning risk states for each asset pool within the expected credit loss model. The below table illustrates the transition matrix:


Risk state	Commercial loans risk rating	Consumer loans and equipment finance loans and leases days past due
1	0-5	0-14
2	6	15-29
3	7	30-59
4	8	60-89
Default	9+ and nonaccrual	90+ and nonaccrual

Expected Credit Losses

In calculating expected credit losses, the Company individually evaluates loans on nonaccrual status with a balance greater than $500,000, loans past due 90 days or more and still accruing interest, and loans that do not share risk characteristics

1516

Table of Contents

with other loans in the pool. The following table presents amortized cost basis of individually evaluated loans on nonaccrual status as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


		June 30, 2021						December 31, 2020							June 30, 2022						December 31, 2021
(dollars in thousands)	(dollars in thousands)	Nonaccrual with allowance		Nonaccrual with no allowance		Total nonaccrual		Nonaccrual with allowance		Nonaccrual with no allowance		Total nonaccrual		(dollars in thousands)	Nonaccrual with allowance		Nonaccrual with no allowance		Total nonaccrual		Nonaccrual with allowance		Nonaccrual with no allowance		Total nonaccrual
Commercial:	Commercial:													Commercial:
Commercial	Commercial	$	5,232	$	4,890	$	10,122	$	3,498	$	0	$	3,498	Commercial	$	4,528	$	2,275	$	6,803	$	4,681	$	2,275	$	6,956
Commercial other	Commercial other	4,054		0		4,054		2,634		0		2,634		Commercial other	2,950		—		2,950		4,467		—		4,467
Commercial real estate:	Commercial real estate:													Commercial real estate:
Commercial real estate non-owner occupied	Commercial real estate non-owner occupied	6,706		14,065		20,771		5,509		3,823		9,332		Commercial real estate non-owner occupied	1,848		19,003		20,851		1,914		9,912		11,826
Commercial real estate owner occupied	Commercial real estate owner occupied	2,514		2,135		4,649		3,598		3,227		6,825		Commercial real estate owner occupied	2,627		1,340		3,967		2,164		1,340		3,504
Multi-family	Multi-family	1,394		996		2,390		7,921		2,325		10,246		Multi-family	177		9,056		9,233		201		1,967		2,168

Farmland														Farmland	150		—		150		155		—		155
Construction and land development	Construction and land development	1,302		0		1,302		2,131		693		2,824		Construction and land development	251		—		251		83		—		83
Total commercial loans	Total commercial loans	21,202		22,086		43,288		25,291		10,068		35,359		Total commercial loans	12,531		31,674		44,205		13,665		15,494		29,159
Residential real estate:	Residential real estate:													Residential real estate:
Residential first lien	Residential first lien	7,252		1,053		8,305		8,534		1,071		9,605		Residential first lien	3,685		639		4,324		3,116		832		3,948
Other residential	Other residential	2,306		0		2,306		2,437		0		2,437		Other residential	933		—		933		836		—		836
Consumer:	Consumer:													Consumer:
Consumer	Consumer	185		0		185		262		0		262		Consumer	97		—		97		110		—		110

Lease financing	Lease financing	2,797		0		2,797		1,965		0		1,965		Lease financing	1,399		—		1,399		1,510		—		1,510
Total loans	Total loans	$	33,742	$	23,139	$	56,881	$	38,489	$	11,139	$	49,628	Total loans	$	18,645	$	32,313	$	50,958	$	19,237	$	16,326	$	35,563

There was 0no interest income recognized on nonaccrual loans during the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $0.5 million and $1.3 million for the three and six months ended June 30, 2022, respectively, and $0.7 million and $1.4 million for the three and six months ended June 30, 2021, respectively, and $1.1 million and $1.9 million for the three and six months ended June 30, 2020, respectively. The Company recognized interest income on commercial and commercial real estate loans modified under troubled debt restructurings of $20,000 and $72,000 for the three and six months ended June 30, 2021, respectively, and $9,000 and $29,000 for the three and six months ended June 30, 2020, respectively.

Collateral Dependent Financial Assets

A collateral dependent financial loan relies solely on the operation or sale of the collateral for repayment. In evaluating the overall risk associated with a loan, the Company considers character, overall financial condition and resources, and payment record of the borrower; the prospects for support from any financially responsible guarantors; and the nature and degree of

1617

Table of Contents

protection provided by the cash flow and value of any underlying collateral. However, as other sources of repayment become inadequate over time, the significance of the collateral’s value increases and the loan may become collateral dependent.

The table below presents the value of individually evaluated, collateral dependent loans by loan class, for borrowers experiencing financial difficulty, as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:

Type of Collateral
(dollars in thousands) Real Estate Blanket Lien Equipment Total
June 30, 2021
Commercial
Commercial $ 0 $ 7,518 $ 0 $ 7,518
Commercial Real Estate
Non-Owner Occupied 20,481 0 0 20,481
Owner Occupied 2,132 0 0 2,132
Multi-Family 2,290 0 0 2,290
Lease financing 0 0 468 468
Total Collateral Dependent Loans $ 24,903 $ 7,518 $ 468 $ 32,889
December 31, 2020
Commercial Real Estate
Non-Owner Occupied $ 8,159 $ 0 $ 0 $ 8,159
Multi-Family 10,121 0 0 10,121
Construction and Land Development 693 0 0 693
Total Collateral Dependent Loans $ 18,973 $ 0 $ 0 $ 18,973


	Type of Collateral
(dollars in thousands)	Real Estate		Blanket Lien		Equipment		Total
June 30, 2022
Commercial
Commercial	$	—	$	4,890	$	—	$	4,890
Commercial other	—		—		—		—
Commercial real estate
Non-owner occupied	20,062		—		—		20,062
Owner occupied	1,336		—		—		1,336
Multi-family	1,905		—		—		1,905




Total collateral dependent loans	$	23,303	$	4,890	$	—	$	28,193

December 31, 2021
Commercial
Commercial	$	—	$	5,402	$	—	$	5,402
Commercial other	—		—		502		502
Commercial real estate
Non-owner occupied	11,604		—		—		11,604
Owner occupied	1,336		—		—		1,336
Multi-family	1,969		—		—		1,969




Total collateral dependent loans	$	14,909	$	5,402	$	502	$	20,813

~~Table of Contents~~

~~The aging status of the recorded investment in loans by portfolio as of June 30, 2021 was as follows:~~

Accruing loans
(dollars in thousands) 30-59
days
past due 60-89 days past due Past due
90 days
or more Total
past due Nonaccrual Current Total
Commercial:
Commercial $ 1,255 $ 63 $ 0 $ 1,318 $ 10,122 $ 708,202 $ 719,642
Commercial other 6,048 1,860 0 7,908 4,054 692,476 704,438
Commercial real estate:
Commercial real estate non-owner occupied 598 452 55 1,105 20,771 886,911 908,787
Commercial real estate owner occupied 1,091 0 0 1,091 4,649 434,982 440,722
Multi-family 59 0 0 59 2,390 113,727 116,176
Farmland 242 0 0 242 0 74,562 74,804
Construction and land development 400 0 0 400 1,302 210,806 212,508
Total commercial loans 9,693 2,375 55 12,123 43,288 3,121,666 3,177,077
Residential real estate:
Residential first lien 94 779 0 873 8,305 287,078 296,256
Other residential 24 43 25 92 2,306 67,958 70,356
Consumer:
Consumer 78 168 0 246 185 74,196 74,627
Consumer other 2,914 1,874 0 4,788 0 805,601 810,389
Lease financing 1,801 381 0 2,182 2,797 402,182 407,161
Total loans $ 14,604 $ 5,620 $ 80 $ 20,304 $ 56,881 $ 4,758,681 $ 4,835,866

Table of Contents

The aging status of the recorded investment in loans by portfolio as of ~~December 31, 2020~~June 30, 2022 was as follows:


		Accruing loans															Accruing loans
(dollars in thousands)	(dollars in thousands)	30-59 days past due		60-89 days past due		Past due 90 days or more		Total past due		Nonaccrual		Current		Total		(dollars in thousands)	30-59 days past due		60-89 days past due		Past due 90 days or more		Total past due		Nonaccrual		Current		Total
Commercial:	Commercial:															Commercial:
Commercial	Commercial	$	389	$	27	$	0	$	416	$	3,498	$	933,468	$	937,382	Commercial	$	143	$	92	$	—	$	235	$	6,803	$	740,744	$	747,782
Commercial other	Commercial other	4,007		3,901		896		8,804		2,634		736,755		748,193		Commercial other	3,136		2,425		—		5,561		2,950		634,965		643,476
Commercial real estate:	Commercial real estate:															Commercial real estate:
Commercial real estate non-owner occupied	Commercial real estate non-owner occupied	6,684		0		0		6,684		9,332		855,435		871,451		Commercial real estate non-owner occupied	741		26		—		767		20,851		1,458,412		1,480,030
Commercial real estate owner occupied	Commercial real estate owner occupied	2,145		0		0		2,145		6,825		414,287		423,257		Commercial real estate owner occupied	76		338		—		414		3,967		520,206		524,587
Multi-family	Multi-family	61		0		0		61		10,246		141,227		151,534		Multi-family	162		—		—		162		9,233		256,354		265,749
Farmland	Farmland	0		0		0		0		0		79,731		79,731		Farmland	190		—		—		190		150		64,949		65,289
Construction and land development	Construction and land development	863		0		0		863		2,824		169,050		172,737		Construction and land development	—		—		—		—		251		203,704		203,955
Total commercial loans	Total commercial loans	14,149		3,928		896		18,973		35,359		3,329,953		3,384,285		Total commercial loans	4,448		2,881		—		7,329		44,205		3,879,334		3,930,868
Residential real estate:	Residential real estate:															Residential real estate:
Residential first lien	Residential first lien	127		207		0		334		9,605		348,390		358,329		Residential first lien	64		318		—		382		4,324		274,922		279,628
Other residential	Other residential	240		135		0		375		2,437		81,739		84,551		Other residential	109		41		—		150		933		59,392		60,475
Consumer:	Consumer:					—										Consumer:
Consumer	Consumer	325		57		0		382		262		79,998		80,642		Consumer	121		6		—		127		97		98,334		98,558
Consumer other	Consumer other	4,334		2,874		0		7,208		0		778,252		785,460		Consumer other	3,711		2,258		—		5,969		—		980,844		986,813
Lease financing	Lease financing	4,539		545		645		5,729		1,965		402,370		410,064		Lease financing	1,654		601		—		2,255		1,399		435,548		439,202
Total loans	Total loans	$	23,714	$	7,746	$	1,541	$	33,001	$	49,628	$	5,020,702	$	5,103,331	Total loans	$	10,107	$	6,105	$	—	$	16,212	$	50,958	$	5,728,374	$	5,795,544

Table of Contents

The aging status of the recorded investment in loans by portfolio as of December 31, 2021 was as follows:


	Accruing loans
(dollars in thousands)	30-59 days past due		60-89 days past due		Past due 90 days or more		Total past due		Nonaccrual		Current		Total
Commercial:
Commercial	$	283	$	1,082	$	—	$	1,365	$	6,956	$	762,349	$	770,670
Commercial other	2,402		2,110		5		4,517		4,467		670,534		679,518
Commercial real estate:
Commercial real estate non-owner occupied	585		243		—		828		11,826		1,092,679		1,105,333
Commercial real estate owner occupied	232		730		—		962		3,504		465,192		469,658
Multi-family	—		—		—		—		2,168		169,707		171,875
Farmland	—		26		—		26		155		69,781		69,962
Construction and land development	195		195		—		390		83		193,276		193,749
Total commercial loans	3,697		4,386		5		8,088		29,159		3,423,518		3,460,765
Residential real estate:
Residential first lien	113		285		—		398		3,948		270,066		274,412
Other residential	456		151		—		607		836		62,296		63,739
Consumer:
Consumer	127		20		—		147		110		105,751		106,008
Consumer other	4,423		2,358		1		6,782		—		889,815		896,597
Lease financing	1,253		245		—		1,498		1,510		420,272		423,280
Total loans	$	10,069	$	7,445	$	6	$	17,520	$	35,563	$	5,171,718	$	5,224,801

Troubled Debt Restructurings ("TDRs")

Loans modified as TDRs for commercial and commercial real estate loans generally consist of allowing commercial borrowers to defer scheduled principal payments and make interest only payments for a specified period of time at the stated interest rate of the original loan agreement or lower payments due to a modification of the loans’ contractual terms. TDRs ~~that continue to accrue interest and~~ are ~~greater than $50,000 are individually evaluated for impairment on a quarterly basis, and~~ transferred to nonaccrual status when it is probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the contractual terms of the loan. TDRs that subsequently default are individually evaluated for impairment at the time of default.

The ~~CARES~~outstanding balance of modifications made as a result of COVID, that were not considered TDRs under the Cornavirus Aid, Relief, and Economic Security Act, as amended by Section 541 of the Consolidated Appropriations Act, provides all banks with the option to elect either or both of the following from March 1, 2020 until the earlier of January 1, 2022 or the date that is 60 days after the termination of the national emergency declared by President Trump on March 13, 2020:

~~(i) to suspend the requirements under GAAP for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR; and/or~~

~~(ii) to suspend any determination of a loan modified as a result of the effects of the COVID–19 pandemic as being a TDR, including impairment for accounting purposes.~~

If a bank elects, which the Bank has, a suspension noted above, the suspension (i) will be effective for the term of the loan modification, but solely with respect to any modification, including a forbearance arrangement, an interest rate modification, a repayment plan, and any other similar arrangement that defers or delays the payment of principal or interest, that occurs during the applicable period for a loan that was not more than 30 days past due as oftotaled $13.3 million at December 31, 2019; and (ii) will not apply to any adverse impact on the credit of a borrower that is not related to the COVID–19 pandemic. The outstanding balance of modifications made as a result of COVID-19, that2021. There were ~~not considered~~no such TDRs ~~totaled $107.3 million and $209.1 million~~ at June 30, ~~2021 and December 31, 2020, respectively.~~

~~Table of Contents~~

2022.

The Company’s TDRs are identified on a case-by-case basis in connection with the ongoing loan collection processes. The following table presents TDRs by loan portfolio as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


		June 30, 2021						December 31, 2020							June 30, 2022						December 31, 2021
(dollars in thousands)	(dollars in thousands)	Accruing (1)		Non-accrual (2)		Total		Accruing (1)		Non-accrual (2)		Total		(dollars in thousands)	Accruing (1)		Non-accrual (2)		Total		Accruing (1)		Non-accrual (2)		Total
Commercial	Commercial	$	795	$	827	$	1,622	$	967	$	558	$	1,525	Commercial	$	1,826	$	550	$	2,376	$	833	$	1,422	$	2,255
Commercial real estate	Commercial real estate	2,282		3,863		6,145		866		4,314		5,180		Commercial real estate	115		2,851		2,966		1,522		3,302		4,824
Construction and land development	Construction and land development	35		396		431		39		909		948		Construction and land development	32		—		32		37		—		37
Residential real estate	Residential real estate	706		3,918		4,624		988		3,705		4,693		Residential real estate	2,917		1,188		4,105		3,128		784		3,912
Consumer	Consumer	79		0		79		41		0		41		Consumer	157		—		157		98		—		98
Lease financing	Lease financing	505		31		536		0		38		38		Lease financing	878		84		962		1,394		241		1,635
Total loans	Total loans	$	4,402	$	9,035	$	13,437	$	2,901	$	9,524	$	12,425	Total loans	$	5,925	$	4,673	$	10,598	$	7,012	$	5,749	$	12,761

(1)These loans are still accruing interest.

(2)These loans are included in non-accrual loans in the preceding tables.

Table of Contents

The allowance for credit losses on TDRs totaled ~~$0.9~~$0.5 million and ~~$0.8~~$0.7 million as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. The Company had 0no unfunded commitments in connection with TDRs at June 30, ~~2021~~2022 and December 31, ~~2020.~~2021.

The following table presents a summary of loans by portfolio that were restructured during the three and six months ended June 30, ~~2021~~2022 and ~~2020.~~2021. There were no loans modified as TDRs within the previous twelve months that subsequently defaulted during the three and six months ended June 30, ~~2021~~2022 or ~~2020:~~2021:

Commercial loan portfolio Other loan portfolio
(dollars in thousands) Commercial Commercial
real
estate Construction
and land
development Residential
real
estate Consumer Lease
financing Total
For the three months ended June 30, 2021
Troubled debt restructurings:
Number of loans 5 1 0 1 1 1 9
Pre-modification outstanding balance $ 609 $ 1,432 $ 0 $ 136 $ 19 $ 505 $ 2,701
Post-modification outstanding balance 609 1,432 0 139 19 505 2,704
For the six months ended June 30, 2021
Troubled debt restructurings:
Number of loans 5 1 1 3 3 1 14
Pre-modification outstanding balance $ 609 $ 1,432 $ 49 $ 191 $ 50 $ 505 $ 2,836
Post-modification outstanding balance 609 1,432 40 195 50 505 2,831
For the three months ended June 30, 2020
Troubled debt restructurings:
Number of loans 2 2 2 5 0 0 11
Pre-modification outstanding balance $ 432 $ 633 $ 484 $ 343 $ 0 $ 0 $ 1,892
Post-modification outstanding balance 431 606 472 233 0 0 1,742
For the six months ended June 30, 2020
Troubled debt restructurings:
Number of loans 2 2 2 11 0 0 17
Pre-modification outstanding balance $ 432 $ 633 $ 484 $ 1,018 $ 0 $ 0 $ 2,567
Post-modification outstanding balance 431 606 472 903 0 0 2,412

~~Table of Contents~~


	Commercial loan portfolio						Other loan portfolio
(dollars in thousands)	Commercial		Commercial real estate		Construction and land development		Residential real estate		Consumer		Lease financing		Total
For the three months ended June 30, 2022
Troubled debt restructurings:
Number of loans	2		1		—		2		1		—		6
Pre-modification outstanding balance	$	705	$	6	$	—	$	176	$	66	$	—	$	953
Post-modification outstanding balance	705		6		—		176		66		—		953





For the six months ended June 30, 2022
Troubled debt restructurings:
Number of loans	4		1		—		5		3		2		15
Pre-modification outstanding balance	$	1,324	$	6	$	—	$	204	$	107	$	84	$	1,725
Post-modification outstanding balance	1,324		6		—		204		105		84		1,723





For the three months ended June 30, 2021
Troubled debt restructurings:
Number of loans	5		1		—		1		1		1		9
Pre-modification outstanding balance	$	609	$	1,432	$	—	$	136	$	19	$	505	$	2,701
Post-modification outstanding balance	609		1,432		—		139		19		505		2,704





For the six months ended June 30, 2021
Troubled debt restructurings:
Number of loans	5		1		1		3		3		1		14
Pre-modification outstanding balance	$	609	$	1,432	$	49	$	191	$	50	$	505	$	2,836
Post-modification outstanding balance	609		1,432		40		195		50		505		2,831

Credit Quality Monitoring

The Company maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally within the Company’s 4 main regions, which include eastern, northern and southern Illinois and the St. Louis metropolitan area. In addition our specialty finance division does nationwide bridge lending for FHA and HUD developments and originates loans for multifamily, assisted and senior living and multi-use properties. Our equipment leasing business provides financing to business customers across the country.

The Company has a loan approval process involving underwriting and individual and group loan approval authorities to consider credit quality and loss exposure at loan origination. The loans in the Company’s commercial loan portfolio are risk rated at origination based on the grading system set forth below. All loan authority is based on the aggregate credit to a borrower and its related entities.

The Company’s consumer loan portfolio is primarily comprised of both secured and unsecured loans that are relatively small and are evaluated at origination on a centralized basis against standardized underwriting criteria. The ongoing measurement of credit quality of the consumer loan portfolio is largely done on an exception basis. If payments are made on schedule, as agreed, then no further monitoring is performed. However, if delinquency occurs, the delinquent loans are turned over to the Company’s Consumer Collections Group for resolution. Credit quality for the entire consumer loan portfolio is measured by the periodic delinquency rate, nonaccrual amounts and actual losses incurred.

Table of Contents

Loans in the commercial loan portfolio tend to be larger and more complex than those in the other loan portfolio, and therefore, are subject to more intensive monitoring. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various individuals within the Company at least quarterly.

The Company maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio, including the accuracy of loan grades. The Company also maintains an independent appraisal review function that participates in the review of all appraisals obtained by the Company.

Credit Quality Indicators

The Company uses a ten grade risk rating system to monitor the ongoing credit quality of its commercial loan ~~portfolio, which includes commercial, commercial real estate and construction and land development loans.~~portfolio. These loan grades rank the credit quality of a borrower by measuring liquidity, debt capacity, and coverage and payment behavior as shown in the borrower’s financial statements. The risk grades also measure the quality of the borrower’s management and the repayment support offered by any guarantors.

The Company considers all loans with Risk Grades of 1 ~~– 6~~-6 as acceptable credit risks and structures and manages such relationships accordingly. Periodic financial and operating data combined with regular loan officer interactions are deemed adequate to monitor borrower performance. Loans with Risk Grades of 7 are considered ~~“watch credits”~~"watch credits" categorized as special mention and the frequency of loan officer contact and receipt of financial data is increased to stay abreast of borrower performance. Loans with Risk Grades of 8 –- 10 are considered problematic and require special care. Risk Grade 8 is categorized as substandard, 9 as substandard –- nonaccrual and 10 as doubtful. Further, loans with Risk Grades of 7 –- 10 are managed ~~and monitored~~ regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive and senior management of the Company, which includes highly structured reporting of financial and operating data, intensive loan officer intervention and strategies to exit, as well as potential management by the ~~Company’s~~Company's Special Assets Group. Loans not graded in the commercial loan portfolio are monitored by aging status and payment activity.

2122

Table of Contents

The following tables present the recorded investment of the commercial loan portfolio by risk category as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


				June 30, 2021																			June 30, 2022
				Term Loans Amortized Cost Basis by Origination Year																			Term Loans Amortized Cost Basis by Origination Year
(dollars in thousands)	(dollars in thousands)			2021		2020		2019		2018		2017		Prior		Revolving loans		Total		(dollars in thousands)			2022		2021		2020		2019		2018		Prior		Revolving loans		Total
Commercial	Commercial		Acceptable credit quality	$	41,515	$	90,431	$	73,288	$	27,900	$	26,192	$	54,717	$	368,714	$	682,757	Commercial		Acceptable credit quality	$	42,773	$	104,834	$	72,395	$	30,577	$	19,403	$	53,815	$	394,649	$	718,446
			Special mention	260		11		326		1,958		21		165		279		3,020				Special mention	—		113		—		325		1,279		282		1,887		3,886
			Substandard	148		613		1,569		2,226		3,639		8,873		6,675		23,743				Substandard	—		364		—		631		1,822		4,260		11,570		18,647
			Substandard – nonaccrual	55		0		115		710		517		406		8,319		10,122				Substandard – nonaccrual	—		340		—		370		174		383		5,536		6,803
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	41,978		91,055		75,298		32,794		30,369		64,161		383,987		719,642				Subtotal	42,773		105,651		72,395		31,903		22,678		58,740		413,642		747,782

		Commercial other	Acceptable credit quality	184,797		242,848		129,947		40,644		463		312		75,626		674,637			Commercial other	Acceptable credit quality	132,949		182,457		131,480		77,820		20,303		359		79,421		624,789
			Special mention	0		2,096		11,437		4,299		6		0		3,392		21,230				Special mention	—		210		1,818		9,055		3,185		—		—		14,268
			Substandard	160		13		57		913		0		0		3,254		4,397				Substandard	—		—		—		61		—		—		1,408		1,469
			Substandard – nonaccrual	0		261		3,005		784		0		0		4		4,054				Substandard – nonaccrual	422		712		26		1,216		574		—		—		2,950
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	120		0		0		0		0		0		0		120				Not graded	—		—		—		—		—		—		—		—
			Subtotal	185,077		245,218		144,446		46,640		469		312		82,276		704,438				Subtotal	133,371		183,379		133,324		88,152		24,062		359		80,829		643,476

Commercial real estate	Commercial real estate	Non-owner occupied	Acceptable credit quality	144,795		171,142		102,730		39,029		73,057		185,287		5,244		721,284		Commercial real estate	Non-owner occupied	Acceptable credit quality	453,041		433,844		143,804		113,828		19,577		187,187		3,203		1,354,484
			Special mention	27		37		9,910		4,214		347		22,588		4,036		41,159				Special mention	1,439		26		3,476		15,341		313		7,211		—		27,806
			Substandard	3,985		9,674		14,562		19,843		23,120		53,986		403		125,573				Substandard	663		109		—		37,065		1,641		37,161		250		76,889
			Substandard – nonaccrual	199		119		6,358		0		0		14,095		0		20,771				Substandard – nonaccrual	—		744		859		5,879		10,246		3,123		—		20,851
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	149,006		180,972		133,560		63,086		96,524		275,956		9,683		908,787				Subtotal	455,143		434,723		148,139		172,113		31,777		234,682		3,453		1,480,030

		Owner occupied	Acceptable credit quality	68,449		68,216		52,151		34,320		46,633		124,031		2,521		396,321			Owner occupied	Acceptable credit quality	97,287		138,775		68,158		45,755		34,857		115,714		4,548		505,094
			Special mention	0		1,301		2,450		223		0		7,881		0		11,855				Special mention	—		141		—		175		160		1,824		27		2,327
			Substandard	0		4,574		8,196		996		529		13,288		314		27,897				Substandard	47		4,187		585		2,901		—		5,182		297		13,199
			Substandard – nonaccrual	0		543		198		436		85		3,387		0		4,649				Substandard – nonaccrual	—		402		320		157		333		2,755		—		3,967
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	68,449		74,634		62,995		35,975		47,247		148,587		2,835		440,722				Subtotal	97,334		143,505		69,063		48,988		35,350		125,475		4,872		524,587

		Multi-family	Acceptable credit quality	48,839		7,351		3,823		2,780		1,892		24,769		2,218		91,672			Multi-family	Acceptable credit quality	138,000		52,078		19,800		475		24,927		16,031		1,597		252,908
			Special mention	0		458		0		8,380		0		1,306		0		10,144				Special mention	—		—		—		—		—		—		—		—
			Substandard	1,013		0		184		514		0		10,259		0		11,970				Substandard	—		—		—		—		—		3,608		—		3,608
			Substandard – nonaccrual	0		0		0		0		0		2,390		0		2,390				Substandard – nonaccrual	—		969		—		114		—		8,150		—		9,233
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	49,852		7,809		4,007		11,674		1,892		38,724		2,218		116,176				Subtotal	138,000		53,047		19,800		589		24,927		27,789		1,597		265,749

		Farmland	Acceptable credit quality	12,112		16,635		4,484		4,066		8,336		21,642		1,600		68,875			Farmland	Acceptable credit quality	3,337		16,384		13,958		4,126		3,158		21,255		1,751		63,969
			Special mention	0		237		1,365		167		0		282		0		2,051				Special mention	—		—		—		—		—		162		—		162
			Substandard	647		239		146		318		121		2,206		201		3,878				Substandard	—		15		—		166		13		633		181		1,008
			Substandard – nonaccrual	0		0		0		0		0		0		0		0				Substandard – nonaccrual	—		—		—		—		101		—		49		150
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	12,759		17,111		5,995		4,551		8,457		24,130		1,801		74,804				Subtotal	3,337		16,399		13,958		4,292		3,272		22,050		1,981		65,289

Construction and land development	Construction and land development		Acceptable credit quality	20,102		71,273		56,003		25,805		2,856		4,909		14,644		195,592		Construction and land development		Acceptable credit quality	49,052		67,643		46,495		8,052		4,102		2,363		24,033		201,740
			Special mention	0		0		4,319		643		0		0		0		4,962				Special mention	—		—		—		—		—		220		—		220
			Substandard	0		1,336		8,875		0		0		0		0		10,211				Substandard	—		—		—		—		—		—		—		—
			Substandard – nonaccrual	0		0		69		0		0		1,233		0		1,302				Substandard – nonaccrual	—		—		—		222		—		29		—		251
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	223		218		0		0		0		0		0		441				Not graded	189		1,516		35		—		—		4		—		1,744
			Subtotal	20,325		72,827		69,266		26,448		2,856		6,142		14,644		212,508				Subtotal	49,241		69,159		46,530		8,274		4,102		2,616		24,033		203,955

