~~0001475841nbhc:OriginatedAndAcquiredLoansNotAccountedForUnderAccountingStandardCodificationThreeHundredTenThirtyMemberus-gaap:CommercialPortfolioSegmentMember2019-01-012019-06-30~~1.001.0020000040000000P7Yus-gaap:AssetPledgedAsCollateralMemberus-gaap:AssetPledgedAsCollateralMemberus-gaap:AssetPledgedAsCollateralMemberus-gaap:AssetPledgedAsCollateralMember0001475841--12-312019Q3false30500000us-gaap:OtherAssetsMemberus-gaap:OtherLiabilitiesMember30500000

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended ~~June~~September 30, 2019

☐ 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: 001-35654

NATIONAL BANK HOLDINGS CORPORATION

(Exact name of registrant as specified in its charter)


Delaware		27-0563799
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

7800 East Orchard, Suite 300, Greenwood Village, Colorado 80111

(Address of principal executive offices) (Zip Code)

Registrant’s telephone, including area code: (303) 892-8715

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


Title of each class:	Trading Symbol	Name of each exchange on which registered:
Class A Common Stock	NBHC	NYSE

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

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

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


Large accelerated filer	⌧	Accelerated filer	◻
Non-accelerated filer	◻	Smaller reporting company	☐
		Emerging growth company	☐

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of ~~August 5,~~November 4, 2019, the registrant had outstanding ~~31,139,052~~31,171,126 shares of Class A voting common stock, each with $0.01 par value per share, excluding ~~138,022~~130,189 shares of restricted Class A common stock issued but not yet vested.


		Page
Part I. Financial Information

Item 1.	Financial Statements (Unaudited)	5

	Consolidated Statements of Financial Condition as of ~~June~~September 30, 2019 and December 31, 2018	5

	Consolidated Statements of Operations for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018	6

	Consolidated Statements of Comprehensive Income for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018	7

	Consolidated Statements of Changes in Shareholders’ Equity for the ~~six~~three and nine months ended ~~June~~September 30, 2019 and 2018	8

	Consolidated Statements of Cash Flows for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018	9

	Notes to Consolidated Financial Statements	10

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4142

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	7172

Item 4.	Controls and Procedures	7172

Part II. Other Information

Item 1.	Legal Proceedings	7273

Item 1A.	Risk Factors	7273

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7273

Item 5.	Other Information	7273

Item 6.	Exhibits	7374

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, notwithstanding that such statements are not specifically identified. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believe,” “can,” “would,” “should,” “could,” “may,” “predict,” “seek,” “potential,” “will,” “estimate,” “target,” “plan,” “project,” “continuing,” “ongoing,” “expect,” “intend” and similar words or phrases. These statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties. We have based these statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, liquidity, results of operations, business strategy and growth prospects.

Forward-looking statements involve certain important risks, uncertainties and other factors, any of which could cause actual results to differ materially from those in such statements and, therefore, you are cautioned not to place undue reliance on such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

● our ability to execute our business strategy, as well as changes in our business strategy or development plans;

● business and economic conditions generally and in the financial services industry;

● effects of a government shutdown;

● economic, market, operational, liquidity, credit and interest rate risks associated with our business;

● effects of any changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board;

● changes imposed by regulatory agencies to increase our capital to a level greater than the current level required for well-capitalized financial institutions;

● effects of inflation, as well as, interest rate, securities market and monetary supply fluctuations;

● changes in the economy or supply-demand imbalances affecting local real estate values;

● changes in consumer spending, borrowings and savings habits;

● with respect to our mortgage business, our inability to negotiate our fees with Fannie Mae, Freddie Mac, Ginnie Mae or other investors for the purchase of our loans, our obligation to indemnify purchasers or to repurchase the related loans if the loans fail to meet certain criteria, or higher rate of delinquencies and defaults as a result of the geographic concentration of our servicing portfolio;

● our ability to identify potential candidates for, obtain regulatory approval for, and consummate, acquisitions, consolidations or other expansion opportunities on attractive terms, or at all;

● our ability to integrate acquisitions or consolidations and to achieve synergies, operating efficiencies and/or other expected benefits within expected time-frames, or at all, or within expected cost projections, and to preserve the goodwill of acquired financial institutions;

● our ability to realize the anticipated benefits from enhancements or updates to our core operating systems from time to time without significant change in our client service or risk to our control environment;

● our dependence on information technology and telecommunications systems of third party service providers and the risk of system failures, interruptions or breaches of security, including those that could result in disclosure or misuse of confidential or proprietary client or other information;

● our ability to achieve organic loan and deposit growth and the composition of such growth;

● changes in sources and uses of funds, including loans, deposits and borrowings;

Table of Contents

● increased competition in the financial services industry, nationally, regionally or locally, resulting in, among other things, lower returns;

● continued consolidation in the financial services industry;

● our ability to maintain or increase market share and control expenses;

● the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters;

● the trading price of shares of the Company's stock;

● the effects of tax legislation, including the potential of future increases to prevailing tax rates, or challenges to our tax

position;

● our ability to realize deferred tax assets or the need for a valuation allowance, or the effects of changes in tax laws on our deferred tax assets;

● costs and effects of changes in laws and regulations and of other legal and regulatory developments, including, but not limited to, changes in regulation that affect the fees that we charge, the resolution of legal proceedings or regulatory or other governmental inquiries, and the results of regulatory examinations, reviews or other inquiries; and changes in regulations that apply to us as a Colorado state-chartered bank;

● technological changes;

● the timely development and acceptance of new products and services and perceived overall value of these products and services by our clients;

● changes in our management personnel and our continued ability to attract, hire and retain qualified personnel;

● ability to implement and/or improve operational management and other internal risk controls and processes and our reporting system and procedures;

● regulatory limitations on dividends from our bank subsidiary;

● changes in estimates of future loan reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements;

● widespread natural and other disasters, dislocations, political instability, acts of war or terrorist activities, cyberattacks or international hostilities through impacts on the economy and financial markets generally or on us or our counterparties specifically;

● a cyber-security incident, data breach or a failure of a key information technology system;

● impact of reputational risk on such matters as business generation and retention;

● other risks and uncertainties listed from time to time in the Company’s reports and documents filed with the Securities and Exchange Commission; and

● our success at managing the risks involved in the foregoing items.

Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.

Table of Contents

PART I: FINANCIAL INFORMATION

Item 1: FINANCIAL STATEMENTS

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Financial Condition (Unaudited)

(In thousands, except share and per share data)


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
ASSETS
Cash and due from banks	$	90,659	$	109,056	$	116,419	$	109,056
Interest bearing bank deposits		500		500		500		500
Cash and cash equivalents		91,159		109,556		116,919		109,556
Investment securities available-for-sale (at fair value)		710,206		791,102		661,129		791,102
Investment securities held-to-maturity (fair value of $206,402 and $230,926 at June 30, 2019 and December 31, 2018, respectively)		206,361		235,398
Investment securities held-to-maturity (fair value of $190,651 and $230,926 at September 30, 2019 and December 31, 2018, respectively)						189,982		235,398
Non-marketable securities		30,726		27,555		27,277		27,555
Loans		4,330,263		4,092,308		4,401,917		4,092,308
Allowance for loan losses		(40,082)		(35,692)		(38,710)		(35,692)
Loans, net		4,290,181		4,056,616		4,363,207		4,056,616
Loans held for sale		105,866		48,120		204,602		48,120
Other real estate owned		7,054		10,596		7,904		10,596
Premises and equipment, net		111,171		109,986		110,692		109,986
Goodwill		115,027		115,027		115,027		115,027
Intangible assets, net		12,267		13,470		11,578		13,470
Other assets		177,984		159,240		181,733		159,240
Total assets	$	5,858,002	$	5,676,666	$	5,990,050	$	5,676,666
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Non-interest bearing demand deposits	$	1,167,399	$	1,072,029	$	1,237,189	$	1,072,029
Interest bearing demand deposits		691,527		688,255		681,113		688,255
Savings and money market		1,747,434		1,694,808		1,748,257		1,694,808
Time deposits		1,081,637		1,080,529		1,067,301		1,080,529
Total deposits		4,687,997		4,535,621		4,733,860		4,535,621
Securities sold under agreements to repurchase		60,430		66,047		62,735		66,047
Federal Home Loan Bank advances		272,414		301,660		303,897		301,660
Other liabilities		103,244		78,332		136,232		78,332
Total liabilities		5,124,085		4,981,660		5,236,724		4,981,660
Shareholders’ equity:
Common stock, par value $0.01 per share: 400,000,000 shares authorized; 51,487,907 and 51,498,016 shares issued; 31,139,044 and 30,769,063 shares outstanding at June 30, 2019 and December 31, 2018, respectively		515		515
Common stock, par value $0.01 per share: 400,000,000 shares authorized; 51,487,907 and 51,498,016 shares issued; 31,169,086 and 30,769,063 shares outstanding at September 30, 2019 and December 31, 2018, respectively						515		515
Additional paid-in capital		1,006,008		1,014,399		1,007,628		1,014,399
Retained earnings		135,210		106,990		150,866		106,990
Treasury stock of 20,210,348 and 20,582,459 shares at June 30, 2019 and December 31, 2018, respectively, at cost		(409,322)		(415,623)
Treasury stock of 20,182,739 and 20,582,459 shares at September 30, 2019 and December 31, 2018, respectively, at cost						(408,770)		(415,623)
Accumulated other comprehensive income (loss), net of tax		1,506		(11,275)		3,087		(11,275)
Total shareholders’ equity		733,917		695,006		753,326		695,006
Total liabilities and shareholders’ equity	$	5,858,002	$	5,676,666	$	5,990,050	$	5,676,666

See accompanying notes to the consolidated interim financial statements.

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations (Unaudited)

(In thousands, except share and per share data)


	For the three months ended				For the six months ended				For the three months ended				For the nine months ended
	June 30,				June 30,				September 30,				September 30,
	2019		2018		2019		2018		2019		2018		2019		2018
Interest and dividend income:
Interest and fees on loans	$	55,995	$	47,533	$	108,770	$	92,813	$	55,708	$	49,181	$	164,478	$	141,994
Interest and dividends on investment securities		5,535		6,810		11,547		13,336		5,080		6,289		16,627		19,625
Dividends on non-marketable securities		459		249		882		493		417		268		1,299		761
Interest on interest-bearing bank deposits		204		319		414		1,060		167		171		581		1,231
Total interest and dividend income		62,193		54,911		121,613		107,702		61,372		55,909		182,985		163,611
Interest expense:
Interest on deposits		7,649		4,865		14,264		9,499		7,974		5,451		22,238		14,950
Interest on borrowings		2,053		660		3,692		1,170		1,613		686		5,305		1,856
Total interest expense		9,702		5,525		17,956		10,669		9,587		6,137		27,543		16,806
Net interest income before provision for loan losses		52,491		49,386		103,657		97,033		51,785		49,772		155,442		146,805
Provision for loan losses		3,239		1,873		4,773		1,914		5,690		807		10,463		2,721
Net interest income after provision for loan losses		49,252		47,513		98,884		95,119		46,095		48,965		144,979		144,084
Non-interest income:
Service charges		4,541		4,371		8,862		8,881		4,617		4,592		13,479		13,473
Bank card fees		3,766		3,672		7,194		7,034		3,752		3,686		10,946		10,720
Mortgage banking income		10,398		8,911		17,335		16,882		14,702		7,819		32,037		24,701
Bank-owned life insurance income		424		446		845		898		431		463		1,276		1,361
Other non-interest income		1,472		1,711		3,355		2,862		1,230		1,429		4,585		4,290
OREO-related income		59		451		120		841		27		72		147		913
Total non-interest income		20,660		19,562		37,711		37,398		24,759		18,061		62,470		55,458
Non-interest expense:
Salaries and benefits		30,667		29,123		58,557		59,795		33,522		28,127		92,079		87,910
Occupancy and equipment		6,721		7,190		13,603		15,145		6,825		6,925		20,428		22,070
Telecommunications and data processing		2,124		2,101		4,414		6,467		2,133		2,186		6,547		8,653
Marketing and business development		840		1,237		1,826		2,461		985		1,128		2,811		3,589
FDIC deposit insurance		493		757		991		1,510		58		401		1,049		1,911
Bank card expenses		1,423		1,097		2,233		3,233		1,288		1,258		3,521		4,491
Professional fees		1,041		738		1,855		3,557		743		1,117		2,598		4,686
Other non-interest expense		2,439		3,106		5,612		6,951		3,856		2,564		9,468		9,515
Problem asset workout		725		775		1,848		1,556		602		665		2,450		2,221
(Gain) loss on OREO sales, net		(318)		(14)		(686)		64
Gain on OREO sales, net										(6,514)		(450)		(7,200)		(386)
Core deposit intangible asset amortization		296		653		592		1,306		295		511		887		1,817
Total non-interest expense		46,451		46,763		90,845		102,045		43,793		44,432		134,638		146,477
Income before income taxes		23,461		20,312		45,750		30,472		27,061		22,594		72,811		53,065
Income tax expense		3,179		2,800		6,546		4,495		5,419		4,354		11,965		8,849
Net income	$	20,282	$	17,512	$	39,204	$	25,977	$	21,642	$	18,240	$	60,846	$	44,216
Income per share—basic	$	0.65	$	0.57	$	1.26	$	0.85	$	0.69	$	0.59	$	1.95	$	1.44
Income per share—diluted	$	0.64	$	0.56	$	1.24	$	0.83	$	0.69	$	0.58	$	1.93	$	1.41
Weighted average number of common shares outstanding:
Basic		31,155,264		30,735,427		31,058,761		30,615,226		31,281,970		30,869,683		31,133,982		30,700,977
Diluted		31,604,658		31,387,175		31,558,615		31,275,359		31,508,999		31,540,716		31,537,334		31,388,786

See accompanying notes to the consolidated interim financial statements.

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Unaudited)

(In thousands)


	For the three months ended				For the six months ended				For the three months ended				For the nine months ended
	June 30,				June 30,				September 30,				September 30,
	2019		2018		2019		2018		2019		2018		2019		2018
Net income	$	20,282	$	17,512	$	39,204	$	25,977	$	21,642	$	18,240	$	60,846	$	44,216
Other comprehensive income (loss), net of tax:
Securities available-for-sale:
Net unrealized gains (losses) arising during the period, net of tax (expense) benefit of ($2,480) and $688 for the three months ended June 30, 2019 and 2018, respectively; and net of tax (expense) benefit of ($4,187) and $2,990 for the six months ended June 30, 2019 and 2018, respectively		7,905		(2,191)		13,322		(8,971)
Less: amortization of net unrealized holding gains to income, net of tax benefit of $81 and $103 for the three months ended June 30, 2019 and 2018, respectively; and net of tax benefit of $171 and $988 for the six months ended June 30, 2019 and 2018, respectively		(259)		(327)		(541)		(714)
Net unrealized gains (losses) arising during the period, net of tax (expense) benefit of ($574) and $786 for the three months ended September 30, 2019 and 2018, respectively; and net of tax (expense) benefit of ($4,760) and $3,776 for the nine months ended September 30, 2019 and 2018, respectively										1,828		(2,499)		15,150		(11,471)
Less: amortization of net unrealized holding gains to income, net of tax benefit of $78 and $97 for the three months ended September 30, 2019 and 2018, respectively; and net of tax benefit of $249 and $270 for the nine months ended September 30, 2019 and 2018, respectively										(247)		(308)		(788)		(1,022)
Other comprehensive income (loss)		7,646		(2,518)		12,781		(9,685)		1,581		(2,807)		14,362		(12,493)
Comprehensive income	$	27,928	$	14,994	$	51,985	$	16,292	$	23,223	$	15,433	$	75,208	$	31,723

See accompanying notes to the consolidated interim financial statements.

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)

(In thousands, except share and per share data)


	For the three months ended June 30,												For the three months ended September 30,
									Accumulated												Accumulated
			Additional						other						Additional						other
	Common		paid-in		Retained		Treasury		comprehensive				Common		paid-in		Retained		Treasury		comprehensive
	stock		capital		earnings		stock		(loss) income, net		Total		stock		capital		earnings		stock		(loss) income, net		Total
Balance, March 31, 2018	$	515	$	1,012,268	$	68,008	$	(420,040)	$	(14,888)	$	645,863
Balance, June 30, 2018													$	515	$	1,012,175	$	81,182	$	(416,281)	$	(17,407)	$	660,184
Net income		—		—		17,512		—		—		17,512		—		—		18,240		—		—		18,240
Stock-based compensation		—		1,173		—		—		—		1,173		—		1,238		—		—		—		1,238
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $3,706, net		—		(1,266)		—		3,759		—		2,493
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $675, net														—		(99)		—		676		—		577
Cash dividends declared ($0.14 per share)		—		—		(4,338)		—		—		(4,338)		—		—		(4,367)		—		—		(4,367)
Other comprehensive loss		—		—		—		—		(2,518)		(2,518)		—		—		—		—		(2,807)		(2,807)
Balance, June 30, 2018	$	515	$	1,012,175	$	81,182	$	(416,281)	$	(17,406)	$	660,185
Balance, September 30, 2018													$	515	$	1,013,314	$	95,055	$	(415,605)	$	(20,214)	$	673,065

Balance, March 31, 2019	$	515	$	1,012,974	$	120,879	$	(413,226)	$	(6,140)	$	715,002
Balance, June 30, 2019													$	515	$	1,006,008	$	135,210	$	(409,322)	$	1,506	$	733,917
Net income		—		—		20,282		—		—		20,282		—		—		21,642		—		—		21,642
Stock-based compensation		—		1,508		—		—		—		1,508		—		1,441		—		—		—		1,441
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $3,382 net		—		(8,474)		—		3,904		—		(4,570)
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $373 net														—		179		—		552		—		731
Cash dividends declared ($0.19 per share)		—		—		(5,951)		—		—		(5,951)		—		—		(5,986)		—		—		(5,986)
Other comprehensive income		—		—		—		—		7,646		7,646		—		—		—		—		1,581		1,581
Balance, June 30, 2019	$	515	$	1,006,008	$	135,210	$	(409,322)	$	1,506	$	733,917
Balance, September 30, 2019													$	515	$	1,007,628	$	150,866	$	(408,770)	$	3,087	$	753,326


	For the six months ended June 30,												For the nine months ended September 30,
									Accumulated												Accumulated
			Additional						other						Additional						other
	Common		paid-in		Retained		Treasury		comprehensive				Common		paid-in		Retained		Treasury		comprehensive
	stock		capital		earnings		stock		(loss) income, net		Total		stock		capital		earnings		stock		(loss) income, net		Total
Balance, December 31, 2017	$	515	$	970,668	$	60,795	$	(493,329)	$	(6,242)	$	532,407	$	515	$	970,668	$	60,795	$	(493,329)	$	(6,242)	$	532,407
Net income		—		—		25,977		—		—		25,977		—		—		44,216		—		—		44,216
Stock-based compensation		—		2,006		—		—		—		2,006		—		3,244		—		—		—		3,244
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $7,272, net		—		(2,742)		—		9,078		—		6,336
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $7,947, net														—		(2,841)		—		9,754		—		6,913
Reissuance of treasury stock of 3,398,477 shares for acquisition of Peoples, Inc.		—		42,243		—		67,970		—		110,213		—		42,243		—		67,970		—		110,213
Cash dividends declared ($0.23 per share)		—		—		(7,095)		—		—		(7,095)
Cash dividends declared ($0.37 per share)														—		—		(11,461)		—		—		(11,461)
Reclassification of certain tax effects from accumulated other comprehensive income⁽¹⁾		—		—		1,479		—		(1,479)		—		—		—		1,479		—		(1,479)		—
Cumulative effect adjustment⁽²⁾		—		—		26		—		—		26		—		—		26		—		—		26
Other comprehensive loss		—		—		—		—		(9,685)		(9,685)		—		—		—		—		(12,493)		(12,493)
Balance, June 30, 2018	$	515	$	1,012,175	$	81,182	$	(416,281)	$	(17,406)	$	660,185
Balance, September 30, 2018													$	515	$	1,013,314	$	95,055	$	(415,605)	$	(20,214)	$	673,065

Balance, December 31, 2018	$	515	$	1,014,399	$	106,990	$	(415,623)	$	(11,275)	$	695,006	$	515	$	1,014,399	$	106,990	$	(415,623)	$	(11,275)	$	695,006
Net income		—		—		39,204		—		—		39,204		—		—		60,846		—		—		60,846
Stock-based compensation		—		1,884		—		—		—		1,884		—		3,325		—		—		—		3,325
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $5,673 net		—		(10,275)		—		6,301		—		(3,974)
Cash dividends declared ($0.36 per share)		—		—		(11,240)		—		—		(11,240)
Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $6,106 net														—		(10,096)		—		6,853		—		(3,243)
Cash dividends declared ($0.55 per share)														—		—		(17,226)		—		—		(17,226)
Cumulative effect adjustment⁽³⁾		—		—		256		—		—		256		—		—		256		—		—		256
Other comprehensive income		—		—		—		—		12,781		12,781		—		—		—		—		14,362		14,362
Balance, June 30, 2019	$	515	$	1,006,008	$	135,210	$	(409,322)	$	1,506	$	733,917
Balance, September 30, 2019													$	515	$	1,007,628	$	150,866	$	(408,770)	$	3,087	$	753,326



(1)		Related to the adoption of Accounting Standards Update No. 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income.
(2)		Related to the adoption of Accounting Standards Update No. 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities.
(3)		Related to the adoption of Accounting Standards Update No. 2016-02, Leases. Refer to note 2 – Recent Accounting Pronouncements of our consolidated financial statements for further details.