Total	Total		Acceptable credit quality	520,609		667,896		422,426		174,544		159,429		415,667		470,567		2,831,138		Total		Acceptable credit quality	916,439		996,015		496,090		280,633		126,327		396,724		509,202		3,721,430
			Special mention	287		4,140		29,807		19,884		374		32,222		7,707		94,421				Special mention	1,439		490		5,294		24,896		4,937		9,699		1,914		48,669
			Substandard	5,953		16,449		33,589		24,810		27,409		88,612		10,847		207,669				Substandard	710		4,675		585		40,824		3,476		50,844		13,706		114,820
			Substandard – nonaccrual	254		923		9,745		1,930		602		21,511		8,323		43,288				Substandard – nonaccrual	422		3,167		1,205		7,958		11,428		14,440		5,585		44,205
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	343		218		0		0		0		0		0		561				Not graded	189		1,516		35		—		—		4		—		1,744
Total commercial loans	Total commercial loans			$	527,446	$	689,626	$	495,567	$	221,168	$	187,814	$	558,012	$	497,444	$	3,177,077	Total commercial loans			$	919,199	$	1,005,863	$	503,209	$	354,311	$	146,168	$	471,711	$	530,407	$	3,930,868

2223

Table of Contents


				December 31, 2020																			December 31, 2021
				Term Loans Amortized Cost Basis by Origination Year																			Term Loans Amortized Cost Basis by Origination Year
(dollars in thousands)	(dollars in thousands)			2020		2019		2018		2017		2016		Prior		Revolving loans		Total		(dollars in thousands)			2021		2020		2019		2018		2017		Prior		Revolving loans		Total
Commercial	Commercial		Acceptable credit quality	$	117,792	$	107,915	$	35,649	$	34,753	$	22,025	$	51,593	$	517,929	$	887,656	Commercial		Acceptable credit quality	$	108,490	$	78,071	$	50,458	$	20,045	$	27,405	$	35,856	$	417,920	$	738,245
			Special mention	244		201		4,897		3,729		4,968		881		7,721		22,641				Special mention	186		57		198		6,154		2		316		1,517		8,430
			Substandard	544		1,953		1,259		104		248		4,861		14,618		23,587				Substandard	380		372		1,934		1,868		64		4,322		8,099		17,039
			Substandard – nonaccrual	2		31		640		936		154		458		1,277		3,498				Substandard – nonaccrual	52		—		612		177		242		169		5,704		6,956
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	118,582		110,100		42,445		39,522		27,395		57,793		541,545		937,382				Subtotal	109,108		78,500		53,202		28,244		27,713		40,663		433,240		770,670

		Commercial other	Acceptable credit quality	416,306		157,232		52,843		739		303		677		88,250		716,350			Commercial other	Acceptable credit quality	264,282		167,326		101,083		29,981		303		341		88,198		651,514
			Special mention	1,871		10,691		3,810		31		79		0		5,315		21,797				Special mention	—		1,929		10,676		3,966		—		—		3,252		19,823
			Substandard	255		260		1,078		3		12		0		5,351		6,959				Substandard	688		—		62		341		—		—		2,623		3,714
			Substandard – nonaccrual	0		1,984		641		0		4		0		5		2,634				Substandard – nonaccrual	10		158		3,894		384		—		—		21		4,467
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	453		0		0		0		0		0		0		453				Not graded	—		—		—		—		—		—		—		—
			Subtotal	418,885		170,167		58,372		773		398		677		98,921		748,193				Subtotal	264,980		169,413		115,715		34,672		303		341		94,094		679,518

Commercial real estate	Commercial real estate	Non-owner occupied	Acceptable credit quality	168,788		109,602		63,435		91,763		97,293		156,958		5,248		693,087		Commercial real estate	Non-owner occupied	Acceptable credit quality	441,483		154,379		134,507		20,524		55,207		182,465		5,258		993,823
			Special mention	3,011		9,107		3,231		483		14,294		17,816		4,279		52,221				Special mention	26		6,341		14,177		2,296		711		2,272		—		25,823
			Substandard	7,469		16,306		13,813		23,169		16,897		38,907		250		116,811				Substandard	6,196		817		8,825		20,572		14,857		22,344		250		73,861
			Substandard – nonaccrual	125		325		101		0		3,438		5,343		0		9,332				Substandard – nonaccrual	169		992		6,206		—		195		4,264		—		11,826
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	179,393		135,340		80,580		115,415		131,922		219,024		9,777		871,451				Subtotal	447,874		162,529		163,715		43,392		70,970		211,345		5,508		1,105,333

		Owner occupied	Acceptable credit quality	68,688		55,502		38,471		55,526		63,105		91,986		4,066		377,344			Owner occupied	Acceptable credit quality	141,084		69,415		47,187		35,974		30,583		98,442		1,886		424,571
			Special mention	1,882		3,578		225		4,142		1,038		7,289		0		18,154				Special mention	150		24		187		161		13,087		4,540		32		18,181
			Substandard	4,078		468		1,023		760		5,861		8,430		314		20,934				Substandard	4,192		1,127		10,810		205		297		6,466		305		23,402
			Substandard – nonaccrual	373		200		170		241		0		5,441		400		6,825				Substandard – nonaccrual	—		318		129		336		72		2,649		—		3,504
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	75,021		59,748		39,889		60,669		70,004		113,146		4,780		423,257				Subtotal	145,426		70,884		58,313		36,676		44,039		112,097		2,223		469,658

		Multi-family	Acceptable credit quality	12,865		6,921		19,204		32,934		10,674		24,375		1,281		108,254			Multi-family	Acceptable credit quality	88,329		20,080		1,973		25,450		1,414		18,642		2,241		158,129
			Special mention	465		0		8,442		0		0		1,323		0		10,230				Special mention	—		451		—		—		—		—		—		451
			Substandard	0		10,945		1,518		0		10,266		75		0		22,804				Substandard	988		—		—		—		—		10,139		—		11,127
			Substandard – nonaccrual	0		0		0		0		7,804		2,442		0		10,246				Substandard – nonaccrual	—		—		123		—		—		2,045		—		2,168
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	13,330		17,866		29,164		32,934		28,744		28,215		1,281		151,534				Subtotal	89,317		20,531		2,096		25,450		1,414		30,826		2,241		171,875

		Farmland	Acceptable credit quality	18,556		6,846		3,873		8,803		6,013		23,921		1,814		69,826			Farmland	Acceptable credit quality	15,689		14,966		3,931		3,162		7,996		19,305		1,196		66,245
			Special mention	274		1,387		180		38		298		784		0		2,961				Special mention	—		66		1,236		145		153		240		—		1,840
			Substandard	2,241		307		802		127		877		2,435		155		6,944				Substandard	371		76		166		211		—		898		—		1,722
			Substandard – nonaccrual	0		0		0		0		0		0		0		0				Substandard – nonaccrual	—		—		—		105		—		—		50		155
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	0		0		0		0		0		0		0		0				Not graded	—		—		—		—		—		—		—		—
			Subtotal	21,071		8,540		4,855		8,968		7,188		27,140		1,969		79,731				Subtotal	16,060		15,108		5,333		3,623		8,149		20,443		1,246		69,962

Construction and land development	Construction and land development		Acceptable credit quality	36,488		83,440		11,625		3,554		2,506		4,263		15,941		157,817		Construction and land development		Acceptable credit quality	65,053		65,274		19,269		10,029		2,511		3,841		19,452		185,429
			Special mention	0		0		454		0		0		0		0		454				Special mention	—		—		5,014		—		—		221		—		5,235
			Substandard	1,386		8,875		0		0		0		914		0		11,175				Substandard	—		1,336		—		—		—		—		—		1,336
			Substandard – nonaccrual	0		242		0		0		152		2,430		0		2,824				Substandard – nonaccrual	—		—		43		—		—		40		—		83
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	467		0		0		0		0		0		0		467				Not graded	1,465		37		—		—		—		164		—		1,666
			Subtotal	38,341		92,557		12,079		3,554		2,658		7,607		15,941		172,737				Subtotal	66,518		66,647		24,326		10,029		2,511		4,266		19,452		193,749

Total	Total		Acceptable credit quality	839,483		527,458		225,100		228,072		201,919		353,773		634,529		3,010,334		Total		Acceptable credit quality	1,124,410		569,511		358,408		145,165		125,419		358,892		536,151		3,217,956
			Special mention	7,747		24,964		21,239		8,423		20,677		28,093		17,315		128,458				Special mention	362		8,868		31,488		12,722		13,953		7,589		4,801		79,783
			Substandard	15,973		39,114		19,493		24,163		34,161		55,622		20,688		209,214				Substandard	12,815		3,728		21,797		23,197		15,218		44,169		11,277		132,201
			Substandard – nonaccrual	500		2,782		1,552		1,177		11,552		16,114		1,682		35,359				Substandard – nonaccrual	231		1,468		11,007		1,002		509		9,167		5,775		29,159
			Doubtful	0		0		0		0		0		0		0		0				Doubtful	—		—		—		—		—		—		—		—
			Not graded	920		0		0		0		0		0		0		920				Not graded	1,465		37		—		—		—		164		—		1,666
Total commercial loans	Total commercial loans			$	864,623	$	594,318	$	267,384	$	261,835	$	268,309	$	453,602	$	674,214	$	3,384,285	Total commercial loans			$	1,139,283	$	583,612	$	422,700	$	182,086	$	155,099	$	419,981	$	558,004	$	3,460,765

2324

Table of Contents

The Company evaluates the credit quality of its other loan portfolios, which includes residential real estate, consumer and lease financing loans, based primarily on the aging status of the loan and payment activity. Accordingly, loans on nonaccrual status, loans past due 90 days or more and still accruing interest, and loans modified under troubled debt restructurings are considered to be nonperforming for purposes of credit quality evaluation. The following tables present the recorded investment of our other loan portfolio based on the credit risk profile of loans that are performing and loans that are nonperforming as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


				June 30, 2021																			June 30, 2022
				Term Loans Amortized Cost Basis by Origination Year																			Term Loans Amortized Cost Basis by Origination Year
(dollars in thousands)	(dollars in thousands)			2021		2020		2019		2018		2017		Prior		Revolving Loans		Total		(dollars in thousands)			2022		2021		2020		2019		2018		Prior		Revolving Loans		Total
Residential real estate	Residential real estate	Residential first lien	Performing	$	65,471	$	37,060	$	25,746	$	34,980	$	14,745	$	108,864	$	508	$	287,374	Residential real estate	Residential first lien	Performing	$	30,586	$	41,338	$	32,385	$	21,765	$	23,865	$	122,619	$	758	$	273,316
			Nonperforming	999		1,044		190		0		0		6,649		0		8,882				Nonperforming	—		—		106		260		942		5,004		—		6,312
			Subtotal	66,470		38,104		25,936		34,980		14,745		115,513		508		296,256				Subtotal	30,586		41,338		32,491		22,025		24,807		127,623		758		279,628

		Other residential	Performing	1,705		2,552		2,054		801		329		2,525		57,930		67,896			Other residential	Performing	857		549		613		1,209		1,668		1,999		51,718		58,613
			Nonperforming	137		19		12		0		0		154		2,138		2,460				Nonperforming	—		—		—		9		10		222		1,621		1,862
			Subtotal	1,842		2,571		2,066		801		329		2,679		60,068		70,356				Subtotal	857		549		613		1,218		1,678		2,221		53,339		60,475

Consumer	Consumer		Performing	5,775		12,543		11,820		20,363		15,258		4,486		4,118		74,363		Consumer		Performing	9,605		44,947		11,083		5,994		6,097		18,226		2,352		98,304
			Nonperforming	65		11		4		46		30		102		6		264				Nonperforming	91		61		12		2		37		51		—		254
			Subtotal	5,840		12,554		11,824		20,409		15,288		4,588		4,124		74,627				Subtotal	9,696		45,008		11,095		5,996		6,134		18,277		2,352		98,558

		Consumer other	Performing	251,750		437,735		77,825		15,362		4,761		6,764		16,192		810,389			Consumer other	Performing	371,625		369,572		174,852		45,799		8,814		7,050		9,101		986,813
			Nonperforming	0		0		0		0		0		0		0		0				Nonperforming	—		—		—		—		—		—		—		—
			Subtotal	251,750		437,735		77,825		15,362		4,761		6,764		16,192		810,389				Subtotal	371,625		369,572		174,852		45,799		8,814		7,050		9,101		986,813

Leases financing	Leases financing		Performing	6,826		50,476		107,577		152,279		80,679		6,022		0		403,859		Leases financing		Performing	88,299		127,755		104,682		70,913		31,261		14,015		—		436,925
			Nonperforming	0		389		886		1,670		234		123		0		3,302				Nonperforming	—		656		797		273		472		79		—		2,277
			Subtotal	6,826		50,865		108,463		153,949		80,913		6,145		0		407,161				Subtotal	88,299		128,411		105,479		71,186		31,733		14,094		—		439,202

Total	Total		Performing	331,527		540,366		225,022		223,785		115,772		128,661		78,748		1,643,881		Total		Performing	500,972		584,161		323,615		145,680		71,705		163,909		63,929		1,853,971
			Nonperforming	1,201		1,463		1,092		1,716		264		7,028		2,144		14,908				Nonperforming	91		717		915		544		1,461		5,356		1,621		10,705
Total other loans	Total other loans			$	332,728	$	541,829	$	226,114	$	225,501	$	116,036	$	135,689	$	80,892	$	1,658,789	Total other loans			$	501,063	$	584,878	$	324,530	$	146,224	$	73,166	$	169,265	$	65,550	$	1,864,676

2425

Table of Contents


				December 31, 2020																			December 31, 2021
				Term Loans Amortized Cost Basis by Origination Year																			Term Loans Amortized Cost Basis by Origination Year
(dollars in thousands)	(dollars in thousands)			2020		2019		2018		2017		2016		Prior		Revolving loans		Total		(dollars in thousands)			2021		2020		2019		2018		2017		Prior		Revolving loans		Total
Residential real estate	Residential real estate	Residential first lien	Performing	$	32,322	$	27,071	$	49,039	$	99,658	$	81,525	$	58,107	$	405	$	348,127	Residential real estate	Residential first lien	Performing	$	38,508	$	31,920	$	24,311	$	30,842	$	48,276	$	93,462	$	888	$	268,207
			Nonperforming	0		196		1,074		933		1,030		6,969		0		10,202				Nonperforming	—		108		173		780		764		4,380		—		6,205
			Subtotal	32,322		27,267		50,113		100,591		82,555		65,076		405		358,329				Subtotal	38,508		32,028		24,484		31,622		49,040		97,842		888		274,412

		Other residential	Performing	975		2,430		3,281		2,091		1,348		1,825		69,773		81,723			Other residential	Performing	888		679		1,520		1,950		1,211		1,559		54,225		62,032
			Nonperforming	0		13		21		146		7		165		2,476		2,828				Nonperforming	—		—		10		16		128		100		1,453		1,707
			Subtotal	975		2,443		3,302		2,237		1,355		1,990		72,249		84,551				Subtotal	888		679		1,530		1,966		1,339		1,659		55,678		63,739

Consumer	Consumer		Performing	28,449		14,084		16,692		8,737		5,067		3,834		3,476		80,339		Consumer		Performing	65,915		14,955		7,874		8,728		3,025		2,582		2,721		105,800
			Nonperforming	31		6		57		81		64		63		1		303				Nonperforming	89		5		3		14		24		71		2		208
			Subtotal	28,480		14,090		16,749		8,818		5,131		3,897		3,477		80,642				Subtotal	66,004		14,960		7,877		8,742		3,049		2,653		2,723		106,008

		Consumer other	Performing	614,764		117,054		21,394		6,514		6,096		2,480		17,158		785,460			Consumer other	Performing	474,385		323,437		63,463		12,635		3,888		5,447		13,341		896,596
			Nonperforming	0		0		0		0		0		0		0		0				Nonperforming	—		—		—		—		—		—		1		1
			Subtotal	614,764		117,054		21,394		6,514		6,096		2,480		17,158		785,460				Subtotal	474,385		323,437		63,463		12,635		3,888		5,447		13,342		896,597

Leases financing	Leases financing		Performing	177,068		125,611		70,059		21,047		12,410		1,259		0		407,454		Leases financing		Performing	154,803		124,575		86,402		43,536		9,077		1,983		—		420,376
			Nonperforming	468		192		1,080		600		207		63		0		2,610				Nonperforming	—		757		1,001		1,012		95		39		—		2,904
			Subtotal	177,536		125,803		71,139		21,647		12,617		1,322		0		410,064				Subtotal	154,803		125,332		87,403		44,548		9,172		2,022		—		423,280

Total	Total																			Total
			Performing	853,578		286,250		160,465		138,047		106,446		67,505		90,812		1,703,103				Performing	734,499		495,566		183,570		97,691		65,477		105,033		71,175		1,753,011
			Nonperforming	499		407		2,232		1,760		1,308		7,260		2,477		15,943				Nonperforming	89		870		1,187		1,822		1,011		4,590		1,456		11,025
Total other loans	Total other loans			$	854,077	$	286,657	$	162,697	$	139,807	$	107,754	$	74,765	$	93,289	$	1,719,046	Total other loans			$	734,588	$	496,436	$	184,757	$	99,513	$	66,488	$	109,623	$	72,631	$	1,764,036

NOTE 6 – PREMISES, ~~AND~~ EQUIPMENT~~, N~~AETND LEASES

A summary of premises and equipment at June 30, ~~2021~~2022 and December 31, ~~2020~~2021 is as follows:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Land	Land	$	15,696	$	16,158	Land	$	15,948	$	15,696
Buildings and improvements	Buildings and improvements	66,426		65,932		Buildings and improvements	68,625		67,143
Furniture and equipment	Furniture and equipment	33,473		33,202		Furniture and equipment	33,761		33,545
Lease right-of-use assets						Lease right-of-use assets	7,670		8,428
Total	Total	115,595		115,292		Total	126,004		124,812
Accumulated depreciation	Accumulated depreciation	(43,792)		(41,168)		Accumulated depreciation	(48,336)		(45,592)
Premises and equipment, net	Premises and equipment, net	$	71,803	$	74,124	Premises and equipment, net	$	77,668	$	79,220

Depreciation expense for the three and six months ended June 30, ~~2021~~2022 was $1.2 million and $2.4 million, respectively, and $1.4 million and $2.9 ~~million, respectively, and $1.6 million and $3.3~~ million for the three and six months ended June 30, ~~2020,~~2021, respectively.

N~~OTE~~ ~~7 – LEASES~~

The Company had operating lease right-of-use assets of $8.9 million and $9.2 million as of June 30, 2021 and December 31, 2020, respectively, and operating lease liabilities of $11.3 million and $12.0 million at the same dates, respectively.

~~The~~has entered into operating leases, primarily for banking offices and operating facilities, which have remaining lease terms of ~~3 months~~1 month to 1211 years, some of which may include options to extend the lease terms for up to an additional 10 years. The options to extend are included if they are reasonably certain to be exercised. The operating lease liabilities of the Company were $9.7 million and $10.7 million as of June 30, 2022 and December 31, 2021, respectively.

2526

Table of Contents

Information related to operating leases for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021 was as follows:


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended June 30,						Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021			2020			2021			2020			(dollars in thousands)	2022			2021			2022			2021
Operating lease cost	Operating lease cost	$	514		$	789		$	1,037		$	1,570		Operating lease cost	$	532		$	514		$	1,040		$	1,037
Operating cash flows from leases	Operating cash flows from leases	603			782			1,386			1,727			Operating cash flows from leases	630			603			1,236			1,386
Right-of-use assets obtained in exchange for lease obligations	Right-of-use assets obtained in exchange for lease obligations	609			916			689			1,440			Right-of-use assets obtained in exchange for lease obligations	—			609			121			689
Right-of-use assets derecognized due to terminations or impairment	Right-of-use assets derecognized due to terminations or impairment	(88)			0			(210)			(13)			Right-of-use assets derecognized due to terminations or impairment	—			(88)			—			(210)
Weighted average remaining lease term	Weighted average remaining lease term	7.9 years			7.6 years			7.9 years			7.6 years			Weighted average remaining lease term	7.4 years			7.9 years			7.4 years			7.9 years
Weighted average discount rate	Weighted average discount rate	2.86		%	2.89		%	2.86		%	2.89		%	Weighted average discount rate	2.89		%	2.86		%	2.89		%	2.86		%

The projected minimum rental payments under the terms of the leases as of June 30, ~~2021~~2022 were as follows:


(dollars in thousands)	(dollars in thousands)	Amount		(dollars in thousands)	Amount
Year ending December 31:	Year ending December 31:			Year ending December 31:
2021 remaining		$	969
2022		2,244
2022 remaining				2022 remaining	$	1,028
2023	2023	2,014		2023	2,105
2024	2024	1,718		2024	1,799
2025	2025	814		2025	894
2026				2026	763
Thereafter	Thereafter	4,947		Thereafter	4,251
Total future minimum lease payments	Total future minimum lease payments	12,706		Total future minimum lease payments	10,840
Less imputed interest	Less imputed interest	(1,400)		Less imputed interest	(1,131)
Total operating lease liabilities	Total operating lease liabilities	$	11,306	Total operating lease liabilities	$	9,709

2627

Table of Contents

NOTE 87 – LOAN SERVICING RIGHTS

A summary of loan servicing rights at June 30, 2022 and December 31, 2021 is as follows:


	June 30, 2022				December 31, 2021
	Serviced Loans		Carrying Value		Serviced Loans		Carrying Value
Commercial FHA	$	2,456,760	$	24,603	$	2,650,531	$	27,386
SBA	46,997		660		50,043		774
Residential	275,673		616		302,618		705
Total	$	2,779,430	$	25,879	$	3,003,192	$	28,865

Commercial FHA Mortgage Loan Servicing

~~The Company serviced commercial FHA mortgage loans for others with unpaid principal balances of $3.15 billion and $3.50 billion at June 30, 2021 and December 31, 2020, respectively.~~ Changes in our commercial FHA loan servicing rights for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021 are summarized as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		2021		2020		(dollars in thousands)	2022		2021		2022		2021
Loan servicing rights:	Loan servicing rights:									Loan servicing rights:
Balance, beginning of period	Balance, beginning of period	$	35,997	$	56,909	$	38,322	$	57,637	Balance, beginning of period	$	26,111	$	35,997	$	27,386	$	38,322
Originated servicing		0		657		0		657

Amortization	Amortization	(780)		(815)		(1,563)		(1,543)		Amortization	(639)		(780)		(1,299)		(1,563)
Refinancing fee received from third party	Refinancing fee received from third party	(337)		0		(604)		0		Refinancing fee received from third party	—		(337)		(221)		(604)
Permanent impairment	Permanent impairment	(1,148)		0		(2,423)		0		Permanent impairment	(869)		(1,148)		(1,263)		(2,423)
Balance, end of period	Balance, end of period	33,732		56,751		33,732		56,751		Balance, end of period	$	24,603	$	33,732	$	24,603	$	33,732
Valuation allowances:
Balance, beginning of period		0		13,412		0		4,944
Additions		0		107		0		8,575
Reductions		0		0		0		0
Balance, end of period		0		13,519		0		13,519
Loan servicing rights, net		$	33,732	$	43,232	$	33,732	$	43,232

Fair value:	Fair value:									Fair value:
At beginning of period	At beginning of period	$	35,997	$	43,497	$	38,322	$	52,693	At beginning of period	$	27,941	$	35,997	$	28,368	$	38,322
At end of period	At end of period	$	34,255	$	43,232	$	34,255	$	43,232	At end of period	26,865		34,255		26,865		34,255

The fair value of commercial FHA loan servicing rights is determined using key assumptions, representing both general economic and other published information, including the assumed earnings rates related to escrow and replacement reserves, and the weighted average characteristics of the commercial portfolio, including the prepayment rate and discount rate. The prepayment rate considers many factors as appropriate, including lockouts, balloons, prepayment penalties, interest rate ranges, delinquencies and geographic location. The discount rate is based on an average pre-tax internal rate of return utilized by market participants in pricing the servicing portfolio. Significant increases or decreases in any one of these assumptions would result in a significantly lower or higher fair value measurement. The weighted average prepayment rate was ~~8.20%~~8.21% and ~~8.18%~~8.24% at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, while the weighted average discount rate was ~~11.54%~~11.69% and ~~11.48%~~11.87% for the same periods, respectively.

~~United States Small Business Administration (“SBA”) Loan Servicing~~

At June 30, 2021 and December 31, 2020, the Company serviced SBA loans for others with unpaid principal balances of $53.2 million and $49.2 million, respectively. At June 30, 2021 and December 31, 2020, SBA loan servicing rights of $0.8 million and $1.0 million, respectively, are reflected in loan servicing rights in the consolidated balance sheet.

~~Residential Mortgage Loan Servicing Held for Sale~~

At June 30, 2021 and December 31, 2020, the Company serviced residential mortgage loans for others with unpaid principal balances of $342.9 million and $382.3 million, respectively. At June 30, 2021 and December 31, 2020, residential mortgage servicing rights of $0.8 million and $0.9 million, respectively, were deemed held for sale and were reflected in other assets in the consolidated balance sheet.

~~Table of Contents~~

NOTE 98 – GOODWILL AND INTANGIBLE ASSETS

The carrying amount of goodwill by segment at June 30, ~~2021~~2022 and December 31, ~~2020~~2021 is summarized as follows:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Banking	Banking	$	157,158	$	157,158	Banking	$	157,158	$	157,158

Wealth management	Wealth management	4,746		4,746		Wealth management	4,746		4,746
Total goodwill	Total goodwill	$	161,904	$	161,904	Total goodwill	$	161,904	$	161,904

Table of Contents

The Company’s intangible assets, consisting of core deposit and customer relationship intangibles, as of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 are summarized as follows:


		June 30, 2021						December 31, 2020							June 30, 2022						December 31, 2021
(dollars in thousands)	(dollars in thousands)	Gross carrying amount		Accumulated amortization		Total		Gross carrying amount		Accumulated amortization		Total		(dollars in thousands)	Gross carrying amount		Accumulated amortization		Total		Gross carrying amount		Accumulated amortization		Total
Core deposit intangibles	Core deposit intangibles	$	57,012	$	(38,406)	$	18,606	$	57,012	$	(36,005)	$	21,007	Core deposit intangibles	$	58,913	$	(42,664)	$	16,249	$	57,012	$	(40,603)	$	16,409
Customer relationship intangibles	Customer relationship intangibles	16,574		(7,280)		9,294		14,071		(6,696)		7,375		Customer relationship intangibles	15,918		(8,608)		7,310		15,918		(7,953)		7,965
Total intangible assets	Total intangible assets	$	73,586	$	(45,686)	$	27,900	$	71,083	$	(42,701)	$	28,382	Total intangible assets	$	74,831	$	(51,272)	$	23,559	$	72,930	$	(48,556)	$	24,374

In conjunction with the FNBC branch acquisition, ~~of ATG Trust,~~ the Company recorded ~~$2.5~~$1.9 million of ~~customer relationship~~core deposit intangibles, which are being amortized on ~~a straight-line~~an accelerated basis over an estimated useful life of 610 years.

Amortization of intangible assets was ~~$1.5~~$1.3 million and ~~$3.0~~$2.7 million for the three and six months ended June 30, ~~2021,~~2022, respectively, and ~~$1.6~~$1.5 million and ~~$3.4~~$3.0 million for the comparable periods in ~~2020,~~2021, respectively.

NOTE 109 – DERIVATIVE INSTRUMENTS

As part of the Company’s overall management of interest rate sensitivity, the Company utilizes derivative instruments to minimize significant, unanticipated earnings fluctuations caused by interest rate volatility, including interest rate lock commitments, forward commitments to sell mortgage-backed securities, cash flow hedges and interest rate swap contracts.