See accompanying notes to the consolidated interim financial statements.

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(In thousands)


	For the six months ended				For the nine months ended
	June 30,				September 30,
	2019		2018		2019		2018
Cash flows from operating activities:
Net income	$	39,204	$	25,977	$	60,846	$	44,216
Adjustments to reconcile net income to net cash used in operating activities:
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Provision for loan losses		4,773		1,914		10,463		2,721
Depreciation and amortization		7,376		6,039		11,112		8,908
Current income tax receivable		693		479		3,498		2,021
Deferred income taxes		5,140		3,098		7,431		5,271
Net excess tax benefit on stock-based compensation		(2,136)		(1,161)		(2,162)		(1,271)
Discount accretion, net of premium amortization on securities		952		753		1,483		2,292
Loan accretion		(8,273)		(12,401)		(12,291)		(18,192)
Gain on sale of mortgages, net		(16,050)		(14,849)		(30,086)		(22,109)
Origination of loans held for sale, net of repayments		(490,411)		(526,071)		(946,576)		(808,527)
Proceeds from sales of loans held for sale		450,360		489,191		820,905		809,419
Bank-owned life insurance income		(845)		(898)		(1,276)		(1,361)
(Gain) loss on the sale of other real estate owned, net		(686)		64
Gain on the sale of other real estate owned, net						(7,200)		(386)
Impairment on other real estate owned		684		64		872		220
Impairment on fixed assets related to banking center consolidations						898		—
Stock-based compensation		1,885		2,006		3,325		3,244
Operating lease payments		(2,802)		—		(4,209)		—
Change in other assets		3,039		(16,248)		(6,846)		(19,671)
Change in other liabilities		6,327		11,219		29,209		16,275
Net cash used in operating activities		(770)		(30,824)
Net cash (used in) provided by operating activities						(60,604)		23,070
Cash flows from investing activities:
Purchase of FHLB stock		(11,418)		(9,421)		(13,422)		(9,577)
Proceeds from redemption of FHLB stock		8,247		9,160		13,700		12,411
Proceeds from maturities of investment securities held-to-maturity		28,152		32,158		44,090		48,340
Proceeds from maturities of investment securities available-for-sale		97,625		112,748		146,316		168,773
Proceeds from sales of investment securities available-for-sale		—		33,202		20,378		33,517
Proceeds from maturities of non-marketable securities		—		67		—		67
Purchase of investment securities held-to-maturity		—		(40,735)		—		(40,735)
Purchase of investment securities available-for-sale		—		(42,199)		(18,005)		(42,199)
Net increase in loans		(240,977)		(130,019)		(305,450)		(202,863)
Purchases of premises and equipment, net		(5,279)		(3,462)		(7,743)		(5,033)
Proceeds from sales of loans		—		713		—		713
Proceeds from sales of other real estate owned		3,832		529		11,508		1,694
Net cash activity from acquisition		—		68,984		—		68,984
Net cash (used in) provided by investing activities		(119,818)		31,725		(108,628)		34,092
Cash flows from financing activities:
Net increase (decrease) in deposits		152,376		(78,006)		198,239		(95,438)
Decrease in repurchase agreements		(5,617)		(57,022)
Net increase (decrease) in repurchase agreements and other short-term borrowings						6,688		(74,768)
Advances from FHLB		812,149		448,560		1,199,492		573,994
FHLB repayments		(841,395)		(423,167)		(1,207,255)		(592,395)
Issuance of stock under purchase and equity compensation plans		(6,384)		(2,377)		(6,079)		(2,139)
Proceeds from exercise of stock options		2,387		8,713		2,780		9,052
Payment of dividends		(11,325)		(7,049)		(17,270)		(11,373)
Net cash provided by (used in) financing activities		102,191		(110,348)		176,595		(193,067)
Decrease in cash, cash equivalents and restricted cash		(18,397)		(109,447)		7,363		(135,905)
Cash, cash equivalents and restricted cash at beginning of the year		119,556		257,364		119,556		257,364
Cash, cash equivalents and restricted cash at end of period	$	101,159	$	147,917	$	126,919	$	121,459
Supplemental disclosure of cash flow information during the period:
Cash paid for interest	$	16,924	$	10,310	$	25,050	$	14,853
Net tax payments (refunds)	$	4,729	$	(2,245)	$	5,547	$	(2,489)
Supplemental schedule of non-cash activities:
Loans transferred to other real estate owned at fair value	$	288	$	24,382	$	2,488	$	24,919
Decrease in loans purchased but not settled	$	(8,979)	$	(10,037)
Increase (Decrease) in loans purchased but not settled					$	2,526	$	(11,195)
Loans transferred from loans held for sale to loans	$	1,645	$	2,440	$	725	$	1,038
Lease right-of-use assets obtained	$	(30,474)	$	—	$	(30,474)	$	—
Treasury stock reissued for acquisition	$	—	$	110,213	$	—	$	110,213

See accompanying notes to the consolidated interim financial statements.

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~June~~September 30, 2019

Note 1 Basis of Presentation

National Bank Holdings Corporation ("NBHC" or the "Company") is a bank holding company that was incorporated in the State of Delaware in 2009. The Company is headquartered in Denver, Colorado, and its primary operations are conducted through its wholly owned subsidiary, NBH Bank (the "Bank"), a Colorado state-chartered bank and a member of the Federal Reserve System. The Company provides a variety of banking products to both commercial and consumer clients through a network of 105 banking centers, as of ~~June~~September 30, 2019, located primarily in Colorado and the greater Kansas City region, and through online and mobile banking products and services.

The accompanying interim unaudited consolidated financial statements serve to update the National Bank Holdings Corporation Annual Report on Form 10-K for the year ended December 31, 2018 and include the accounts of the Company and its wholly owned subsidiary, NBH Bank. The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and where applicable, with general practices in the banking industry or guidelines prescribed by bank regulatory agencies. However, they may not include all information and notes necessary to constitute a complete set of financial statements under GAAP applicable to annual periods and accordingly should be read in conjunction with the financial information contained in the Company's most recent Form 10-K. The unaudited consolidated financial statements reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the results presented. All such adjustments are of a normal recurring nature. All significant intercompany balances and transactions have been eliminated in consolidation. Certain reclassifications of prior years' amounts are made whenever necessary to conform to current period presentation. The results of operations for the interim period is not necessarily indicative of the results that may be expected for the full year or any other interim period. All amounts are in thousands, except share data, or as otherwise noted.

GAAP requires management to make estimates that affect the reported amounts of assets, liabilities, revenues and expenses and disclosures of contingent assets and liabilities. By their nature, estimates are based on judgment and available information. Management has made significant estimates in certain areas, such as the amount and timing of expected cash flows from assets, the valuation of other real estate owned (“OREO”), the fair value adjustments on assets acquired and liabilities assumed, the valuation of core deposit intangible assets, the valuation of investment securities for other-than-temporary impairment (“OTTI”), the valuation of stock-based compensation, the valuation of mortgage servicing rights, the fair values of financial instruments, the allowance for loan losses (“ALL”) and contingent liabilities. Because of the inherent uncertainties associated with any estimation process and future changes in market and economic conditions, it is possible that actual results could differ significantly from those estimates.

The Company's significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in note 2 of the audited financial statements and notes for the year ended December 31, 2018 and are contained in the Company's Annual Report on Form 10-K. There have not been any significant changes to the application of significant accounting policies since December 31, 2018.

Note 2 Recent Accounting Pronouncements

Leases—In February 2016, the FASB issued ASU 2016-02, Leases. The guidance in ASU 2016-02 supersedes the lease recognition requirements in ASC Topic 840, Leases. The new standard established a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and lease liability on the balance sheet for all leases with terms longer than 12 months. Leases are classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statements. ASU 2016-02 became effective for the Company on January 1, 2019 and initially required transition using a modified retrospective approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. In July 2018, the Financial Accounting Standards Board issued ASU 2018-11 which, among other things, provided an additional transition method that allows entities to not apply the guidance in ASU 2016-02 in the comparative periods presented in the financial statements and instead recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. We elected to apply certain practical expedients provided under ASU 2016-02 whereby we will not reassess (i) whether any expired or existing contracts are or contain leases, (ii) the lease classification for any expired or existing leases and (iii) initial direct costs for any existing leases. We also did not apply the recognition requirements of ASU 2016-02 to any short-term leases (as defined by related accounting guidance). The updates did not significantly change lease accounting requirements applicable to lessors and did not significantly

Table of Contents

impact our financial statements in relation to contracts whereby we act as a lessor. We applied the modified-retrospective transition approach prescribed by ASU 2018-11. Upon adoption of ASU 2016-02 and ASU 2018-11 on January 1, 2019, we recognized right-of-use assets and related lease liabilities totaling $30.5 million with a cumulative-effect adjustment to beginning retained earnings of $0.3 million. Refer to note 6 – Leases of our consolidated financial statements for further detail.

Financial Instruments - Credit Losses—In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments. This update replaces the current incurred loss methodology for recognizing credit losses with a current expected credit loss model, which requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions and reasonable and supportable forecasts. This amendment broadens the information that an entity must consider in developing its expected credit loss estimates. Additionally, the update amends the accounting for credit losses for available-for-sale debt securities and purchased financial assets with a more-than-insignificant amount of credit deterioration since origination. This update requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of a company’s loan portfolio. ASU 2016-13 becomes effective for us on January 1, 2020. We have formed a cross-functional working group, including our credit, finance, risk management and enterprise technology departments, to address the adoption and implementation of ASU 2016-13. We are ~~currently~~ working through our implementation plan which includes the assessment and documentation of processes, internal controls, data sources and system configuration and validation, among other things. We are ~~in the process of~~ implementing a third-party vendor solution to assist us in the application of ASU 2016-13. We expect that the impact of adoption will be significantly influenced by the composition, characteristics and quality of our loan and securities portfolios as well as the prevailing economic conditions and forecasts as of the adoption date. The adoption of ASU 2016-13 could result in an increase in the allowance for loan losses as a result of changing from an “incurred loss” model, which encompasses allowances for current known and inherent losses within the portfolio, to an “expected loss” model, which encompasses allowances for losses expected to be incurred over the life of the portfolio. We are currently evaluating the potential impact of ASU 2016-13 and subsequent updates on our financial statements.

Other Pronouncements—The Company reviewed ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment and ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement and does not expect the adoption of these pronouncements to have a material impact on its financial statements.

Note 3 Investment Securities

The Company’s investment securities portfolio is comprised of available-for-sale and held-to-maturity investment securities. These investment securities totaled $0.9 billion at ~~June~~September 30, 2019 and included $0.7 billion of available-for-sale securities and $0.2 billion of held-to-maturity securities. At December 31, 2018, investment securities totaled $1.0 billion and included $0.8 billion of available-for-sale securities and $0.2 billion of held-to-maturity securities.

Available-for-sale

At ~~June~~September 30, 2019 and December 31, 2018, the Company held ~~$710.2~~$661.1 million and $791.1 million of available-for-sale investment securities, respectively. Available-for-sale securities are summarized as follows as of the dates indicated:


	June 30, 2019								September 30, 2019
	Amortized		Gross		Gross				Amortized		Gross		Gross
	cost		unrealized gains		unrealized losses		Fair value		cost		unrealized gains		unrealized losses		Fair value
Mortgage-backed securities (“MBS”):
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	122,265	$	1,636	$	(132)	$	123,769	$	102,354	$	1,581	$	(50)	$	103,885
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		587,967		4,223		(6,832)		585,358		556,400		4,873		(5,107)		556,165
Municipal securities		619		—		(9)		610		619		—		(9)		610
Other securities		469		—		—		469		469		—		—		469
Total investment securities available-for-sale	$	711,320	$	5,859	$	(6,973)	$	710,206	$	659,842	$	6,454	$	(5,167)	$	661,129

Table of Contents


	December 31, 2018
	Amortized		Gross		Gross
	cost		unrealized gains		unrealized losses		Fair value
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	147,283	$	1,232	$	(1,873)	$	146,642
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		661,354		1,056		(19,029)		643,381
Municipal securities		619		—		(9)		610
Other securities		469		—		—		469
Total investment securities available-for-sale	$	809,725	$	2,288	$	(20,911)	$	791,102

At ~~June~~September 30, 2019 and December 31, 2018, mortgage-backed securities represented primarily all of the Company’s available-for-sale investment portfolio and all mortgage-backed securities were backed by government sponsored enterprises (“GSE”) collateral such as Federal Home Loan Mortgage Corporation (“FHLMC”) and Federal National Mortgage Association (“FNMA”), and the government owned agency Government National Mortgage Association (“GNMA”).

The tables below summarize the available-for-sale securities with unrealized losses as of the dates shown, along with the length of the impairment period:


	June 30, 2019												September 30, 2019
	Less than 12 months				12 months or more				Total				Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized		Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	value		losses		value		losses		value		losses		value		losses		value		losses		value		losses
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	—	$	—	$	31,277	$	(132)	$	31,277	$	(132)	$	10,879	$	(33)	$	4,623	$	(17)	$	15,501	$	(50)
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		4,810		(7)		307,751		(6,825)		312,561		(6,832)		9,143		(19)		273,284		(5,088)		282,426		(5,107)
Municipal securities		—		—		441		(9)		441		(9)		—		—		441		(9)		441		(9)
Total	$	4,810	$	(7)	$	339,469	$	(6,966)	$	344,279	$	(6,973)	$	20,021	$	(53)	$	278,347	$	(5,114)	$	298,369	$	(5,167)


	December 31, 2018
	Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	value		losses		value		losses		value		losses
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	30,853	$	(392)	$	69,169	$	(1,481)	$	100,022	$	(1,873)
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		127,767		(1,150)		454,662		(17,879)		582,429		(19,029)
Municipal securities		441		(9)		—		—		441		(9)
Total	$	159,061	$	(1,551)	$	523,831	$	(19,360)	$	682,892	$	(20,911)

The unrealized losses in the Company's investment portfolio at ~~June~~September 30, 2019 were caused by changes in interest rates. The portfolio included 8568 securities, having an aggregate fair value of ~~$344.3~~$298.4 million, which were in an unrealized loss position at ~~June~~September 30, 2019, compared to 211 securities, with an aggregate fair value of $682.9 million at December 31, 2018.

Management evaluated all of the available for sale securities in an unrealized loss position at ~~June~~September 30, 2019 and December 31, 2018, and concluded no0 OTTI existed. The Company has no intention to sell these securities before recovery of their amortized cost and believes it will not be required to sell the securities before the recovery of their amortized cost.

Table of Contents

Certain securities are pledged as collateral for public deposits, securities sold under agreements to repurchase and to secure borrowing capacity at the Federal Reserve Bank and Federal Home Loan Bank (“FHLB”). The fair value of available-for-sale investment securities pledged as collateral totaled ~~$353.1~~$360.6 million and $318.1 million at ~~June~~September 30, 2019 and at December 31, 2018, respectively.

As of ~~June~~September 30, 2019, municipal securities with an amortized cost and fair value of $0.2 million were due after one year through five years, while municipal securities with an amortized cost and fair value of $0.4 million were due after five years through ten years. Other securities of $0.5 million as of ~~June~~September 30, 2019, have no stated contractual maturity date.