Interest Rate Lock Commitments / Forward Commitments to Sell Mortgage-Backed Securities

The Company issues interest rate lock commitments on originated fixed-rate commercial and residential real estate loans to be sold. The interest rate lock commitments and loans held for sale are hedged with forward contracts to sell mortgage-backed securities. The fair value of the interest rate lock commitments and forward contracts to sell mortgage-backed securities are included in other assets or other liabilities in the consolidated balance sheets. Changes in the fair value of derivative financial instruments are recognized in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

The following table summarizes the interest rate lock commitments and forward commitments to sell mortgage-backed securities held by the Company, their notional amount and estimated fair values at June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


		Notional amount				Fair value gain					Notional amount				Fair value gain
(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021		June 30, 2022		December 31, 2021
Derivative instruments (included in other assets):	Derivative instruments (included in other assets):									Derivative instruments (included in other assets):
Interest rate lock commitments	Interest rate lock commitments	$	71,925	$	136,227	$	993	$	2,217	Interest rate lock commitments	$	22,704	$	66,216	$	91	$	410
Forward commitments to sell mortgage-backed securities	Forward commitments to sell mortgage-backed securities	37,179		218,126		0		0		Forward commitments to sell mortgage-backed securities	8,213		60,427		—		—
Total	Total	$	109,104	$	354,353	$	993	$	2,217	Total	$	30,917	$	126,643	$	91	$	410

~~Table of Contents~~


		Notional amount				Fair value loss					Notional amount				Fair value loss
(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021		June 30, 2022		December 31, 2021
Derivative instruments (included in other liabilities):	Derivative instruments (included in other liabilities):									Derivative instruments (included in other liabilities):

Forward commitments to sell mortgage-backed securities	Forward commitments to sell mortgage-backed securities	$	23,483	$	33,240	$	40	$	309	Forward commitments to sell mortgage-backed securities	$	9,500	$	18,362	$	11	$	19

During the three and six months ended June 30, 2022, the Company recognized net losses of $0.4 million and $0.3 million, respectively, on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

During the three and six months ended June 30, 2021, the Company recognized net losses of $0.5 million and $1.0 million, respectively, on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

Table of Contents

During the three and six months ended June 30, 2020, the Company recognized net gains of $0.7 million and $1.3 million, respectively, on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

Cash Flow Hedges

~~The~~In the first quarter of 2022, the Company entered into interest rate swap agreements, which qualify as cash flow hedges, to manage the risk of changes in future cash flows due to interest rate fluctuations. The following table summarizes the Company's receive-fixed, pay-variable interest rate swaps on certain ~~Federal Home Loan Bank ("FHLB") advances~~pools of loans indexed to prime at June 30, ~~2021 and December 31, 2020:~~2022:

(dollars in thousands) June 30,
2021 December 31,
2020
Notional Amount $ 50,000 $ 100,000
Average remaining life in years 5.8 5.3
Weighted average pay rate 0.60 % 0.57 %
Weighted average receive rate 0.20 % 0.22 %


(dollars in thousands)	June 30, 2022
Notional Amount	$	200,000
Average remaining life in years	3.79 years
Weighted average pay rate	0.64		%
Weighted average receive rate	5.48		%

~~During~~Quarterly, the ~~first quarter~~effectiveness evaluation is based on the fluctuation of ~~2021,~~the variable interest the Company ~~terminated an~~receives from the customers for the loans as compared to the fixed interest rate ~~swap agreement consisting of a $50.0 million notional amount of receive-fixed, pay-variable interest rate swap in conjunction with~~received from the ~~repayment of a $50.0 million FHLB advance. A net gain of $0.3 million was recognized in other income in the consolidated statements of income.~~counterparty.

~~In addition, the~~The Company has ~~entered into~~ $140.0 million notional amount of future-starting receive-fixed, pay-variable interest rate swaps on certain FHLB or other fixed-rate advances. These swaps are effective beginning in April 2023. The Company pays or receives the net interest amount quarterly based on the respective hedge agreement and includes the amount as part of FHLB advances interest expense on the consolidated statements of income.

Quarterly, the effectiveness evaluation is based on the fluctuation of the interest the Company pays to the FHLB for the debt as compared to the three-month LIBOR interest received from the counterparty. At June 30, ~~2021,~~2022, the ~~$5.6~~$8.2 million fair value of the cash flow hedges was included in other assets inon the consolidated balance sheets. At December 31, ~~2020,~~2021, the ~~$0.4~~$5.1 million fair value of cash flow hedges was included in other liabilities inon the consolidated balance sheets. The tax effected amounts of ~~$4.0~~$5.9 million and ~~$0.3~~$3.7 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, were included in accumulated other comprehensive (loss) income. There were no amounts recorded in the consolidated statements of income for the three and six months ended June 30, ~~2021,~~2022, related to ineffectiveness.

Interest Rate Swap Contracts not Designated as Hedges

The Company entered into interest rate swap contracts sold to commercial customers who wish to modify their interest rate sensitivity. ~~The~~These swaps are offset by contracts simultaneously purchased by the Company from other financial dealer institutions with ~~equal and offsetting~~mirror-image terms. Because of the ~~equal and offsetting~~mirror-image terms of the offsetting contracts, in addition to collateral provisions which mitigate the impact of non-performance risk, changes in the fair value subsequent to initial recognition have a minimal effect on earnings. These derivative contracts do not qualify for hedge accounting.

The notional amounts of the customer derivative instruments and the offsetting counterparty derivative instruments were ~~$8.2~~$7.7 million and ~~$8.5~~$7.9 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. The fair value of the customer derivative instruments and the offsetting counterparty derivative instruments was ~~$0.6~~$0.2 million and ~~$0.8~~$0.4 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, which are included in other assets and other liabilities, respectively, on the consolidated balance sheets.

~~Table of Contents~~

NOTE 1110 – DEPOSITS

The following table summarizes the classification of deposits as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Noninterest-bearing demand	Noninterest-bearing demand	$	1,366,453	$	1,469,579	Noninterest-bearing demand	$	1,972,261	$	2,245,701
Interest-bearing:	Interest-bearing:					Interest-bearing:
Checking	Checking	1,619,436		1,568,888		Checking	1,808,885		1,663,021
Money market	Money market	787,688		785,871		Money market	1,027,547		869,067
Savings	Savings	669,277		597,966		Savings	740,364		679,115
Time	Time	753,497		678,712		Time	635,381		653,744
Total deposits	Total deposits	$	5,196,351	$	5,101,016	Total deposits	$	6,184,438	$	6,110,648

Table of Contents

NOTE 1211 – SHORT-TERM BORROWINGS

The following table presents the distribution of short-term borrowings and related weighted average interest rates as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


		Repurchase agreements							Repurchase agreements
(dollars in thousands)	(dollars in thousands)	As of and for the Six Months Ended June 30, 2021			As of and for the Year Ended December 31, 2020			(dollars in thousands)	As of and for the Six Months Ended June 30, 2022			As of and for the Year Ended December 31, 2021
Outstanding at period-end	Outstanding at period-end	$	75,985		$	68,957		Outstanding at period-end	$	67,689		$	76,803
Average amount outstanding	Average amount outstanding	70,608			60,306			Average amount outstanding	64,642			68,986
Maximum amount outstanding at any month end	Maximum amount outstanding at any month end	77,497			77,136			Maximum amount outstanding at any month end	76,807			77,497
Weighted average interest rate:	Weighted average interest rate:							Weighted average interest rate:
During period	During period	0.13		%	0.30		%	During period	0.14		%	0.12		%
End of period	End of period	0.11		%	0.12		%	End of period	0.14		%	0.13		%

Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction, which represents the amount of the Bank’s obligation. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Investment securities with a carrying amount of ~~$73.1~~$63.9 million and ~~$76.5~~$78.3 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, were pledged for securities sold under agreements to repurchase.

The Company had available lines of credit of ~~$60.3~~$22.7 million and ~~$54.4~~$55.9 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, from the Federal Reserve Discount Window. The lines are collateralized by a collateral agreement with respect to a pool of commercial real estate loans totaling ~~$68.7~~$25.4 million and ~~$68.1~~$64.8 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. There were 0no outstanding borrowings under these lines at June 30, ~~2021~~2022 and December 31, ~~2020.~~2021.

At June 30, 2021, the Company had PPP loans available to be pledged to the Paycheck Protection Program Liquidity Facility (“Facility”) that would allow the Company to borrow up to $146.7 million. However, no PPP loans were pledged to the Facility as of June 30, 2021. Under the Facility, the Company can pledge its PPP loans to the Federal Reserve Bank as collateral for available advances. PPP loans pledged as collateral to secure extensions of credit under the Facility are valued at the principal amount of the PPP loan.

~~At June 30, 2021,~~2022, the Company had available federal funds lines of credit totaling ~~$20.0~~$45.0 million. These lines of credit were unused at June 30, ~~2021.~~2022.

~~Table of Contents~~

NOTE 1312 – FHLB ADVANCES AND OTHER BORROWINGS

The following table summarizes our FHLB advances and other borrowings as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Midland States Bancorp, Inc.	Midland States Bancorp, Inc.					Midland States Bancorp, Inc.
Revolving line of credit - variable interest rate equivalent to Daily Simple SOFR plus 1.60%						Revolving line of credit - variable interest rate equivalent to Daily Simple SOFR plus 1.60%	$	—	$	—
Series G redeemable preferred stock - 171 shares at $1,000 per share	Series G redeemable preferred stock - 171 shares at $1,000 per share	$	171	$	171	Series G redeemable preferred stock - 171 shares at $1,000 per share	—		171
Midland States Bank	Midland States Bank					Midland States Bank
FHLB advances – fixed rate, fixed term at rates averaging 0.22% and 0.24% at June 30, 2021 and December 31, 2020, respectively – maturing through July 2021		50,000		304,000
FHLB advances – putable fixed rate at rates averaging 1.90% and 2.01% at June 30, 2021 and December 31, 2020, respectively – maturing through February 2030 with call provisions through August 2021		390,000		475,000
FHLB advances – putable fixed rate at rates averaging 2.35% and 1.48% at June 30, 2022 and December 31, 2021, respectively – maturing through December 2024						FHLB advances – putable fixed rate at rates averaging 2.35% and 1.48% at June 30, 2022 and December 31, 2021, respectively – maturing through December 2024	110,000		210,000
FHLB advances –SOFR floater at rates averaging 3.14% and 1.67% at June 30, 2022 and December 31, 2021, respectively – maturing in October 2023						FHLB advances –SOFR floater at rates averaging 3.14% and 1.67% at June 30, 2022 and December 31, 2021, respectively – maturing in October 2023	100,000		100,000
FHLB advances – Short term fixed rate at rates averaging 1.63% at June 30, 2022 – maturing in July 2022						FHLB advances – Short term fixed rate at rates averaging 1.63% at June 30, 2022 – maturing in July 2022	75,000		—
Total FHLB advances and other borrowings	Total FHLB advances and other borrowings	$	440,171	$	779,171	Total FHLB advances and other borrowings	$	285,000	$	310,171

The Company’s advances from the FHLB are collateralized by a blanket collateral agreement of qualifying mortgage and home equity line of credit loans and certain commercial real estate loans totaling approximately ~~$2.10~~$2.59 billion and ~~$1.86~~$2.10 billion at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

On October 12, 2021, the Company entered into a loan agreement with another bank for a revolving line of credit in the original principal amount of up to $15.0 million. The loan matures on October 11, 2022 and has a variable rate of interest equal to the Daily Simple Secured Overnight Financing Rate ("SOFR") plus 1.60%. The Company is required to make quarterly interest payments with the principal balance due at maturity. The loan agreement contains financial covenants that

Table of Contents

require the Company to be well-capitalized at all times, maintain a minimum total capital to risk-weighted assets ratio, a minimum return on average assets and a maximum percentage of nonperforming assets to tangible capital. At June 30, 2022, the Company was in compliance with or has obtained waivers for each of these financial covenants.

NOTE 1413 – SUBORDINATED DEBT

The following table summarizes the Company’s subordinated debt as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Subordinated debt issued June 2015 – variable interest rate equivalent to three month LIBOR plus 4.35%, which was 4.59% at December 31, 2020		$	0	$	31,075
Subordinated debt issued June 2015 – fixed interest rate of 6.50%, $550 - maturing June 18, 2025	Subordinated debt issued June 2015 – fixed interest rate of 6.50%, $550 - maturing June 18, 2025	546		545		Subordinated debt issued June 2015 – fixed interest rate of 6.50%, $550 - maturing June 18, 2025	$	547	$	546
Subordinated debt issued October 2017 – fixed interest rate of 6.25% through October 2022 and a variable interest rate equivalent to three month LIBOR plus 4.23% thereafter, $40,000 - maturing October 15, 2027	Subordinated debt issued October 2017 – fixed interest rate of 6.25% through October 2022 and a variable interest rate equivalent to three month LIBOR plus 4.23% thereafter, $40,000 - maturing October 15, 2027	39,593		39,561		Subordinated debt issued October 2017 – fixed interest rate of 6.25% through October 2022 and a variable interest rate equivalent to three month LIBOR plus 4.23% thereafter, $40,000 - maturing October 15, 2027	39,658		39,626
Subordinated debt issued September 2019 – fixed interest rate of 5.00% through September 2024 and a variable interest rate equivalent to three month SOFR plus 3.61% thereafter, $72,750 - maturing September 30, 2029	Subordinated debt issued September 2019 – fixed interest rate of 5.00% through September 2024 and a variable interest rate equivalent to three month SOFR plus 3.61% thereafter, $72,750 - maturing September 30, 2029	71,914		71,785		Subordinated debt issued September 2019 – fixed interest rate of 5.00% through September 2024 and a variable interest rate equivalent to three month SOFR plus 3.61% thereafter, $72,750 - maturing September 30, 2029	72,171		72,042
Subordinated debt issued September 2019 – fixed interest rate of 5.50% through September 2029 and a variable interest rate equivalent to three month SOFR plus 4.05% thereafter, $27,250 - maturing September 30, 2034	Subordinated debt issued September 2019 – fixed interest rate of 5.50% through September 2029 and a variable interest rate equivalent to three month SOFR plus 4.05% thereafter, $27,250 - maturing September 30, 2034	26,853		26,829		Subordinated debt issued September 2019 – fixed interest rate of 5.50% through September 2029 and a variable interest rate equivalent to three month SOFR plus 4.05% thereafter, $27,250 - maturing September 30, 2034	26,901		26,877
Total subordinated debt	Total subordinated debt	$	138,906	$	169,795	Total subordinated debt	$	139,277	$	139,091

~~During the second quarter of 2021, the Company repurchased the $31.1 million subordinated debentures issued in June 2015. No gain or loss was recognized on the repurchase.~~

The subordinated debentures may be included in Tier 2 capital ~~(subject to~~(with certain limitations ~~and phase-outs)~~applicable) under current regulatory guidelines and interpretations.

NOTE 1514 – EARNINGS PER COMMONSHARE

Earnings per common share ~~are~~is calculated utilizing the two-class method. Basic earnings per common share ~~are~~is calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per common share ~~are~~is calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of shares adjusted for the dilutive effect of common stock awards. The diluted earnings per common share computation for both the three and six months ended June 30, ~~2021~~2022 excluded antidilutive stock options of 60,698 and excluded antidilutive stock options of 71,547 ~~and excluded antidilutive stock options of 580,912 and 319,335~~ for the comparable periods in ~~2020,~~2021, respectively, because the exercise prices of these stock options exceeded the average market prices of the Company’s common shares for those ~~respective periods. Presented~~

3132

Table of Contents

respective periods. Presented below are the calculations for basic and diluted earnings per common share for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except per share data)	(dollars in thousands, except per share data)	2021		2020		2021		2020		(dollars in thousands, except per share data)	2022		2021		2022		2021
Net income	Net income	$	20,124	$	12,569	$	38,662	$	14,118	Net income	$	21,883	$	20,124	$	42,632	$	38,662

Common shareholder dividends	Common shareholder dividends	(6,265)		(6,175)		(12,502)		(12,685)		Common shareholder dividends	(6,397)		(6,265)		(12,786)		(12,502)
Unvested restricted stock award dividends	Unvested restricted stock award dividends	(62)		(65)		(126)		(130)		Unvested restricted stock award dividends	(73)		(62)		(148)		(126)
Undistributed earnings to unvested restricted stock awards	Undistributed earnings to unvested restricted stock awards	(134)		(65)		(259)		(14)		Undistributed earnings to unvested restricted stock awards	(171)		(134)		(334)		(259)
Undistributed earnings to common shareholders	Undistributed earnings to common shareholders	$	13,663	$	6,264	$	25,775	$	1,289	Undistributed earnings to common shareholders	$	15,242	$	13,663	$	29,364	$	25,775
Basic	Basic									Basic
Distributed earnings to common shareholders	Distributed earnings to common shareholders	$	6,265	$	6,175	$	12,502	$	12,685	Distributed earnings to common shareholders	$	6,397	$	6,265	$	12,786	$	12,502
Undistributed earnings to common shareholders	Undistributed earnings to common shareholders	13,663		6,264		25,775		1,289		Undistributed earnings to common shareholders	15,242		13,663		29,364		25,775
Total common shareholders earnings, basic	Total common shareholders earnings, basic	$	19,928	$	12,439	$	38,277	$	13,974	Total common shareholders earnings, basic	$	21,639	$	19,928	$	42,150	$	38,277
Diluted	Diluted									Diluted
Distributed earnings to common shareholders	Distributed earnings to common shareholders	$	6,265	$	6,175	$	12,502	$	12,685	Distributed earnings to common shareholders	$	6,397	$	6,265	$	12,786	$	12,502
Undistributed earnings to common shareholders	Undistributed earnings to common shareholders	13,663		6,264		25,775		1,289		Undistributed earnings to common shareholders	15,242		13,663		29,364		25,775
Total common shareholders earnings	Total common shareholders earnings	19,928		12,439		38,277		13,974		Total common shareholders earnings	21,639		19,928		42,150		38,277
Add back:	Add back:									Add back:
Undistributed earnings reallocated from unvested restricted stock awards	Undistributed earnings reallocated from unvested restricted stock awards	0		0		1		0		Undistributed earnings reallocated from unvested restricted stock awards	1		—		1		1
Total common shareholders earnings, diluted	Total common shareholders earnings, diluted	$	19,928	$	12,439	$	38,278	$	13,974	Total common shareholders earnings, diluted	$	21,640	$	19,928	$	42,151	$	38,278
Weighted average common shares outstanding, basic	Weighted average common shares outstanding, basic	22,591,127		23,338,890		22,557,728		23,886,215		Weighted average common shares outstanding, basic	22,305,590		22,591,127		22,290,486		22,557,728
Options	Options	86,388		1,074		75,312		36,673		Options	55,229		86,388		65,450		75,312
Weighted average common shares outstanding, diluted	Weighted average common shares outstanding, diluted	22,677,515		23,339,964		22,633,040		23,922,888		Weighted average common shares outstanding, diluted	22,360,819		22,677,515		22,355,936		22,633,040
Basic earnings per common share	Basic earnings per common share	$	0.88	$	0.53	$	1.70	$	0.59	Basic earnings per common share	$	0.97	$	0.88	$	1.89	$	1.70
Diluted earnings per common share	Diluted earnings per common share	0.88		0.53		1.69		0.58		Diluted earnings per common share	0.97		0.88		1.89		1.69

NOTE 1615 – FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

•Level 1: Unadjusted quoted prices for identical assets or liabilities traded in active markets.

•Level 2: Significant other observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data.

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

3233

Table of Contents

Assets and liabilities measured and recorded at fair value, including financial assets for which the Company has elected the fair value option, on a recurring and nonrecurring basis at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, are summarized below:


		June 30, 2021									June 30, 2022
(dollars in thousands)	(dollars in thousands)	Carrying amount		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)		(dollars in thousands)	Carrying amount		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Assets and liabilities measured at fair value on a recurring basis:	Assets and liabilities measured at fair value on a recurring basis:									Assets and liabilities measured at fair value on a recurring basis:
Assets	Assets									Assets
Investment securities available for sale:	Investment securities available for sale:									Investment securities available for sale:
U.S. Treasury securities	U.S. Treasury securities	$	325	$	325	$	0	$	0	U.S. Treasury securities	$	63,996	$	63,996	$	—	$	—
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	53,033		0		53,033		0		U.S. government sponsored entities and U.S. agency securities	30,303		—		30,303		—
Mortgage-backed securities - agency	Mortgage-backed securities - agency	310,292		0		310,292		0		Mortgage-backed securities - agency	423,838		—		423,838		—
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	35,401		0		35,401		0		Mortgage-backed securities - non-agency	22,777		—		22,777		—
State and municipal securities	State and municipal securities	144,541		0		144,541		0		State and municipal securities	106,688		—		106,688		—
Corporate securities	Corporate securities	203,733		0		202,725		1,008		Corporate securities	112,938		—		112,938		—
Equity securities	Equity securities	9,506		9,506		0		0		Equity securities	8,738		8,738		—		—
Loans held for sale	Loans held for sale	12,187		0		12,187		0		Loans held for sale	5,298		—		5,298		—
Derivative assets	Derivative assets	7,095		0		7,095		0		Derivative assets	8,459		—		8,459		—

Total	Total	$	776,113	$	9,831	$	765,274	$	1,008	Total	$	783,035	$	72,734	$	710,301	$	—
Liabilities	Liabilities									Liabilities
Derivative liabilities	Derivative liabilities	$	548	$	0	$	548	$	0	Derivative liabilities	$	189	$	—	$	189	$	—

Total	Total	$	548	$	0	$	548	$	0	Total	$	189	$	—	$	189	$	—

Assets measured at fair value on a non-recurring basis:	Assets measured at fair value on a non-recurring basis:									Assets measured at fair value on a non-recurring basis:
Loan servicing rights	Loan servicing rights	$	34,577	$	0	$	0	$	34,577	Loan servicing rights	$	25,879	$	—	$	—	$	25,879
Mortgage servicing rights held for sale		780		0		0		780

Nonperforming loans	Nonperforming loans	9,426		120		9,306		0		Nonperforming loans	50,958		—		44,599		6,359
Other real estate owned	Other real estate owned	1,372		0		1,372		0		Other real estate owned	11,131		—		11,131		—
Assets held for sale	Assets held for sale	2,842		0		2,842		0		Assets held for sale	1,231		—		1,231		—

3334

Table of Contents


		December 31, 2020									December 31, 2021
(dollars in thousands)	(dollars in thousands)	Carrying amount		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)		(dollars in thousands)	Carrying amount		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Assets and liabilities measured at fair value on a recurring basis:	Assets and liabilities measured at fair value on a recurring basis:									Assets and liabilities measured at fair value on a recurring basis:
Assets	Assets									Assets
Investment securities available for sale:	Investment securities available for sale:									Investment securities available for sale:
U.S. Treasury securities										U.S. Treasury securities	$	64,917	$	64,917	$	—	$	—
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	$	35,567	$	0	$	35,567	$	0	U.S. government sponsored entities and U.S. agency securities	33,817		—		33,817		—
Mortgage-backed securities - agency	Mortgage-backed securities - agency	344,577		0		344,577		0		Mortgage-backed securities - agency	440,270		—		440,270		—
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	20,744		0		20,744		0		Mortgage-backed securities - non-agency	28,706		—		28,706		—
State and municipal securities	State and municipal securities	129,765		0		129,765		0		State and municipal securities	143,099		—		143,099		—
Corporate securities	Corporate securities	146,058		0		145,099		959		Corporate securities	195,794		—		194,859		935
Equity securities	Equity securities	9,424		9,424		0		0		Equity securities	9,529		9,529		—		—
Loans held for sale	Loans held for sale	138,090		0		138,090		—		Loans held for sale	32,045		—		32,045		—
Derivative assets	Derivative assets	3,423		0		3,423		0		Derivative assets	5,883		—		5,883		—

Total	Total	$	827,648	$	9,424	$	817,265	$	959	Total	$	954,060	$	74,446	$	878,679	$	935
Liabilities	Liabilities									Liabilities
Derivative liabilities	Derivative liabilities	$	1,112	$	0	$	1,112	$	0	Derivative liabilities	$	397	$	—	$	397	$	—

Total	Total	$	1,112	$	0	$	1,112	$	0	Total	$	397	$	—	$	397	$	—

Assets measured at fair value on a non-recurring basis:	Assets measured at fair value on a non-recurring basis:									Assets measured at fair value on a non-recurring basis:
Loan servicing rights	Loan servicing rights	$	39,276	$	0	$	0	$	39,276	Loan servicing rights	$	28,865	$	—	$	—	$	28,865
Mortgage servicing rights held for sale		878		0		0		878

Nonperforming loans	Nonperforming loans	13,333		0		12,054		1,279		Nonperforming loans	36,542		24,358		6,129		6,055
Other real estate owned	Other real estate owned	20,247		0		20,247		0		Other real estate owned	12,059		—		12,059		—
Assets held for sale	Assets held for sale	4,157		0		4,157		0		Assets held for sale	2,284		—		2,284		—

The following table provides a reconciliation of activity for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		2021		2020		(dollars in thousands)	2022		2021		2022		2021
Balance, beginning of period	Balance, beginning of period	$	959	$	925	$	959	$	955	Balance, beginning of period	$	935	$	959	$	935	$	959
Transferred to level 2										Transferred to level 2	(935)		—		(935)		—
Total realized in earnings (1)	Total realized in earnings (1)	4		5		6		8		Total realized in earnings (1)	6		4		11		6
Total unrealized in other comprehensive income (2)	Total unrealized in other comprehensive income (2)	49		(4)		49		(34)		Total unrealized in other comprehensive income (2)	—		49		—		49
Net settlements (principal and interest)	Net settlements (principal and interest)	(4)		(5)		(6)		(8)		Net settlements (principal and interest)	(6)		(4)		(11)		(6)
Balance, end of period	Balance, end of period	$	1,008	$	921	$	1,008	$	921	Balance, end of period	$	—	$	1,008	$	—	$	1,008

(1)Amounts included in interest income from investment securities taxable in the consolidated statements of income.

(2)Represents change in unrealized gains or losses for the period included in other comprehensive income for assets held at the end of the reporting period.

~~Table of Contents~~

The following table provides quantitative information about significant unobservable inputs used in fair value measurements of Level 3 assets measured at fair value on a recurring basis at ~~June 30, 2021 and~~ December 31, ~~2020:~~2021:

(dollars in thousands)

Fair value

Valuation
technique

Unobservable
input / assumptions

Range (weighted average)(1)

~~June 30,~~December 31, 2021

Corporate securities

~~1,008~~935

Consensus pricing

Net market price

0.0% - ~~5.1% (2.6)%~~

~~December 31, 2020~~

~~Corporate securities~~

~~959~~

~~Consensus pricing~~

~~Net market price~~

~~(2.0)% - 4.9% (2.0)~~7.0% (4.5)%

(1)Unobservable inputs were weighted by the relative fair value of the instruments.

Table of Contents

The significant unobservable inputs used in the fair value measurement of the Company’s corporate securities is net market price. The corporate securities are not actively traded, and as a result, fair value is determined utilizing third-party valuation services through consensus pricing. Significant changes in any of the inputs in isolation would result in a significant change to the fair value measurement. Generally, net market price increases when market interest rates decline and declines when market interest rates increase.

The following table presents losses recognized on assets measured on a nonrecurring basis for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		2021		2020		(dollars in thousands)	2022		2021		2022		2021
Loan servicing rights	Loan servicing rights	$	1,148	$	107	$	2,423	$	8,575	Loan servicing rights	$	869	$	1,148	$	1,263	$	2,423
Mortgage servicing rights held for sale	Mortgage servicing rights held for sale	143		391		143		887		Mortgage servicing rights held for sale	—		143		—		143
Nonperforming loans	Nonperforming loans	4,295		3,295		6,272		16,214		Nonperforming loans	10,779		4,295		11,366		6,272
Other real estate owned	Other real estate owned	314		652		417		1,257		Other real estate owned	67		314		404		417
Assets held for sale	Assets held for sale	0		60		0		206		Assets held for sale	—		—		—		—
Total losses on assets measured on a nonrecurring basis	Total losses on assets measured on a nonrecurring basis	$	5,900	$	4,505	$	9,255	$	27,139	Total losses on assets measured on a nonrecurring basis	$	11,715	$	5,900	$	13,033	$	9,255

~~Table of Contents~~

The following tables present quantitative information about significant unobservable inputs used in fair value measurements of Level 3 assets measured on a nonrecurring basis at June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:

(dollars in thousands)

Fair value

Valuation
technique

Unobservable
input / assumptions

Range (weighted average)(1)

June 30, ~~2021~~2022

Loan servicing rights:

Commercial MSR

~~34,255~~26,865

Discounted cash flow

Prepayment speed

8.00% - 18.00% ~~(8.20%~~(8.21%)

Discount rate

10.00% - 27.00% ~~(11.54%~~(11.69%)

SBA servicing rights

~~845~~660

Discounted cash flow

Prepayment speed

~~12.65%~~14.06% - ~~14.20% (13.01%~~16.58% (16.00%)

Discount rate

10.00% - 12.00% (11.00%)

~~MSR held for sale~~Residential servicing rights

~~780~~616

Discounted cash flow

Prepayment speed

~~14.28% -30.42% (17.46%~~7.86% -26.28% (8.58%)

Discount rate

9.00% - 11.50% (10.13%)

December 31, ~~2020~~2021

Loan servicing rights:

Commercial MSR

~~38,322~~28,368

Discounted cash flow

Prepayment speed

8.00% - 18.00% ~~(8.18%~~(8.24%)

Discount rate

10.00% - 27.00% ~~(11.48%~~(11.87%)

SBA servicing rights

~~954~~898

Discounted cash flow

Prepayment speed

~~12.01%~~12.27% - ~~12.52% (12.25%~~14.14% (13.88%)

Discount rate

~~No range~~10.00% - 12.00% (11.00%)

~~MSR held for sale~~Residential servicing rights

~~878~~705

Discounted cash flow

Prepayment speed

~~14.40%~~11.94% - ~~26.28% (20.34%~~27.48% (14.94%)

Discount rate

9.00% - 11.50% ~~(10.13%~~(10.25%)

~~Other:~~

~~Nonperforming loans~~

~~1,279~~

~~Fair value of collateral~~

~~Discount for type of property,~~

~~5.76% - 6.43% (6.14%)~~

~~age of appraisal and current status~~

(1)Unobservable inputs were weighted by the relative fair value of the instruments.

ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. Additionally, certain financial instruments and all nonfinancial instruments are excluded from the applicable disclosure requirements.

The Company has elected the fair value option for newly originated commercial and residential loans held for sale. These loans are intended for sale and are hedged with derivative instruments. We have elected the fair value option

Table of Contents

to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.

The following table presents the difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:

June 30, 2021 December 31, 2020
(dollars in thousands) Aggregate
fair value Difference Contractual
principal Aggregate
fair value Difference Contractual
principal
Commercial loans held for sale $ 0 $ 0 $ 0 $ 126,123 $ 67 $ 126,056
Residential loans held for sale 12,187 717 11,470 11,967 743 11,224
Total loans held for sale $ 12,187 $ 717 $ 11,470 $ 138,090 $ 810 $ 137,280

~~Table of Contents~~


	June 30, 2022						December 31, 2021
(dollars in thousands)	Aggregate fair value		Difference		Contractual principal		Aggregate fair value		Difference		Contractual principal
Commercial loans held for sale	$	—	$	—	$	—	$	19,230	$	—	$	19,230
Residential loans held for sale	5,298		212		5,086		12,815		584		12,231

Total loans held for sale	$	5,298	$	212	$	5,086	$	32,045	$	584	$	31,461

The following table presents the amount of gains (losses) from fair value changes included in income before income taxes for financial assets carried at fair value for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		2021		2020		(dollars in thousands)	2022		2021		2022		2021
Commercial loans held for sale	Commercial loans held for sale	$	(23)	$	276	$	(67)	$	118	Commercial loans held for sale	$	(18)	$	(23)	$	—	$	(67)
Residential loans held for sale	Residential loans held for sale	320		414		(63)		669		Residential loans held for sale	104		320		(277)		(63)
Total loans held for sale	Total loans held for sale	$	297	$	690	$	(130)	$	787	Total loans held for sale	$	86	$	297	$	(277)	$	(130)

The carrying values and estimated fair value of certain financial instruments not carried at fair value at June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were as follows:

June 30, 2021
(dollars in thousands) Carrying
amount Fair value Quoted prices
in active
markets
for identical
assets
(Level 1) Significant
other
observable
inputs
(Level 2) Significant
unobservable
inputs
(Level 3)
Assets
Cash and due from banks $ 418,782 $ 418,782 $ 418,782 $ 0 $ 0
Federal funds sold 6,318 6,318 6,318 0 0
Loans, net 4,777,202 4,878,116 0 0 4,878,116
Accrued interest receivable 22,623 22,623 0 22,623 0
Liabilities
Deposits $ 5,196,351 $ 5,201,056 $ 0 $ 5,201,056 $ 0
Short-term borrowings 75,985 75,985 0 75,985 0
FHLB and other borrowings 440,171 456,971 0 456,971 0
Subordinated debt 138,906 148,763 0 148,763 0
Trust preferred debentures 49,094 54,984 0 54,984 0


		December 31, 2020											June 30, 2022
(dollars in thousands)	(dollars in thousands)	Carrying amount		Fair value		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)		(dollars in thousands)	Carrying amount		Fair value		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Assets	Assets											Assets
Cash and due from banks	Cash and due from banks	$	337,080	$	337,080	$	337,080	$	0	$	0	Cash and due from banks	$	264,173	$	264,173	$	264,173	$	—	$	—
Federal funds sold	Federal funds sold	4,560		4,560		4,560		0		0		Federal funds sold	5,944		5,944		5,944		—		—

Loans, net	Loans, net	5,042,888		5,006,223		0		0		5,006,223		Loans, net	5,740,646		5,648,295		—		—		5,648,295
Accrued interest receivable	Accrued interest receivable	23,545		23,545		0		23,545		0		Accrued interest receivable	16,552		16,552		—		16,552		—

Liabilities	Liabilities											Liabilities
Deposits	Deposits	$	5,101,016	$	5,108,360	$	0	$	5,108,360	$	0	Deposits	$	6,184,438	$	6,171,119	$	—	$	6,171,119	$	—
Short-term borrowings	Short-term borrowings	68,957		68,957		0		68,957		0		Short-term borrowings	67,689		67,689		—		67,689		—
FHLB and other borrowings	FHLB and other borrowings	779,171		807,493		0		807,493		0		FHLB and other borrowings	285,000		286,309		—		286,309		—
Subordinated debt	Subordinated debt	169,795		176,504		0		176,504		0		Subordinated debt	139,277		139,063		—		139,063		—
Trust preferred debentures	Trust preferred debentures	48,814		50,165		0		50,165		0		Trust preferred debentures	49,674		55,348		—		55,348		—

Table of Contents


	December 31, 2021
(dollars in thousands)	Carrying amount		Fair value		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Assets
Cash and due from banks	$	673,297	$	673,297	$	673,297	$	—	$	—
Federal funds sold	7,074		7,074		7,074		—		—

Loans, net	5,173,739		5,221,886		—		—		5,221,886
Accrued interest receivable	19,470		19,470		—		19,470		—

Liabilities
Deposits	$	6,110,648	$	6,109,077	$	—	$	6,109,077	$	—
Short-term borrowings	76,803		76,803		—		76,803		—
FHLB and other borrowings	310,171		317,464		—		317,464		—
Subordinated debt	139,091		148,386		—		148,386		—
Trust preferred debentures	49,374		57,827		—		57,827		—

In accordance with our adoption of ASU 2016-1 in 2019, the methods utilized to measure fair value of financial instruments at June 30, ~~2021~~2022 and December 31, ~~2020~~2021 represent an approximation of exit price; however, an actual exit price may differ.

NOTE 1716 – COMMITMENTS, CONTINGENCIES AND CREDIT RISK

The spread of the COVID-19 virus had an impact on our operations as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, and the Company expects that the virus will continue to have an impact on the business, financial condition, and results of operations of the Company and its customers. The COVID-19 pandemic, and governmental policy responses, caused changes in the behavior of customers, businesses, and their employees, including illness, quarantines, social distancing practices, cancellation of events and travel, business and school shutdowns, reduction in commercial activity and financial transactions, supply chain interruptions, increased unemployment, and overall economic and financial market instability. Future effects, including additional actions taken by federal, state, and local governments to contain COVID-19 or treat its impact, are unknown. If these effects worsen, it may adversely impact several industries within our geographic footprint and impair the ability of our customers to fulfill their contractual obligations to the Company. This could cause the Company to experience a material adverse effect on our business operations, asset valuations, financial condition, and results of operations. Material adverse impacts may include all or a combination of valuation impairments on our intangible assets, investments, loans, loan servicing rights, deferred tax assets, or counter-party risk derivatives.

In the normal course of business, there are outstanding various contingent liabilities such as claims and legal actions, which are not reflected in the consolidated financial statements. ~~NaN~~No material losses are anticipated as a result of these actions or claims.

We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.

Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank used the same credit policies in making commitments and conditional obligations as it does for on-balance sheet

Table of Contents

instruments. The commitments are principally tied to variable rates. Loan commitments as of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were as follows:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	June 30, 2022		December 31, 2021
Commitments to extend credit	Commitments to extend credit	$	897,556	$	894,212	Commitments to extend credit	$	1,206,523	$	994,709
Financial guarantees – standby letters of credit	Financial guarantees – standby letters of credit	13,637		15,889		Financial guarantees – standby letters of credit	26,553		14,325

The Company establishes a mortgage repurchase liability to reflect management’s estimate of losses on loans for which the Company could have a repurchase obligation based on the volume of loans sold in ~~2021~~2022 and years prior, borrower default expectations, historical investor repurchase demand and appeals success rates, and estimated loss severity. Loans repurchased from investors are initially recorded at fair value, which becomes the Company’s new accounting basis. Any difference between the loan’s fair value and the outstanding principal amount is charged or credited to the mortgage repurchase liability, as appropriate. Subsequent to repurchase, such loans are carried in loans receivable. There were 0no losses as a result of make-whole requests and loan repurchases for the three and six months ended June 30, ~~2021~~2022 and ~~2020.~~2021. The liability for unresolved repurchase demands totaled $0.2 million and ~~$0.3~~$0.2 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

NOTE 1817 – SEGMENT INFORMATION

Our business segments are defined as Banking, Wealth Management, and Other. The reportable business segments are consistent with the internal reporting and evaluation of the principle lines of business of the Company. The Banking segment provides a wide range of financial products and services to consumers and businesses, including commercial, commercial real estate, mortgage and other consumer loan products; commercial equipment leasing; mortgage loan sales and servicing; letters of credit; various types of deposit products, including checking, savings and time deposit accounts; merchant services; and corporate treasury management services. The Wealth Management segment consists of trust and fiduciary services, brokerage and retirement planning services. The Other segment includes the operating results of the parent company, our captive insurance business unit, and the elimination of intercompany transactions.

3839

Table of Contents

Selected business segment financial information for the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021 were as follows:


(dollars in thousands)	(dollars in thousands)	Banking		Wealth Management		Other		Total		(dollars in thousands)	Banking		Wealth Management		Other		Total
Three Months Ended June 30, 2022										Three Months Ended June 30, 2022
Net interest income (expense)										Net interest income (expense)	$	63,963	$	—	$	(2,629)	$	61,334
Provision for credit losses										Provision for credit losses	5,441		—		—		5,441
Noninterest income										Noninterest income	8,495		6,143		(25)		14,613
Noninterest expense										Noninterest expense	37,362		4,091		(114)		41,339
Income (loss) before income taxes (benefit)										Income (loss) before income taxes (benefit)	29,655		2,052		(2,540)		29,167
Income taxes (benefit)										Income taxes (benefit)	7,545		573		(834)		7,284
Net income (loss)										Net income (loss)	$	22,110	$	1,479	$	(1,706)	$	21,883
Total assets										Total assets	$	7,422,518	$	29,042	$	(15,748)	$	7,435,812

Six Months Ended June 30, 2022										Six Months Ended June 30, 2022
Net interest income (expense)										Net interest income (expense)	$	123,316	$	—	$	(5,155)	$	118,161
Provision for credit losses										Provision for credit losses	9,608		—		—		9,608
Noninterest income										Noninterest income	16,901		13,282		43		30,226
Noninterest expense										Noninterest expense	73,609		8,766		(152)		82,223
Income (loss) before income taxes (benefit)										Income (loss) before income taxes (benefit)	57,000		4,516		(4,960)		56,556
Income taxes (benefit)										Income taxes (benefit)	14,260		1,263		(1,599)		13,924
Net income (loss)										Net income (loss)	$	42,740	$	3,253	$	(3,361)	$	42,632
Total assets										Total assets	$	7,422,518	$	29,042	$	(15,748)	$	7,435,812

Three Months Ended June 30, 2021	Three Months Ended June 30, 2021									Three Months Ended June 30, 2021
Net interest income (expense)	Net interest income (expense)	$	52,908	$	0	$	(2,798)	$	50,110	Net interest income (expense)	$	52,908	$	—	$	(2,798)	$	50,110
Provision for credit losses	Provision for credit losses	(455)		0		0		(455)		Provision for credit losses	(455)		—		—		(455)
Noninterest income	Noninterest income	10,868		6,529		20		17,417		Noninterest income	10,868		6,529		20		17,417
Noninterest expense	Noninterest expense	45,084		4,164		(307)		48,941		Noninterest expense	45,084		4,164		(307)		48,941
Income (loss) before income taxes (benefit)	Income (loss) before income taxes (benefit)	19,147		2,365		(2,471)		19,041		Income (loss) before income taxes (benefit)	19,147		2,365		(2,471)		19,041
Income taxes (benefit)	Income taxes (benefit)	(913)		663		(833)		(1,083)		Income taxes (benefit)	(913)		663		(833)		(1,083)
Net income (loss)	Net income (loss)	$	20,060	$	1,702	$	(1,638)	$	20,124	Net income (loss)	$	20,060	$	1,702	$	(1,638)	$	20,124
Total assets	Total assets	$	6,644,648	$	29,160	$	(43,798)	$	6,630,010	Total assets	$	6,642,895	$	30,913	$	(43,798)	$	6,630,010

Six Months Ended June 30, 2021	Six Months Ended June 30, 2021									Six Months Ended June 30, 2021
Net interest income (expense)	Net interest income (expense)	$	107,626	$	0	$	(5,648)	$	101,978	Net interest income (expense)	$	107,626	$	—	$	(5,648)	$	101,978
Provision for credit losses	Provision for credit losses	3,110		0		0		3,110		Provision for credit losses	3,110		—		—		3,110
Noninterest income	Noninterest income	19,732		12,460		41		32,233		Noninterest income	19,732		12,460		41		32,233
Noninterest expense	Noninterest expense	80,600		8,165		(745)		88,020		Noninterest expense	80,600		8,165		(745)		88,020
Income (loss) before income taxes (benefit)	Income (loss) before income taxes (benefit)	43,648		4,295		(4,862)		43,081		Income (loss) before income taxes (benefit)	43,648		4,295		(4,862)		43,081
Income taxes (benefit)	Income taxes (benefit)	4,876		1,203		(1,660)		4,419		Income taxes (benefit)	4,876		1,203		(1,660)		4,419
Net income (loss)	Net income (loss)	$	38,772	$	3,092	$	(3,202)	$	38,662	Net income (loss)	$	38,772	$	3,092	$	(3,202)	$	38,662
Total assets	Total assets	$	6,644,648	$	29,160	$	(43,798)	$	6,630,010	Total assets	$	6,642,895	$	30,913	$	(43,798)	$	6,630,010

Three Months Ended June 30, 2020
Net interest income (expense)		$	52,050	$	0	$	(3,061)	$	48,989
Provision for credit losses		10,997		0		0		10,997
Noninterest income		10,347		5,698		3,351		19,396
Noninterest expense		36,363		3,442		1,590		41,395
Income (loss) before income taxes (benefit)		15,037		2,256		(1,300)		15,993
Income taxes (benefit)		3,743		205		(524)		3,424
Net income (loss)		$	11,294	$	2,051	$	(776)	$	12,569
Total assets		$	6,564,017	$	22,255	$	58,226	$	6,644,498

Six Months Ended June 30, 2020
Net interest income (expense)		$	101,977	$	0	$	(6,337)	$	95,640
Provision for credit losses		22,575		0		0		22,575
Noninterest income		20,560		11,375		(3,941)		27,994
Noninterest expense		72,428		7,055		3,578		83,061
Income (loss) before income taxes (benefit)		27,534		4,320		(13,856)		17,998
Income taxes (benefit)		7,652		410		(4,182)		3,880
Net income (loss)		$	19,882	$	3,910	$	(9,674)	$	14,118
Total assets		$	6,564,017	$	22,255	$	58,226	$	6,644,498

3940

Table of Contents

NOTE 1918 – REVENUE FROM CONTRACTS WITH CUSTOMERS

The Company’s revenue from contracts with customers in the scope of Topic 606 is recognized within noninterest income in the consolidated statements of income. The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three and six months ended June 30, ~~2021~~2022 and ~~2020.~~2021.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		2021		2020		(dollars in thousands)	2022		2021		2022		2021
Noninterest income - in-scope of Topic 606	Noninterest income - in-scope of Topic 606									Noninterest income - in-scope of Topic 606
Wealth management revenue:	Wealth management revenue:									Wealth management revenue:
Trust management/administration fees	Trust management/administration fees	$	4,971	$	4,273	$	9,430	$	8,482	Trust management/administration fees	$	5,139	$	4,971	$	11,121	$	9,430
Investment advisory fees	Investment advisory fees	423		495		876		1,024		Investment advisory fees	—		423		—		876
Investment brokerage fees	Investment brokerage fees	485		317		886		712		Investment brokerage fees	543		485		1,141		886
Other	Other	650		613		1,268		1,157		Other	461		650		1,020		1,268
Service charges on deposit accounts:	Service charges on deposit accounts:									Service charges on deposit accounts:
Nonsufficient fund fees	Nonsufficient fund fees	1,202		961		2,343		2,827		Nonsufficient fund fees	1,524		1,202		2,856		2,343
Other	Other	714		745		1,399		1,535		Other	780		714		1,516		1,399
Interchange revenues	Interchange revenues	3,797		3,013		7,172		5,846		Interchange revenues	3,590		3,797		6,870		7,172
Other income:	Other income:									Other income:
Merchant services revenue	Merchant services revenue	396		304		733		655		Merchant services revenue	399		396		755		733
Other	Other	1,418		929		2,209		1,867		Other	671		1,418		1,439		2,209
Noninterest income - out-of-scope of Topic 606	Noninterest income - out-of-scope of Topic 606	3,361		7,746		5,917		3,889		Noninterest income - out-of-scope of Topic 606	1,506		3,361		3,508		5,917
Total noninterest income	Total noninterest income	$	17,417	$	19,396	$	32,233	$	27,994	Total noninterest income	$	14,613	$	17,417	$	30,226	$	32,233

Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and investment securities. In addition, certain noninterest income streams such as commercial FHA revenue, residential mortgage banking revenue and gain on sales of investment securities, net are also not in scope of Topic 606. Topic 606 is applicable to noninterest income streams such as wealth management revenue, service charges on deposit accounts, interchange revenue, gain on sales of other real estate owned, and certain other noninterest income streams. The noninterest income streams considered in-scope by Topic 606 are discussed below.

Wealth Management Revenue

Wealth management revenue is primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Company also earns investment advisory fees through its SEC registered investment advisory subsidiary. The Company’s performance obligation in both of these instances is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and contractually determined fee schedules. Payment is generally received a few days after month end through a direct charge to each customer’s account. The Company does not earn performance-based incentives. Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Company’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered. Fees generated from transactions executed by the Company’s third party broker dealer are remitted by them to the Company on a monthly basis for that month’s transactional activity.

Service Charges on Deposit Accounts

Service charges on deposit accounts consist of fees received under depository agreements with customers to provide access to deposited funds, serve as custodian of deposited funds, and when applicable, pay interest on deposits. These service charges primarily include non-sufficient fund fees and other account related service charges. Non-sufficient fund fees are earned when a depositor presents an item for payment in excess of available funds, and the Company, at its discretion, provides the necessary funds to complete the transaction. The Company generates other account related service charge revenue by providing depositors proper safeguard and remittance of funds as well as by delivering optional services for depositors, such as check imaging or treasury management, that are performed upon the depositor’s request. The Company’s performance obligation for the proper safeguard and remittance of funds, monthly account analysis and any other monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Payment for service

4041

Table of Contents

charges on deposit accounts is typically received immediately or in the following month through a direct charge to a customer’s account.

Interchange Revenue

Interchange revenue includes debit / credit card income and ATM user fees. Card income is primarily comprised of interchange fees earned for standing ready to authorize and providing settlement on card transactions processed through the MasterCard interchange network. The levels and structure of interchange rates are set by MasterCard and can vary based on cardholder purchase volumes. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with completion of the Company’s performance obligation, the transaction processing services provided to the cardholder. Payment is typically received immediately or in the following month. ATM fees are primarily generated when a Company cardholder withdraws funds from a non-Company ATM or a non-Company cardholder withdraws funds from a Company ATM. The Company satisfies its performance obligation for each transaction at the point in time when the ATM withdrawal is processed.

Other Noninterest Income

The other noninterest income revenue streams within the scope of Topic 606 consist of merchant services revenue, safe deposit box rentals, wire transfer fees, paper statement fees, check printing commissions, gain on sales of other real estate owned, and other noninterest related fees. Revenue from the Company’s merchant services business consists principally of transaction and account management fees charged to merchants for the electronic processing of transactions. These fees are net of interchange fees paid to the credit card issuing bank, card company assessments, and revenue sharing amounts. Account management fees are considered earned at the time the merchant’s transactions are processed or other services are performed. Fees related to the other components of other noninterest income within the scope of Topic 606 are largely transactional based, and therefore, the Company’s performance obligation is satisfied and related revenue recognized, at the point in time the customer uses the selected service to execute a transaction.

4142

Table of Contents

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

The following is management's discussion ~~explains our~~and analysis of certain significant factors which have affected the financial condition and results of operations of the Company as reflected in the unaudited consolidated balance sheet as of June 30, 2022, as compared to December 31, 2021, and operating results for the three and six months ended June 30, 2022 and 2021. ~~Annualized results for these interim periods may not be indicative of results for the full year or future periods. The following discussion and analysis~~These comments should be read in conjunction with the Company's unaudited consolidated financial statements and ~~related~~accompanying notes ~~presented~~appearing elsewhere ~~in this report~~herein and our Annual Report on Form 10-K for the year ended December 31, ~~2020,~~2021, filed with the SEC on February ~~26, 2021.~~25, 2022.

In addition to the historical information contained herein, this Form 10-Q includes “forward-looking statements” within the meaning of such term inunder the Private Securities Litigation Reform Act of 1995. These statements are subject to many risks and uncertainties, including the effects of the COVID-19 pandemic and its effects on the economic environment, our customers and our operations, as well as any changes to federal, state or local government laws, regulations or orders in connection with the pandemic; changes in interest rates and other general economic, business and political ~~conditions;~~conditions, including prevailing interest rates and the rate of inflation; the effects of the COVID-19 pandemic; changes in the financial markets; changes in business plans as circumstances warrant; risks related to mergers and acquisitions and the integration of acquired businesses; developments and uncertainty related to the future use and availability of some reference rates, such as ~~London Inter-Bank Offered Rate ("LIBOR"),~~LIBOR, as well as other alternative reference rates, and the adoption of a substitute; changes to U.S. tax laws, regulations and guidance; and other risks detailed from time to time in filings made by the Company with the SEC. Readers should note that the forward-looking statements included herein are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “will,” “propose,” “may,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” or “continue,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this document, and we do not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Critical Accounting Policies

The preparation of our consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates are based upon historical experience and on various other assumptions that management believes are reasonable under current circumstances. These estimates form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. Actual results may differ from these estimates under different assumptions or conditions. The estimates and judgments that management believes have the most effect on the Company’s reported financial position and results of operations are set forth in “Note 1 – Summary of Significant Accounting Policies” of the Notes to Consolidated Financial Statements, included in our Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021. There have been no significant changes in critical accounting policies or the assumptions and judgments utilized in applying these policies since December 31, ~~2020.~~2021.

Significant Developments and Transactions

Each item listed below ~~materially~~ affects the comparability of our results of operations for the three and six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, and our financial condition as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, and may affect the comparability of financial information we report in future fiscal periods.

~~Impact of COVID-19~~Recent Acquisitions.~~. The progression~~ On June 17, 2022, the Company completed its acquisition of the ~~COVID-19 pandemic~~deposits and certain loans and other assets associated with FNBC's branches in ~~the United States has had an adverse impact on our financial condition~~Mokena and ~~results of operations as of~~Yorkville, Illinois. The Company acquired $79.8 million in assets, including $60.3 million in cash and ~~for the three~~$16.6 million in loans, and ~~six months ended June 30, 2021 and 2020, and may continue to have a complex and significant adverse impact on the economy, the banking industry and our Company~~assumed $79.8 million in ~~future fiscal periods.~~deposits.

~~Effects on Our Business.~~ ~~The COVID-19 pandemic, federal. state and local government responses to~~On June 1, 2021, the ~~pandemic, and the effects~~Company completed its acquisition of substantially all of the ~~existing and future variants~~trust assets of ~~the disease, including the Delta variant, have had and will continue to have~~ATG Trust, a ~~significant impact on our business. In particular, a significant portion of the Bank’s borrowers~~trust company based in the hotel, restaurant, ground transportation, long-term healthcare and retail industries have endured significant economic distress, which has adversely affected their ability to repay existing indebtedness and adversely impacted the value of collateral. These developments, togetherChicago, Illinois, with economic conditions generally, are also expected to impact our commercial real estate portfolio, particularly with respect to real estate with exposure to these industries, our equipment leasing business and loan portfolio, our consumer loan business and loan portfolio, and the value of certain collateral securing our loans.

~~Our Response. We have taken numerous steps in response to the COVID-19 pandemic, including the following:~~

~~Table of Contents~~

•The Bank has granted requests for payment deferrals on loans related to the impact of COVID-19 on such borrowers. At June 30, 2021, loans totaling $107.3 million are currently on deferral, the majority of which are for principal and interest for a period of 90 days. Deferrals of $39.4 million related to the hotel and motel industry and $30.0 million related to transit and ground transportation accounted for 65% of our deferrals at June 30, 2021. Loan deferrals decreased from $219.1 million, or 4.5% of total loans, at March 31, 2021 to $107.3 million, or 2.2% of total loans, at June 30, 2021. We are continuing to work with our customers to address their specific needs.

•~~The Bank participated as a lender in the PPP and began taking applications on the first day of the program. We funded $416.9~~$399.7 million in PPP loans since its inception, and at June 30, 2021, we had $146.7 million of PPP loans outstanding to 1,698 customers. Income recognized on PPP loans totaled $2.4 million, including net deferred fee accretion of $1.9 million, in the three months ended June 30, 2021 compared to income of $1.5 million, including net deferred fee accretion of $0.9 million, in the three months ended June 30, 2020. The resulting PPP portfolio yield was 5.00% and 3.13% for the three months ended June 30, 2021 and 2020, respectively. For the six months ended June 30, 2021, income recognized on PPP loans totaled $5.0 million, including net deferred fee accretion of $4.1 million, compared to income of $1.5 million, including net deferred fee accretion of $0.9 million, in the six months ended June 30, 2020. The resulting PPP portfolio yield was 5.31% and 3.13% for the six months ended June 30, 2021 and 2020, respectively.

assets under management.