Held-to-maturity

At ~~June~~September 30, 2019 and December 31, 2018, the Company held ~~$206.4~~$190.0 million and $235.4 million of held-to-maturity investment securities, respectively. Held-to-maturity investment securities are summarized as follows as of the dates indicated:


	June 30, 2019								September 30, 2019
			Gross		Gross						Gross		Gross
	Amortized		unrealized		unrealized				Amortized		unrealized		unrealized
	cost		gains		losses		Fair value		cost		gains		losses		Fair value
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	136,964	$	651	$	(74)	$	137,541	$	127,008	$	976	$	(13)	$	127,972
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		69,397		137		(673)		68,861		62,974		162		(457)		62,679
Total investment securities held-to-maturity	$	206,361	$	788	$	(747)	$	206,402	$	189,982	$	1,139	$	(470)	$	190,651


	December 31, 2018
			Gross		Gross
	Amortized		unrealized		unrealized
	cost		gains		losses		Fair value
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	157,115	$	2	$	(2,705)	$	154,412
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		78,283		—		(1,769)		76,514
Total investment securities held-to-maturity	$	235,398	$	2	$	(4,474)	$	230,926

The tables below summarize the held-to-maturity securities with unrealized losses as of the dates shown, along with the length of the impairment period:


	June 30, 2019												September 30, 2019
	Less than 12 months				12 months or more				Total				Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized		Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	value		losses		value		losses		value		losses		value		losses		value		losses		value		losses
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	—	$	—	$	12,116	$	(74)	$	12,116	$	(74)	$	397	$	(1)	$	4,819	$	(12)	$	5,216	$	(13)
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		—		—		37,444		(673)		37,444		(673)		4,154		(11)		30,872		(446)		35,026		(457)
Total	$	—	$	—	$	49,560	$	(747)	$	49,560	$	(747)	$	4,551	$	(12)	$	35,691	$	(458)	$	40,242	$	(470)

Table of Contents


	December 31, 2018
	Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	value		losses		value		losses		value		losses
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	26,660	$	(381)	$	126,475	$	(2,324)	$	153,135	$	(2,705)
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		35,235		(79)		41,279		(1,690)		76,514		(1,769)
Total	$	61,895	$	(460)	$	167,754	$	(4,014)	$	229,649	$	(4,474)

The held-to-maturity portfolio included 1312 securities, having an aggregate fair value of ~~$49.6~~$40.2 million, which were in an unrealized loss position at ~~June~~September 30, 2019, compared to 49 securities, with a fair value of $229.6 million, at December 31, 2018.

The unrealized losses in the Company's investments at ~~June~~September 30, 2019 and December 31, 2018 were caused by changes in interest rates. Management evaluated all of the held-to-maturity securities in an unrealized loss position and concluded that no OTTI existed at ~~June~~September 30, 2019 or December 31, 2018. The Company has no intention to sell these securities before recovery of their amortized cost and believes it will not be required to sell the securities before the recovery of their amortized cost.

The carrying value of held-to-maturity investment securities pledged as collateral totaled ~~$177.1~~$171.1 million and $133.1 million at ~~June~~September 30, 2019 and December 31, 2018, respectively.

Actual maturities of mortgage-backed securities may differ from scheduled maturities depending on the repayment characteristics and experience of the underlying financial instruments.

Note 4 Loans

The loan portfolio is comprised of loans originated by the Company and loans that were acquired in connection with the Company’s acquisitions.

The tables below show the loan portfolio composition including carrying value by segment of originated and acquired loans and loans accounted for under ASC 310-30, Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality, as of the dates shown. The carrying value of originated and acquired loans is net of discounts, fees, cost and fair value marks of ~~$9.2~~$8.5 million and $10.2 million as of ~~June~~September 30, 2019 and December 31, 2018, respectively.


	June 30, 2019							September 30, 2019
	Originated and		ASC					Originated and		ASC
	acquired loans		310-30 loans		Total loans		% of total	acquired loans		310-30 loans		Total loans		% of total
Commercial	$	2,863,117	$	18,247	$	2,881,364	66.6%	$	2,932,205	$	16,262	$	2,948,467	67.0%
Commercial real estate non-owner occupied		584,263		35,585		619,848	14.3%		606,720		34,460		641,180	14.6%
Residential real estate		799,566		6,760		806,326	18.6%		783,600		6,477		790,077	17.9%
Consumer		22,725		—		22,725	0.5%		22,193		—		22,193	0.5%
Total	$	4,269,671	$	60,592	$	4,330,263	100.0%	$	4,344,718	$	57,199	$	4,401,917	100.0%


	December 31, 2018
	Originated and		ASC
	acquired loans		310-30 loans		Total loans		% of total
Commercial	$	2,624,173	$	20,398	$	2,644,571	64.6%
Commercial real estate non-owner occupied		551,819		40,393		592,212	14.5%
Residential real estate		820,820		9,995		830,815	20.3%
Consumer		24,617		93		24,710	0.6%
Total	$	4,021,429	$	70,879	$	4,092,308	100.0%


	December 31, 2018
	Originated and		ASC
	acquired loans		310-30 loans		Total loans		% of total
Commercial	$	2,624,173	$	20,398	$	2,644,571	64.6%
Commercial real estate non-owner occupied		551,819		40,393		592,212	14.5%
Residential real estate		820,820		9,995		830,815	20.3%
Consumer		24,617		93		24,710	0.6%
Total	$	4,021,429	$	70,879	$	4,092,308	100.0%

Table of Contents

Delinquency for originated and acquired loans is shown in the following tables at ~~June~~September 30, 2019 and December 31, 2018:


	June 30, 2019												September 30, 2019
			Greater												Greater
	30-89 days		than 90 days				Total past						30-89 days		than 90 days				Total past				Total
	past due and		past due and		Non-accrual		due and						past due and		past due and		Non-accrual		due and				originated and
	accruing		accruing		loans		non-accrual		Current		Total loans		accruing		accruing		loans		non-accrual		Current		acquired loans
Originated and acquired loans:
Commercial:
Commercial and industrial	$	4,413	$	34	$	14,682	$	19,129	$	2,105,233	$	2,124,362	$	4,842	$	1,968	$	9,880	$	16,690	$	2,187,999	$	2,204,689
Owner occupied commercial real estate		627		—		7,301		7,928		446,640		454,568		—		—		4,001		4,001		442,628		446,629
Food and agriculture		—		—		380		380		240,565		240,945		111		—		358		469		234,116		234,585
Energy		—		—		858		858		42,384		43,242		—		—		915		915		45,387		46,302
Total commercial		5,040		34		23,221		28,295		2,834,822		2,863,117		4,953		1,968		15,154		22,075		2,910,130		2,932,205
Commercial real estate non-owner occupied:
Construction		—		—		1,208		1,208		90,955		92,163		—		—		385		385		85,658		86,043
Acquisition/development		4,725		—		9		4,734		13,242		17,976		152		—		731		883		15,632		16,515
Multifamily		—		—		—		—		42,166		42,166		—		—		—		—		68,953		68,953
Non-owner occupied		33		—		378		411		431,547		431,958		100		—		379		479		434,730		435,209
Total commercial real estate		4,758		—		1,595		6,353		577,910		584,263		252		—		1,495		1,747		604,973		606,720
Residential real estate:
Senior lien		667		—		7,782		8,449		693,227		701,676		1,054		—		7,828		8,882		678,509		687,391
Junior lien		518		—		1,040		1,558		96,332		97,890		349		—		867		1,216		94,993		96,209
Total residential real estate		1,185		—		8,822		10,007		789,559		799,566		1,403		—		8,695		10,098		773,502		783,600
Consumer		84		—		65		149		22,576		22,725		115		—		54		169		22,024		22,193
Total originated and acquired loans	$	11,067	$	34	$	33,703	$	44,804	$	4,224,867	$	4,269,671	$	6,723	$	1,968	$	25,398	$	34,089	$	4,310,629	$	4,344,718


	December 31, 2018												December 31, 2018
			Greater												Greater
	30-89 days		than 90 days				Total past						30-89 days		than 90 days				Total past				Total
	past due and		past due and		Non-accrual		due and						past due and		past due and		Non-accrual		due and				originated and
	accruing		accruing		loans		non-accrual		Current		Total loans		accruing		accruing		loans		non-accrual		Current		acquired loans
Originated and acquired loans:
Commercial:
Commercial and industrial	$	495	$	74	$	5,510	$	6,079	$	1,925,068	$	1,931,147	$	495	$	74	$	5,510	$	6,079	$	1,925,068	$	1,931,147
Owner occupied commercial real estate		893		—		6,931		7,824		413,842		421,666		893		—		6,931		7,824		413,842		421,666
Food and agriculture		141		125		768		1,034		221,122		222,156		141		125		768		1,034		221,122		222,156
Energy		—		—		742		742		48,462		49,204		—		—		742		742		48,462		49,204
Total commercial		1,529		199		13,951		15,679		2,608,494		2,624,173		1,529		199		13,951		15,679		2,608,494		2,624,173
Commercial real estate non-owner occupied:
Construction		—		—		1,208		1,208		93,646		94,854		—		—		1,208		1,208		93,646		94,854
Acquisition/development		—		—		121		121		19,529		19,650		—		—		121		121		19,529		19,650
Multifamily		—		—		—		—		56,685		56,685		—		—		—		—		56,685		56,685
Non-owner occupied		328		132		572		1,032		379,598		380,630		328		132		572		1,032		379,598		380,630
Total commercial real estate		328		132		1,901		2,361		549,458		551,819		328		132		1,901		2,361		549,458		551,819
Residential real estate:
Senior lien		2,106		548		7,790		10,444		712,592		723,036		2,106		548		7,790		10,444		712,592		723,036
Junior lien		556		—		772		1,328		96,456		97,784		556		—		772		1,328		96,456		97,784
Total residential real estate		2,662		548		8,562		11,772		809,048		820,820		2,662		548		8,562		11,772		809,048		820,820
Consumer		91		16		42		149		24,468		24,617		91		16		42		149		24,468		24,617
Total originated and acquired loans	$	4,610	$	895	$	24,456	$	29,961	$	3,991,468	$	4,021,429	$	4,610	$	895	$	24,456	$	29,961	$	3,991,468	$	4,021,429

Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. Pooled loans accounted for under ASC 310-30 that are 90 days or more past due and still accreting are generally considered to be performing and therefore are not included in the tables above. Non-accrual loans include non-accrual loans and troubled debt restructurings on non-accrual status. Non-accrual originated and acquired loans totaled ~~$33.7~~$25.4 million at ~~June~~September 30, 2019, increasing ~~$9.2~~$0.9 million, or ~~37.8%~~3.9% from December 31, ~~2018 primarily due to one previously acquired commercial loan placed on non-accrual during the second quarter of 2019.~~2018.

The Company’s internal risk rating system uses a series of grades which reflect our assessment of the credit quality of loans based on an analysis of the borrower's financial condition, liquidity and ability to meet contractual debt service requirements and are categorized as “Pass”, “Special mention”, “Substandard” and “Doubtful”. A description of the general characteristics of the risk grades is set forth in the Company’s 2018 Annual Report on Form 10-K.

Table of Contents

Credit exposure for all loans as determined by the Company’s internal risk rating system was as follows as of ~~June~~September 30, 2019 and December 31, 2018, respectively:


	June 30, 2019										September 30, 2019
			Special										Special
	Pass		mention		Substandard		Doubtful		Total		Pass		mention		Substandard		Doubtful		Total
Originated and acquired loans:
Commercial:
Commercial and industrial	$	2,080,469	$	23,621	$	16,648	$	3,624	$	2,124,362	$	2,165,513	$	22,809	$	14,893	$	1,474	$	2,204,689
Owner occupied commercial real estate		419,981		21,648		12,779		160		454,568		411,851		25,351		9,345		82		446,629
Food and agriculture		223,810		15,971		1,131		33		240,945		217,305		16,143		1,104		33		234,585
Energy		42,383		—		859		—		43,242		45,387		—		915		—		46,302
Total commercial		2,766,643		61,240		31,417		3,817		2,863,117		2,840,056		64,303		26,257		1,589		2,932,205
Commercial real estate non-owner occupied:
Construction		90,955		—		1,208		—		92,163		85,658		—		385		—		86,043
Acquisition/development		17,201		725		50		—		17,976		15,744		—		771		—		16,515
Multifamily		41,660		—		506		—		42,166		68,459		—		494		—		68,953
Non-owner occupied		415,655		15,231		1,035		37		431,958		420,362		13,782		950		115		435,209
Total commercial real estate		565,471		15,956		2,799		37		584,263		590,223		13,782		2,600		115		606,720
Residential real estate:								��
Senior lien		689,558		3,420		8,698		—		701,676		678,576		82		8,733		—		687,391
Junior lien		96,327		418		1,145		—		97,890		94,813		426		970		—		96,209
Total residential real estate		785,885		3,838		9,843		—		799,566		773,389		508		9,703		—		783,600
Consumer		22,660		—		65		—		22,725		22,139		—		54		—		22,193
Total originated and acquired loans	$	4,140,659	$	81,034	$	44,124	$	3,854	$	4,269,671	$	4,225,807	$	78,593	$	38,614	$	1,704	$	4,344,718
Loans accounted for under ASC 310-30:
Commercial	$	15,588	$	525	$	2,134	$	—	$	18,247	$	13,722	$	495	$	2,045	$	—	$	16,262
Commercial real estate non-owner occupied		34,664		229		692		—		35,585		33,577		222		661		—		34,460
Residential real estate		5,036		383		1,341		—		6,760		4,851		368		1,258		—		6,477
Consumer		—		—		—		—		—		—		—		—		—		—
Total loans accounted for under ASC 310-30	$	55,288	$	1,137	$	4,167	$	—	$	60,592	$	52,150	$	1,085	$	3,964	$	—	$	57,199
Total loans	$	4,195,947	$	82,171	$	48,291	$	3,854	$	4,330,263	$	4,277,957	$	79,678	$	42,578	$	1,704	$	4,401,917


	December 31, 2018
			Special
	Pass		mention		Substandard		Doubtful		Total
Originated and acquired loans:
Commercial:
Commercial and industrial	$	1,890,710	$	16,531	$	22,919	$	987	$	1,931,147
Owner occupied commercial real estate		393,404		16,349		11,828		85		421,666
Food and agriculture		220,004		1,260		847		45		222,156
Energy		48,462		—		742		—		49,204
Total commercial		2,552,580		34,140		36,336		1,117		2,624,173
Commercial real estate non-owner occupied:
Construction		92,731		915		1,208		—		94,854
Acquisition/development		19,529		—		121		—		19,650
Multifamily		56,685		—		—		—		56,685
Non-owner occupied		355,776		23,243		1,611		—		380,630
Total commercial real estate		524,721		24,158		2,940		—		551,819
Residential real estate:
Senior lien		710,972		3,571		8,493		—		723,036
Junior lien		96,456		415		913		—		97,784
Total residential real estate		807,428		3,986		9,406		—		820,820
Consumer		24,575		—		42		—		24,617
Total originated and acquired loans	$	3,909,304	$	62,284	$	48,724	$	1,117	$	4,021,429
Loans accounted for under ASC 310-30:
Commercial	$	17,579	$	537	$	2,282	$	—	$	20,398
Commercial real estate non-owner occupied		39,322		246		825		—		40,393
Residential real estate		7,484		908		1,603		—		9,995
Consumer		—		—		93		—		93
Total loans accounted for under ASC 310-30	$	64,385	$	1,691	$	4,803	$	—	$	70,879
Total loans	$	3,973,689	$	63,975	$	53,527	$	1,117	$	4,092,308

Table of Contents

Impaired Loans

Loans are considered to be impaired when it is probable that the Company will not be able to collect all amounts due in accordance with the contractual terms of the loan agreement. Impaired loans are comprised of originated and acquired loans on non-accrual status, loans in bankruptcy and troubled debt restructurings (“TDRs”) described below. If a specific allowance is warranted based on the borrower’s overall financial condition, the specific allowance is calculated based on discounted cash flows using the loan’s initial contractual effective interest rate or the fair value of the collateral less selling costs for collateral dependent loans.

At ~~June~~September 30, 2019 and December 31, 2018, the Company’s recorded investment in impaired loans was ~~$40.4~~$37.0 million and $31.1 million, respectively, of which ~~$2.6~~$7.4 million and $4.1 million, respectively, were accruing TDRs. ~~Impaired loans increased primarily due to one previously acquired commercial loan placed on non-accrual during the second quarter of 2019.~~ Impaired loans had a collective related allowance for loan losses allocated to them of ~~$3.9~~$1.8 million and $1.2 million at ~~June~~September 30, 2019 and December 31, 2018, respectively.

Additional information regarding impaired loans at ~~June~~September 30, 2019 and December 31, 2018 is set forth in the table below:


	June 30, 2019						December 31, 2018						September 30, 2019						December 31, 2018
					Allowance						Allowance						Allowance						Allowance
	Unpaid				for loan		Unpaid				for loan		Unpaid				for loan		Unpaid				for loan
	principal		Recorded		losses		principal		Recorded		losses		principal		Recorded		losses		principal		Recorded		losses
	balance		investment		allocated		balance		investment		allocated		balance		investment		allocated		balance		investment		allocated
With no related allowance recorded:
Commercial:
Commercial and industrial	$	4,156	$	2,721	$	—	$	4,374	$	3,029	$	—	$	17,772	$	10,982	$	—	$	4,374	$	3,029	$	—
Owner occupied commercial real estate		7,338		6,701		—		7,130		6,609		—		4,129		3,716		—		7,130		6,609		—
Food and agriculture		1,476		1,220		—		1,468		1,260		—		1,468		1,220		—		1,468		1,260		—
Energy		5,483		859		—		5,366		742		—		5,539		915		—		5,366		742		—
Total commercial		18,453		11,501		—		18,338		11,640		—		28,908		16,833		—		18,338		11,640		—
Commercial real estate non-owner occupied:
Construction		1,435		1,208		—		1,435		1,208		—		389		385		—		1,435		1,208		—
Acquisition/development		38		9		—		378		121		—		763		731		—		378		121		—
Multifamily		—		—		—		—		—		—		—		—		—		—		—		—
Non-owner occupied		91		28		—		641		547		—		90		26		—		641		547		—
Total commercial real estate		1,564		1,245		—		2,454		1,876		—		1,242		1,142		—		2,454		1,876		—
Residential real estate:
Senior lien		4,105		3,854		—		4,229		3,814		—		4,660		4,339		—		4,229		3,814		—
Junior lien		361		331		—		409		341		—		355		320		—		409		341		—
Total residential real estate		4,466		4,185		—		4,638		4,155		—		5,015		4,659		—		4,638		4,155		—
Consumer		70		65		—		46		42		—		60		54		—		46		42		—
Total impaired loans with no related allowance recorded	$	24,553	$	16,996	$	—	$	25,476	$	17,713	$	—	$	35,225	$	22,688	$	—	$	25,476	$	17,713	$	—
With a related allowance recorded:
Commercial:
Commercial and industrial	$	16,758	$	14,107	$	3,635	$	7,252	$	4,627	$	996	$	8,679	$	5,959	$	1,486	$	7,252	$	4,627	$	996
Owner occupied commercial real estate		1,599		1,388		165		1,362		1,169		90		1,263		1,045		86		1,362		1,169		90
Food and agriculture		835		821		36		883		845		46		798		792		36		883		845		46
Energy		—		—		—		—		—		—		—		—		—		—		—		—
Total commercial		19,192		16,316		3,836		9,497		6,641		1,132		10,740		7,796		1,608		9,497		6,641		1,132
Commercial real estate non-owner occupied:
Construction		—		—		—		—		—		—		—		—		—		—		—		—
Acquisition/development		—		—		—		—		—		—		—		—		—		—		—		—
Multifamily		—		—		—		—		—		—		—		—		—		—		—		—
Non-owner occupied		600		541		39		313		254		2		590		525		117		313		254		2
Total commercial real estate		600		541		39		313		254		2		590		525		117		313		254		2
Residential real estate:
Senior lien		6,158		5,259		26		6,032		5,178		27		5,900		4,974		24		6,032		5,178		27
Junior lien		1,419		1,286		8		1,408		1,293		8		1,153		1,019		7		1,408		1,293		8
Total residential real estate		7,577		6,545		34		7,440		6,471		35		7,053		5,993		31		7,440		6,471		35
Consumer		—		—		—		—		—		—		—		—		—		—		—		—
Total impaired loans with a related allowance recorded	$	27,369	$	23,402	$	3,909	$	17,250	$	13,366	$	1,169	$	18,383	$	14,314	$	1,756	$	17,250	$	13,366	$	1,169
Total impaired loans	$	51,922	$	40,398	$	3,909	$	42,726	$	31,079	$	1,169	$	53,608	$	37,002	$	1,756	$	42,726	$	31,079	$	1,169

Table of Contents

The ~~table~~tables below ~~shows~~show additional information regarding the average recorded investment and interest income recognized on impaired loans for the periods presented:


	For the three months ended								For the three months ended
	June 30, 2019				June 30, 2018				September 30, 2019				September 30, 2018
	Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized
With no related allowance recorded:
Commercial:
Commercial and industrial	$	2,755	$	44	$	5,321	$	90	$	11,808	$	41	$	4,518	$	68
Owner occupied commercial real estate		6,719		5		6,723		17		3,656		7		7,278		17
Food and agriculture		1,221		—		1,259		—		1,220		—		1,259		—
Energy		831		—		1,843		17		909		—		2,044		15
Total commercial		11,526		49		15,147		124		17,593		48		15,099		100
Commercial real estate non-owner occupied:
Construction		1,208		—		1,081		—		257		—		1,081		—
Acquisition/development		9		—		827		—		491		—		590		—
Multifamily		—		—		—		—		—		—		—		—
Non-owner occupied		29		—		574		—		27		—		559		—
Total commercial real estate		1,246		—		2,481		—		775		—		2,230		—
Residential real estate:
Senior lien		3,869		—		2,818		—		4,313		1		3,062		—
Junior lien		334		—		354		—		323		1		316		1
Total residential real estate		4,203		—		3,172		—		4,636		2		3,378		1
Consumer		11		—		14		—		10		—		12		—
Total impaired loans with no related allowance recorded	$	16,986	$	49	$	20,815	$	124	$	23,014	$	50	$	20,719	$	101
With a related allowance recorded:
Commercial:
Commercial and industrial	$	14,161	$	—	$	4,607	$	—	$	5,908	$	—	$	5,015	$	—
Owner occupied commercial real estate		1,397		6		1,233		4		1,060		6		1,205		5
Food and agriculture		844		3		2,142		1		799		3		853		1
Energy		—		—		—		—		—		—		—		—
Total commercial		16,402		9		7,982		5		7,767		9		7,073		6
Commercial real estate non-owner occupied:
Construction		—		—		—		—		—		—		—		—
Acquisition/development		—		—		—		—		—		—		—		—
Multifamily		—		—		9		—		—		—		—		—
Non-owner occupied		548		4		297		5		528		2		277		4
Total commercial real estate		548		4		306		5		528		2		277		4
Residential real estate:
Senior lien		5,298		16		5,744		13		5,004		15		5,351		17
Junior lien		1,297		10		1,187		11		1,029		7		1,250		16
Total residential real estate		6,595		26		6,931		23		6,033		22		6,601		33
Consumer		56		—		31		—		40		—		35		—
Total impaired loans with a related allowance recorded	$	23,601	$	39	$	15,250	$	33	$	14,368	$	33	$	13,986	$	44
Total impaired loans	$	40,587	$	88	$	36,065	$	158	$	37,382	$	83	$	34,705	$	145

Table of Contents


	For the six months ended								For the nine months ended
	June 30, 2019				June 30, 2018				September 30, 2019				September 30, 2018
	Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized		Average recorded investment		Interest income recognized
With no related allowance recorded:
Commercial:
Commercial and industrial	$	2,805	$	88	$	5,565	$	173	$	6,569	$	129	$	5,206	$	241
Owner occupied commercial real estate		6,761		14		6,793		35		3,345		20		7,415		52
Food and agriculture		1,412		—		1,259		6		1,348		—		1,259		6
Energy		804		—		2,098		37		839		—		2,080		52
Total Commercial		11,782		102		15,715		251		12,101		149		15,960		351
Commercial real estate non-owner occupied:
Construction		1,208		—		1,081		—		86		—		1,081		—
Acquisition/development		10		—		856		—		170		—		768		—
Multifamily		—		—		—		—		—		—		—		—
Non-owner occupied		30		—		591		—		29		—		580		—
Total commercial real estate		1,248		—		2,528		—		285		—		2,429		—
Residential real estate:
Senior lien		3,892		—		2,846		—		3,677		1		3,118		—
Junior lien		339		1		358		—		334		2		323		1
Total residential real estate		4,231		1		3,204		—		4,010		3		3,441		1
Consumer		11		—		14		—		11		—		13		—
Total impaired loans with no related allowance recorded	$	17,272	$	103	$	21,461	$	251	$	16,408	$	152	$	21,843	$	352
With a related allowance recorded:
Commercial:
Commercial and industrial	$	14,319	$	—	$	4,639	$	—	$	5,286	$	—	$	5,175	$	—
Owner occupied commercial real estate		1,411		12		1,249		9		1,093		18		1,234		14
Food and agriculture		845		4		2,084		2		630		7		866		4
Energy		—		—		—		—		—		—		—		—
Total Commercial		16,575		16		7,972		11		7,010		25		7,275		18
Commercial real estate non-owner occupied:
Construction		—		—		—		—		—		—		—		—
Acquisition/development		—		—		—		—		—		—		—		—
Multifamily		—		—		19		—		—		—		—		—
Non-owner occupied		557		9		308		9		511		11		297		14
Total commercial real estate		557		9		327		9		511		11		297		14
Residential real estate:
Senior lien		5,375		29		5,821		26		4,813		43		5,503		43
Junior lien		1,311		21		1,202		20		1,009		22		1,273		35
Total residential real estate		6,686		50		7,023		46		5,822		65		6,776		78
Consumer		58		—		32		—		43		—		38		—
Total impaired loans with a related allowance recorded	$	23,876	$	75	$	15,354	$	66	$	13,386	$	101	$	14,386	$	109
Total impaired loans	$	41,148	$	178	$	36,815	$	317	$	29,794	$	253	$	36,229	$	461

Interest income recognized on impaired loans noted in the tables above primarily represents interest earned on accruing TDRs. Interest income recognized on impaired loans during the three months ended ~~June~~September 30, 2019 and 2018 was $0.1 million and ~~$0.2~~$0.1 million, respectively. Interest income recognized on impaired loans during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 was ~~$0.2~~$0.3 million and ~~$0.3~~$0.5 million, respectively.

Troubled debt restructurings

The Company’s policy is to review each prospective credit to determine the appropriateness and the adequacy of security or collateral prior to making a loan. In the event of borrower default the Company seeks recovery in compliance with lending laws, the respective loan agreements and credit monitoring and remediation procedures that may include restructuring a loan to provide a concession by the Company to the borrower from their original terms due to borrower financial difficulties in order to facilitate repayment. Additionally, if a borrower’s repayment obligation has been discharged by a court, and that debt has not been reaffirmed by the borrower, regardless of past due status, the loan is considered to be a TDR.

Table of Contents

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company restructured ~~ten~~15 loans with a recorded investment of ~~$4.0~~$8.2 million at ~~June~~September 30, 2019 to facilitate repayment. ~~All of the loan~~Loan modifications were a reduction of the principal payment, a reduction in interest rate, or an extension of term. Loan modifications to loans accounted for under ASC 310-30 are not considered TDRs. The tables below provide additional information related to accruing TDRs at ~~June~~September 30, 2019 and December 31, 2018:



	June 30, 2019								September 30, 2019
	Recorded		Average year-to-date		Unpaid		Unfunded commitments		Recorded		Average year-to-date		Unpaid		Unfunded commitments
	investment		recorded investment		principal balance		to fund TDRs		investment		recorded investment		principal balance		to fund TDRs
Commercial	$	1,181	$	1,192	$	1,301	$	151	$	6,085	$	1,738	$	6,207	$	151
Commercial real estate non-owner occupied		177		191		222		—		159		181		210		—
Residential real estate		1,276		1,299		1,315		12		1,140		1,124		1,172		12
Consumer		—		—		—		—		—		—		—		—
Total	$	2,634	$	2,682	$	2,838	$	163	$	7,384	$	3,043	$	7,589	$	163


	December 31, 2018
	Recorded		Average year-to-date		Unpaid		Unfunded commitments
	investment		recorded investment		principal balance		to fund TDRs
Commercial	$	2,730	$	2,827	$	3,155	$	—
Commercial real estate non-owner occupied		229		260		280		—
Residential real estate		1,114		1,163		1,121		12
Consumer		—		—		—		—
Total	$	4,073	$	4,250	$	4,556	$	12


	December 31, 2018
	Recorded		Average year-to-date		Unpaid		Unfunded commitments
	investment		recorded investment		principal balance		to fund TDRs
Commercial	$	2,730	$	2,827	$	3,155	$	—
Commercial real estate non-owner occupied		229		260		280		—
Residential real estate		1,114		1,163		1,121		12
Consumer		—		—		—		—
Total	$	4,073	$	4,250	$	4,556	$	12

The following table summarizes the Company’s carrying value of non-accrual TDRs as of ~~June~~September 30, 2019 and December 31, 2018:


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Commercial	$	4,682	$	1,854	$	2,392	$	1,854
Commercial real estate non-owner occupied		—		—		1,109		—
Residential real estate		1,748		1,584		2,630		1,584
Consumer		—		—		—		—
Total non-accruing TDRs	$	6,430	$	3,438	$	6,131	$	3,438

At ~~June~~September 30, 2019 and December 31, 2018, the Company had ~~$2.6~~$7.4 million and $4.1 million, respectively, of accruing TDRs that had been restructured from the original terms in order to facilitate repayment. Non-accruing TDRs totaled ~~$6.4~~$6.1 million as of ~~June~~September 30, 2019 and increased ~~$3.0~~$2.7 million from December 31, 2018.

Accrual of interest is resumed on loans that were previously on non-accrual only after the loan has performed sufficiently for a period of time. The Company had ~~two~~0 TDRs ~~totaling $0.2 million that were~~ modified within the past ~~twelve~~12 months ~~and~~that had defaulted on their restructured terms during the ~~six~~nine months ended ~~June~~September 30, 2019. During the ~~six~~nine months ended ~~June~~September 30, 2018, the Company had ~~one TDR~~3 TDRs totaling ~~$0.2~~$0.4 million that ~~was~~were modified within the past ~~twelve~~12 months and had defaulted on ~~its~~their restructured terms. For purposes of this disclosure, the Company considers “default” to mean 90 days or more past due on principal or interest. The allowance for loan losses related to troubled debt restructurings on non-accrual status is determined by individual evaluation, including collateral adequacy, using the same process as loans on non-accrual status which are not classified as TDRs.

Loans accounted for under ASC 310-30

Loan pools accounted for under ASC Topic 310-30 are periodically remeasured to determine expected future cash flows. In determining the expected cash flows, the timing of cash flows and prepayment assumptions for smaller homogeneous loans are based on statistical models that take into account factors such as the loan interest rate, credit profile of the borrowers, the years in which the loans were originated and whether the loans are fixed or variable rate loans. Prepayments may be assumed on loans if circumstances

Table of Contents

specific to that loan warrant a prepayment assumption. The remeasurement of loans accounted for under ASC 310-30 resulted in the following changes in the carrying amount of accretable yield during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:


	June 30, 2019		June 30, 2018		September 30, 2019		September 30, 2018
Accretable yield beginning balance	$	35,901	$	46,568	$	35,901	$	46,568
Reclassification from non-accretable difference		2,869		8,053		6,195		10,070
Reclassification to non-accretable difference		(731)		(1,695)		(921)		(1,929)
Accretion		(6,981)		(10,224)		(10,232)		(15,009)
Accretable yield ending balance	$	31,058	$	42,702	$	30,943	$	39,700

Below is the composition of the net book value for loans accounted for under ASC 310-30 at ~~June~~September 30, 2019 and December 31, 2018:


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Contractual cash flows	$	403,727	$	420,994	$	397,081	$	420,994
Non-accretable difference		(312,077)		(314,214)		(308,939)		(314,214)
Accretable yield		(31,058)		(35,901)		(30,943)		(35,901)
Loans accounted for under ASC 310-30	$	60,592	$	70,879	$	57,199	$	70,879

Note 5 Allowance for Loan Losses

The tables below detail the Company’s allowance for loan losses and recorded investment in loans as of and for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:


	Three months ended June 30, 2019										Three months ended September 30, 2019
			Non-owner										Non-owner
			occupied										occupied
			commercial		Residential								commercial		Residential
	Commercial		real estate		real estate		Consumer		Total		Commercial		real estate		real estate		Consumer		Total
Beginning balance	$	28,075	$	4,914	$	3,718	$	348	$	37,055	$	30,823	$	5,067	$	3,851	$	341	$	40,082
Originated and acquired beginning balance		27,894		4,914		3,684		348		36,840		30,642		5,067		3,841		341		39,891
Charge-offs		(70)		—		(24)		(200)		(294)		(6,760)		(1)		(77)		(263)		(7,101)
Recoveries		3		—		16		63		82		2		—		3		34		39
Provision		2,815		153		165		130		3,263		5,731		(11)		(204)		185		5,701
Originated and acquired ending balance		30,642		5,067		3,841		341		39,891		29,615		5,055		3,563		297		38,530
ASC 310-30 beginning balance		181		—		34		—		215		181		—		10		—		191
Charge-offs		—		—		—		—		—		—		—		—		—		—
Recoveries		—		—		—		—		—		—		—		—		—		—
Recoupment		—		—		(24)		—		(24)		(1)		—		(10)		—		(11)
ASC 310-30 ending balance		181		—		10		—		191		180		—		—		—		180
Ending balance	$	30,823	$	5,067	$	3,851	$	341	$	40,082	$	29,795	$	5,055	$	3,563	$	297	$	38,710

Table of Contents


	Three months ended June 30, 2018										Three months ended September 30, 2018
			Non-owner										Non-owner
			occupied										occupied
			commercial		Residential								commercial		Residential
	Commercial		real estate		real estate		Consumer		Total		Commercial		real estate		real estate		Consumer		Total
Beginning balance	$	21,578	$	4,890	$	3,928	$	290	$	30,686	$	23,582	$	4,561	$	3,781	$	306	$	32,230
Originated and acquired beginning balance		21,485		4,871		3,928		290		30,574		23,400		4,542		3,781		306		32,029
Charge-offs		—		(11)		(90)		(234)		(335)		—		—		(13)		(381)		(394)
Recoveries		13		—		4		50		67		1,097		—		2		71		1,170
Provision		1,902		(318)		(61)		200		1,723		606		(78)		(49)		322		801
Originated and acquired ending balance		23,400		4,542		3,781		306		32,029		25,103		4,464		3,721		318		33,606
ASC 310-30 beginning balance		93		19		—		—		112		182		19		—		—		201
Charge-offs		(61)		—		—		—		(61)		—		—		—		—		—
Recoveries		—		—		—		—		—		—		—		—		—		—
Provision		150		—		—		—		150
Provision (recoupment)												9		(3)		—		—		6
ASC 310-30 ending balance		182		19		—		—		201		191		16		—		—		207
Ending balance	$	23,582	$	4,561	$	3,781	$	306	$	32,230	$	25,294	$	4,480	$	3,721	$	318	$	33,813


	Six months ended June 30, 2019										Nine months ended September 30, 2019
			Non-owner										Non-owner
			occupied										occupied
			commercial		Residential								commercial		Residential
	Commercial		real estate		real estate		Consumer		Total		Commercial		real estate		real estate		Consumer		Total
Beginning balance	$	27,137	$	4,406	$	3,800	$	349	$	35,692	$	27,137	$	4,406	$	3,800	$	349	$	35,692
Originated and acquired beginning balance		26,946		4,406		3,760		349		35,461		26,946		4,406		3,760		349		35,461
Charge-offs		(82)		—		(47)		(433)		(562)		(6,841)		(1)		(124)		(696)		(7,662)
Recoveries		30		11		29		109		179		31		11		32		143		217
Provision		3,748		650		99		316		4,813		9,479		639		(105)		501		10,514
Originated and acquired ending balance		30,642		5,067		3,841		341		39,891		29,615		5,055		3,563		297		38,530
ASC 310-30 beginning balance		191		—		40		—		231		191		—		40		—		231
Charge-offs		—		—		—		—		—		—		—		—		—		—
Recoveries		—		—		—		—		—		—		—		—		—		—
Recoupment		(10)		—		(30)		—		(40)		(11)		—		(40)		—		(51)
ASC 310-30 ending balance		181		—		10		—		191		180		—		—		—		180
Ending balance	$	30,823	$	5,067	$	3,851	$	341	$	40,082	$	29,795	$	5,055	$	3,563	$	297	$	38,710
Ending allowance balance attributable to:
Originated and acquired loans individually evaluated for impairment	$	3,836	$	39	$	34	$	—	$	3,909	$	1,608	$	117	$	31	$	—	$	1,756
Originated and acquired loans collectively evaluated for impairment		26,806		5,028		3,807		341		35,982		28,007		4,938		3,532		297		36,774
ASC 310-30 loans		181		—		10		—		191		180		—		—		—		180
Total ending allowance balance	$	30,823	$	5,067	$	3,851	$	341	$	40,082	$	29,795	$	5,055	$	3,563	$	297	$	38,710
Loans:
Originated and acquired loans individually evaluated for impairment	$	27,818	$	1,786	$	10,729	$	1,600	$	41,933	$	24,630	$	1,667	$	10,652	$	54	$	37,003
Originated and acquired loans collectively evaluated for impairment		2,835,299		582,477		788,837		21,125		4,227,738		2,907,575		605,053		772,948		22,139		4,307,715
ASC 310-30 loans		18,247		35,585		6,760		—		60,592		16,262		34,460		6,477		—		57,199
Total loans	$	2,881,364	$	619,848	$	806,326	$	22,725	$	4,330,263	$	2,948,467	$	641,180	$	790,077	$	22,193	$	4,401,917

Table of Contents

Six months ended June 30, 2018




Non-owner






occupied

commercial

Residential

Commercial

real estate

real estate

Consumer

Total
Beginning balance

$
21,385

$
5,609

$
3,965

$
305

$
31,264
Originated and acquired beginning balance

21,340

5,583

3,965

305

31,193
Charge-offs

(437)