Tax Settlement. On June 29, 2021, the Company announced the settlement of a prior tax issue related to the treatment of gains recognized on FDIC-assisted transactions that resulted in a $6.75 million tax benefit that was recognized in the second quarter of 2021. The Company also recognized approximately $3.6 million in consulting and legal expenses related to the settlement of the tax issue, resulting in an after-tax gain of approximately $2.9 million.

FHLB Advance Prepayments. ~~On June 24,~~During 2021, the Company pre-paid anFHLB advances of $50.0 million in the first quarter, $85.0 million ~~longer term FHLB advance with an interest rate of 2.54%~~in the second quarter and ~~a maturity date of May 1, 2023.~~$130.0 million in the fourth quarter. As a result, we paid a prepayment ~~fee~~fees of $3.7 million and $4.8 million in the second ~~quarter~~and fourth quarters of ~~2021.~~2021, respectively. Interest expense is significantly lower in the current periods as a result of the reduction in borrowings.

Table of Contents

Redemption of Subordinated Notes. On June 18, 2021, the Company redeemed all of its outstanding fixed-to-floating rate subordinated notes due June 18, 2025, having an aggregate principal amount of $31.1 million, in accordance with the terms of the notes. The aggregate redemption price was 100% of the aggregate principal amount of the subordinated notes, plus accrued and unpaid interest. The interest rate on the subordinated notes was 4.54%.

~~Recent Acquisitions.~~ On June 1, 2021, the Company completed its acquisition of substantially all of the trust assets of ATG Trust, a trust company based in Chicago, Illinois, with approximately $400 million in assets under management. The transaction increased the size of Midland’s wealth management business to approximately $4.1 billion in assets under administration, as of June 30, 2021, and 90 financial professionals.

~~Branch Network Optimization Plan.~~ The Company closed 13 branches, or 20% of its branch network, and vacated approximately 23,000 square feet of corporate office space between September 3, 2020 and December 31, 2020. The Company estimates that the branch and corporate office reductions will result in annual cost savings of approximately $5.0 million beginning on January 1, 2021. Additionally, the Company plans to renovate and upgrade five other branches to reduce the size of and better utilize those facilities to serve retail and commercial customers. These renovations and upgrades are expected to cost approximately $4.0 million. The Company estimates that these renovations and upgrades will result in annual cost savings of approximately $1.0 million beginning in 2022. We had $2.8 million of facility-related assets classified as held for sale in other assets on the consolidated balance sheet at June 30, 2021.

~~Sale of Commercial FHA Origination Platform.~~ On August 28, 2020, the Company announced that it had completed the sale of its commercial FHA origination platform to Dwight Capital, a nationwide mortgage banking firm headquartered in New York. The Bank continues to service the commercial FHA servicing portfolio of approximately $3.15 billion as of June 30, 2021.

Purchased Loans. Our net interest margin benefits from accretion income associated with purchase accounting discounts established on the purchased loans included in our acquisitions. Our reported net interest margin for the three months ended June 30, 2022 and 2021 was 3.65% and ~~2020 was~~ 3.29% ~~and 3.32%~~, respectively. Accretion income associated with accounting discounts established on loans acquired totaled ~~$1.3~~$0.6 million and ~~$1.8~~$1.3 million for the three months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively, increasing the reported net interest margin by 93 basis points and 129 basis points for each respective period.

~~Table of Contents~~

The reported net interest margin for the six months ended June 30, ~~2021~~2022 and ~~2020~~2022 was ~~3.37%~~3.58% and ~~3.40%~~3.37%, respectively. Accretion income associated with accounting discounts established on loans acquired totaled ~~$2.5~~$1.2 million and ~~$4.0~~$2.5 million for the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively, increasing the reported net interest margin by 84 basis points and 148 basis points for each respective period.

Results of Operations

Overview. The following table sets forth condensed income statement information of the Company for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except per share data)	(dollars in thousands, except per share data)	2021		2020		2021		2020		(dollars in thousands, except per share data)	2022		2021		2022		2021
Income Statement Data:	Income Statement Data:									Income Statement Data:
Interest income	Interest income	$	58,397	$	60,548	$	118,900	$	121,862	Interest income	$	69,236	$	58,397	$	131,984	$	118,900
Interest expense	Interest expense	8,287		11,559		16,922		26,222		Interest expense	7,902		8,287		13,823		16,922
Net interest income	Net interest income	50,110		48,989		101,978		95,640		Net interest income	61,334		50,110		118,161		101,978
Provision for credit losses	Provision for credit losses	(455)		10,997		3,110		22,575		Provision for credit losses	5,441		(455)		9,608		3,110
Noninterest income	Noninterest income	17,417		19,396		32,233		27,994		Noninterest income	14,613		17,417		30,226		32,233
Noninterest expense	Noninterest expense	48,941		41,395		88,020		83,061		Noninterest expense	41,339		48,941		82,223		88,020
Income before income taxes	Income before income taxes	19,041		15,993		43,081		17,998		Income before income taxes	29,167		19,041		56,556		43,081
Income taxes	Income taxes	(1,083)		3,424		4,419		3,880		Income taxes	7,284		(1,083)		13,924		4,419
Net income	Net income	$	20,124	$	12,569	$	38,662	$	14,118	Net income	$	21,883	$	20,124	$	42,632	$	38,662

Basic earnings per common share	Basic earnings per common share	$	0.88	$	0.53	$	1.70	$	0.59	Basic earnings per common share	$	0.97	$	0.88	$	1.89	$	1.70
Diluted earnings per common share	Diluted earnings per common share	$	0.88	$	0.53	$	1.69	$	0.58	Diluted earnings per common share	$	0.97	$	0.88	$	1.89	$	1.69

During the three months ended June 30, ~~2021,~~2022, we generated net income of $21.9 million, or diluted earnings per common share of $0.97, compared to net income of $20.1 million, or diluted earnings per common share of $0.88 in the three months ended June 30, 2021. Earnings for the second quarter of 2022 compared to the second quarter of 2021 increased primarily due to an $11.2 million increase in net interest income and a $7.6 million decrease in noninterest expense. These results were partially offset by a $5.9 million increase in provision for credit losses, a $2.8 million decrease in noninterest income and an $8.4 million increase in income tax expense.

During the six months ended June 30, 2022, we generated net income of ~~$12.6~~$42.6 million, or diluted earnings per common share of ~~$0.53 in the three months ended June 30, 2020. Earnings for the second quarter of 2021~~$1.89, compared to the second quarter of 2020 increased primarily due to a $1.1 million increase in net interest income, an $11.5 million decrease in provision for credit losses and a $4.5 million decrease in income tax expense. These results were partially offset by a $2.0 million decrease in noninterest income and a $7.5 million increase in noninterest expense.

~~During the six months ended June 30, 2021, we generated~~ net income of $38.7 million, or diluted earnings per common share of $1.69 ~~compared to net income of $14.1 million, or diluted earnings per common share of $0.58~~ in the six months ended June 30, ~~2020.~~2021. Earnings for the six months ended June 30, ~~2021~~2022 compared to the six months ended June 30, ~~2020~~2021 increased primarily due to a ~~$6.3~~$16.1 million increase in net interest income, and a ~~$19.5~~$5.8 million decrease in ~~provision for credit losses and a $4.2 million increase in~~ noninterest ~~income.~~expense. These results were partially offset by a ~~$5.0~~$6.5 million increase in provision for credit losses, a $2.0 million decrease in noninterest ~~expense~~income and a ~~$0.5~~$9.5 million increase in income tax expense.

Net Interest Income and Margin. Our primary source of revenue is net interest income, which is the difference between interest income from interest-earning assets (primarily loans and securities) and interest expense of funding sources (primarily interest-bearing deposits and borrowings). Net interest income is influenced by many factors, primarily the volume and mix of interest-earning assets, funding sources, and interest rate fluctuations. Noninterest-bearing sources of funds, such as demand deposits and shareholders’ equity, also support earning assets. Net interest margin is calculated as net interest income divided by average interest-earning assets. Net interest margin is presented on a tax-equivalent basis, which means that tax-free interest income has been adjusted to a pretax-equivalent income, assuming a federal income tax rate of 21% for the three and six months ended June 30, ~~2021~~2022 and ~~2020.~~2021.

As described above, one of the factors that impacts net interest income is interest rate fluctuations. In response to the COVID-19 pandemic, the Federal Reserve decreased the target federal funds interest rate by a total of 150 basis points in March 2020. This significant decrease impacted net interest income in the 2020 and 2021 periods.

During the three months ended June 30, 2021, net interest income, on a tax-equivalent basis, increased to $50.5 million compared to $49.4 million for the three months ended June 30, 2020. The tax-equivalent net interest margin decreased to 3.29% for the second quarter of 2021 compared to 3.32% in the second quarter of 2020.

Table of Contents

On June 15, 2022, the Federal Reserve announced an increase to its benchmark federal-funds rate by 0.75% to a range between 1.50% and 1.75%, and signaled it would continue lifting rates this year at the most rapid pace in decades as it races to slow the economy and combat inflation that is running at a 40-year high. This is the second increase in 2022. On March 16, 2022, the Federal Reserve announced an increase to its benchmark federal-funds rate by 0.25%.

During the ~~six~~three months ended June 30, ~~2021,~~2022, net interest income, on a tax-equivalent basis, increased to ~~$102.7~~$61.7 million compared to $50.5 million for the three months ended June 30, 2021. The tax-equivalent net interest margin increased to 3.65% for the second quarter of 2022 compared to 3.29% in the second quarter of 2021.

During the six months ended June 30, 2022, net interest income, on a tax-equivalent basis, increased to $118.9 million with a tax-equivalent net interest margin of ~~3.37%~~3.58% compared to net interest income, on a tax-equivalent basis, of ~~$96.6~~$102.7 million and a tax-equivalent net interest margin of ~~3.40%~~3.37% for the six months ended June 30, ~~2020.~~2021.

Table of Contents

Average Balance Sheet, Interest and Yield/Rate Analysis. The following ~~table presents~~tables present the average balance sheets, interest income, interest expense and the corresponding average yields earned and rates paid for the three and six months ended June 30, ~~2021~~2022 and ~~2020.~~2021. The average balances are principally daily averages and, for loans, include both performing and nonperforming balances. Interest income on loans includes the effects of discount accretion and net deferred loan origination costs accounted for as yield adjustments.


		Three Months Ended June 30,													Three Months Ended June 30,
		2021						2020							2022						2021
(tax-equivalent basis, dollars in thousands)	(tax-equivalent basis, dollars in thousands)	Average balance		Interest & fees		Yield/ Rate		Average balance		Interest & fees		Yield/ Rate		(tax-equivalent basis, dollars in thousands)	Average balance		Interest & fees		Yield/ Rate		Average balance		Interest & fees		Yield/ Rate
Interest-earning assets:	Interest-earning assets:													Interest-earning assets:
Federal funds sold and cash investments	Federal funds sold and cash investments	$	509,886	$	142	0.11	%	$	489,941	$	172	0.14	%	Federal funds sold and cash investments	$	226,517	$	468	0.83	%	$	509,886	$	142	0.11	%
Investment securities:	Investment securities:													Investment securities:
Taxable investment securities	Taxable investment securities	610,830		3,451		2.26		536,851		3,872		2.89		Taxable investment securities	714,611		4,055		2.27		610,830		3,451		2.26
Investment securities exempt from federal income tax (1)	Investment securities exempt from federal income tax (1)	123,632		1,004		3.25		113,505		1,091		3.85		Investment securities exempt from federal income tax (1)	104,316		876		3.36		123,632		1,004		3.25
Total securities	Total securities	734,462		4,455		2.43		650,356		4,963		3.05		Total securities	818,927		4,931		2.41		734,462		4,455		2.43
Loans:	Loans:													Loans:
Loans (2)	Loans (2)	4,743,098		52,490		4.44		4,595,886		53,173		4.65		Loans (2)	5,609,232		62,943		4.50		4,743,098		52,490		4.44
Loans exempt from federal income tax (1)	Loans exempt from federal income tax (1)	83,136		823		3.97		100,402		994		3.98		Loans exempt from federal income tax (1)	68,559		651		3.81		83,136		823		3.97
Total loans	Total loans	4,826,234		53,313		4.43		4,696,288		54,167		4.64		Total loans	5,677,791		63,594		4.49		4,826,234		53,313		4.43
Loans held for sale	Loans held for sale	36,299		261		2.88		99,169		1,004		4.07		Loans held for sale	9,865		77		3.15		36,299		261		2.88
Nonmarketable equity securities	Nonmarketable equity securities	49,388		609		4.94		50,661		680		5.40		Nonmarketable equity securities	36,338		487		5.38		49,388		609		4.94
Total interest-earning assets	Total interest-earning assets	6,156,269		58,780		3.83		5,986,415		60,986		4.10		Total interest-earning assets	6,769,438		69,557		4.12		6,156,269		58,780		3.83
Noninterest-earning assets	Noninterest-earning assets	589,336						619,411						Noninterest-earning assets	615,348						589,336
Total assets	Total assets	$	6,745,605					$	6,605,826					Total assets	$	7,384,786					$	6,745,605
Interest-bearing liabilities:	Interest-bearing liabilities:													Interest-bearing liabilities:
Deposits:	Deposits:													Deposits:
Checking and money market deposits	Checking and money market deposits	$	2,397,644	$	658	0.11	%	$	2,336,876	$	2,085	0.36	%	Checking and money market deposits	$	2,800,779	$	2,903	0.42	%	$	2,397,644	$	658	0.11	%
Savings deposits	Savings deposits	666,000		51		0.03		570,096		34		0.02		Savings deposits	719,204		87		0.05		666,000		51		0.03
Time deposits	Time deposits	723,232		2,165		1.20		721,499		3,296		1.84		Time deposits	615,614		770		0.50		723,232		2,165		1.20
Brokered deposits		28,303		118		1.67		22,935		144		2.52
Brokered time deposits														Brokered time deposits	17,167		50		1.16		28,303		118		1.67
Total interest-bearing deposits	Total interest-bearing deposits	3,815,179		2,992		0.31		3,651,406		5,559		0.61		Total interest-bearing deposits	4,152,764		3,810		0.37		3,815,179		2,992		0.31
Short-term borrowings	Short-term borrowings	65,727		20		0.12		59,103		28		0.19		Short-term borrowings	59,301		22		0.15		65,727		20		0.12
FHLB advances and other borrowings	FHLB advances and other borrowings	519,490		2,470		1.91		692,470		2,905		1.69		FHLB advances and other borrowings	307,611		1,435		1.87		519,490		2,470		1.91
Subordinated debt	Subordinated debt	165,155		2,316		5.61		169,560		2,481		5.85		Subordinated debt	139,232		2,011		5.78		165,155		2,316		5.61
Trust preferred debentures	Trust preferred debentures	49,026		489		4.00		48,487		586		4.86		Trust preferred debentures	49,602		624		5.05		49,026		489		4.00
Total interest-bearing liabilities	Total interest-bearing liabilities	4,614,577		8,287		0.72		4,621,026		11,559		1.01		Total interest-bearing liabilities	4,708,510		7,902		0.67		4,614,577		8,287		0.72
Noninterest-bearing liabilities:	Noninterest-bearing liabilities:													Noninterest-bearing liabilities:
Noninterest-bearing deposits	Noninterest-bearing deposits	1,411,428						1,280,983						Noninterest-bearing deposits	1,967,263						1,411,428
Other noninterest-bearing liabilities	Other noninterest-bearing liabilities	78,521						71,853						Other noninterest-bearing liabilities	66,009						78,521
Total noninterest-bearing liabilities	Total noninterest-bearing liabilities	1,489,949						1,352,836						Total noninterest-bearing liabilities	2,033,272						1,489,949
Shareholders’ equity	Shareholders’ equity	641,079						631,964						Shareholders’ equity	643,004						641,079
Total liabilities and shareholders’ equity	Total liabilities and shareholders’ equity	$	6,745,605					$	6,605,826					Total liabilities and shareholders’ equity	$	7,384,786					$	6,745,605
Net interest income / net interest margin (3)	Net interest income / net interest margin (3)			$	50,493	3.29	%			$	49,427	3.32	%	Net interest income / net interest margin (3)			$	61,655	3.65	%			$	50,493	3.29	%

(1)Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled ~~$383,000~~$321,000 and ~~$438,000~~$383,000 for the three months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

(2)Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(3)Net interest margin during the periods presented represents: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period.

Table of Contents


		Six Months Ended June 30,													Six Months Ended June 30,
		2021						2020							2022						2021
(tax-equivalent basis, dollars in thousands)	(tax-equivalent basis, dollars in thousands)	Average balance		Interest & fees		Yield/ Rate		Average balance		Interest & fees		Yield/ Rate		(tax-equivalent basis, dollars in thousands)	Average balance		Interest & fees		Yield/ Rate		Average balance		Interest & fees		Yield/ Rate
Interest-earning assets:	Interest-earning assets:													Interest-earning assets:
Federal funds sold and cash investments	Federal funds sold and cash investments	$	430,415	$	238	0.11	%	$	413,896	$	1,234	0.60	%	Federal funds sold and cash investments	$	304,938	$	639	0.42	%	$	430,415	$	238	0.11	%
Investment securities:	Investment securities:													Investment securities:
Taxable investment securities	Taxable investment securities	586,640		6,731		2.29		536,873		7,966		2.97		Taxable investment securities	737,569		7,952		2.16		586,640		6,731		2.29
Investment securities exempt from federal income tax (1)	Investment securities exempt from federal income tax (1)	120,842		1,993		3.30		119,530		2,341		3.92		Investment securities exempt from federal income tax (1)	119,002		1,942		3.26		120,842		1,993		3.30
Total securities	Total securities	707,482		8,724		2.47		656,403		10,307		3.14		Total securities	856,571		9,894		2.31		707,482		8,724		2.47
Loans:	Loans:													Loans:
Loans (2)	Loans (2)	4,823,745		107,044		4.48		4,439,357		106,712		4.83		Loans (2)	5,406,467		119,529		4.46		4,823,745		107,044		4.48
Loans exempt from federal income tax (1)	Loans exempt from federal income tax (1)	85,312		1,671		3.95		100,890		2,052		4.09		Loans exempt from federal income tax (1)	70,570		1,344		3.84		85,312		1,671		3.95
Total loans	Total loans	4,909,057		108,715		4.47		4,540,247		108,764		4.82		Total loans	5,477,037		120,873		4.45		4,909,057		108,715		4.47
Loans held for sale	Loans held for sale	50,752		703		2.79		59,506		1,195		4.04		Loans held for sale	20,501		297		2.93		50,752		703		2.79
Nonmarketable equity securities	Nonmarketable equity securities	52,644		1,289		4.94		47,893		1,285		5.40		Nonmarketable equity securities	36,358		971		5.39		52,644		1,289		4.94
Total interest-earning assets	Total interest-earning assets	6,150,350		119,669		3.92		5,717,945		122,785		4.32		Total interest-earning assets	6,695,405		132,674		4.00		6,150,350		119,669		3.92
Noninterest-earning assets	Noninterest-earning assets	595,641						622,003						Noninterest-earning assets	623,224						595,641
Total assets	Total assets	$	6,745,991					$	6,339,948					Total assets	$	7,318,629					$	6,745,991
Interest-bearing liabilities:	Interest-bearing liabilities:													Interest-bearing liabilities:
Deposits:	Deposits:													Deposits:
Checking and money market deposits	Checking and money market deposits	$	2,400,540	$	1,321	0.11	%	$	2,264,085	$	5,880	0.52	%	Checking and money market deposits	$	2,705,882	$	4,156	0.31	%	$	2,400,540	$	1,321	0.11	%
Savings deposits	Savings deposits	643,190		89		0.03		548,045		164		0.06		Savings deposits	707,111		137		0.04		643,190		89		0.03
Time deposits	Time deposits	702,405		4,513		1.30		762,748		7,554		1.99		Time deposits	621,274		1,570		0.51		702,405		4,513		1.30
Brokered deposits		40,168		252		1.26		25,582		323		2.54
Brokered time deposits														Brokered time deposits	19,290		108		1.13		40,168		252		1.26
Total interest-bearing deposits	Total interest-bearing deposits	3,786,303		6,175		0.33		3,600,460		13,921		0.78		Total interest-bearing deposits	4,053,557		5,971		0.30		3,786,303		6,175		0.33
Short-term borrowings	Short-term borrowings	70,608		44		0.13		57,359		129		0.45		Short-term borrowings	64,642		45		0.14		70,608		44		0.13
FHLB advances and other borrowings	FHLB advances and other borrowings	568,226		5,040		1.79		612,602		5,872		1.93		FHLB advances and other borrowings	309,436		2,647		1.72		568,226		5,040		1.79
Subordinated debt	Subordinated debt	167,486		4,683		5.59		169,793		4,990		5.88		Subordinated debt	139,186		4,022		5.78		167,486		4,683		5.59
Trust preferred debentures	Trust preferred debentures	48,958		980		4.04		48,422		1,310		5.44		Trust preferred debentures	49,527		1,138		4.64		48,958		980		4.04
Total interest-bearing liabilities	Total interest-bearing liabilities	4,641,581		16,922		0.74		4,488,636		26,222		1.17		Total interest-bearing liabilities	4,616,348		13,823		0.60		4,641,581		16,922		0.74
Noninterest-bearing liabilities:	Noninterest-bearing liabilities:													Noninterest-bearing liabilities:
Noninterest-bearing deposits	Noninterest-bearing deposits	1,391,129						1,133,581						Noninterest-bearing deposits	1,978,277						1,391,129
Other noninterest-bearing liabilities	Other noninterest-bearing liabilities	80,366						75,398						Other noninterest-bearing liabilities	73,878						80,366
Total noninterest-bearing liabilities	Total noninterest-bearing liabilities	1,471,495						1,208,979						Total noninterest-bearing liabilities	2,052,155						1,471,495
Shareholders’ equity	Shareholders’ equity	632,915						642,333						Shareholders’ equity	650,126						632,915
Total liabilities and shareholders’ equity	Total liabilities and shareholders’ equity	$	6,745,991					$	6,339,948					Total liabilities and shareholders’ equity	$	7,318,629					$	6,745,991
Net interest income / net interest margin (3)	Net interest income / net interest margin (3)			$	102,747	3.37	%			$	96,563	3.40	%	Net interest income / net interest margin (3)			$	118,851	3.58	%			$	102,747	3.37	%

(1)Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled ~~$769,000~~$690,000 and ~~$923,000~~$769,000 for the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

(2)Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

Interest Rates and Operating Interest Differential. Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on our interest-earning

Table of Contents

assets and the interest incurred on our interest-bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume. Changes that are not due solely to volume or rate have been allocated proportionally to the change due to volume and the change due to rate.


		Three Months Ended June 30, 2021 compared with Three Months Ended June 30, 2020							Six Months Ended June 30, 2021 compared with Six Months Ended June 30, 2020										Three Months Ended June 30, 2022 compared with Three Months Ended June 30, 2021									Six Months Ended June 30, 2022 compared with Six Months Ended June 30, 2021
		Change due to:				Interest Variance			Change due to:							Interest Variance			Change due to:						Interest Variance			Change due to:						Interest Variance
(tax-equivalent basis, dollars in thousands)	(tax-equivalent basis, dollars in thousands)	Volume		Rate				Volume			Rate			(tax-equivalent basis, dollars in thousands)	Volume					Rate				Volume				Rate
Interest-earning assets:	Interest-earning assets:																				Interest-earning assets:
Federal funds sold and cash investments	Federal funds sold and cash investments	$	6	$	(36)	$	(30)		$	27		$	(1,023)			$	(996)	Federal funds sold and cash investments	$	(332)		$	658			$	326		$	(166)		$	567		$	401
Investment securities:	Investment securities:																	Investment securities:
Taxable investment securities	Taxable investment securities	476		(897)		(421)			655			(1,890)				(1,235)		Taxable investment securities	588			16			604			1,680			(459)			1,221
Investment securities exempt from federal income tax	Investment securities exempt from federal income tax	90		(177)		(87)			24			(372)				(348)		Investment securities exempt from federal income tax	(160)			32			(128)			(30)			(21)			(51)
Total securities	Total securities	566		(1,074)		(508)			679			(2,262)				(1,583)		Total securities	428			48			476			1,650			(480)			1,170
Loans:	Loans:																	Loans:
Loans	Loans	1,741		(2,424)		(683)			8,724			(8,392)				332		Loans	9,652			801			10,453			12,907			(422)			12,485
Loans exempt from federal income tax	Loans exempt from federal income tax	(170)		(1)		(171)			(313)			(68)				(381)		Loans exempt from federal income tax	(141)			(31)			(172)			(285)			(42)			(327)
Total loans	Total loans	1,571		(2,425)		(854)			8,411			(8,460)				(49)		Total loans	9,511			770			10,281			12,622			(464)			12,158
Loans held for sale	Loans held for sale	(544)		(199)		(743)			(150)			(342)				(492)		Loans held for sale	(199)			15			(184)			(429)			23			(406)
Nonmarketable equity securities	Nonmarketable equity securities	(15)		(56)		(71)			120			(116)				4		Nonmarketable equity securities	(168)			46			(122)			(417)			99			(318)
Total interest-earning assets	Total interest-earning assets	$	1,584	$	(3,790)	$	(2,206)		$	9,087		$	(12,203)			$	(3,116)	Total interest-earning assets	$	9,240		$	1,537		$	10,777		$	13,260		$	(255)		$	13,005
Interest-bearing liabilities:	Interest-bearing liabilities:																	Interest-bearing liabilities:
Deposits:	Deposits:																	Deposits:
Checking and money market deposits	Checking and money market deposits	$	38	$	(1,465)	$	(1,427)		$	206		$	(4,765)			$	(4,559)	Checking and money market deposits	$	265		$	1,980		$	2,245		$	319		$	2,516		$	2,835
Savings deposits	Savings deposits	7		10		17			21			(96)				(75)		Savings deposits	5			31			36			11			37			48
Time deposits	Time deposits	11		(1,142)		(1,131)			(502)			(2,539)				(3,041)		Time deposits	(228)			(1,167)			(1,395)			(363)			(2,580)			(2,943)
Brokered deposits		28		(54)		(26)			137			(208)				(71)
Brokered time deposits																		Brokered time deposits	(39)			(29)			(68)			(124)			(20)			(144)
Total interest-bearing deposits	Total interest-bearing deposits	84		(2,651)		(2,567)			(138)			(7,608)				(7,746)		Total interest-bearing deposits	3			815			818			(157)			(47)			(204)
Short-term borrowings	Short-term borrowings	3		(11)		(8)			19			(104)				(85)		Short-term borrowings	(2)			4			2			(4)			5			1
FHLB advances and other borrowings	FHLB advances and other borrowings	(771)		336		(435)			(417)			(415)				(832)		FHLB advances and other borrowings	(998)			(37)			(1,035)			(2,254)			(139)			(2,393)
Subordinated debt	Subordinated debt	(63)		(102)		(165)			(66)			(241)				(307)		Subordinated debt	(368)			63			(305)			(801)			140			(661)
Trust preferred debentures	Trust preferred debentures	7		(104)		(97)			11			(341)				(330)		Trust preferred debentures	6			129			135			12			146			158
Total interest-bearing liabilities	Total interest-bearing liabilities	$	(740)	$	(2,532)	$	(3,272)		$	(591)		$	(8,709)			$	(9,300)	Total interest-bearing liabilities	$	(1,359)		$	974		$	(385)		$	(3,204)		$	105		$	(3,099)
Net interest income	Net interest income	$	2,324	$	(1,258)	$	1,066		$	9,678		$	(3,494)			$	6,184	Net interest income	$	10,599		$	563		$	11,162		$	16,464		$	(360)		$	16,104

Interest Income. Interest income, on a tax-equivalent basis, ~~decreased $2.2~~increased $10.8 million to ~~$58.8~~$69.6 million in the three months ended June 30, ~~2021~~2022 as compared to the same quarter in ~~2020~~2021 primarily due to ~~a decrease~~growth in ~~the yields on all~~ earning ~~asset categories.~~assets. The yield on earning assets ~~decreased 27~~increased 29 basis points to ~~3.83%~~4.12% from ~~4.10%~~3.83%, primarily due to the impact of ~~lower~~increasing market interest rates and a reduction in accretion income associated with accounting discounts established on loans acquired, which totaled $1.3 million and $1.8 million for the three months ended June 30, 2021 and 2020, respectively.rates.