(11)

(90)

(513)

(1,051)
Recoveries

55

—

6

103

164
Provision

2,442

(1,030)

(100)

411

1,723
Originated and acquired ending balance

23,400

4,542

3,781

306

32,029
ASC 310-30 beginning balance

45

26

—

—

71
Charge-offs

(61)

—

—

—

(61)
Recoveries

—

—

—

—

—
Provision (recoupment)

198

(7)

—

—

191
ASC 310-30 ending balance

182

19

—

—

201
Ending balance

$
23,582

$
4,561

$
3,781

$
306

$
32,230
Ending allowance balance attributable to:

Originated and acquired loans individually evaluated for impairment

$
1,204

$
2

$
32

$
1

$
1,239
Originated and acquired loans collectively evaluated for impairment

22,196

4,540

3,749

305

30,790
ASC 310-30 loans

182

19

—

—

201
Total ending allowance balance

$
23,582

$
4,561

$
3,781

$
306

$
32,230
Loans:

Originated and acquired loans individually evaluated for impairment

$
22,038

$
2,767

$
9,974

$
43

$
34,822
Originated and acquired loans collectively evaluated for impairment

2,273,002

591,974

816,696

26,107

3,707,779
ASC 310-30 loans

23,078

48,411

11,365

100

82,954
Total loans

$
2,318,118

$
643,152

$
838,035

$
26,250

$
3,825,555


	Nine months ended September 30, 2018
			Non-owner
			occupied
			commercial		Residential
	Commercial		real estate		real estate		Consumer		Total
Beginning balance	$	21,385	$	5,609	$	3,965	$	305	$	31,264
Originated and acquired beginning balance		21,340		5,583		3,965		305		31,193
Charge-offs		(437)		(11)		(103)		(894)		(1,445)
Recoveries		1,152		—		8		174		1,334
Provision		3,048		(1,108)		(149)		733		2,524
Originated and acquired ending balance		25,103		4,464		3,721		318		33,606
ASC 310-30 beginning balance		45		26		—		—		71
Charge-offs		(61)		—		—		—		(61)
Recoveries		—		—		—		—		—
Provision (recoupment)		207		(10)		—		—		197
ASC 310-30 ending balance		191		16		—		—		207
Ending balance	$	25,294	$	4,480	$	3,721	$	318	$	33,813
Ending allowance balance attributable to:
Originated and acquired loans individually evaluated for impairment	$	1,446	$	2	$	36	$	—	$	1,484
Originated and acquired loans collectively evaluated for impairment		23,657		4,462		3,685		318		32,122
ASC 310-30 loans		191		16		—		—		207
Total ending allowance balance	$	25,294	$	4,480	$	3,721	$	318	$	33,813
Loans:
Originated and acquired loans individually evaluated for impairment	$	22,585	$	2,034	$	4,319	$	5,640	$	34,578
Originated and acquired loans collectively evaluated for impairment		2,397,248		567,367		810,187		21,010		3,795,812
ASC 310-30 loans		22,258		41,842		10,721		100		74,921
Total loans	$	2,442,091	$	611,243	$	825,227	$	26,750	$	3,905,311

In evaluating the loan portfolio for an appropriate ALL level, non-impaired originated and acquired loans were grouped into segments based on broad characteristics such as primary use and underlying collateral. Within the segments, the portfolio was further disaggregated into classes of loans with similar attributes and risk characteristics for purposes of applying loss ratios and determining applicable subjective adjustments to the ALL. The application of subjective adjustments was based upon qualitative risk factors, including economic trends and conditions, industry conditions, asset quality, loss trends, lending management, portfolio growth and loan review/internal audit results.

Net charge-offs on originated and acquired loans during the three and ~~six~~nine months ended ~~June~~September 30, 2019 ~~were $0.2~~totaled $7.1 million and ~~$0.4~~$7.4 million, ~~respectively. Management's evaluation of credit quality resulted in provision for originated~~respectively, and ~~acquired loan losses of $3.3~~included $6.6 million ~~and $4.8 million during the three and six months ended June 30, 2019, respectively. Included in provision was a $2.4 million specific reserve~~ for one previously identified acquired commercial loan that was placed on non-accrual during the second quarter of 2019. Management's evaluation of credit quality resulted in provisions for originated and acquired loan losses of $5.7 million and $10.5 million during the three and nine months ended September 30, 2019, respectively, and included $4.2 million and $6.6 million, respectively, related to the loan described above. Provision for originated and acquired loans for the three and ~~six~~nine months ended ~~June~~September 30, 2018 was ~~$1.7~~$0.8 million and ~~$1.7~~$2.5 million, respectively.

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company re-estimated the expected cash flows of the loan pools accounted for under ASC 310-30. The remeasurement during the three and ~~six~~nine months ended ~~June~~September 30, 2019 resulted in recoupment of ~~$24~~$11 thousand and ~~$40~~$51 thousand, respectively. The remeasurement during the three and ~~six~~nine months ended ~~June~~September 30, 2018 resulted in net provision of ~~$150~~$6 thousand and ~~$191~~$197 thousand, respectively.

Note 6 Leases

The Company adopted ASU 2016-02, Leases (Topic 842), on January 1, 2019. As a result of the adoption, the Company recorded lease right-of-use (“ROU”) assets and lease liabilities of $30.5 million with a cumulative effect adjustment to beginning retained ~~earnings of $0.3 million. As of June 30, 2019, right-of-use lease assets and related lease liabilities totaled $28.0 million and $28.1~~

Table of Contents

earnings of $0.3 million. As of September 30, 2019, ROU assets totaled $30.7 million ~~respectively, and were~~ included ~~within~~in other assets and related lease liabilities totaled $30.9 million included in other liabilities ~~respectively,~~ on the consolidated statements of financial condition.

The ROU assets represent the Company’s right to use, or control the use of, an underlying asset for the lease term and the lease liabilities represent the Company’s obligation to make lease payments arising from the lease terms. The updates did not significantly change lease accounting requirements applicable to lessors and did not significantly impact our financial statements in relation to contracts whereby we act as a lessor.

The Company has operating leases for banking centers, corporate offices and ~~ATMs,~~ATM locations, with remaining lease terms ranging from one year to 9ten years. The Company only included reasonably certain renewal options in the lease terms. The weighted-average remaining lease term for our operating leases was ~~5.0~~5.3 years at ~~June~~September 30, 2019. As of ~~June~~September 30, 2019, the weighted-average discount rate was ~~3.43%~~3.34%, utilizing the Company’s incremental FHLB borrowing rate for borrowings of a similar term at the date of lease commencement.

Rent expense totaled ~~$1.4~~$1.5 million and ~~$2.8~~$4.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and was recorded within occupancy and equipment on the consolidated statements of operations. Lease payments do not include non-lease components such as real estate taxes, insurance and common area maintenance.

The tables below represent undiscounted future cash flows under the current and prior lease guidance. Current guidance per ASC Topic 842 requires that optional renewal periods be included when it is reasonably certain they will be exercised.

Below is a summary of undiscounted future minimum lease payments as of ~~June~~September 30, 2019 per ASC Topic 842, Leases:


	Amount		Amount
For the six months ending December 31, 2019	$	2,838
For the three months ending December 31, 2019			$	1,411
For the year ending December 31, 2020		5,172		5,435
For the year ending December 31, 2021		4,843		5,148
For the year ending December 31, 2022		4,324		4,643
For the year ending December 31, 2023		3,921		4,330
Thereafter		16,570		19,323
Total lease payments		37,668		40,290
Less: Imputed interest		9,608		9,392
Present value of operating lease liabilities	$	28,060	$	30,898

Below is a summary of undiscounted future minimum lease payments as of December 31, 2018 per ASC Topic 840, Leases:


Years ending December 31,	Amount
2019	$	3,092
2020		2,981
2021		3,091
2022		3,052
2023		2,047
Thereafter		10,163
Total	$	24,426

Table of Contents

Note 7 Other Real Estate Owned

A summary of the activity in ~~the~~ OREO ~~balances~~ during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 is as follows:


	For the six months ended June 30,				For the nine months ended September 30,
	2019		2018		2019		2018
Beginning balance	$	10,596	$	10,491	$	10,596	$	10,491
Acquired through acquisition		—		1,253		—		1,253
Transfers from loan portfolio, at fair value		288		24,382		2,488		24,919
Impairments		(684)		(64)		(872)		(220)
Sales		(3,146)		(593)		(4,308)		(1,308)
Ending balance	$	7,054	$	35,469	$	7,904	$	35,135

~~Table of Contents~~

OREO totaled ~~$7.1~~$7.9 million at ~~June~~September 30, 2019 and decreased ~~$3.5~~$2.7 million from December 31, 2018. During the ~~three and six~~nine months ended ~~June~~September 30, 2019 and 2018, the Company sold ~~$2.3~~OREO properties with net book balances of $4.3 million and ~~$3.1~~$1.3 million, ofrespectively. The sales resulted in net OREO ~~respectively. OREO net~~ gains of ~~$0.7~~$7.2 million and ~~net losses of $0.1~~$0.4 million which were included in the consolidated ~~statement~~statements of operations for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Note 8 Goodwill and Intangible Assets

Goodwill and core deposit intangible

In connection with all of our acquisitions, the Company recorded goodwill of $115.0 million and core deposit intangible assets of $48.8 million. ~~The goodwill~~Goodwill is measured as the excess of the fair value of consideration paid over the fair value of net assets acquired. NoNaN goodwill impairment was recorded during the three or ~~six~~nine months ended ~~June~~September 30, 2019 or the year ended December 31, 2018.

The gross carrying amount of the core deposit intangibles and the associated accumulated amortization at ~~June~~September 30, 2019 and December 31, 2018, are presented as follows:

June 30, 2019

December 31, 2018

September 30, 2019

December 31, 2018

Gross

Net

Gross

Net

Gross

Net

Gross

Net

carrying

Accumulated

carrying

Accumulated

carrying

Accumulated

carrying

Accumulated

carrying

amount

amortization

amount

amortization

amount

amortization

amount

amortization

amount

Core deposit intangible

48,834

39,511

9,323

48,834

38,920

9,914

48,834

39,807

9,027

48,834

38,920

9,914

The Company is amortizing the core deposit intangibles from acquisitions on a straight line basis over 7-10 years from the date of the respective ~~acquisitions,~~acquisition, which represents the expected useful life of the assets. The Company recognized core deposit intangible amortization expense of $0.3 million and ~~$0.6~~$0.9 million during the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and ~~$0.7~~$0.5 million and ~~$1.4~~$1.8 million during the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively.

The following table shows the estimated future amortization expense for the core deposit intangibles as of ~~June~~September 30, 2019:


		Amount		Amount
For the six months ending December 31, 2019	$	592
For the three months ending December 31, 2019			$	296
For the year ending December 31, 2020		1,183		1,183
For the year ending December 31, 2021		1,183		1,183
For the year ending December 31, 2022		1,127		1,127
For the year ending December 31, 2023		1,048		1,048

Table of Contents

Mortgage servicing rights

Mortgage servicing rights represent rights to service loans originated by the Company and sold to government sponsored enterprises including FHLMC, FNMA, GNMA and FHLB. Mortgage loans serviced for others were ~~$357.0~~$334.5 million and ~~$419.8~~$404.5 million at ~~June~~September 30, 2019 and 2018, respectively.

Below are the changes in the mortgage servicing rights for the periods presented:


	For the six months ended June 30,				For the nine months ended September 30,
	2019		2018		2019		2018
Beginning balance	$	3,556	$	—	$	3,556	$	—
Acquired through acquisition		—		4,301		—		4,301
Originations		18		—		26		25
Impairment		(277)		—		(453)		(68)
Amortization		(353)		(386)		(578)		(588)
Ending balance	$	2,944	$	3,915	$	2,551	$	3,670
Fair value of mortgage servicing rights	$	2,945	$	4,473	$	2,551	$	4,351

~~Table of Contents~~

The fair value of mortgage servicing rights was determined based upon a discounted cash flow analysis. The cash flow analysis included assumptions for discount rates and prepayment speeds. Discount rates ranged from 9.5% to 10.5% and the constant prepayment speed ranged from ~~15.9%~~17.9% to ~~23.2%~~26.7% for the ~~June~~September 30, 2019 valuation. Included in mortgage banking income in the consolidated statements of operations were service fees of ~~$0.3 million and $0.5 million for the three and six months ended June 30, 2019, respectively, and $0.3~~$0.2 million and $0.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and $0.2 million and $0.9 million for the three and nine months ended September 30, 2018, respectively.

Mortgage servicing rights are evaluated and impairment is recognized to the extent fair value is less than the carrying amount. The Company evaluates impairment by type (FHLMC, FNMA, GNMA and FHLB) and interest rate. The Company is amortizing the mortgage servicing rights in proportion to and over the period of the estimated net servicing income of the underlying loans. The Company recognized mortgage servicing rights amortization expense of $0.2 million and ~~$0.4~~$0.6 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and $0.2 million and ~~$0.4~~$0.6 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively.

The following table shows the estimated future amortization expense for the mortgage servicing rights as of ~~June~~September 30, 2019:


		Amount		Amount
For the six months ending December 31, 2019	$	300
For the three months ending December 31, 2019			$	141
For the year ending December 31, 2020		539		534
For the year ending December 31, 2021		429		416
For the year ending December 31, 2022		342		324
For the year ending December 31, 2023		272		252

Note 9 Borrowings

The Company enters into repurchase agreements to facilitate the needs of its clients. As of ~~June~~September 30, 2019 and December 31, 2018, the Company sold securities under agreements to repurchase totaling ~~$60.4~~$62.7 million and $66.0 million, respectively, and none were for periods longer than one day. The Company pledged mortgage-backed securities with a fair value of approximately ~~$70.0~~$73.2 million and $73.9 million as of ~~June~~September 30, 2019 and December 31, 2018, respectively, for these agreements. The Company monitors collateral levels on a continuous basis and may be required to provide additional collateral based on the fair value of the underlying securities. As of ~~June~~September 30, 2019 and December 31, 2018, the Company had ~~$7.7~~$8.6 million and $5.9 million of excess collateral pledged for repurchase agreements, respectively.

As a member of the FHLB, the Bank has access to a line of credit and term financing from the FHLB with total available credit of ~~$1.2~~$1.0 billion at ~~June~~September 30, 2019. At ~~June~~September 30, 2019 and December 31, 2018, the Bank had ~~$257.4~~$278.9 million and $234.3 million in line of credit advances from the FHLB, respectively, that mature within a day. At ~~June~~September 30, 2019, the ~~Company~~Bank had one term advance ~~remaining~~ totaling $15.0 million, which had a fixed interest rate of 2.33% and a maturity date ofin October 2020. At December 31, 2018,

Table of Contents

the ~~Company~~Bank had $67.3 million in term advances from the FHLB with fixed interest rates between 1.55% - 2.33% and maturity dates of 2019 - 2020. The Bank had investment securities and loans pledged as collateral for FHLB advances. Investment securities pledged were ~~$16.0~~$17.2 million at ~~June~~September 30, 2019 and $16.0 million at December 31, 2018. Loans pledged were ~~$1.6~~$1.5 billion at ~~June~~September 30, 2019 and $1.6 billion at December 31, 2018. Interest expense related to FHLB advances and other short-term borrowings totaled ~~$1.9~~$1.4 million and ~~$3.4~~$4.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and $0.6 million and ~~$1.1~~$1.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively.

Note 10 Regulatory Capital

As a bank holding company, the Company is subject to regulatory capital adequacy requirements implemented by the Federal Reserve. The federal banking agencies have risk-based capital adequacy regulations intended to provide a measure of capital adequacy that reflects the degree of risk associated with a banking organization’s operations. Under these regulations, assets are assigned to one of several risk categories, and nominal dollar amounts of assets and credit equivalent amounts of off-balance-sheet items are multiplied by a risk adjustment percentage for the category.

The Basel III rules, effective January 1, 2015, changed the components of regulatory capital, changed the way in which risk ratings are assigned to various categories of bank assets and defined a new Tier 1 common risk-based ratio. In addition, a capital conservation buffer requirement, which was fully phased in on January 1, 2019, added a 2.5% capital requirement above existing regulatory minimum ratios.

Under the Basel III requirements, at September 30, 2019 and December 31, 2018, the Company and the Bank met all capital requirements and the Bank had regulatory capital ratios in excess of the levels established for well-capitalized institutions, as detailed in the tables below.


	September 30, 2019
				Required to be			Required to be
				well capitalized under			considered
				prompt corrective			adequately
	Actual			action provisions			capitalized⁽
	Ratio	Amount		Ratio	Amount		Ratio	Amount
Tier 1 leverage ratio:
Consolidated	10.9%	$	625,512	N/A		N/A	4.0%	$	229,652
NBH Bank	8.8%		506,485	5.0%	$	286,546	4.0%		229,237
Common equity tier 1 risk-based capital:
Consolidated	12.9%	$	625,512	N/A		N/A	7.0%	$	401,891
NBH Bank	10.5%		506,485	6.5%	$	372,510	7.0%		401,164
Tier 1 risk-based capital ratio:
Consolidated	12.9%	$	625,512	N/A		N/A	8.5%	$	411,179
NBH Bank	10.5%		506,485	8.0%	$	386,379	8.5%		410,527
Total risk-based capital ratio:
Consolidated	13.8%	$	667,132	N/A		N/A	10.5%	$	507,926
NBH Bank	11.4%		548,105	10.0%	$	482,973	10.5%		507,122

2627

Table of Contents

Under the Basel III requirements, at June 30, 2019 and December 31, 2018, the Company and the Bank met all capital requirements and the Bank had regulatory capital ratios in excess of the levels established for well-capitalized institutions, as detailed in the tables below.

June 30, 2019

Required to be

Required to be

well capitalized under

considered

prompt corrective

adequately

Actual

action provisions

capitalized


Ratio

Amount

Ratio

Amount

Ratio

Amount
Tier 1 leverage ratio:

Consolidated

10.6%

$
607,352

N/A

N/A

4.0%

$
229,151
NBH Bank

8.8%

502,988

5.0%

$
286,051

4.0%

228,841
Common equity tier 1 risk-based capital:

Consolidated

12.9%

$
607,352

N/A

N/A

7.0%

$
401,014
NBH Bank

10.7%

502,988

6.5%

$
371,866

7.0%

400,471
Tier 1 risk-based capital ratio:

Consolidated

12.9%

$
607,352

N/A

N/A

8.5%

$
401,082
NBH Bank

10.7%

502,988

8.0%

$
376,917

8.5%

400,474
Total risk-based capital ratio:

Consolidated

13.8%

$
650,389

N/A

N/A

10.5%

$
495,455
NBH Bank

11.6%

546,025

10.0%

$
471,146

10.5%

494,703


	December 31, 2018
				Required to be			Required to be
				well capitalized under			considered
				prompt corrective			adequately
	Actual			action provisions			capitalized⁽¹⁾
	Ratio	Amount		Ratio	Amount		Ratio	Amount
Tier 1 leverage ratio:
Consolidated	10.5%	$	580,504	N/A		N/A	4.0%	$	220,988
NBH Bank	9.0%		498,283	5.0%	$	275,703	4.0%		220,563
Common equity tier 1 risk-based capital:
Consolidated	12.9%	$	580,504	N/A		N/A	7.0%	$	386,728
NBH Bank	11.1%		498,283	6.5%	$	358,414	7.0%		385,984
Tier 1 risk-based capital ratio:
Consolidated	12.9%	$	580,504	N/A		N/A	8.5%	$	382,306
NBH Bank	11.1%		498,283	8.0%	$	358,938	8.5%		381,372
Total risk-based capital ratio:
Consolidated	13.8%	$	620,275	N/A		N/A	10.5%	$	472,261
NBH Bank	12.0%		538,054	10.0%	$	448,672	10.5%		471,106

(1)

As of the fully phased-in date of January 1, 2019, including the capital conservation buffer.