Average earning assets increased to ~~$6.16~~$6.77 billion in the second quarter of ~~2021~~2022 from ~~$5.99~~$6.16 billion in the same quarter in ~~2020.~~2021. Increases in average loans and investment securities of ~~$129.9~~$851.6 million and ~~$84.1~~$84.5 million, respectively, ~~partially offset by a decrease~~resulted in ~~loans held for sale of $62.9 million, accounted for~~ the ~~majority of the $169.9 million~~ increase in average earning assets.

Average ~~commercial loans and consumer~~ loans increased ~~$99.6~~$851.6 million ~~and $132.8 million, respectively,~~ in the second quarter of ~~2021~~2022 compared to the same quarter one year prior. Average commercial loans decreased $15.5 million. Included in commercial loans are commercial FHA warehouse lines and PPP loans. Commercial FHA warehouse lines decreased $144.4 million to $106.6 million in the second quarter of ~~2020.~~2022. PPP loan balances averaged $14.2 million in second quarter of 2022, compared to $195.7 million in the second quarter of 2021. Excluding the changes in the commercial FHA warehouse line and PPP loan portfolios, commercial loans increased $301.5 million in the second quarter of 2022 compared to the same period one year prior.

Table of Contents

Average commercial real estate loans increased this quarter by $697.5 million, compared to the prior year second quarter. Average balances in our consumer loans and lease portfolios also increased this quarter by $191.1 million and $31.7 million, respectively, compared to the prior year second quarter. Consumer loan growth was primarily the result of our continuing relationship with GreenSky and our new relationship with an additional consumer loan origination firm. These increases were partially offset by payoffs and repayments in the residential real estate portfolio. Included in commercial loans are HUD warehouse lines and PPP loans. Increases in HUD warehouse lines accounted for $66.5 million of the increase in average commercial loan balances. PPP loan balances averaged $195.7 million in second quarter of 2021 and generated income of $2.4 million in this period, including net deferred fee accretion of $1.9 million. The PPP loan portfolio yield was 5.00% for the three months ended June 30, 2021. In the second quarter of 2020, the PPP loan portfolio averaged $187.8 million, generated income of $1.5 million, including net

~~Table of Contents~~

~~deferred fee accretion of $0.9 million, and yielded 3.13%. Average consumer loan balances increased primarily as a result of our relationship with GreenSky.~~

For the six months ended June 30, ~~2021,~~2022, interest income, on a tax-equivalent basis, ~~decreased $3.1~~increased $13.0 million to ~~$119.7~~$132.7 million as compared to the same period in ~~2020,~~2021, primarily due to ~~a decrease~~growth in ~~the yields on all~~ earning ~~asset categories.~~assets. The yield on earning assets ~~decreased 40~~increased 8 basis points to ~~3.92%~~4.00% from ~~4.32%~~3.92%, primarily due to the impact of ~~lower~~increasing market interest ~~rates~~rates.

Average earning assets increased to $6.70 billion in the first six months of 2022 from $6.15 billion in the same period in 2021. Average loans and ~~a reduction in accretion income associated with accounting discounts established on loans acquired, which totaled $2.5~~investment securities increased $568.0 million and ~~$4.0~~$149.1 million. These increases were partially offset by a $125.5 million decrease in federal funds sold and cash investments.

Average commercial loans decreased $126.5 million. Commercial FHA warehouse lines and PPP loans accounted for $174.2 million and $161.6 million, respectively, of this decrease. Excluding the changes in the commercial FHA warehouse line and PPP loan portfolios, commercial loans increased $209.4 million for the six months ended June 30, ~~2021 and 2020, respectively.~~

~~Average earning assets increased~~2022 compared to ~~$6.15 billion in the first six months of 2021 from $5.72 billion in~~ the same period one year prior.

Average balances in ~~2020. Increases in average~~our commercial real estate loans and ~~investment securities of $368.8~~lease portfolios increased by $561.3 million and ~~$51.1 million, respectively, accounted for the majority of the $432.4 million increase in average earning assets. Average commercial loans and consumer loans increased $334.7 million and $148.1~~$26.2 million, respectively, for the six months ended June 30, ~~2021~~2022 compared to the same period of ~~2020.~~2021. Average consumer loans also increased $165.8 million for the six months ended June 30, 2022 compared to the same period of 2021. These increases were partially offset by payoffs and repayments in the residential real estate portfolio. Increases in HUD warehouse lines and PPP loans accounted for $98.6 million and $96.9 million, respectively, of the increase in average commercial loan balances. PPP loan balances averaged $191.3 million in the six months ended June 30, 2021 and generated income of $5.0 million, including net deferred fee accretion of $4.1 million. The PPP loan portfolio yield was 5.31% for the six months ended June 30, 2021. For the six months ended June 30, 2020, the PPP loan portfolio averaged $94.4 million, generated income of $1.5 million, including net deferred fee accretion of $0.9 million, and yielded 3.13%.

Interest Expense. Interest expense decreased ~~$3.3~~$0.4 million to ~~$8.3~~$7.9 million for the three months ended June 30, ~~2021~~2022 compared to the three months ended June 30, ~~2020.~~2021. The cost of interest-bearing liabilities decreased to 0.67% for the second quarter of 2022 compared to 0.72% for the second quarter of 2021 ~~compared to 1.01% for the second quarter of 2020 primarily~~ due to ~~lower rates~~the prepayment of FHLB advances and redemption of subordinated notes, as ~~a result of the Federal Reserve Bank's reduction in the federal funds target rates.~~discussed previously.

Interest expense on deposits ~~decreased $2.6~~increased $0.8 million to ~~$3.0~~$3.8 million for the three months ended June 30, ~~2021~~2022 from the comparable period in ~~2020.~~2021. The ~~decrease~~increase was primarily due to ~~a decrease~~an increase in rates paid on deposits. Average balances of interest-bearing deposit accounts increased ~~$163.8~~$337.6 million, or ~~4.5%~~8.8%, to ~~$3.82~~$4.15 billion for the three months ended June 30, ~~2021~~2022 compared to the same period one year earlier. The increase in volume was attributable to ~~an increase~~increases of ~~$58.3~~retail deposits, commercial deposits and brokered time deposits of $31.3 million, ~~from~~$120.4 million, and $107.2 million, respectively. In addition, our Insured Cash Sweep product ~~offering and from commercial customers due to PPP-related fund inflows.~~balances increased $59.8 million.

For the six month period ended June 30, ~~2021,~~2022, interest expense decreased ~~$9.3~~$3.1 million to ~~$16.9~~$13.8 million compared to the six months ended June 30, ~~2020.~~2021. The cost of interest-bearing liabilities decreased to ~~0.74%~~0.60% for the first six months of ~~2021~~2022 compared to ~~1.17%~~0.74% for the same period of ~~2020.~~2021. Interest expense on deposits decreased to ~~$6.2~~$6.0 million from ~~$13.9~~$6.2 million for the comparable period in ~~2020,~~2021, primarily due to a decrease in interest rates on deposits.

Interest expense on FHLB advances and other borrowings decreased ~~$0.4~~$1.0 million and ~~$0.8~~$2.4 million for the three and six months ended June 30, ~~2021,~~2022, respectively, from the comparable periods in ~~2020. The~~2021. Average balances decreased $211.9 million and $258.8 million for the three and six months ended June 30, 2022, respectively, from the comparable periods in 2021 due to the Company ~~repaid~~prepaying ~~FHLB advances totaling $200.0~~$265.0 million ~~in accordance with contract terms and prepaid a $50.0 million FHLB advance in the first quarter~~ of ~~2021, and prepaid an $85.0 million~~ longer term FHLB ~~advance in the second quarter of~~advances during 2021.

Interest expense on subordinated debt decreased ~~$0.2~~$0.3 million and ~~$0.3~~$0.7 million for the three and six months ended June 30, ~~2021,~~2022, respectively, from the comparable periods in ~~2020~~2021 primarily due to the redemption of $31.1 million of subordinated debt on June 18, 2021. The interest rate on the redeemed subordinated notes was 4.54%~~, equating to approximately $1.4 million of annual interest expense.~~.

Provision for Credit Losses. The Company's provision for credit losses totaled $5.4 million for the three months ended June 30, 2022, with $4.7 million expense attributable to loans and $0.7 million expense related to unfunded loan commitments. Provision for credit losses for the three months ended June 30, 2021 was a benefit of $0.5 million for the three months ended June 30, 2021. No provision for credit losses on loans was recorded in the quarter, while negative provision expenses of $0.3 million and $0.2 million were recorded for credit losses related to unfunded loan commitments and investment securities, respectively. Provision expense for the three months ended June 30, 2020 totaled $11.0 million for the three months ended June 30, 2020, with $11.6 million attributable to loans and a $0.7 million benefit attributable to unfunded commitments. For the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, the Company recorded provision expense of ~~$3.1~~$9.6 million and ~~$22.6~~$3.1 million, respectively. The ~~decrease~~increase in the provision for credit losses for the three and six months ended June 30, ~~2021~~2022 compared to prior year periods was primarily due to ~~favorable~~the growth and changes in the mix of our loan ~~portfolio and improved economic forecasts as a result~~portfolio.

Table of Contents~~increasing vaccination rates and the lifting of restrictions on businesses by states and municipalities.~~

The provision for credit losses on loans made during the three and six months ended June 30, ~~2021 were~~2022 was made at a level deemed necessary by management to absorb estimated losses in the loan portfolio. A detailed evaluation of the adequacy of the allowance for credit losses is completed quarterly by management, the results of which are used to determine provision

~~Table of Contents~~

for credit losses. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and reasonable and supportable forecasts along with other qualitative and quantitative factors.

Noninterest Income. Noninterest income decreased 16.1% and 6.2% for the three and six months ended June 30, 2022, respectively, compared to the same periods one year prior. The following table sets forth the major components of our noninterest income for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Increase (decrease)			Six Months Ended June 30,							Increase (decrease)			Three Months Ended June 30,						Increase (decrease)			Six Months Ended June 30,						Increase (decrease)
(dollars in thousands)	(dollars in thousands)	2021		2020				2021			2020			(dollars in thousands)	2022					2021				2022				2021
Noninterest income:	Noninterest income:																				Noninterest income:
Wealth management revenue	Wealth management revenue	$	6,529	$	5,698	$	831		$	12,460		$	11,375			$	1,085	Wealth management revenue	$	6,143		$	6,529			$	(386)		$	13,282		$	12,460		$	822
Commercial FHA revenue		342		3,414		(3,072)			634			4,681				(4,047)

Residential mortgage banking revenue	Residential mortgage banking revenue	1,562		2,723		(1,161)			3,136			4,478				(1,342)		Residential mortgage banking revenue	384			1,562			(1,178)			983			3,136			(2,153)
Service charges on deposit accounts	Service charges on deposit accounts	1,916		1,706		210			3,742			4,362				(620)		Service charges on deposit accounts	2,304			1,916			388			4,372			3,742			630
Interchange revenue	Interchange revenue	3,797		3,013		784			7,172			5,846				1,326		Interchange revenue	3,590			3,797			(207)			6,870			7,172			(302)
Gain on sales of investment securities, net		377		—		377			377			—				377
(Loss) gain on sales of investment securities, net																		(Loss) gain on sales of investment securities, net	(101)			377			(478)			(101)			377			(478)
Impairment on commercial mortgage servicing rights	Impairment on commercial mortgage servicing rights	(1,148)		(107)		(1,041)			(2,423)			(8,575)				6,152		Impairment on commercial mortgage servicing rights	(869)			(1,148)			279			(1,263)			(2,423)			1,160
Company-owned life insurance	Company-owned life insurance	863		892		(29)			1,723			1,792				(69)		Company-owned life insurance	840			863			(23)			1,859			1,723			136
Other income	Other income	3,179		2,057		1,122			5,412			4,035				1,377		Other income	2,322			3,521			(1,199)			4,224			6,046			(1,822)
Total noninterest income	Total noninterest income	$	17,417	$	19,396	$	(1,979)		$	32,233		$	27,994			$	4,239	Total noninterest income	$	14,613		$	17,417		$	(2,804)		$	30,226		$	32,233		$	(2,007)

Wealth management revenue. ~~Income from our wealth~~Wealth management ~~business increased $0.8 million and $1.1~~revenue decreased $0.4 million for the three months ended June 30, 2022 as compared to the same period in 2021, and was $0.8 million higher for the six months ended June 30, ~~2021, respectively,~~2022 as compared to the same ~~periods~~period in ~~2020. Assets under administration increased to $4.08 billion at June 30, 2021 from $3.25 billion at June 30, 2020, primarily due to the addition of~~2021. The Company added $399.7 million of assets under administration from the acquisition of ATG Trust at June 1, ~~2021 and an increase in the~~2021. However, market performance asin 2022 has resulted in a ~~result of the economic recovery between the two periods.~~

~~Commercial FHA~~decrease in assets under administration, and a resulting decrease in revenue. ~~Commercial FHA revenue~~ Assets under administration decreased ~~$3.1 million and $4.0 million for the three and six months ended~~to $3.60 billion at June 30, 2021, respectively, as compared to the same periods in 2020. The decline in revenue was attributable to the sale of the loan origination platform in August 2020, resulting in a decline in interest rate locks.2022 from $4.08 billion at June 30, 2021.

Residential mortgage banking revenue. Residential mortgage banking revenue for the three months ended June 30, ~~2021 decreased to $1.6~~2022 totaled $0.4 million, compared to ~~$2.7~~$1.6 million for the same period in ~~2020,~~2021, primarily attributable to a decrease in ~~production.~~production and the higher interest rate environment. Loans originated for sale into the secondary market in the second quarter of ~~2021~~2022 totaled ~~$61.2~~$19.8 million, with ~~49%~~23% representing refinance transactions versus purchase transactions, compared to loans originated during the same period one year prior, which totaled ~~$101.0~~$52.2 million, with ~~65%~~48% representing refinance transactions.

For the six months ended June 30, ~~2021,~~2022, residential mortgage banking revenue totaled ~~$3.1~~$1.0 million, compared to ~~$4.5~~$3.1 million for the same period in ~~2020.~~2021. Loans originated for sale into the secondary market in the first half of ~~2021~~2022 totaled ~~$139.7~~$45.3 million, with ~~60%~~27% representing refinance transactions versus purchase transactions. Loans originated during the same period one year prior totaled ~~$147.2~~$124.9 million, with 60% representing refinance transactions.

~~Service charges on deposit accounts.~~ Service charges on deposit accounts were $1.9 million for the three months ended June 30, 2021, an increase of $0.2 million from the three months ended June 30, 2020. For the six months ended June 30, 2021, service charges on deposits totaled $3.7 million, a decline of $0.6 million from the comparable period of 2020. Decreased business activities as a result of COVID-19 led to lower levels of service charges revenue in 2020. As a result of increasing vaccination rates and states and municipalities lifting restrictions on businesses in 2021, business activity is increasing, resulting in increasing service charges revenue.

Impairment of Commercial Mortgage Servicing ~~Rights.~~Rights. Impairment of commercial mortgage servicing rights was ~~$1.1~~$0.9 million and ~~$2.4~~$1.3 million for the three and six months ended June 30, ~~2021,~~2022, respectively. The impairment resulted from loan prepayments as borrowers refinanced their ~~loans in the current low interest rate environment.~~loans. Loans serviced for others totaled ~~$3.15~~$2.46 billion and ~~$3.94~~$3.15 billion at June 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

Other Income. Other income ~~increased $1.1~~decreased $1.2 million and ~~$1.4~~$1.9 million for the three and six months ended June 30, ~~2021,~~2022, respectively, as compared to the same periods in ~~2020. The~~2021. Net unrealized gains on our equity securities decreased $0.6 million and $1.1 million for the three and six months ended June 30, 2022, respectively, compared to the same periods in 2021. In 2021, the Company recognized a gain of $0.5 million on the sale of OREO in the second quarter and a gain of ~~2021 and~~ $0.3 million ~~of income on~~from the termination of a hedged interest rate swap in the first ~~quarter of 2021.~~quarter.

Table of Contents

Noninterest Expense. The following table sets forth the major components of noninterest expense for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,				Increase (decrease)			Six Months Ended June 30,							Increase (decrease)			Three Months Ended June 30,						Increase (decrease)			Six Months Ended June 30,						Increase (decrease)
(dollars in thousands)	(dollars in thousands)	2021		2020				2021			2020			(dollars in thousands)	2022					2021				2022				2021
Noninterest expense:	Noninterest expense:																				Noninterest expense:
Salaries and employee benefits	Salaries and employee benefits	$	22,071	$	20,740	$	1,331		$	42,599		$	41,803			$	796	Salaries and employee benefits	$	22,645		$	22,071			$	574		$	44,515		$	42,599		$	1,916
Occupancy and equipment	Occupancy and equipment	3,796		4,286		(490)			7,736			9,155				(1,419)		Occupancy and equipment	3,489			3,796			(307)			7,244			7,736			(492)
Data processing	Data processing	6,288		5,458		830			12,281			10,935				1,346		Data processing	6,082			6,288			(206)			11,955			12,281			(326)
Professional	Professional	5,549		1,606		3,943			7,734			3,461				4,273		Professional	1,516			5,549			(4,033)			3,488			7,734			(4,246)
Marketing	Marketing	700		794		(94)			1,177			1,775				(598)		Marketing	733			700			33			1,421			1,177			244
Communications	Communications	824		946		(122)			1,646			2,236				(590)		Communications	635			824			(189)			1,347			1,646			(299)
Amortization of intangible assets	Amortization of intangible assets	1,470		1,629		(159)			2,985			3,391				(406)		Amortization of intangible assets	1,318			1,470			(152)			2,716			2,985			(269)

FHLB advances prepayment fees	FHLB advances prepayment fees	3,669		—		3,669			3,677			—				3,677		FHLB advances prepayment fees	—			3,669			(3,669)			—			3,677			(3,677)
Other expense	Other expense	4,574		5,936		(1,362)			8,185			10,305				(2,120)		Other expense	4,921			4,574			347			9,537			8,185			1,352
Total noninterest expense	Total noninterest expense	$	48,941	$	41,395	$	7,546		$	88,020		$	83,061			$	4,959	Total noninterest expense	$	41,339		$	48,941		$	(7,602)		$	82,223		$	88,020		$	(5,797)

Salaries and employee benefits. For the three and six months ended June 30, ~~2021,~~2022, salaries and employee benefits expense increased ~~$1.3~~$0.6 million and ~~$0.8~~$1.9 million, respectively, as compared to the same periods in ~~2020,~~2021, primarily due to ~~higher incentive~~annual salary increases in 2022 and ~~bonus expense~~a modest increase in ~~2021.~~staffing levels. The Company ~~employed~~had 932 employees at June 30, 2022 compared to 914 employees at June 30, 2021 compared to 1,010 employees at June 30, 2020. The reduction in staff was primarily due to the sale of our commercial FHA loan origination platform in August 2020 and the closure of 13 banking facilities in December 2020.

~~Occupancy and equipment expense.~~ For the three and six months ended June 30, 2021, occupancy and equipment expense decreased $0.5 million and $1.4 million, respectively, as compared to the same periods in 2020. In the third quarter of 2020, we vacated the Love Funding offices as a result of the sale of the commercial FHA loan origination platform, and in December 2020, we closed 13 branches and vacated approximately 23,000 square feet of corporate office space. At June 30, 2021, the Company operated 52 full-service banking centers compared to 65 banking centers at June 30, 2020.

~~Data processing fees.~~ The $0.8 million and $1.3 million increases in data processing fees for the three and six months ended June 30, 2021, as compared to the same periods in 2020, respectively, were primarily the result of our continuing investments in technology to better serve our growing customer base.2021.

Professional fees. For the three and six months ended June 30, ~~2021,~~2022, professional fees ~~increased $3.9~~decreased $4.0 million and ~~$4.3~~$4.2 million, respectively, as compared to the same periods in ~~2020. The increases were primarily~~2021. In 2021, the ~~result of~~Company incurred $3.6 million of consulting and legal expenses incurred related to the settlement of a tax issue, as previously discussed. I~~ncreased business activity, including recruiting expenses, and legal expenses related to the purchase of assets from ATG Trust also contributed to the increased fees in 2021.~~

~~Marketing Expense.~~ Marketing expense decreased $0.6 million during the six months ended June 30, 2021, as compared to the same period in 2020. The Company utilized more efficient marketing channels in 2021 compared to 2020. In addition, in early 2020 as the pandemic was starting to impact the communities we serve, the Company provided increased financial support to organizations in those markets in the first quarter of 2020.

~~Communication expense.~~ For the three and six months ended June 30, 2021, communication expense decreased $0.1 million and $0.6 million, respectively, as compared to the same periods in 2020.The decreases were primarily due to the decrease in the number of banking center offices along with the continued standardization and optimization of services throughout our footprint.

Other expense. For the three and six months ended June 30, ~~2021,~~2022, other expense ~~decreased $1.4~~increased $0.4 million and ~~$2.1~~$1.4 million, respectively, as compared to the same periods in ~~2020. The Company incurred higher expenses in the first six months~~2021 primarily as a result of ~~2020 compared to 2021 related to impairment charges on closed facilities and mortgage servicing rights held for sale, OREO expenses, and travel, training and~~increased business ~~development expenses. Travel, training and business development expenses increased in the three months ended June 30, 2021 as the businesses continue to reopen and business activities increase.~~activities.

Income Tax Expense. Income tax expense was a$7.3 million for the three months ended June 30, 2022, as compared to an income tax benefit of $1.1 million for the three months ended June 30, ~~2021 compared to an expense of $3.4 million for the three months ended June 30, 2020.~~2021. The Company's income tax ~~expense~~

~~Table~~for the second quarter of ~~Contents~~

2021 benefited from $6.75 million in settlements related to the treatment of gains recognized on FDIC-assisted transactions. For the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, income tax expense was ~~$4.4~~$13.9 million and ~~$3.9~~$4.4 million, respectively. The effective tax rate was ~~10.3%~~24.6% for the first half of ~~2021~~2022 compared to ~~21.6%~~10.3% for the comparable period in ~~2020.~~2021.

Financial Condition

Assets. Total assets ~~decreased to $6.63~~were $7.44 billion at both June 30, ~~2021, as compared to $6.87 billion at~~2022 and December 31, ~~2020.~~2021.

Table of Contents

Loans. The loan portfolio is the largest category of our assets. At June 30, ~~2021,~~2022, total loans were ~~$4.84~~$5.80 billion compared to ~~$5.10~~$5.22 billion at December 31, ~~2020.~~2021. The following table shows loans by category as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:


		June 30, 2021				December 31, 2020					June 30, 2022				December 31, 2021
(dollars in thousands)	(dollars in thousands)	Book Value		%		Book Value		%		(dollars in thousands)	Book Value		%		Book Value		%
Loans:	Loans:									Loans:
Commercial		$	1,424,080	29.4	%	$	1,685,575	33.0	%
Commercial:										Commercial:
Equipment finance loans										Equipment finance loans	$	546,267	9.4	%	$	521,973	10.0	%
Equipment finance leases										Equipment finance leases	439,202		7.6		423,280		8.1
Commercial FHA lines										Commercial FHA lines	23,872		0.4		91,927		1.8
SBA PPP loans										SBA PPP loans	6,409		0.1		52,477		1.0
Other commercial loans										Other commercial loans	814,710		14.1		783,811		14.9
Total commercial loans and leases										Total commercial loans and leases	1,830,460		31.6		1,873,468		35.8
Commercial real estate	Commercial real estate	1,540,489		31.9		1,525,973		29.9		Commercial real estate	2,335,655		40.3		1,816,828		34.8
Construction and land development	Construction and land development	212,508		4.4		172,737		3.4		Construction and land development	203,955		3.5		193,749		3.7
Total commercial loans		3,177,077		65.7		3,384,285		66.3
Residential real estate	Residential real estate	366,612		7.6		442,880		8.7		Residential real estate	340,103		5.9		338,151		6.5
Consumer	Consumer	885,016		18.3		866,102		17.0		Consumer	1,085,371		18.7		1,002,605		19.2
Lease financing		407,161		8.4		410,064		8.0
Total loans, gross	Total loans, gross	$	4,835,866	100.0		$	5,103,331	100.0		Total loans, gross	5,795,544		100.0	%	5,224,801		100.0	%
Allowance for credit losses on loans	Allowance for credit losses on loans	(58,664)				(60,443)				Allowance for credit losses on loans	(54,898)				(51,062)
Total loans, net	Total loans, net	$	4,777,202			$	5,042,888			Total loans, net	$	5,740,646			$	5,173,739

Total loans ~~decreased $267.5~~increased $570.7 million to ~~$4.84~~$5.80 billion at June 30, ~~2021~~2022 as compared to December 31, ~~2020.~~2021. The ~~decrease~~loan growth was primarily ~~attributable~~reflected in our commercial real estate and consumer portfolios, which increased $518.8 million and $82.8 million, respectively.

Commercial loans and leases, which includes PPP loans and commercial FHA warehouse lines, decreased $43.0 million to ~~decreased HUD warehouse line utilization and forgiveness~~$1.83 billion at June 30, 2022 as compared to December 31, 2021. PPP loans at June 30, 2022 totaled $6.4 million, a decrease of ~~PPP loans.~~$46.1 million from December 31, 2021. Advances on ~~our HUD~~commercial FHA warehouse lines ~~of credit~~ decreased ~~$143.7~~$68.1 million to ~~$129.6~~$23.9 million at June 30, ~~2021, compared to $273.3 million at December 31, 2020. PPP loans decreased $37.7 million to $146.7 million at June 30, 2021, compared to $184.4 million at December 31, 2020.~~

~~Total commercial loans totaled $3.18 billion at June 30, 2021, a decline of $207.2 million from December 31, 2020, due primarily to~~2022. Excluding the decreases in ~~the HUD~~PPP loans and commercial FHA warehouse ~~line and PPP loan portfolios. Our equipment financing business, which is booked in the~~lines, commercial loans and ~~lease financing portfolios, showed growth of $10.0 million from December 31, 2020 to June 30, 2021. Consumer loans~~leases increased ~~$18.9 million as a result of our relationship with GreenSky. These increases were offset in part by payoffs and repayments in the residential real estate portfolio.~~$71.1 million.

The principal segments of our loan portfolio are discussed below:

Commercial loans. We provide a mix of variable and fixed rate commercial loans. The loans are typically made to small- and medium-sized manufacturing, wholesale, retail and service businesses for working capital needs, business expansions and farm operations. Commercial loans generally include lines of credit and loans with maturities of five years or less. The loans are generally made with business operations as the primary source of repayment, but may also include collateralization by inventory, accounts receivable and equipment, and generally include personal guarantees. The commercial loan category also includes loans originated by the equipment financing business that are secured by the underlying equipment.

Commercial real estate loans. Our commercial real estate loans consist of both real estate occupied by the borrower for ongoing operations and non-owner occupied real estate properties. The real estate securing our existing commercial real estate loans includes a wide variety of property types, such as owner occupied offices, warehouses and production facilities, office buildings, hotels, mixed-use residential and commercial facilities, retail centers, multifamily properties and assisted living facilities. Our commercial real estate loan portfolio also includes farmland loans. Farmland loans are generally made to a borrower actively involved in farming rather than to passive investors.

Construction and land development loans. Our construction and land development loans are comprised of residential construction, commercial construction and land acquisition and development loans. Interest reserves are generally established on real estate construction loans.

~~Table of Contents~~

Residential real estate loans. Our residential real estate loans consist of residential properties that generally do not qualify for secondary market sale.

Table of Contents

Consumer loans. Our consumer loans include direct personal loans, indirect automobile loans, lines of credit and installment loans originated through home improvement specialty retailers and contractors. Personal loans are generally secured by automobiles, boats and other types of personal property and are made on an installment basis.