Note 11 Revenue from Contracts with Clients

The Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers. Substantially all of the Company’s revenue is generated from contracts with clients. Topic 606 is applicable to non-interest revenue streams such as deposit related fees, interchange fees and merchant income. Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain non-interest income streams such as fees associated with mortgage servicing rights, financial guarantees and derivatives are also not in scope of the new guidance. Non-interest revenue streams in-scope of Topic 606 are discussed below.

~~Table of Contents~~

Service ~~Charges~~charges and other fees

Service charge fees are primarily comprised of monthly service fees, check orders and other deposit account related fees. Other fees include revenue from processing wire transfers, bill pay service, cashier’s checks and other services. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Check orders and other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to clients’ accounts.

Bank card fees

Bank card fees are primarily comprised of debit card income, ATM fees, merchant services income and other fees. Debit card income is primarily comprised of interchange fees earned whenever the ~~Company’s~~Bank’s debit cards are processed through card payment networks such as Visa. ATM fees are primarily generated when a ~~Company~~Bank cardholder uses a ~~non-Company~~non-Bank ATM or a ~~non-Company~~non-Bank cardholder uses a ~~Company~~Bank ATM. Merchant services income mainly represents fees charged to merchants to process their debit card transactions. The Company’s performance obligation for bank card fees are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month.

~~(Gain) loss~~Gain on OREO ~~Sales,~~sales, net

~~(Gain) loss~~Gain on OREO Sales, net is recognized when the Company meets its performance obligation to transfer title to the buyer. The gain or loss is measured as the excess of the proceeds received compared to the OREO carrying value. Sales proceeds are received in cash at the time of transfer.

The following table presents non-interest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, and non-interest expense in-scope of Topic 606 for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018.

For the three months ended June 30,

For the six months ended June 30,


2019

2018

2019

2018
Non-interest income

In-scope of Topic 606:

Service Charges and other fees

$
4,868

$
5,008

$
9,710

$
10,183
Bank card fees

3,766

3,672

7,194

7,034
Non-interest income (in-scope of Topic 606)

8,634

8,680

16,904

17,217
Non-interest income (out-of-scope of Topic 606)

12,026

10,882

20,807

20,181
Total non-interest income

$
20,660

$
19,562

$
37,711

$
37,398
Non-interest expense

In-scope of Topic 606:

(Gain) loss on OREO sales, net

(318)

(14)

(686)

64
Total revenue in-scope of Topic 606

$
8,316

$
8,666

$
16,218

$
17,281

Table of Contents


	For the three months ended September 30,				For the nine months ended September 30,
	2019		2018		2019		2018
Non-interest income
In-scope of Topic 606:
Service Charges and other fees	$	5,112	$	5,145	$	14,822	$	15,328
Bank card fees		3,752		3,686		10,946		10,720
Non-interest income (in-scope of Topic 606)		8,864		8,831		25,768		26,048
Non-interest income (out-of-scope of Topic 606)		15,895		9,230		36,702		29,410
Total non-interest income	$	24,759	$	18,061	$	62,470	$	55,458
Non-interest expense
In-scope of Topic 606:
Gain on OREO sales, net		6,514		450		7,200		386
Total revenue in-scope of Topic 606	$	15,378	$	9,281	$	32,968	$	26,434

Contract ~~Balances~~balances

A contract asset balance occurs when an entity performs a service for a client before the client pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a client for which the entity has already received payment (or payment is due) from the client. The Company’s non-interest revenue streams are largely based on transactional activity or standard month-end revenue accruals. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with clients, and therefore, does not experience significant contract balances. As of ~~June~~September 30, 2019 and December 31, 2018, the Company did not have any contract balances.

~~Table of Contents~~

Contract ~~Acquisition Costs~~acquisition costs

In connection with the adoption of Topic 606, an entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a client if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a client that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. The Company has not capitalized any contract acquisition costs.

Note 12 Stock-based Compensation and Benefits

The Company provides stock-based compensation in accordance with shareholder-approved plans. During the second quarter of 2014, shareholders approved the 2014 Omnibus Incentive Plan (the "2014 Plan"). The 2014 Plan replaces the NBH Holdings Corp. 2009 Equity Incentive Plan (the "Prior Plan"), pursuant to which the Company granted equity awards prior to the approval of the 2014 Plan. Pursuant to the 2014 Plan, the Compensation Committee of the Board of Directors has the authority to grant, from time to time, awards of stock options, stock appreciation rights, restricted stock, restricted stock units, performance units, other stock-based awards, or any combination thereof to eligible persons.

Stock options

The Company issues stock options, which are primarily time-vesting with 1/3 vesting on each of the first, second and third anniversary of the date of grant or date of hire.

The expense associated with the awarded stock options was measured at fair value using a Black-Scholes option-pricing model. The outstanding option awards vest or have vested on a graded basis over 1-3 years of continuous service and have 10-year contractual terms.

Table of Contents

The following table summarizes stock option activity for the ~~six~~nine months ended ~~June~~September 30, 2019:


				Weighted						Weighted
				average						average
		Weighted		remaining				Weighted		remaining
		average		contractual	Aggregate			average		contractual	Aggregate
		exercise		term in	intrinsic			exercise		term in	intrinsic
	Options	price		years	value		Options	price		years	value
Outstanding at December 31, 2018	1,264,876	$	22.33	3.92	$	11,387	1,264,876	$	22.33	3.92	$	11,387
Granted	146,609		34.19				147,121		34.19
Exercised	(685,198)		20.11				(705,135)		20.12
Forfeited	(42,903)		30.94				(45,395)		31.10
Outstanding at June 30, 2019	683,384	$	26.56	6.76	$	6,671
Options exercisable at June 30, 2019	423,632		22.15	5.27		5,997
Outstanding at September 30, 2019							661,467	$	26.73	6.68	$	4,970
Options exercisable at September 30, 2019							403,695		22.25	5.23		4,825
Options vested and expected to vest	645,766		26.13	6.61		6,578	629,815		26.37	6.56		4,956

Stock option expense is a component of salaries and benefits in the consolidated statements of operations and totaled $0.2 million and $0.2 million for the three months ended ~~June~~September 30, 2019 and 2018, respectively, and ~~$0.3~~$0.5 million and ~~$0.4~~$0.6 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. At ~~June~~September 30, 2019, there was $1.0 million of total unrecognized compensation cost related to non-vested stock options granted under the plans. The cost is expected to be recognized over a weighted average period of ~~2.4~~2.2 years.

Restricted stock awards

The Company issues primarily time-based restricted stock awards that vest over a range of a 1 - 3 year period. Restricted stock with time-based vesting was valued at the fair value of the shares on the date of grant as they are assumed to be held beyond the vesting period.

~~Table of Contents~~

Performance stock units

The Company grants performance stock units which represent initial target awards and do not reflect potential increases or decreases resulting from the final performance results, which are to be determined at the end of the three-year performance period (vesting date). The actual number of shares to be awarded at the end of the performance period will range from 0% - 150% of the initial target awards. 60% of the award is based on the Company’s cumulative earnings per share (EPS target) during the performance period, and 40% of the award is based on the Company’s cumulative total shareholder return (TSR target), or TSR, during the performance period. On the vesting date, the Company’s TSR will be compared to the respective TSRs of the companies comprising the KBW Regional Index at the grant date to determine the shares awarded. The fair value of the EPS target portion of the award was determined based on the closing stock price of the Company’s common stock on the grant date. The fair value of the TSR target portion of the award was determined using a Monte Carlo Simulation at the grant date. The weighted-average grant date fair value per unit for awards granted during the ~~six~~nine months ended ~~June~~September 30, 2019 of the EPS target portion and the TSR target portion was $34.08 and $27.01, respectively.During the nine months ended September 30, 2019 the Company awarded an additional 22,246 units due to final performance results related to performance stock units granted in 2016.

Table of Contents

The following table summarizes restricted stock and performance stock unit activity during the ~~six~~nine months ended ~~June~~September 30, 2019:


		Weighted				Weighted		Weighted				Weighted
	Restricted	average grant-		Performance		average grant-	Restricted	average grant-		Performance		average grant-
	stock shares	date fair value		stock units		date fair value	stock shares	date fair value		stock units		date fair value
Unvested at December 31, 2018	146,494	$	28.19	192,049	$	26.40	146,494	$	28.19	192,049	$	26.40
Granted	84,008		35.05	60,781		30.85	84,520		35.04	60,781		30.85
Net adjustment due to performance	—		—	22,246		17.36
Adjustment due to performance							—		—	22,246		17.36
Vested	(73,879)		23.46	(95,308)		18.02	(73,879)		23.46	(95,308)		18.02
Forfeited	(18,108)		31.88	(19,401)		31.54	(21,053)		32.17	(20,231)		31.50
Unvested at June 30, 2019	138,515	$	34.39	160,367	$	31.19
Unvested at September 30, 2019							136,082	$	34.40	159,537	$	31.19

As of ~~June~~September 30, 2019, the total unrecognized compensation cost related to the non-vested restricted stock awards and performance stock units totaled ~~$3.4~~$2.7 million and ~~$3.3~~$2.9 million, respectively, and is expected to be recognized over a weighted average period of approximately ~~2.2~~2.1 years and ~~2.1~~1.9 years, respectively. Expense related to non-vested restricted stock awards totaled ~~$0.8~~$0.7 million and $0.6 million during the three months ended ~~June~~September 30, 2019 and 2018, respectively, and ~~$0.9~~$1.6 million and ~~$1.0~~$1.6 million during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Expense related to non-vested performance stock units totaled $0.5 million and $0.4 million during the three months ended ~~June~~September 30, 2019 and 2018, respectively, and ~~$0.7~~$1.2 million and ~~$0.7~~$1.1 million during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Expense related to non-vested restricted stock awards and units is a component of salaries and benefits in the Company’s consolidated statements of operations.

Employee ~~Stock Purchase Plan~~stock purchase plan

The 2014 Employee Stock Purchase Plan (“ESPP”) is intended to be a qualified plan within the meaning of Section 423 of the Internal Revenue Code of 1986 and allows eligible employees to purchase shares of common stock through payroll deductions up to a limit of $25,000 per calendar year and 2,000 shares per offering period. The price an employee pays for shares is 90.0% of the fair market value of Company common stock on the last day of the offering period. The offering periods are the six-month periods commencing on March 1 and ~~September~~June 1 of each year and ending on August 31 and February 28 (or February 29 in the case of a leap year) of each year. There are no vesting or other restrictions on the stock purchased by employees under the ESPP. Under the ESPP, the total number of shares of common stock reserved for issuance totaled 400,000 shares, of which ~~336,443~~326,088 was available for ~~issuance.~~issuance at September 30, 2019.

Under the ESPP, employees purchased ~~6,201~~16,556 shares and ~~5,960~~12,515 shares during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Note 13 Common Stock

The Company had ~~31,139,044~~31,169,086 and 30,769,063 shares of Class A common stock outstanding at ~~June~~September 30, 2019 and December 31, 2018, respectively. Additionally, the Company had ~~138,515~~136,082 and 146,494 shares outstanding at ~~June~~September 30, 2019 and December 31, 2018, respectively, of restricted Class A common stock issued but not yet vested under the 2014 Omnibus Incentive Plan that are not

~~Table of Contents~~

included in shares outstanding until such time that they are vested; however, these shares do have voting and certain dividend rights during the vesting period.

On August 5, 2016, the Board of Directors authorized a new share repurchase program for up to $50.0 million from time to time in either the open market or through privately negotiated transactions. The remaining authorization under this program as of ~~June~~September 30, 2019 was $12.6 million.

Note 14 Earnings Per Share

The Company calculates earnings per share under the two-class method, as certain non-vested share awards contain non-forfeitable rights to dividends. As such, these awards are considered securities that participate in the earnings of the Company. Non-vested shares are discussed further in note 12.

Table of Contents

The Company had ~~31,139,044~~31,169,086 and ~~30,726,789~~30,759,595 shares of Class A common stock outstanding as of ~~June~~September 30, 2019 and 2018, respectively, exclusive of issued non-vested restricted shares. Certain stock options and non-vested restricted shares are potentially dilutive securities, but are not included in the calculation of diluted earnings per share because to do so would have been anti-dilutive for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018.

The following table illustrates the computation of basic and diluted earnings per share for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:


	For the three months ended				For the six months ended				For the three months ended				For the nine months ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018		September 30, 2019		September 30, 2018		September 30, 2019		September 30, 2018
Net income	$	20,282	$	17,512	$	39,204	$	25,977	$	21,642	$	18,240	$	60,846	$	44,216
Less: income allocated to participating securities		(26)		(18)		(44)		(31)		(25)		(18)		(69)		(49)
Income allocated to common shareholders	$	20,256	$	17,494	$	39,160	$	25,946	$	21,617	$	18,222	$	60,777	$	44,167
Weighted average shares outstanding for basic earnings per common share		31,155,264		30,735,427		31,058,761		30,615,226		31,281,970		30,869,683		31,133,982		30,700,977
Dilutive effect of equity awards		449,394		651,748		499,854		660,133		227,029		671,033		403,352		687,809
Weighted average shares outstanding for diluted earnings per common share		31,604,658		31,387,175		31,558,615		31,275,359		31,508,999		31,540,716		31,537,334		31,388,786
Basic earnings per share	$	0.65	$	0.57	$	1.26	$	0.85	$	0.69	$	0.59	$	1.95	$	1.44
Diluted earnings per share	$	0.64	$	0.56	$	1.24	$	0.83	$	0.69	$	0.58	$	1.93	$	1.41

The Company had ~~683,384~~661,467 and ~~1,291,991~~1,262,077 outstanding stock options to purchase common stock at weighted average exercise prices of ~~$26.56~~$26.73 and ~~$22.20~~$22.29 per share at ~~June~~September 30, 2019 and 2018, respectively, which have time-vesting criteria, and as such, any dilution is derived only for the time frame in which the vesting criteria had been met and where the inclusion of those stock options is dilutive. The Company had ~~298,882~~295,619 and ~~348,406~~348,337 unvested restricted shares and units issued as of ~~June~~September 30, 2019 and 2018, respectively, which have performance, market and/or time-vesting criteria, and as such, any dilution is derived only for the time frame in which the vesting criteria had been met and where the inclusion of those restricted shares and units is dilutive.

Note 15 Derivatives

Risk management objective of using derivatives

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company has established policies that neither carrying value nor fair value at risk should exceed established guidelines. The Company has designed strategies to confine these risks within the established limits and identify appropriate trade-offs in the financial structure of its balance sheet. These strategies include the use of derivative financial instruments to help achieve the desired balance sheet repricing structure while meeting the desired objectives of its clients. Currently, the Company employs certain interest rate swaps that are designated as fair value hedges as well as economic hedges. The Company manages a matched book with respect to its derivative instruments in order to minimize its net risk exposure resulting from such transactions.

3132

Table of Contents

Fair values of derivative instruments on the balance sheet

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated statements of financial condition as of ~~June~~September 30, 2019 and December 31, 2018.

Information about the valuation methods used to measure fair value is provided in note 17.


		Asset derivatives fair value					Liability derivatives fair value					Asset derivatives fair value					Liability derivatives fair value
	Balance Sheet	June 30,		December 31,		Balance Sheet	June 30,		December 31,		Balance Sheet	September 30,		December 31,		Balance Sheet	September 30,		December 31,
	location	2019		2018		Location	2019		2018		location	2019		2018		Location	2019		2018
Derivatives designated as hedging instruments:
Interest rate products	Other assets	$	1,565	$	17,436	Other liabilities	$	12,833	$	228	Other assets	$	270	$	17,436	Other liabilities	$	23,385	$	228
Total derivatives designated as hedging instruments		$	1,565	$	17,436		$	12,833	$	228		$	270	$	17,436		$	23,385	$	228

Derivatives not designated as hedging instruments:
Interest rate products	Other assets	$	8,531	$	3,191	Other liabilities	$	9,242	$	3,349	Other assets	$	10,736	$	3,191	Other liabilities	$	11,646	$	3,349
Interest rate lock commitments	Other assets		1,758		871	Other liabilities		208		72	Other assets		2,126		871	Other liabilities		250		72
Forward contracts	Other assets		10		—	Other liabilities		782		472	Other assets		232		—	Other liabilities		655		472
Total derivatives not designated as hedging instruments		$	10,299	$	4,062		$	10,232	$	3,893		$	13,094	$	4,062		$	12,551	$	3,893

Fair value hedges

Interest rate swaps designated as fair value hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. As of ~~June~~September 30, 2019, the Company had interest rate swaps with a notional amount of ~~$432.0~~$427.2 million, which were designated as fair value hedges of interest rate risk. As of December 31, 2018, the Company had interest rate swaps with a notional amount of $473.4 million, ~~that~~which were designated as fair value hedges. These interest rate swaps were associated with ~~$434.2~~$429.4 million and $522.7 million of the Company’s fixed-rate loans as of ~~June~~September 30, 2019 and December 31, 2018, respectively, before a ~~$11.9~~$23.5 million and $13.2 million fair value loss hedge adjustment in the carrying amount as of ~~June~~September 30, 2019 and December 31, 2018, respectively. The Company’s fixed rate loans are included in loans receivable on the statements of financial condition.

For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related derivatives.

Non-designated hedges

Derivatives not designated as hedges are not speculative and consist of interest rate swaps with commercial banking clients that facilitate their respective risk management strategies. Interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the client swaps and the offsetting swaps are recognized directly in earnings. As of ~~June~~September 30, 2019, the Company had matched interest rate swap transactions with an aggregate notional amount of ~~$459.4~~$462.4 million related to this program. As of December 31, 2018, the Company had matched interest rate swap transactions with an aggregate notional amount of $206.8 million related to this program.

As part of its mortgage banking activities, the Company enters into interest rate lock commitments, which are commitments to originate loans where the interest rate on the loan is determined prior to funding and the clients have locked into that interest rate. The Company then locks in the loan and interest rate with an investor and commits to deliver the loan if settlement occurs ("best efforts") or commits to deliver the locked loan in a binding ("mandatory") delivery program with an investor. Fair value changes of certain loans under interest rate lock commitments are hedged with forward sales contracts of MBS. Forward sales contracts of MBS are recorded at fair value with changes in fair value recorded in non-interest income. Interest rate lock commitments and commitments to deliver loans to investors are considered derivatives. The market value of interest rate lock commitments and best efforts contracts are ~~not readily ascertainable with precision because they are not actively traded in stand-alone markets. The Company determines the fair~~

3233

Table of Contents

not readily ascertainable with precision because they are not actively traded in stand-alone markets. The Company determines the fair value of interest rate lock commitments and delivery contracts by measuring the fair value of the underlying asset, which is impacted by current interest rates, taking into consideration the probability that the interest rate lock commitments will close or will be funded.

Certain additional risks arise from these forward delivery contracts in that the counterparties to the contracts may not be able to meet the terms of the contracts. The Company does not expect any counterparty to any MBS contract to fail to meet its obligation. Additional risks inherent in mandatory delivery programs include the risk that, if the Company fails to deliver the loans subject to interest rate risk lock commitments, it will still be obligated to “pair off” MBS to the counterparty. Should this be required, the Company could incur significant costs in acquiring replacement loans and such costs could have an adverse effect on the consolidated financial statements.

The fair value of the mortgage banking derivative is recorded as a freestanding asset or liability with the change in value being recognized in current earnings during the period of change.

The Company had interest rate lock commitments with a notional value of ~~$140.1~~$157.2 million and forward contracts with a notional value of ~~$169.2~~$298.5 million at ~~June~~September 30, 2019. At December 31, 2018, the Company had interest rate lock commitments with a notional value of $50.1 million and forward contracts with a notional value of $77.6 million.

Effect of derivative instruments on the consolidated statements of operations

The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:


	Location of gain (loss)	Amount of gain recognized in income on derivatives								Location of gain (loss)	Amount of gain (loss) recognized in income on derivatives
Derivatives in fair value	recognized in income on	For the three months ended June 30,				For the six months ended June 30,				recognized in income on	For the three months ended September 30,				For the nine months ended September 30,
hedging relationships	derivatives	2019		2018		2019		2018		derivatives	2019		2018		2019		2018
Interest rate products	Interest and fees on loans	$	(7,514)	$	5,288	$	(17,600)	$	17,340	Interest and fees on loans	$	5,809	$	4,516	$	(11,791)	$	21,856
Total		$	(7,514)	$	5,288	$	(17,600)	$	17,340		$	5,809	$	4,516	$	(11,791)	$	21,856


	Location of gain (loss)	Amount of loss recognized in income on hedged items								Location of gain (loss)	Amount of (loss) gain recognized in income on hedged items
	recognized in income on	For the three months ended June 30,				For the six months ended June 30,				recognized in income on	For the three months ended September 30,				For the nine months ended September 30,
Hedged items	hedged items	2019		2018		2019		2018		hedged items	2019		2018		2019		2018
Interest rate products	Interest and fees on loans	$	4,780	$	(5,347)	$	14,917	$	(17,264)	Interest and fees on loans	$	(3,313)	$	(4,719)	$	11,604	$	(21,983)
Total		$	4,780	$	(5,347)	$	14,917	$	(17,264)		$	(3,313)	$	(4,719)	$	11,604	$	(21,983)


	Location of gain (loss)	Amount of gain (loss) recognized in income on derivatives								Location of gain (loss)	Amount of (loss) gain recognized in income on derivatives
Derivatives not designated	recognized in income on	For the three months ended June 30,				For the six months ended June 30,				recognized in income on	For the three months ended September 30,				For the nine months ended September 30,
as hedging instruments	derivatives	2019		2018		2019		2018		derivatives	2019		2018		2019		2018
Interest rate products	Other non-interest expense	$	(290)	$	3	$	(563)	$	124	Other non-interest expense	$	(198)	$	5	$	(761)	$	(120)
Interest rate lock commitments	Mortgage banking income		616		(517)		1,768		(141)	Mortgage banking income		522		(811)		2,290		(952)
Forward contracts	Mortgage banking income		(1,502)		305		(2,302)		1,413	Mortgage banking income		348		(425)		49		988
Total		$	(1,176)	$	(209)	$	(1,097)	$	1,396		$	672	$	(1,231)	$	1,578	$	(84)

Credit-risk-related contingent features

The Company has agreements with its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness for reasons other than an error or omission of an administrative or operational nature, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.

The Company also has agreements with certain of its derivative counterparties that contain a provision where if the Company fails to maintain its status as a well/adequately capitalized institution, then the counterparty has the right to terminate the derivative positions and the Company would be required to settle its obligations under the agreements.

As of ~~June~~September 30, 2019, the termination value of derivatives in a net liability position related to these agreements was ~~$21.3~~$36.8 million, which includes accrued interest but excludes any adjustment for nonperformance risk. The Company has minimum collateral posting thresholds with certain of its derivative counterparties and, as of ~~June~~September 30, 2019, the Company had posted ~~$24.1~~$39.1 million

Table of Contents

in eligible collateral. If the Company had breached any of these provisions at ~~June~~September 30, 2019, it could have been required to settle its obligations under the agreements at the termination value.

~~Table of Contents~~

Note 16 Commitments and Contingencies

In the normal course of business, the Company enters into various off-balance sheet commitments to help meet the financing needs of clients. These financial instruments include commitments to extend credit, commercial and consumer lines of credit and standby letters of credit. The same credit policies are applied to these commitments as the loans on the consolidated statements of financial condition; however, these commitments involve varying degrees of credit risk in excess of the amount recognized in the consolidated statements of financial condition. At ~~June~~September 30, 2019 and December 31, 2018, the Company had loan commitments totaling ~~$738.1~~$801.1 million and $773.5 million, respectively, and standby letters of credit that totaled ~~$8.3~~$11.7 million and $10.6 million, respectively. The total amounts of unused commitments do not necessarily represent future credit exposure or cash requirements, as commitments often expire without being drawn upon. However, the contractual amount of these commitments, offset by any additional collateral pledged, represents the Company’s potential credit loss exposure.

Total unfunded commitments at ~~June~~September 30, 2019 and December 31, 2018 were as follows:


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Commitments to fund loans	$	206,031	$	183,946	$	216,363	$	183,946
Unfunded commitments under lines of credit		532,107		589,573		584,779		589,573
Commercial and standby letters of credit		8,260		10,558		11,705		10,558
Total unfunded commitments	$	746,398	$	784,077	$	812,847	$	784,077

Commitments to fund loans—Commitments to fund loans are legally binding agreements to lend to clients in accordance with predetermined contractual provisions providing there have been no violations of any conditions specified in the contract. These commitments are generally at variable interest rates and are for specific periods or contain termination clauses and may require the payment of a fee. The total amounts of unused commitments are not necessarily representative of future credit exposure or cash requirements, as commitments often expire without being drawn upon.

Unfunded commitments under lines of credit—In the ordinary course of business, the Company extends revolving credit to its clients. These arrangements may require the payment of a fee.

Commercial and standby letters of credit—As a provider of financial services, the Company routinely issues commercial and standby letters of credit, which may be financial standby letters of credit or performance standby letters of credit. These are various forms of “back-up” commitments to guarantee the performance of a client to a third party. While these arrangements represent a potential cash outlay for the Company, the majority of these letters of credit will expire without being drawn upon. Letters of credit are subject to the same underwriting and credit approval process as traditional loans, and as such, many of them have various forms of collateral securing the commitment, which may include real estate, personal property, receivables or marketable securities.

Contingencies

Mortgage loans sold to investors may be subject to repurchase or indemnification in the event of specific default by the borrower or subsequent discovery that underwriting standards were not met. The Company has established a reserve liability for expected losses related to these representations and warranties based upon management’s evaluation of actual and historic loss history, delinquency trends in the portfolio and economic conditions. The Company recorded a repurchase reserve of ~~$2.6~~$2.5 million and ~~$4.0~~$3.4 million at ~~June~~September 30, 2019 and December 31, 2018, respectively, which is included in other liabilities on the consolidated statements of financial condition.

In the ordinary course of business, the Company and the Bank may be subject to litigation. Based upon the available information and advice from the Company’s legal counsel, management does not believe that any potential, threatened or pending litigation to which it is a party will have a material adverse effect on the Company’s liquidity, financial condition or results of operations.

3435

Table of Contents

Note 17 Fair Value Measurements

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to disclose the fair value of its financial instruments. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. For disclosure purposes, the Company groups its financial and non-financial assets and liabilities into three different levels based on the nature of the instrument and the availability and reliability of the information that is used to determine fair value. The three levels are defined as follows:

●

Level 1—Includes assets or liabilities in which the valuation methodologies are based on unadjusted quoted prices in active markets for identical assets or liabilities.

●

Level 2—Includes assets or liabilities in which the inputs to the valuation methodologies are based on similar assets or liabilities in inactive markets, quoted prices for identical or similar assets or liabilities in inactive markets, and inputs other than quoted prices that are observable, such as interest rates, yield curves, volatilities, prepayment speeds and other inputs obtained from observable market input.

●

Level 3—Includes assets or liabilities in which the inputs to the valuation methodology are based on at least one significant assumption that is not observable in the marketplace. These valuations may rely on management’s judgment and may include internally-developed model-based valuation techniques.

Level 1 inputs are considered to be the most transparent and reliable and level 3 inputs are considered to be the least transparent and reliable. The Company assumes the use of the principal market to conduct a transaction of each particular asset or liability being measured and then considers the assumptions that market participants would use when pricing the asset or liability. Whenever possible, the Company first looks for quoted prices for identical assets or liabilities in active markets (level 1 inputs) to value each asset or liability. However, when inputs from identical assets or liabilities on active markets are not available, the Company utilizes market observable data for similar assets and liabilities. The Company maximizes the use of observable inputs and limits the use of unobservable inputs to occasions when observable inputs are not available. The need to use unobservable inputs generally results from the lack of market liquidity of the actual financial instrument or of the underlying collateral. While third party price indications may be available in those cases, limited trading activity can challenge the observability of those inputs.

Changes in the valuation inputs used for measuring the fair value of financial instruments may occur due to changes in current market conditions or other factors. Such changes may necessitate a transfer of the financial instruments to another level in the hierarchy based on the new inputs used. The Company recognizes these transfers at the end of the reporting period that the transfer occurs. During the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, there were no transfers of financial instruments between the hierarchy levels.

The following is a description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of each instrument under the valuation hierarchy:

Fair Value of Financial Instruments Measured on a Recurring Basis

Investment securities available-for-sale—Investment securities available-for-sale are carried at fair value on a recurring basis. To the extent possible, observable quoted prices in an active market are used to determine fair value and, as such, these securities are classified as level 1. At ~~June~~September 30, 2019 and December 31, 2018, the Company did not hold any level 1 securities. When quoted market prices in active markets for identical assets or liabilities are not available, quoted prices of securities with similar characteristics, discounted cash flows or other pricing characteristics are used to estimate fair values and the securities are then classified as level 2.

Loans held for sale—The Company has elected to record loans originated and intended for sale in the secondary market at estimated fair value. The portfolio consists primarily of fixed rate residential mortgage loans that are sold within 45 days. The Company estimates fair value based on quoted market prices for similar loans in the secondary market and is classified as level 2.

Interest rate swap derivatives—The Company's derivative instruments are limited to interest rate swaps that may be accounted for as fair value hedges or non-designated hedges. The fair values of the swaps incorporate credit valuation adjustments in order to appropriately reflect nonperformance risk in the fair value measurements. The credit valuation adjustment is the dollar amount of the fair value adjustment related to credit risk and utilizes a probability weighted calculation to quantify the potential loss over the life of the trade. The credit valuation adjustments are calculated by determining the total expected exposure of the derivatives (which incorporates both the current and potential future exposure) and then applying the respective counterparties’ credit spreads to the ~~exposure offset by marketable collateral posted, if any. Certain derivative transactions are executed with counterparties who are large~~

3536

Table of Contents

exposure offset by marketable collateral posted, if any. Certain derivative transactions are executed with counterparties who are large financial institutions ("dealers"). International Swaps and Derivative Association Master Agreements ("ISDA") and Credit Support Annexes ("CSA") are employed for all contracts with dealers. These contracts contain bilateral collateral arrangements. The fair value inputs of these financial instruments are determined using discounted cash flow analysis through the use of third-party models whose significant inputs are readily observable market parameters, primarily yield curves, with appropriate adjustments for liquidity and credit risk, and are classified as level 2.

Mortgage banking derivatives—The Company relies on a third-party pricing service to value its mortgage banking derivative financial assets and liabilities, which the Company classifies as a level 3 valuation. The external valuation model to estimate the fair value of its interest rate lock commitments to originate residential mortgage loans held for sale includes grouping the interest rate lock commitments by interest rate and terms, applying an estimated pull-through rate based on historical experience, and then multiplying by quoted investor prices determined to be reasonably applicable to the loan commitment groups based on interest rate, terms and rate lock expiration dates of the loan commitment groups. The Company also relies on an external valuation model to estimate the fair value of its forward commitments to sell residential mortgage loans (i.e., an estimate of what the Company would receive or pay to terminate the forward delivery contract based on market prices for similar financial instruments), which includes matching specific terms and maturities of the forward commitments against applicable investor pricing.

The tables below present the financial instruments measured at fair value on a recurring basis as of ~~June~~September 30, 2019 and December 31, 2018 on the consolidated statements of financial condition utilizing the hierarchy structure described above:


	June 30, 2019								September 30, 2019
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Assets:
Investment securities available-for-sale:
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	—	$	123,769	$	—	$	123,769	$	—	$	103,885	$	—	$	103,885
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		—		585,358		—		585,358		—		556,165		—		556,165
Municipal securities		—		441		—		441		—		441		—		441
Loans held for sale		—		105,866		—		105,866		—		204,602		—		204,602
Interest rate swap derivatives		—		10,096		—		10,096		—		11,006		—		11,006
Mortgage banking derivatives		—		—		1,768		1,768		—		—		2,358		2,358
Total assets at fair value	$	—	$	825,530	$	1,768	$	827,298	$	—	$	876,099	$	2,358	$	878,457
Liabilities:
Interest rate swap derivatives	$	—	$	22,075	$	—	$	22,075	$	—	$	35,031	$	—	$	35,031
Mortgage banking derivatives		—		—		990		990		—		—		905		905
Total liabilities at fair value	$	—	$	22,075	$	990	$	23,065	$	—	$	35,031	$	905	$	35,936

3637

Table of Contents


	December 31, 2018
	Level 1		Level 2		Level 3		Total
Assets:
Investment securities available-for-sale:
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	—	$	146,642	$	—	$	146,642
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		—		643,381		—		643,381
Municipal securities		—		441		—		441
Loans held for sale		—		48,120		—		48,120
Interest rate swap derivatives		—		20,627		—		20,627
Mortgage banking derivatives		—		—		871		871
Total assets at fair value	$	—	$	859,211	$	871	$	860,082
Liabilities:
Interest rate swap derivatives	$	—	$	3,577	$	—	$	3,577
Mortgage banking derivatives		—		—		544		544
Total liabilities at fair value	$	—	$	3,577	$	544	$	4,121

The table below details the changes in level 3 financial instruments during the ~~six~~nine months ended ~~June~~September 30, 2019:


		Mortgage banking		Mortgage banking
		derivatives, net		derivatives, net
Balance at December 31, 2018	$	327	$	327
Gain included in earnings, net		451		2,339
Balance at June 30, 2019	$	778
Fees and costs included in earnings, net				(1,213)
Balance at September 30, 2019			$	1,453

Fair Value of Financial Instruments Measured on a Non-recurring Basis

Certain assets may be recorded at fair value on a non-recurring basis as conditions warrant. These non-recurring fair value measurements typically result from the application of lower of cost or fair value accounting or a write-down occurring during the period.

Impaired loans—The Company records collateral dependent loans that are considered to be impaired at their estimated fair value. A loan is considered impaired when it is probable that the Company will be unable to collect all contractual amounts due in accordance with the terms of the loan agreement. Collateral dependent impaired loans are measured based on the fair value of the collateral. The Company relies on third-party appraisals and internal assessments, utilizing a discount rate in the range of 0% - 25%, in determining the estimated fair values of these loans. The inputs used to determine the fair values of loans are considered level 3 inputs in the fair value hierarchy. At ~~June~~September 30, 2019, the Company recorded a specific reserve of ~~$3.9~~$1.8 million related to ~~nine~~8 originated and acquired loans with a carrying balance of ~~$14.5~~$5.9 million. At ~~June~~September 30, 2018, the Company recorded a specific reserve of ~~$1.2~~$1.4 million related to ~~six~~5 originated and acquired loans with a carrying balance of ~~$6.3~~$5.2 million.

OREO—OREO is recorded at the fair value of the collateral less estimated selling costs. The estimated fair values of OREO are updated periodically and further write-downs may be taken to reflect a new basis. The Company recognized ~~$684~~$872 thousand and ~~$64~~$220 thousand of OREO impairments in its consolidated statements of operations during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. The fair values of OREO are derived from third party price opinions or appraisals that generally use an income approach or a market value approach. If reasonable comparable appraisals are not available, then the Company may use internally developed models to determine fair values. The inputs used to determine the fair value of OREO properties are considered level 3 inputs in the fair value hierarchy.

Mortgage ~~Servicing Rights~~servicing rights—Mortgage servicing rights represent the value associated with servicing residential real estate loans that have been sold to outside investors with servicing retained. The fair value for servicing assets is determined through discounted cash flow analysis and utilizes discount rates ranging from 9.5% to 10.5% at ~~June~~September 30, 2019 and prepayment speed assumption ranges of ~~15.9%~~17.9% to ~~23.2%~~26.7% at ~~June~~September 30, 2019 as inputs. Mortgage servicing rights are subject to impairment testing. The carrying values ~~of these rights are reviewed quarterly for impairment based upon the calculation of fair value. For purposes of measuring impairment, the~~

3738

Table of Contents

of these rights are reviewed quarterly for impairment based upon the calculation of fair value. For purposes of measuring impairment, the rights are stratified into certain risk characteristics including note type and note term. If the valuation model reflects a value less than the carrying value, mortgage servicing rights are adjusted to fair value through a valuation allowance. The Company recognized ~~$277~~$453 thousand of mortgage servicing rights impairment during the ~~six~~nine months ended ~~June~~September 30, 2019, which is included in mortgage banking income on the consolidated statements of operations. NoNaN impairment of mortgage servicing rights was recorded for the ~~six~~nine months ended ~~June~~September 30, 2018. The inputs used to determine the fair values of mortgage servicing rights are considered level 3 inputs in the fair value hierarchy.