Lease financing. Our equipment leasing business provides financing leases to varying types of businesses nationwide for purchases of business equipment and software. The financing is secured by a first priority interest in the financed asset and generally requires monthly payments.

The following table shows the contractual maturities of our loan portfolio and the distribution between fixed and adjustable interest rate loans at June 30, ~~2021:~~2022:


		June 30, 2021															June 30, 2022
		Within One Year				One Year to Five Years				After Five Years							Within One Year				One Year to Five Years				Five Years to 15 Years				After 15 Years
(dollars in thousands)	(dollars in thousands)	Fixed Rate		Adjustable Rate		Fixed Rate		Adjustable Rate		Fixed Rate		Adjustable Rate		Total		(dollars in thousands)	Fixed Rate		Adjustable Rate		Fixed Rate		Adjustable Rate		Fixed Rate		Adjustable Rate		Fixed Rate		Adjustable Rate		Total
Commercial	Commercial	$	90,561	$	355,053	$	688,385	$	98,892	$	95,489	$	95,700	$	1,424,080	Commercial	$	35,266	$	380,389	$	580,444	$	113,358	$	180,823	$	93,638	$	2,972	$	4,368	$	1,391,258
Commercial real estate	Commercial real estate	259,557		104,190		597,239		277,845		115,025		186,633		1,540,489		Commercial real estate	220,411		150,954		849,634		463,866		413,015		197,294		5,438		35,043		2,335,655
Construction and land development	Construction and land development	17,996		54,720		55,698		67,727		3,542		12,825		212,508		Construction and land development	1,889		62,429		28,723		82,905		8,823		18,104		122		960		203,955
Total commercial loans	Total commercial loans	368,114		513,963		1,341,322		444,464		214,056		295,158		3,177,077		Total commercial loans	257,566		593,772		1,458,801		660,129		602,661		309,036		8,532		40,371		3,930,868
Residential real estate	Residential real estate	3,139		7,993		14,396		27,441		157,786		155,857		366,612		Residential real estate	1,736		5,898		8,735		18,445		34,203		37,159		137,306		96,621		340,103
Consumer	Consumer	6,112		3,078		868,074		6,531		1,221		—		885,016		Consumer	2,265		1,290		1,074,110		4,941		2,765		—		—		—		1,085,371
Lease financing	Lease financing	9,014		—		361,295		—		36,852		—		407,161		Lease financing	10,161		—		331,152		—		97,889		—		—		—		439,202
Total loans	Total loans	$	386,379	$	525,034	$	2,585,087	$	478,436	$	409,915	$	451,015	$	4,835,866	Total loans	$	271,728	$	600,960	$	2,872,798	$	683,515	$	737,518	$	346,195	$	145,838	$	136,992	$	5,795,544

Loan Quality

We use what we believe is a comprehensive methodology to monitor credit quality and prudently manage credit concentration within our loan portfolio. Our underwriting policies and practices govern the risk profile, credit and geographic concentration for our loan portfolio. We also have what we believe to be a comprehensive methodology to monitor these credit quality standards, including a risk classification system that identifies potential problem loans based on risk characteristics by loan type as well as the early identification of deterioration at the individual loan level. In addition to our allowance for credit losses on loans, our purchase discounts on acquired loans provide additional protections against credit losses.

Analysis of the Allowance for Credit Losses on Loans. The allowance for credit losses on loans ~~decreased $1.8~~was $54.9 million, ~~to $58.7 million~~or 0.95% of total loans, at June 30, ~~2021,~~2022 compared to $51.1 million, or ~~1.21%~~0.98% of total ~~loans.~~loans, at December 31, 2021. The following table allocates the allowance for credit losses on loans, or the allowance, by loan category:


		June 30, 2021			December 31, 2020				June 30, 2022			December 31, 2021
(dollars in thousands)	(dollars in thousands)	Allowance		% (1)	Allowance		% (1)	(dollars in thousands)	Allowance		% (1)	Allowance		% (1)
Commercial	Commercial	$	14,849	1.04%	$	19,851	1.18%	Commercial	$	12,748	0.92%	$	14,375	0.99%
Commercial real estate	Commercial real estate	30,718		1.99	25,465		1.67	Commercial real estate	27,874		1.19	22,993		1.27
Construction and land development	Construction and land development	1,733		0.82	1,433		0.83	Construction and land development	1,101		0.54	972		0.50
Total commercial loans	Total commercial loans	47,300		1.49	46,749		1.38	Total commercial loans	41,723		1.06	38,340		1.11
Residential real estate	Residential real estate	3,683		1.00	3,929		0.89	Residential real estate	3,416		1.00	2,695		0.80
Consumer	Consumer	2,292		0.26	2,338		0.27	Consumer	2,994		0.28	2,558		0.26
Lease financing	Lease financing	5,389		1.32	7,427		1.81	Lease financing	6,765		1.54	7,469		1.76
Total allowance for credit losses on loans	Total allowance for credit losses on loans	$	58,664	1.21	$	60,443	1.18	Total allowance for credit losses on loans	$	54,898	0.95%	$	51,062	0.98%

(1)Represents the percentage of the allowance to total loans in the respective category.

We measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan and borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the impact of certain current macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.

Table of Contents

The allowance allocated to commercial loans totaled ~~$14.8~~$12.7 million, or ~~1.04%~~0.92% of total commercial loans, at June 30, ~~2021,~~2022, decreasing ~~$5.1~~$1.7 million from ~~$19.9~~$14.4 million at December 31, ~~2020.~~2021. Modeled expected credit losses decreased ~~$5.5~~$2.1 million and qualitative factor ("Q-Factor") adjustments related to commercial loans ~~decreased~~increased $1.0 million. Specific allocations for commercial loans that were evaluated for expected credit losses on an individual basis ~~increased~~decreased from ~~$1.2~~$2.9 million at December 31, ~~2020~~2021 to ~~$2.6~~$2.4 million at June 30, ~~2021.~~2022.

The allowance allocated to commercial real estate loans totaled ~~$30.7~~$27.9 million, or ~~1.99%~~1.19% of total commercial real estate loans, at June 30, ~~2021,~~2022, increasing ~~$5.2~~$4.9 million, from ~~$25.5~~$23.0 million, or ~~1.67%~~1.27% of total commercial real estate loans, at December 31, ~~2020.~~2021. Modeled expected credit losses related to commercial real estate loans ~~decreased $2.5~~increased $1.7 million and Q-Factor adjustments related to commercial real estate loans increased ~~$7.2~~$3.1 million. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis increased from ~~$1.4~~$0.1 million at December 31, ~~2020~~2021 to ~~$2.0~~$0.3 million at June 30, ~~2021.~~2022.

The allowance allocated to the lease portfolio totaled ~~$5.4~~$6.8 million, or ~~1.32%~~1.54% of total commercial leases, at June 30, ~~2021,~~2022, decreasing ~~$2.0~~$0.7 million, from ~~$7.4~~$7.5 million, or ~~1.81%~~1.76% of total commercial leases at December 31, ~~2020.~~2021. Modeled expected credit losses related to commercial leases decreased ~~$1.6~~$0.5 million and Q-Factor adjustments related to commercial leases decreased ~~$0.6~~$0.2 million. ~~Specific allocations for commercial leases that were evaluated for expected credit losses on an individual basis increased from $0.2 million at December 31, 2020 to $0.3 million at June 30, 2021.~~

As previously stated, the overall loan portfolio ~~decreased $267.5~~increased $570.7 million, or ~~5.2%~~10.9%, which included a ~~$261.5~~$518.8 million, or ~~15.5%, decrease in commercial loans partially offset by a $14.5 million, or 1.0%~~28.6%, increase in commercial real estate loans and a ~~$39.8~~$55.1 million, or ~~23.0%~~4.2%, increase in ~~construction~~increase in commercial loans, excluding PPP loans and ~~land development loans.~~commercial FHA warehouse lines. The weighted average risk grade for commercial and industrial loans of ~~4.59~~4.35 at June 30, ~~2021, improved~~2022, did not change significantly from ~~4.68~~4.53 at December 31, ~~2020. Commercial loans graded “special mention” (risk grade 7) decreased $20.2 million while classified commercial loans (risk grade of 8 or 9) increased $5.6 million.~~2021. The weighted-average risk grade for commercial real estate loans ~~improved~~also decreased slightly to ~~5.33~~4.93 at June 30, ~~2021~~2022 from ~~5.42~~5.02 at December 31, ~~2020.~~2021.

In estimating expected credit losses as of June 30, ~~2021,~~2022, we utilized certain forecasted macroeconomic variables from Oxford Economics in our models. The forecasted projections included, among other things, (i) ~~year over year change in~~growth of U.S. gross domestic product ~~ranging from 5.2%~~(“GDP”) slowing to ~~8.7% during 2021;~~around 2.3% (previously 2.6%) in 2022 and pulling back further to 1.3% (previously 1.8%) in 2023.; (ii) ~~U.S.~~Federal Reserve raising the policy rate by 75 basis points at each of the July and September 2022 meetings and reducing the pace of rate hikes to 25 basis points at each of the November and December2022 and January 2023 meetings; and (iii) Illinois unemployment rate ~~improving to 4.4% by~~averaging 4.09% through the ~~fourth~~second quarter of 2021 with Illinois unemployment rates slightly higher; and (iii) an average 10 year Treasury rate forecasted at 2.01% in the fourth quarter of 2021. These economic metrics forecast an improving economy in 2021.2023.

We qualitatively adjust the model results based on this scenario for various risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of June 30, ~~2021,~~2022, modeled expected credit losses were adjusted upwards with a Q-Factor adjustment of approximately 4446 basis points of total loans, increasing ~~slightly~~ from 3043 basis points at December 31, ~~2020.~~2021. The Q-Factor adjustment at June 30, ~~2021~~2022 was based primarily on declining economic conditions, including rising inflation fears and an ~~expected positive~~increasing risk of recession and the impact ~~associated with changes in loan portfolio attributes,~~of rising fuel prices on businesses and changes in the volumes and severity of loan delinquencies within commercial loans; and a negative impact from other risk factors associated with our commercial real estate portfolio, particularly the risks related to continued decline in commercial real estate prices, and, to a certain level, changes in the volume and severity of delinquent commercial real estate loans.

Management also made certain other qualitative adjustments for loans within certain industries that are expected to be more significantly impacted by the COVID-19 pandemic. As of December 31, 2020, we provided an additional qualitative adjustment of $2.3 million for our hotel and motel and our transit and ground transportation loan portfolios. This adjustment was estimated based on continued customer requests for loan modifications, and increased slightly to $2.7 million at June 30, 2021.consumers.

Table of Contents

The following table provides an analysis of the allowance for credit losses on loans, provision for credit losses on loans and net charge-offs for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		As of and for the Three Months Ended June 30,						As of and for the Six Months Ended June 30,							As of and for the Three Months Ended June 30,						As of and for the Six Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2021			2020			2021			2020			(dollars in thousands)	2022			2021			2022			2021
Balance, beginning of period	Balance, beginning of period	$	62,687		$	38,545		$	60,443		$	28,028		Balance, beginning of period	$	52,938		$	62,687		$	51,062		$	60,443
Charge-offs:	Charge-offs:													Charge-offs:
Commercial	Commercial	2,634			452			3,140			3,850			Commercial	60			2,634			2,214			3,140
Commercial real estate	Commercial real estate	946			1,746			1,719			9,619			Commercial real estate	2,625			946			2,852			1,719
Construction and land development	Construction and land development	1			62			272			74			Construction and land development	—			1			6			272
Residential real estate	Residential real estate	141			7			251			395			Residential real estate	46			141			150			251
Consumer	Consumer	218			366			460			964			Consumer	191			218			496			460
Lease financing	Lease financing	516			838			769			1,786			Lease financing	499			516			705			769
Total charge-offs	Total charge-offs	4,456			3,471			6,611			16,688			Total charge-offs	3,421			4,456			6,423			6,611
Recoveries:	Recoveries:													Recoveries:
Commercial	Commercial	139			36			154			41			Commercial	298			139			309			154
Commercial real estate	Commercial real estate	11			71			13			85			Commercial real estate	(62)			11			5			13
Construction and land development	Construction and land development	81			5			147			64			Construction and land development	6			81			12			147
Residential real estate	Residential real estate	20			46			114			90			Residential real estate	41			20			154			114
Consumer	Consumer	155			183			277			374			Consumer	98			155			260			277
Lease financing	Lease financing	27			68			177			137			Lease financing	259			27			646			177
Total recoveries	Total recoveries	433			409			882			791			Total recoveries	640			433			1,386			882
Net charge-offs	Net charge-offs	4,023			3,062			5,729			15,897			Net charge-offs	2,781			4,023			5,037			5,729
Provision for credit losses on loans	Provision for credit losses on loans	—			11,610			3,950			22,179			Provision for credit losses on loans	4,741			—			8,873			3,950
Impact of Adopting ASC 326		—			—			—			12,783

Balance, end of period	Balance, end of period	$	58,664		$	47,093		$	58,664		$	47,093		Balance, end of period	$	54,898		$	58,664		$	54,898		$	58,664
Gross loans, end of period	Gross loans, end of period	$	4,835,866		$	4,839,423		$	4,835,866		$	4,839,423		Gross loans, end of period	$	5,795,544		$	4,835,866		$	5,795,544		$	4,835,866
Average total loans	Average total loans	$	4,826,234		$	4,696,288		$	4,909,057		$	4,540,247		Average total loans	$	5,677,791		$	4,826,234		$	5,477,037		$	4,909,057
Net charge-offs to average loans	Net charge-offs to average loans	0.33		%	0.26		%	0.24		%	0.70		%	Net charge-offs to average loans	0.20		%	0.33		%	0.19		%	0.24		%
Allowance to total loans	Allowance to total loans	1.21		%	0.97		%	1.21		%	0.97		%	Allowance to total loans	0.95		%	1.21		%	0.95		%	1.21		%

Individual loans considered to be uncollectible are charged off against the allowance. Factors used in determining the amount and timing of charge-offs on loans include consideration of the loan type, length of delinquency, sufficiency of collateral value, lien priority and the overall financial condition of the borrower. Collateral value is determined using updated appraisals and/or other market comparable information. Charge-offs are generally taken on loans once the impairment is determined to be other-than-temporary. Recoveries on loans previously charged off are added to the allowance.

Net charge-offs for the three months ended June 30, ~~2021~~2022 totaled ~~$4.0~~$2.8 million, compared to ~~$3.1~~$4.0 million for the same period one year ago. For the six months ended June 30, ~~2021,~~2022, net charge-offs totaled ~~$5.7~~$5.0 million, compared to ~~$15.9~~$5.7 million for the same period one year ago. Approximately $10.2 million of the net charge-offs in the first quarter of 2020 were related to three loans that had been on non-performing status with specific reserves held against them for at least one year. These charge-offs were unrelated to the impact of the COVID-19 pandemic.

Nonperforming Loans. The following table sets forth our nonperforming assets by asset categories as of the dates indicated. Nonperforming loans include nonaccrual loans, loans past due 90 days or more and still accruing interest and loans modified under troubled debt restructurings. Deferrals related to COVID-19 are not included as TDRs as of June 30, ~~2021~~2022 and

Table of Contents

December 31, ~~2020.~~2021. The balances of nonperforming loans reflect the net investment in these assets, including deductions for purchase discounts.


(dollars in thousands)	(dollars in thousands)	June 30, 2021			December 31, 2020			(dollars in thousands)	June 30, 2022			December 31, 2021
Nonperforming loans:	Nonperforming loans:							Nonperforming loans:
Commercial	Commercial	$	14,971		$	7,995		Commercial	$	11,579		$	12,261
Commercial real estate	Commercial real estate	30,147			27,269			Commercial real estate	34,316			19,175
Construction and land development	Construction and land development	1,337			2,863			Construction and land development	283			120
Residential real estate	Residential real estate	11,342			13,030			Residential real estate	8,174			7,912
Consumer	Consumer	264			303			Consumer	254			208
Lease financing	Lease financing	3,302			2,610			Lease financing	2,277			2,904
Total nonperforming loans	Total nonperforming loans	61,363			54,070			Total nonperforming loans	56,883			42,580
Other real estate owned and other repossessed assets	Other real estate owned and other repossessed assets	15,563			21,362			Other real estate owned and other repossessed assets	12,761			14,488
Nonperforming assets	Nonperforming assets	$	76,926		$	75,432		Nonperforming assets	$	69,644		$	57,068
Nonperforming loans to total loans	Nonperforming loans to total loans	1.27		%	1.06		%	Nonperforming loans to total loans	0.98		%	0.81		%
Nonperforming assets to total assets	Nonperforming assets to total assets	1.16		%	1.10		%	Nonperforming assets to total assets	0.93		%	0.77		%
Allowance for credit losses to nonperforming loans								Allowance for credit losses to nonperforming loans	96.51		%	119.92		%

Nonperforming loans totaled ~~$61.4~~$56.9 million at June 30, ~~2021,~~2022, an increase of ~~$7.3~~$14.3 million from December 31, ~~2020,~~2021, primarily as a result of atwo commercial real estate loan ~~relationship,~~relationships, totaling ~~$7.1~~$16.4 million, that ~~was~~were transferred to nonaccrual in ~~the second quarter of 2021.~~2022.

We did not recognize interest income on nonaccrual loans during the three and six months ended June 30, ~~2021~~2022 or ~~2020~~2021 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $0.3 million and $1.1 million for the three and six months ended June 30, 2022, respectively, and $0.7 million and $1.4 million for the three and six months ended June 30, 2021, respectively, and $1.1 million and $1.9 million for the three and six months ended June 30, 2020, respectively. The Company recognized interest income on commercial and commercial real estate loans modified under troubled debt restructurings of $20,000 and $72,000 for the three and six months ended June 30, 2021, respectively, and $9,000 and $29,000 for the comparable periods in 2020, respectively.

We use a ten grade risk rating system to categorize and determine the credit risk of our loans. Potential problem loans include loans with a risk grade of 7, which are "special mention," and loans with a risk grade of 8, which are "substandard" loans that are not considered to be nonperforming. These loans generally require more frequent loan officer contact and receipt of financial data to closely monitor borrower performance. Potential problem loans are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive officers and other members of the Bank's senior management team.

The following table presents the recorded investment of potential problem commercial loans by loan category at the dates indicated:

Commercial Commercial
real estate Construction &
land development
Risk category Risk category Risk category
(dollars in thousands) 7
8 (1)
7
8 (1)
7
8 (1)
Total
June 30, 2021 $ 24,250 $ 27,344 $ 65,071 $ 167,218 $ 4,962 $ 10,211 $ 299,056
December 31, 2020 43,890 29,708 83,424 166,769 454 11,176 335,421


	Commercial				Commercial real estate				Construction & land development
	Risk category				Risk category				Risk category
(dollars in thousands)	7		8 (1)		7		8 (1)		7		8 (1)		Total
June 30, 2022	$	17,446	$	20,116	$	30,295	$	94,631	$	221	$	—	$	162,709
December 31, 2021	28,248		20,413		46,295		108,634		5,235		1,336		210,161

(1)Includes only those 8-rated loans that are not included in nonperforming loans.

Commercial loans with a risk rating of 7 or 8 decreased to ~~$51.6~~$37.6 million as of June 30, ~~2021,~~2022, compared to ~~$73.6~~$48.7 million as of December 31, ~~2020, primarily due to a $9.4 million relationship moving to nonaccrual status and loan paydowns received in the first half of~~ 2021. Commercial real estate loans with a risk rating of 7 or 8 decreased $30.0 million to ~~$232.3~~$124.9 million as of June 30, ~~2021,~~2022, compared to ~~$250.2 million as of~~ December 31, ~~2020,~~2021, primarily due to ~~downgrades of 3 hotel related relationships totaling $13.8 million.~~risk rating upgrades within the portfolio.

Investment Securities. Our investment strategy aims to maximize earnings while maintaining liquidity in securities with minimal credit risk. The types and maturities of securities purchased are primarily based on our current and projected liquidity and interest rate sensitivity positions.

Table of Contents

The following table sets forth the book value and percentage of each category of investment securities at June 30, ~~2021~~2022 and December 31, ~~2020.~~2021. The book value for investment securities classified as available for sale is equal to fair market value.


		June 30, 2021				December 31, 2020					June 30, 2022				December 31, 2021
(dollars in thousands)	(dollars in thousands)	Book Value		% of Total		Book Value		% of Total		(dollars in thousands)	Book Value		% of Total		Book Value		% of Total
Investment securities available for sale:	Investment securities available for sale:									Investment securities available for sale:
U.S. Treasury securities	U.S. Treasury securities	$	325	—	%	$	—	—	%	U.S. Treasury securities	$	63,996	8.4	%	$	64,917	7.2	%
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	53,033		7.1		35,567		5.2		U.S. government sponsored entities and U.S. agency securities	30,303		4.0		33,817		3.7
Mortgage-backed securities - agency	Mortgage-backed securities - agency	310,292		41.5		344,577		50.9		Mortgage-backed securities - agency	423,838		55.7		440,270		48.5
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	35,401		4.7		20,744		3.1		Mortgage-backed securities - non-agency	22,777		3.0		28,706		3.2
State and municipal securities	State and municipal securities	144,541		19.4		129,765		19.2		State and municipal securities	106,688		14.0		143,099		15.8
Corporate securities	Corporate securities	203,733		27.3		146,058		21.6		Corporate securities	112,938		14.9		195,794		21.6
Total investment securities, available for sale, at fair value	Total investment securities, available for sale, at fair value	$	747,325	100.0	%	$	676,711	100.0	%	Total investment securities, available for sale, at fair value	$	760,540	100.0	%	$	906,603	100.0	%

Table of Contents

The following table sets forth the book value, maturities and weighted average yields for our investment portfolio at June 30, ~~2021.~~2022. The book value for investment securities classified as available for sale is equal to fair market value.


(dollars in thousands)	(dollars in thousands)	Book value		% of total		Weighted average yield		(dollars in thousands)	Book value		% of total		Weighted average yield
Investment securities available for sale:	Investment securities available for sale:							Investment securities available for sale:
U.S. Treasury securities:	U.S. Treasury securities:							U.S. Treasury securities:
Maturing within one year	Maturing within one year	$	—	—	%	—	%	Maturing within one year	$	2,775	0.4	%	0.8	%
Maturing in one to five years	Maturing in one to five years	325		—		0.1		Maturing in one to five years	61,221		8.0		0.9
Maturing in five to ten years	Maturing in five to ten years	—		—		—		Maturing in five to ten years	—		—		—
Maturing after ten years	Maturing after ten years	—		—		—		Maturing after ten years	—		—		—
Total U.S. Treasury securities	Total U.S. Treasury securities	$	325	—	%	0.1	%	Total U.S. Treasury securities	$	63,996	8.4	%	0.9	%

U.S. government sponsored entities and U.S. agency securities:	U.S. government sponsored entities and U.S. agency securities:							U.S. government sponsored entities and U.S. agency securities:
Maturing within one year	Maturing within one year	$	7,851	1.1	%	2.6	%	Maturing within one year	$	1,330	0.2	%	2.4	%
Maturing in one to five years	Maturing in one to five years	7,251		1.0		1.4		Maturing in one to five years	20,709		2.7		1.3
Maturing in five to ten years	Maturing in five to ten years	37,687		5.0		1.4		Maturing in five to ten years	8,264		1.1		1.0
Maturing after ten years	Maturing after ten years	244		—		2.4		Maturing after ten years	—		—		—
Total U.S. government sponsored entities and U.S. agency securities	Total U.S. government sponsored entities and U.S. agency securities	$	53,033	7.1	%	1.6	%	Total U.S. government sponsored entities and U.S. agency securities	$	30,303	4.0	%	1.3	%

Mortgage-backed securities - agency:	Mortgage-backed securities - agency:							Mortgage-backed securities - agency:
Maturing within one year	Maturing within one year	$	17,927	2.4	%	2.3	%	Maturing within one year	$	2,440	0.3	%	2.9	%
Maturing in one to five years	Maturing in one to five years	133,774		17.9		2.2		Maturing in one to five years	146,255		19.2		2.2
Maturing in five to ten years	Maturing in five to ten years	109,173		14.6		1.7		Maturing in five to ten years	193,814		25.5		1.8
Maturing after ten years	Maturing after ten years	49,418		6.6		2.0		Maturing after ten years	81,329		10.7		2.3
Total mortgage-backed securities - agency	Total mortgage-backed securities - agency	$	310,292	41.5	%	2.0	%	Total mortgage-backed securities - agency	$	423,838	55.7	%	2.1	%

Mortgage-backed securities - non-agency:	Mortgage-backed securities - non-agency:							Mortgage-backed securities - non-agency:
Maturing within one year	Maturing within one year	$	1,861	0.2	%	2.6	%	Maturing within one year	$	—	—	%	—	%
Maturing in one to five years	Maturing in one to five years	26,273		3.5		1.9		Maturing in one to five years	2,485		0.3		3.4
Maturing in five to ten years	Maturing in five to ten years	7,267		1.0		2.1		Maturing in five to ten years	14,590		1.9		2.3
Maturing after ten years	Maturing after ten years	—		—		—		Maturing after ten years	5,702		0.8		2.4
Total mortgage-backed securities - non-agency	Total mortgage-backed securities - non-agency	$	35,401	4.7	%	2.0	%	Total mortgage-backed securities - non-agency	$	22,777	3.0	%	2.4	%

State and municipal securities (1):	State and municipal securities (1):							State and municipal securities (1):
Maturing within one year	Maturing within one year	$	7,254	1.0	%	3.9	%	Maturing within one year	$	7,397	1.0	%	5.1	%
Maturing in one to five years	Maturing in one to five years	43,416		5.8		4.0		Maturing in one to five years	35,202		4.6		4.0
Maturing in five to ten years	Maturing in five to ten years	51,516		6.9		3.2		Maturing in five to ten years	36,366		4.8		2.8
Maturing after ten years	Maturing after ten years	42,355		5.7		2.8		Maturing after ten years	27,723		3.6		2.8
Total state and municipal securities	Total state and municipal securities	$	144,541	19.4	%	3.4	%	Total state and municipal securities	$	106,688	14.0	%	3.3	%

Corporate securities:	Corporate securities:							Corporate securities:
Maturing within one year	Maturing within one year	$	3,070	0.4	%	3.7	%	Maturing within one year	$	1,500	0.2	%	3.0	%
Maturing in one to five years	Maturing in one to five years	18,394		2.5		2.0		Maturing in one to five years	15,105		2.0		3.1
Maturing in five to ten years	Maturing in five to ten years	182,269		24.4		3.8		Maturing in five to ten years	96,333		12.7		3.8
Maturing after ten years	Maturing after ten years	—		—		—		Maturing after ten years	—		—		—
Total corporate securities	Total corporate securities	$	203,733	27.3	%	3.6	%	Total corporate securities	$	112,938	14.9	%	3.7	%
Total investment securities, available for sale	Total investment securities, available for sale	$	747,325	100.0	%	2.7	%	Total investment securities, available for sale	$	760,540	100.0	%	2.3	%

(1)Weighted average yield for tax-exempt securities are presented on a tax-equivalent basis assuming a federal income tax rate of 21%.

Table of Contents

The table below presents the credit ratings for our investment securities classified as available for sale, at fair value, at June 30, ~~2021.~~2022.


		Amortized		Estimated		Average credit rating													Amortized		Estimated		Average credit rating
(dollars in thousands)	(dollars in thousands)	cost		fair value		AAA		AA+/-		A+/-		BBB+/-		<BBB-		Not Rated		(dollars in thousands)	cost		fair value		AAA		AA+/-		A+/-		BBB+/-		<BBB-		Not Rated
Investment securities available for sale:	Investment securities available for sale:																	Investment securities available for sale:
U.S. Treasury securities	U.S. Treasury securities	$	325	$	325	$	325	$	—	$	—	$	—	$	—	$	—	U.S. Treasury securities	$	68,390	$	63,996	$	62,147	$	1,849	$	—	$	—	$	—	$	—
U.S. government sponsored entities and U.S. agency securities	U.S. government sponsored entities and U.S. agency securities	53,310		53,033		46,158		6,875		—		—		—		—		U.S. government sponsored entities and U.S. agency securities	33,756		30,303		25,246		5,057		—		—		—		—
Mortgage-backed securities - agency	Mortgage-backed securities - agency	309,838		310,292		2,560		307,732		—		—		—		—		Mortgage-backed securities - agency	480,408		423,838		427		423,411		—		—		—		—
Mortgage-backed securities - non-agency	Mortgage-backed securities - non-agency	35,523		35,401		35,401		—		—		—		—		—		Mortgage-backed securities - non-agency	26,118		22,777		22,777		—		—		—		—		—
State and municipal securities	State and municipal securities	138,337		144,541		17,653		111,272		5,992		1,600		491		7,533		State and municipal securities	113,920		106,688		7,949		85,764		2,231		949		—		9,795
Corporate securities	Corporate securities	201,547		203,733		—		—		71,742		128,143		—		3,848		Corporate securities	119,374		112,938		—		—		32,096		77,098		—		3,744
Total investment securities, available for sale	Total investment securities, available for sale	$	738,880	$	747,325	$	102,097	$	425,879	$	77,734	$	129,743	$	491	$	11,381	Total investment securities, available for sale	$	841,966	$	760,540	$	118,546	$	516,081	$	34,327	$	78,047	$	—	$	13,539

Cash and Cash Equivalents.Cash and cash equivalents ~~increased $83.5~~decreased $410.3 million to ~~$425.1~~$270.1 million at June 30, ~~2021~~2022 compared to December 31, ~~2020,~~2021, primarily ~~as a result of stimulus payments and PPP~~due to funding loan ~~proceeds deposited with~~growth in the ~~Bank.~~current quarter.

Loans Held for Sale. Loans held for sale totaled ~~$12.2~~$5.3 million at June 30, ~~2021,~~2022, comprised of residential real estate loans, compared to ~~$138.1~~$32.0 million at December 31, ~~2020,~~2021, comprised of ~~$126.1~~$19.2 million of commercial real estate and ~~$12.0~~$12.8 million of residential real estate loans. ~~The commercial real estate loans represented modified loans, originated by Love Funding, that were sold into the secondary market.~~

Liabilities. ~~Total~~At June 30, 2022, liabilities totaled ~~$5.98~~$6.80 billion ~~at June 30, 2021, as~~ compared to ~~$6.25~~$6.78 billion at December 31, ~~2020.~~2021.

Deposits. We emphasize developing total client relationships with our customers in order to increase our retail and commercial core deposit bases, which are our primary funding sources. Our deposits consist of noninterest-bearing and interest-bearing demand, savings and time deposit accounts.

Total deposits increased ~~$95.3~~$73.8 million to ~~$5.20~~$6.18 billion at June 30, ~~2021,~~2022, as compared to December 31, ~~2020. Retail deposits increased $95.0 million~~2021. Deposits acquired from ~~year end due in large part to customers' receipt of payments from the American Rescue Plan Act of 2021 stimulus package. Commercial deposits increased $120.2 million~~FNBC during the ~~same period, primarily from funds from PPP loan advances. These increases were partially~~quarter ended June 30, 2022 totaled $79.8 million. Noninterest-bearing demand accounts decreased $273.4 million to $1.97 billion at June 30, 2022 compared to December 31, 2021, as servicing deposits decreased $297.6 million. This decrease was offset by ~~a decrease~~increases in ~~servicing deposits.~~ retail and commercial deposits of $110.0 million and $135.5 million, respectively.

At June 30, ~~2021,~~2022, total deposits were comprised ~~26.3%~~of 31.9% of noninterest-bearing demand accounts, ~~59.2%~~57.8% of interest-bearing transaction accounts and ~~14.5%~~10.3% of time deposits. At ~~June 30,~~December 31, 2021, ~~brokered time deposits totaled $32.0 million, or 0.6%~~the composition of total deposits ~~compared to $23.1 million, or 0.5%~~was 36.8% of ~~total deposits, at December 31, 2020.~~noninterest-bearing demand accounts, 52.5% of interest-bearing transaction accounts and 10.7% of time deposits.

Table of Contents

The following table summarizes our average deposit balances and weighted average rates for the three months ended June 30, ~~2021~~2022 and ~~2020:~~2021:


		Three Months Ended June 30,									Three Months Ended June 30,
		2021				2020					2022				2021
(dollars in thousands)	(dollars in thousands)	Average balance		Weighted average rate		Average balance		Weighted average rate		(dollars in thousands)	Average balance		Weighted average rate		Average balance		Weighted average rate
Deposits:	Deposits:									Deposits:
Noninterest-bearing demand	Noninterest-bearing demand	$	1,411,428	—		$	1,280,983	—		Noninterest-bearing demand	$	1,967,263	—		$	1,411,428	—
Interest-bearing:	Interest-bearing:									Interest-bearing:
Checking	Checking	1,604,496		0.12	%	1,461,280		0.25	%	Checking	1,770,635		0.47	%	1,604,496		0.12	%
Money market	Money market	793,148		0.09		875,596		0.54		Money market	1,030,144		0.32		793,148		0.09
Savings	Savings	666,000		0.03		570,096		0.02		Savings	719,204		0.05		666,000		0.03
Time, less than $250,000		574,570		1.28		612,815		1.82
Time, $250,000 and over		148,662		0.97		108,684		1.93
Time, insured										Time, insured	476,233		0.47		574,570		1.28
Time, uninsured										Time, uninsured	139,381		0.59		148,662		0.97
Time, brokered	Time, brokered	28,303		1.67		22,935		2.52		Time, brokered	17,167		1.16		28,303		1.67
Total interest-bearing	Total interest-bearing	$	3,815,179	0.31	%	$	3,651,406	0.61	%	Total interest-bearing	$	4,152,764	0.37	%	$	3,815,179	0.31	%
Total deposits	Total deposits	$	5,226,607	0.23	%	$	4,932,389	0.45	%	Total deposits	$	6,120,027	0.25	%	$	5,226,607	0.23	%

The following table sets forth the maturity of ~~time deposits of $250,000 or more and brokered~~uninsured time deposits as of June 30, ~~2021:~~2022:

Maturity within:
(dollars in thousands) Three
months or less Three to six
months Six to twelve
months After twelve
months Total
Time, $250,000 and over $ 30,241 $ 22,725 $ 22,913 $ 75,239 $ 151,118
Time, brokered 8,020 769 8,177 15,028 31,994
Total $ 38,261 $ 23,494 $ 31,090 $ 90,267 $ 183,112



(dollars in thousands)	Amount
Three months or less	$	39,982
Three to six months	15,008
Six to 12 months	31,983
After 12 months	51,364
Total	$	138,337

~~FHLB Advances and Other Borrowings~~. FHLB advances and other borrowings totaled $440.2 million and $779.2 million as of June 30, 2021 and December 31, 2020, respectively. The decrease in borrowings was due to FHLB advances totaling $200.0 million being repaid in accordance with contract terms, the prepayment of a $50.0 million FHLB advance in the first quarter of 2021 in conjunction with the termination of an interest rate swap and the prepayment of an $85.0 million longer term FHLB advance in the second quarter of 2021. None of these advances were replaced due to the Company's excess liquidity.

Capital Resources and Liquidity Management

Capital Resources. Shareholders’ equity is influenced primarily by earnings, dividends, issuances and redemptions of common stock and changes in accumulated other comprehensive income caused primarily by fluctuations in unrealized holding gains or losses, net of taxes, on available-for-sale investment securities and cash flow hedges.

Shareholders’ equity ~~increased $26.8~~decreased $27.6 million to ~~$648.2~~$636.2 million at June 30, ~~2021~~2022 as compared to December 31, ~~2020.~~2021. The Company generated net income of ~~$38.7~~$42.6 million during the first six months of ~~2021 and issued $2.0 million of common stock related to employee benefit plans.~~2022. Offsetting ~~these increases~~this increase to shareholders’ equity were ~~$12.6 million of~~ dividends to common shareholders ~~$1.2~~of $12.9 million, in stock repurchases of $1.1 million and a decrease in accumulated other comprehensive ~~income~~loss of ~~$1.0~~$58.3 million.

~~On August 6, 2019,~~The Company has a stock repurchase program currently in effect, whereby the ~~Company announced that its~~ Board of Directors authorized the Company to repurchase up to ~~$25.0~~$75.0 million of its common ~~stock, which was increased to $50.0 million on March 11, 2020 by an amendment approved by the Board of Directors.On December 2, 2020, the Company announced that the Board had extended the term of the repurchase~~stock. This program ~~from~~terminates December 31, ~~2020 to December 31, 2021. At the time of the extension, the program had approximately $6.4 million of remaining repurchase authority.~~2022. Stock repurchases under the program may be made from time to time on the open market, in privately negotiated transactions, or in any manner that complies with applicable securities laws, at the discretion of the Company. The timing of purchases and the number of shares repurchased under the program are dependent upon a variety of factors including price, trading volume, corporate and regulatory requirements and market condition. The repurchase program may be suspended or discontinued at any time without notice. As of June 30, ~~2021, $44.8~~2022, $56.4 million, or ~~2,538,576~~2,996,778 shares

~~Table of Contents~~

of the Company’s common stock, had been repurchased under the program, with approximately ~~$5.2~~$18.6 million of remaining repurchase authority. The Company did not repurchase any shares under this repurchase program in the most recent quarter.

Liquidity Management. Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost. We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.

Table of Contents

Integral to our liquidity management is the administration of short-term borrowings. To the extent we are unable to obtain sufficient liquidity through core deposits, we seek to meet our liquidity needs through wholesale funding or other borrowings on either a short- or long-term basis.

The Company had available lines of credit of ~~$60.3~~$22.7 million and ~~$54.4~~$55.9 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, from the Federal Reserve Discount Window. The lines are collateralized by a collateral agreement with respect to a pool of commercial real estate loans totaling ~~$68.7~~$25.4 million and ~~$68.1~~$64.8 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. There were no outstanding borrowings under these lines at ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020.~~

The Company has the option of obtaining additional liquidity by participating in the Facility. Under the Facility, the Company can pledge its PPP loans to the Federal Reserve Bank as collateral for available advances. PPP loans pledged as collateral to secure extensions of credit under the Facility will be valued at the principal amount of the PPP loan. No loans have been pledged to the Facility as of June 30, 2021.

At June 30, ~~2021,~~2022, the Company had available federal funds lines of credit totaling ~~$20.0~~$45.0 million, which were unused.

The Company is a corporation separate and apart from the Bank and, therefore, must provide for its own liquidity. The Company’s main source of funding is dividends declared and paid to us by the Bank. There are statutory, regulatory and debt covenant limitations that affect the ability of the Bank to pay dividends to the Company. Management believed at June 30, ~~2021,~~2022, that these limitations will not impact our ability to meet our ongoing short-term cash obligations.

Regulatory Capital Requirements

We are subject to various regulatory capital requirements administered by the federal and state banking regulators. Failure to meet regulatory capital requirements may result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for “prompt corrective action”, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting policies.

In December 2018, the Office of the Comptroller of the Currency, the Federal Reserve, and the FDIC approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ implementation of CECL. The final rule provides banking organizations the option to phase in over a three-year period the day-one adverse effects on regulatory capital that may result from the adoption of the CECL accounting standard. In March 2020, the Office of the Comptroller of the Currency, the Federal Reserve, and the FDIC published an interim final rule to delay the estimated impact on regulatory capital stemming from the implementation of CECL. The interim final rule maintains the three-year transition option in the previous rule and provides banks the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period (five-year transition option). The Company is adopting the capital transition relief over the permissible five-year period.

At June 30, ~~2021,~~2022, the Company and the Bank exceeded the regulatory minimums and met the regulatory definition of well-capitalized.

Table of Contents

The following table presents the Company's and the Bank’s capital ratios and the minimum requirements at June 30, ~~2021:~~2022:


Ratio	Ratio	Actual		Minimum Regulatory Requirements (1)		Well Capitalized		Ratio	Actual		Minimum Regulatory Requirements (1)		Well Capitalized
Total risk-based capital ratio	Total risk-based capital ratio							Total risk-based capital ratio
Midland States Bancorp, Inc.	Midland States Bancorp, Inc.	13.11	%	10.50	%	N/A		Midland States Bancorp, Inc.	11.44	%	10.50	%	N/A
Midland States Bank	Midland States Bank	11.98		10.50		10.00	%	Midland States Bank	10.60		10.50		10.00	%
Tier 1 risk-based capital ratio	Tier 1 risk-based capital ratio							Tier 1 risk-based capital ratio
Midland States Bancorp, Inc.	Midland States Bancorp, Inc.	9.64		8.50		N/A		Midland States Bancorp, Inc.	8.63		8.50		N/A
Midland States Bank	Midland States Bank	11.06		8.50		8.00		Midland States Bank	9.85		8.50		8.00
Common equity tier 1 risk-based capital ratio	Common equity tier 1 risk-based capital ratio							Common equity tier 1 risk-based capital ratio
Midland States Bancorp, Inc.	Midland States Bancorp, Inc.	8.44		7.00		N/A		Midland States Bancorp, Inc.	7.66		7.00		N/A
Midland States Bank	Midland States Bank	11.06		7.00		6.50		Midland States Bank	9.85		7.00		6.50
Tier 1 leverage ratio	Tier 1 leverage ratio							Tier 1 leverage ratio
Midland States Bancorp, Inc.	Midland States Bancorp, Inc.	8.00		4.00		N/A		Midland States Bancorp, Inc.	7.98		4.00		N/A
Midland States Bank	Midland States Bank	9.19		4.00		5.00		Midland States Bank	9.12		4.00		5.00

(1)Total risk-based capital ratio, Tier 1 risk-based capital ratio and Common equity tier 1 risk-based capital ratio include the capital conservation buffer of 2.5%.

~~Contractual Obligations~~

~~The following table contains supplemental information regarding our total contractual obligations at June 30, 2021:~~

Payments due
(dollars in thousands) Less than
one year One to
three years Three to
five years More than
five years Total
Deposits without a stated maturity $ 4,442,854 $ — $ — $ — $ 4,442,854
Time deposits 493,616 208,582 51,260 39 753,497
Securities sold under repurchase agreements 75,985 — — — 75,985
FHLB advances and other borrowings 50,000 180,000 110,000 100,171 440,171
Operating lease obligations 1,821 3,607 1,700 4,178 11,306
Subordinated debt — — 546 138,360 138,906
Trust preferred debentures — — — 49,094 49,094
Total contractual obligations $ 5,064,276 $ 392,189 $ 163,506 $ 291,842 $ 5,911,813

We believe that we will be able to meet our contractual obligations as they come due through the maintenance of adequate cash levels. We expect to maintain adequate cash levels through profitability, loan and securities repayment and maturity activity and continued deposit gathering activities. We have in place various borrowing mechanisms for both short-term and long-term liquidity needs.

Quantitative and Qualitative Disclosures About Market Risk

Market Risk. Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, equity prices, and credit spreads. We are primarily exposed to interest rate risk as a result of offering a wide array of financial products to our customers and secondarily to price risk from investments in securities backed by mortgage loans.

Interest Rate Risk

Overview. Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest-earning assets and interest-bearing liabilities (reprice risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay residential mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries and LIBOR (basis risk).

~~Table of Contents~~

We actively manage interest rate risk, as changes in market interest rates may have a significant impact on reported earnings. Changes in market interest rates may result in changes in the fair market value of our financial instruments, cash flows, and net interest income. We seek to achieve consistent growth in net interest income and capital while managing volatility arising from shifts in market interest rates. Our Board of Directors’ Risk Policy and Compliance Committee oversees interest rate risk, as well as the establishment of risk measures, limits, and policy guidelines for managing the amount of interest rate risk and mortgage price risk and its effect on net interest income and capital. ~~Responsibility for measuring and the management of interest rate risk resides with Corporate Treasury. Our Risk Policy and Compliance~~The Committee meets quarterly to monitor the level of interest rate risk sensitivity to ensure compliance with the ~~Board~~board of ~~Directors’~~directors’ approved risk limits.

Interest rate risk management is an active process that encompasses monitoring loan and deposit flows complemented by investment and funding activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.

An asset sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate higher net interest income, as rates earned on our interest-earning assets would reprice upward more quickly than rates paid on our interest-bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate lower net interest income, as rates paid on our interest-bearing liabilities would reprice upward more quickly than rates earned on our interest-earning assets, thus compressing our net interest margin.

Table of Contents

Income Simulation and Economic Value Analysis. Interest rate risk measurement is calculated and reported to the Risk Policy and Compliance Committee at least quarterly. The information reported includes period-end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.

We use two approaches to model interest rate risk: Net Interest Income at Risk (“NII at Risk”) and Economic Value of Equity (“EVE”). Under NII at Risk, net interest income is modeled utilizing various assumptions for assets, liabilities, and derivatives. EVE measures the period end market value of assets minus the market value of liabilities and the change in this value as rates change. EVE is a period end measurement.

NII at risk uses net interest income simulation analysis which involves forecasting net interest earnings under a variety of scenarios including changes in the level of interest rates, the shape of the yield curve, and spreads between market interest rates. The sensitivity of net interest income to changes in interest rates is measured using numerous interest rate scenarios including shocks, gradual ramps, curve flattening, curve steepening as well as forecasts of likely interest rates scenarios. Modeling the sensitivity of net interest earnings to changes in market interest rates is highly dependent on numerous assumptions incorporated into the modeling process. To the extent that actual performance is different than what was assumed, actual net interest earnings sensitivity may be different than projected. ~~The assumptions used in the models are our best estimates based on studies conducted by the treasury group. The treasury group uses~~We use a data warehouse to study interest rate risk at a transactional level and ~~uses~~use various ad-hoc reports to continuously refine assumptions. Assumptions and methodologies regarding administered rate liabilities (e.g., savings accounts, money market accounts and interest-bearing checking accounts), balance trends, and repricing relationships reflect our best estimate of expected behavior and these assumptions are reviewed periodically.

We also have longer-term interest rate risk exposure, which may not be appropriately measured by earnings sensitivity analysis. The Risk Policy and Compliance Committee uses EVE to study the impact of long-term cash flows on earnings and on capital. EVE involves discounting present values of all cash flows of on and off-balance sheet items under different interest rate scenarios. The discounted present value of all cash flows represents our EVE. The analysis requires modifying the expected cash flows in each interest rate scenario, which will impact the discounted present value. The amount of base-case measurement and its sensitivity to shifts in the yield curve allow us to measure longer-term repricing and option risk in the balance sheet.

~~Table of Contents~~

The following table shows NII at Risk at the dates indicated:


		Net interest income sensitivity (Shocks)										Net interest income sensitivity (Shocks)
		Immediate change in rates										Immediate change in rates
(dollars in thousands)	(dollars in thousands)	-100			+100			+200			(dollars in thousands)	-100			+100			+200
June 30, 2021:
June 30, 2022:											June 30, 2022:
Dollar change	Dollar change	$	(5,782)		$	1,910		$	2,993		Dollar change	$	(12,793)		$	11,974		$	23,823
Percent change	Percent change	(2.9)		%	1.0		%	1.5		%	Percent change	(4.9)		%	4.6		%	9.1		%
December 31, 2020:
December 31, 2021:											December 31, 2021:
Dollar change	Dollar change	$	(6,585)		$	5,790		$	10,376		Dollar change	$	(13,499)		$	23,513		$	47,028
Percent change	Percent change	(3.1)		%	2.7		%	4.9		%	Percent change	(6.1)		%	10.6		%	21.2		%

We report NII at Risk to isolate the change in income related solely to interest-earning assets and interest-bearing liabilities. The NII at Risk results included in the table above reflect the analysis used quarterly by management. It models −100, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next twelve months. We were within ~~Board~~board policy limits for the -100, +100 and +200 basis point scenarios at June 30, ~~2021.~~2022.

Tolerance levels for risk management require the continuing development of remedial plans to maintain residual risk within approved levels as we adjust the balance sheet. NII at Risk reported at June 30, ~~2021,~~2022 projects that our earnings exhibit reduced sensitivity to changes in interest rates infor all three scenarios compared to December 31, ~~2020.~~2021.

Table of Contents

The following table shows EVE at the dates indicated:


		Economic value of equity sensitivity (Shocks)										Economic value of equity sensitivity (Shocks)
		Immediate change in rates										Immediate change in rates
(dollars in thousands)	(dollars in thousands)	-100			+100			+200			(dollars in thousands)	-100			+100			+200
June 30, 2021:
June 30, 2022:											June 30, 2022:
Dollar change	Dollar change	$	(105,727)		$	50,593		$	87,902		Dollar change	$	(11,774)		$	8,759		$	19,685
Percent change	Percent change	(16.4)		%	7.9		%	13.7		%	Percent change	(1.6)		%	1.2		%	2.7		%
December 31, 2020:
December 31, 2021:											December 31, 2021:
Dollar change	Dollar change	$	(90,487)		$	74,568		$	131,224		Dollar change	$	(89,850)		$	51,553		$	96,875
Percent change	Percent change	(13.9)		%	11.5		%	20.2		%	Percent change	(13.4)		%	7.7		%	14.5		%

The EVE results included in the table above reflect the analysis used quarterly by management. It models immediate −100, +100 and +200 basis point parallel shifts in market interest rates.

The EVE reported at June 30, ~~2021~~2022 projected that as interest rates increase, the economic value of equity position will increase, and as interest rates decrease, the economic value of equity position will decrease. When interest rates rise, fixed rate assets generally lose economic value; the longer the duration, the greater the value lost. The opposite is true when interest rates fall.

We were within ~~board~~Board policy limits for the -100, +100 and +200 basis point scenarios at June 30, ~~2021 and out of compliance for the -100 basis point scenario. The Company is continuing to monitor its compliance with this policy limit..~~2022.

Price Risk. Price risk represents the risk of loss arising from adverse movements in the prices of financial instruments that are carried at fair value and are subject to fair value accounting. We have price risk from mortgage-backed securities, derivative instruments, and equity investments.

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The quantitative and qualitative disclosures about market risk are included under “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Quantitative and Qualitative Disclosures About Market Risk”.

Table of Contents

ITEM 4 – CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures. The Company’s management, including our President and

Chief Executive Officer and our Chief Financial Officer, have evaluated the effectiveness of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (“Exchange Act”)), as of the end of the period covered by this report. Based on such evaluation, our President and Chief Executive Officer and our Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective as of that date to provide reasonable assurance that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its President and Chief Executive Officer and its Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in internal control over financial reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1 – LEGAL PROCEEDINGS

In the normal course of business, we are named or threatened to be named as a defendant in various lawsuits, none of which we expect to have a material effect on the Company. However, given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to our business (including laws and regulations governing consumer protection, fair lending, fair labor, privacy, information security, anti-money laundering and anti-terrorism), we, like all banking organizations, are subject to heightened legal and regulatory compliance and litigation risk. There are no material pending legal proceedings to which the Company or any of its subsidiaries is a party or of which any of their property is the subject.

ITEM 1A – RISK FACTORS

There have been no material changes from the risk factors previously disclosed in the “Risk Factors” section included in our Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021.

Table of Contents

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

Unregistered Sales of Equity Securities

None.

Issuer Purchases of Equity Securities

The following table sets forth information regarding the Company’s repurchase of shares of its outstanding common stock during the second quarter of ~~2021.~~2022.

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
Approximate dollar value of shares that may yet be purchased under the plans or programs (2)
April 1 - 30, 2021 126 $ 27.74 — $ 5,157,488
May 1 - 31, 2021 1,242 28.65 — 5,157,488
June 1 - 30, 2021 — — — 5,157,488
Total 1,368 $ 28.57 — $ 5,157,488


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	Approximate dollar value of shares that may yet be purchased under the plans or programs (2)
April 1 - 30, 2022	—	$	—	—	$	18,565,174
May 1 - 31, 2022	876	25.99		—	18,565,174
June 1 - 30, 2022	—	—		—	18,565,174
Total	876	$	25.99	—	$	18,565,174

(1)Represents shares of the Company’s common stock repurchased under the employee stock purchase program and shares withheld to satisfy tax withholding obligations upon the vesting of awards of restricted stock.

(2)On August 6, 2019, the board of directors of the Company approved a stock repurchase program authorizing the Company to repurchase up to $25.0 million of its common stock. On March 11, 2020, the Company announced that its Board of Directors authorized the Company to repurchase up to an additional $25.0 million of its common stock in addition to the amount remaining under the prior authorization. On December 2, 2020, the Company announced that the Board had extended the expiration date of the repurchase program from December 31, 2020 to December 31, 2021. At the time of the extension, the program had approximately $6.4 million of remaining repurchase authority. On September 7, 2021, the Company announced that the Board approved modifications to the Company’s stock repurchase program, which increased the aggregate repurchase authority to $75.0 million from $50.0 million, and extended the expiration date of the program to December 31, 2022. At the time of the extension, the program had approximately $1.3 million of remaining repurchase authority. Stock repurchases under these programs may be made from time to time on the open market, in privately negotiated transactions, or in any manner that complies with applicable securities laws, at the discretion of the Company. The timing of purchases and the number of shares repurchased under the programs are dependent upon a variety of factors including price, trading volume, corporate and regulatory requirements and market condition. The repurchase program may be suspended or discontinued at any time without notice. As of June 30, ~~2021, $44.8~~2022, $56.4 million, or ~~2,538,576~~2,996,778 shares of the Company’s common stock, had been repurchased under the ~~program, with approximately $5.2 million of remaining repurchase authority.~~program.

Table of Contents

ITEM 6 – EXHIBITS


Exhibit No.						Description

3.1						Articles of Incorporation of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

3.2						Articles of Amendment to the Articles of Incorporation of Midland States Bancorp, Inc., effective May 8, 2018 (incorporated by reference to Exhibit 3.5 to the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 8, 2018).

3.3						Statement of Resolution Establishing Series of Series G Preferred Stock of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 12, 2017).

3.4						By-laws of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

31.1						Chief Executive Officer’s Certification required by Rule 13(a)-14(a) – filed herewith.

31.2						Chief Financial Officer’s Certification required by Rule 13(a)-14(a) – filed herewith.

32.1						Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.

32.2						Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.

101						Financial information from the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, ~~2021~~2022 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements – filed herewith.

104						The cover page from Midland States Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended June 30, ~~2021~~2022 formatted in inline XBRL and contained in Exhibit 101.

Table of Contents

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.


	Midland States Bancorp, Inc.


Date: August ~~5, 2021~~4, 2022	By:	/s/	Jeffrey G. Ludwig
			Jeffrey G. Ludwig
			President and Chief Executive Officer
			(Principal Executive Officer)


Date: August ~~5, 2021~~4, 2022	By:	/s/	Eric T. Lemke
			Eric T. Lemke
			Chief Financial Officer
			(Principal Financial Officer)


	Maturity within:
(dollars in thousands)	Three months or less		Three to six months		Six to twelve months		After twelve months		Total
Time, $250,000 and over	$	30,241	$	22,725	$	22,913	$	75,239	$	151,118
Time, brokered	8,020		769		8,177		15,028		31,994
Total	$	38,261	$	23,494	$	31,090	$	90,267	$	183,112


	Payments due
(dollars in thousands)	Less than one year		One to three years		Three to five years		More than five years		Total
Deposits without a stated maturity	$	4,442,854	$	—	$	—	$	—	$	4,442,854
Time deposits	493,616		208,582		51,260		39		753,497
Securities sold under repurchase agreements	75,985		—		—		—		75,985
FHLB advances and other borrowings	50,000		180,000		110,000		100,171		440,171
Operating lease obligations	1,821		3,607		1,700		4,178		11,306
Subordinated debt	—		—		546		138,360		138,906
Trust preferred debentures	—		—		—		49,094		49,094
Total contractual obligations	$	5,064,276	$	392,189	$	163,506	$	291,842	$	5,911,813