Premises and equipment—During the third quarter of 2019, the Company approved plans to consolidate four banking centers in the Colorado and Kansas City markets during the fourth quarter of 2019. Premise and equipment held-for-sale are written down to estimated fair value less costs to sell in the period in which the held-for-sale criteria are met. Fair value is estimated in a process which considers current local commercial real estate market conditions and the judgment of the sales agent and often involves obtaining third party appraisals from certified real estate appraisers. These fair value measurements are classified as Level 3. Unobservable inputs to these measurements, which include estimates and judgments often used in conjunction with appraisals, are not readily quantifiable. The Company recognized $0.9 million of impairments in its unaudited consolidated statements of operations related to banking centers classified as held-for-sale totaling $3.4 million during the nine months ended September 30, 2019.

The Company may be required to record fair value adjustments on other available-for-sale and municipal securities valued at par on a non-recurring basis.

The table below provides information regarding the assets recorded at fair value on a non-recurring basis during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:


	June 30, 2019				September 30, 2019
	Total		Losses from fair value changes		Total		Losses from fair value changes
Impaired loans	$	40,398	$	508	$	37,002	$	7,571
Other real estate owned		7,054		684		7,904		872
Premises and equipment						3,385		898
Mortgage servicing rights		2,944		277		2,879		453
Total	$	50,396	$	1,469	$	51,170	$	9,794


	June 30, 2018				September 30, 2018
	Total		Losses from fair value changes		Total		Losses from fair value changes
Impaired loans	$	34,822	$	1,089	$	34,578	$	1,482
Other real estate owned		35,469		64		35,135		220
Mortgage servicing rights		3,915		—		3,670		68
Total	$	74,205	$	1,153	$	73,383	$	1,770

The Company did not record any liabilities measured at fair value on a non-recurring basis during the ~~six~~nine months ended ~~June~~September 30, 2019.

Note 18 Fair Value of Financial Instruments

The fair value of a financial instrument is the amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is determined based upon quoted market prices to the extent possible; however, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques that may be significantly impacted by the assumptions used, including the discount rate and estimates of future cash flows. Changes in any of these assumptions could significantly affect the fair value estimates. The fair value of the financial instruments listed below does not reflect a premium or discount that could result from offering all of the Company’s holdings of financial instruments at one time, nor does it reflect the underlying value of the Company, as ASC Topic 825 excludes certain financial instruments and all non-financial instruments from its disclosure requirements. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies and are based on the exit price concept within ASC Topic 825 and applied to this disclosure on a prospective basis. Considerable judgment is required to interpret market data in order to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange.

3839

Table of Contents

The fair value of financial instruments at ~~June~~September 30, 2019 and December 31, 2018, including methods and assumptions utilized for determining fair value of financial instruments are set forth below:

Level in fair value

June 30, 2019

December 31, 2018

measurement

Carrying

Estimated

Carrying

Estimated

hierarchy

amount

fair value

amount

fair value
ASSETS

Cash and cash equivalents

Level 1

$
91,159

$
91,159

$
109,556

$
109,556
Mortgage-backed securities—residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises available-for-sale

Level 2

123,769

123,769

146,642

146,642
Mortgage-backed securities—other residential mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored enterprises available-for-sale

Level 2

585,358

585,358

643,381

643,381
Municipal securities

Level 2

441

441

441

441
Municipal securities

Level 3

169

169

169

169
Other available-for-sale securities

Level 3

469

469

469

469
Mortgage-backed securities—residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises held-to-maturity

Level 2

136,964

137,541

157,115

154,412
Mortgage-backed securities—other residential mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored enterprises held-to-maturity

Level 2

69,397

68,861

78,283

76,514
Non-marketable securities

Level 2

30,726

30,726

27,555

27,555
Loans receivable

Level 3

4,330,263

4,432,831

4,092,308

4,082,146
Loans held for sale

Level 2

105,866

105,866

48,120

48,120
Accrued interest receivable

Level 2

19,992

19,992

17,852

17,852
Interest rate swap derivatives

Level 2

10,096

10,096

20,627

20,627
Mortgage banking derivatives

Level 3

1,768

1,768

871

871
LIABILITIES

Deposit transaction accounts

Level 2

3,606,360

3,606,360

3,445,092

3,445,092
Time deposits

Level 2

1,081,637

1,080,162

1,080,529

1,068,233
Securities sold under agreements to repurchase

Level 2

60,430

60,430

66,047

66,047
Federal Home Loan Bank advances

Level 2

272,414

272,773

301,660

301,933
Accrued interest payable

Level 2

8,047

8,047

6,889

6,889
Interest rate swap derivatives

Level 2

22,075

22,075

3,577

3,577
Mortgage banking derivatives

Level 3

990

990

544

544


	Level in fair value	September 30, 2019				December 31, 2018
	measurement	Carrying		Estimated		Carrying		Estimated
	hierarchy	amount		fair value		amount		fair value
ASSETS
Cash and cash equivalents	Level 1	$	116,919	$	116,919	$	109,556	$	109,556
Mortgage-backed securities—residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises available-for-sale	Level 2		103,885		103,885		146,642		146,642
Mortgage-backed securities—other residential mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored enterprises available-for-sale	Level 2		556,165		556,165		643,381		643,381
Municipal securities	Level 2		441		441		441		441
Municipal securities	Level 3		169		169		169		169
Other available-for-sale securities	Level 3		469		469		469		469
Mortgage-backed securities—residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises held-to-maturity	Level 2		127,008		127,972		157,115		154,412
Mortgage-backed securities—other residential mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored enterprises held-to-maturity	Level 2		62,974		62,679		78,283		76,514
Non-marketable securities	Level 2		27,277		27,277		27,555		27,555
Loans receivable	Level 3		4,401,917		4,518,410		4,092,308		4,082,146
Loans held for sale	Level 2		204,602		204,602		48,120		48,120
Accrued interest receivable	Level 2		22,936		22,936		17,852		17,852
Interest rate swap derivatives	Level 2		11,006		11,006		20,627		20,627
Mortgage banking derivatives	Level 3		2,358		2,358		871		871
LIABILITIES
Deposit transaction accounts	Level 2		3,666,559		3,666,559		3,445,092		3,445,092
Time deposits	Level 2		1,067,301		1,067,793		1,080,529		1,068,233
Securities sold under agreements to repurchase	Level 2		62,735		62,735		66,047		66,047
Federal Home Loan Bank advances	Level 2		303,897		304,184		301,660		301,933
Accrued interest payable	Level 2		9,508		9,508		6,889		6,889
Interest rate swap derivatives	Level 2		35,031		35,031		3,577		3,577
Mortgage banking derivatives	Level 3		905		905		544		544

Note 19 Acquisition Activities

On January 1, 2018, the Company completed its acquisition of Peoples, Inc., the bank holding company of Colorado-based Peoples National Bank and Kansas-based Peoples Bank. Immediately following the completion of the acquisition, Peoples National Bank and Peoples Bank merged into NBH Bank. Pursuant to the merger agreement executed in June 2017, the Company paid $36.2 million of cash consideration and 3,398,477 shares of the Company’s Class A common stock in exchange for all of the outstanding common stock of Peoples. Included in the cash consideration is $10.0 million of restricted cash placed in escrow for certain potential liabilities the Company is indemnified for pursuant to the merger agreement. The restricted cash is included in other assets in the Company’s consolidated statements of financial condition at ~~June~~September 30, 2019. The transaction was valued at $146.4 million in the aggregate, based on the Company’s closing price of $32.43 on the acquisition date. Acquisition-related costs of ~~$0.4~~$0.0 million and $8.0 million on a pre-tax basis were included in the Company’s consolidated statements of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2018. The results of Peoples are included in the results of the Company subsequent to the acquisition date.

The Company determined that this acquisition constitutes a business combination as defined in ASC Topic 805, Business Combinations. Accordingly, as of the date of the acquisition, the Company recorded the assets acquired and liabilities assumed at fair value. The Company determined fair values in accordance with the guidance provided in ASC Topic 820, Fair Value Measurements and Disclosures. Fair value is established by discounting the expected future cash flows with a market discount rate for like maturities and risk instruments. The estimation of expected future cash flows, market conditions and other future events and actual results could differ materially. The determination of the fair values of fixed assets, loans, OREO, core deposit intangible, mortgage servicing rights and mortgage repurchase reserve involves a high degree of judgment and complexity.

3940

Table of Contents

The table below summarizes the net assets acquired (at fair value) and consideration transferred in connection with the Peoples acquisition:


Assets:
Cash and due from banks	$	105,173
Investment securities available-for-sale		118,512
Non-marketable securities		4,796
Loans		542,707
Loans held for sale		54,260
Other real estate owned		1,253
Premises and equipment		18,584
Core deposit intangible asset		10,477
Mortgage servicing rights		4,301
Other assets		15,361
Total assets acquired	$	875,424

Liabilities:
Total deposits		729,911
FHLB borrowings		33,825
Other liabilities		20,683
Total liabilities assumed	$	784,419

Identifiable net assets acquired	$	91,005

Consideration:
NBHC common stock paid at January 1, 2018, closing price of $32.43	$	110,213
Cash		36,189
Total	$	146,402

Goodwill	$	55,397

In connection with the Peoples acquisition, the Company recorded $55.4 million of goodwill, a $10.5 million core deposit intangible asset, a $4.3 million mortgage servicing rights intangible asset and a $4.0 million mortgage repurchase reserve, included in other liabilities. The core deposit intangible is being amortized straight-line over ten years and the mortgage servicing rights intangible is amortized in proportion to and over the period of the estimated net servicing income. The FHLB borrowings of $33.8 million were paid off during the first quarter of 2018. The goodwill associated with this transaction is not tax deductible.

At the date of acquisition, the gross contractual amounts receivable, inclusive of all principal and interest, was $713.6 million. The Company’s best estimate of the contractual principal cash flows for loans not expected to be collected was $2.1 million.

~~Note 20 Subsequent Event~~

On August 1, 2019, the Company closed on the sale of one previously acquired OREO property that resulted in a gain of $4.4 million. The OREO property had a net book value of zero on the consolidated statements of financial condition at June 30, 2019.

4041

Table of Contents

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

The following management's discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes as of and for the three and ~~six~~nine months ended ~~June~~September 30, 2019, and with our annual report on Form 10-K (file number 001-35654), which includes our audited consolidated financial statements and related notes as of and for the years ended December 31, 2018, 2017 and 2016. This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions that may cause actual results to differ materially from management's expectations. Factors that could cause such differences are discussed in the section entitled “Cautionary Note Regarding Forward-Looking Statements” located elsewhere in this quarterly report and in Item 1A“Risk Factors” in the annual report on Form 10-K, referenced above, and should be read herewith.

All amounts are in thousands, except share and per share data, or as otherwise noted.

Overview

Our focus is on building relationships by creating a win-win scenario for our clients and our ~~company.~~Company. We believe in providing simple and fair-minded solutions while offering personal service to our clients. We have established a solid financial services franchise with a sizable presence for deposit gathering and building client relationships necessary for growth. We also believe that our established presence in core markets that are outperforming national averages positions us well for growth opportunities. As of ~~June~~September 30, 2019, we had ~~$5.9~~$6.0 billion in assets, ~~$4.3~~$4.4 billion in loans, $4.7 billion in deposits and ~~$0.7~~$0.8 billion in equity.

Operating Highlights and Key Challenges

Increased profitability and returns


●		Net income was ~~$39.2~~$60.8 million, or ~~$1.24~~$1.93 per diluted share, for the ~~six~~nine months ended ~~June~~September 30, 2019, compared to net income of ~~$26.0~~$44.2 million, or ~~$0.83~~$1.41 per diluted share, for the same period in the prior year. Net income during the ~~six~~nine months ended ~~June~~September 30, 2018 included $6.3 million, after-tax, of expenses related to the acquisition of Peoples. Adjusting for these expenses, net income would have been ~~$32.3~~$50.5 million, or ~~$1.03~~$1.61 per diluted ~~share.~~share, for the nine months ended September 30, 2018.
●		The return on average tangible assets was ~~1.41%~~1.45% for the ~~six~~nine months ended ~~June~~September 30, 2019 compared to ~~0.99%~~1.11% for the same period in the prior year. Adjusting for the non-recurring Peoples acquisition expenses, the return on average tangible assets was ~~1.22%~~1.27% for the ~~six~~nine months ended ~~June~~September 30, 2018.
●		The return on average tangible common equity was ~~13.30%~~13.43% for the ~~six~~nine months ended ~~June~~September 30, 2019 compared to ~~10.29%~~11.36% for the same period in the prior year. Adjusting for Peoples acquisition expenses, the return on average tangible common equity was ~~12.71%~~12.94% for the ~~six~~nine months ended ~~June~~September 30, 2018.

Strategic execution


●		As part of our continued focus on improving operating efficiencies and investing in digital solutions for our clients, we will consolidate four banking centers in our Colorado and Kansas City markets during the fourth quarter of 2019. A fair value impairment charge of $0.9 million was recorded to other non-interest expense during the third quarter of 2019 related to the planned consolidations, with an expected earn back of less than one year.
●		Announced expansion into Utah in January 2019, with a focus on serving commercial and business banking clients in Salt Lake City’s Wasatch Front.
●		Maintained a conservatively structured loan portfolio represented by diverse industries and concentrations with most industry sector concentrations at 5% or less of total loans, and all concentration levels remain well below our self-imposed limits.
●		Continued to build and deepen relationships with our clients, resulting in average transaction deposit growth of ~~$51.5~~$78.4 million, or 3.0% annualized, since December 31, 2018.

Loan portfolio


●		Total loans ended the quarter at ~~$4.3~~$4.4 billion and increased ~~$238.0~~$309.6 million, or ~~11.7%~~10.1% annualized, since December 31, 2018.

Table of Contents

●		Grew originated and acquired loans outstanding to $4.3 billion, an increase of ~~$248.2~~$323.3 million, or ~~12.4%~~10.7% annualized, since December 31, 2018, led by originated commercial loan growth of ~~$238.9~~$342.2 million, or 18.4% annualized.
●		Loan originations over the trailing ~~twelve~~12 months totaled ~~$1.2~~a record $1.3 billion, led by commercial loan originations of ~~$869.9~~$869.0 million.

~~Table of Contents~~

Credit quality


●		Provision for loan losses totaled ~~$4.8~~$5.7 million and $10.5 million during the ~~six~~three and nine months ended ~~June~~September 30, 2019, respectively, compared to ~~$1.9~~$0.8 million and $2.7 million during the ~~six~~three and nine months ended ~~June~~September 30, 2018. The current provision was recorded to support originated loan growth and net charge-offs, and included ~~a $2.4~~$4.2 million ~~specific reserve for~~and $6.6 million during the three and nine months ended September 30, 2019, respectively, related to one previously acquired commercial loan that was placed on non-accrual during the second quarter of 2019.
●		Net charge-offs of $7.1 million and $7.5 million were recorded during the three and nine months ended September 30, 2019, and included $6.6 million related to the loan described above. Annualized net charge-offs to average total loans totaled ~~0.02%~~0.65% and 0.23% for the three and ~~six~~nine months ended ~~June~~September 30, ~~2019.~~2019, respectively.
●		Credit quality remained strong, as non-performing loans (comprised of non-accrual loans and non-accrual TDRs) ~~were 0.78%~~decreased to 0.58% of total loans at ~~June~~September 30, 2019, compared to 0.60% at December 31, 2018. Non-performing assets to total loans and OREO totaled ~~0.94%~~0.76% at ~~June~~September 30, 2019 compared to 0.85% at December 31, 2018.

Client deposit funded balance sheet


●		Average non-interest bearing demand deposits increased ~~$68.6~~$78.1 million, or ~~6.5%~~7.3%, during the ~~six~~nine months ended ~~June~~September 30, 2019, compared to the same period in the prior year.
●		Total deposits averaged ~~$4.6~~$4.7 billion during the ~~six~~nine months ended ~~June~~September 30, 2019, ~~consistent with~~compared to $4.6 billion for the same period in the prior year.
●		Time deposits averaged $1.1 billion during the ~~six~~nine months ended ~~June~~September 30, 2019, decreasing ~~$71.7~~$65.5 million, or ~~6.2%~~5.7%, from the same period prior year.
●		The mix of transaction deposits to total deposits improved to ~~76.9%~~77.5% at ~~June~~September 30, 2019 from 76.2% at December 31, 2018, due to our continued focus on developing long-term banking relationships.
●		Cost of deposits totaled ~~0.62%~~0.64% during the ~~six~~nine months ended ~~June~~September 30, 2019, increasing 21 basis points from the same period in the prior year. Cost of funds totaled ~~0.94%~~0.96% during the ~~six~~nine months ended ~~June~~September 30, 2019, increasing 3837 basis points from the same period in the prior year.

Revenues


●		Fully taxable equivalent (FTE) net interest income totaled ~~$106.2~~$159.2 million during the ~~six~~nine months ended ~~June~~September 30, 2019 and increased ~~$7.0~~$9.1 million, or ~~7.0%~~6.1%, compared to the same period in the prior year.
●		Average earning assets increased ~~$182.7~~$220.0 million, or ~~3.6%~~4.3%, compared to the same period in the prior year, primarily driven by originated loan growth.
●		The FTE net interest margin widened 13six basis points to ~~4.03%~~3.98% for the ~~six~~nine months ended ~~June~~September 30, 2019, when compared to the same period prior ~~year, as the~~year. The yield on earning assets increased 4032 basis points, led by a 5041 basis point increase in the originated portfolio yields, due to higher new loan yields, ~~and short-term rate increases,~~which was partially offset by an increase in the cost of funds of 3837 basis points from ~~0.56%~~0.59% to ~~0.94%~~0.96%.
●		Non-interest income totaled ~~$37.7~~$62.5 million during the ~~six~~nine months ended ~~June~~September 30, 2019, increasing ~~$0.3~~$7.0 million from the same period in the prior year primarily due to ~~$0.5~~$7.3 million higher mortgage banking income, ~~$0.4 million higher other non-interest income and $0.1~~$0.2 million higher combined service charges and bank card ~~fees.~~fees and $0.2 million higher other non-interest income. These increases were partially offset by a ~~$0.7~~$0.8 million decrease in OREO-related income during the ~~six~~nine months ended ~~June~~September 30, 2019.

Expenses


●		Non-interest expense totaled ~~$90.8~~$134.6 million during the ~~six~~nine months ended ~~June~~September 30, 2019, representing a decrease of ~~$11.2~~$11.8 million from same period in the prior year, primarily driven by ~~$8.0~~$7.2 million of ~~non-recurring acquisition costs~~net gains on the sale of OREO properties recorded during the ~~first six months of 2018~~current period and efficiencies gained from the integration of the Peoples acquisition. Additionally, included in the prior period were $8.0 million of non-recurring acquisition costs. Other non-interest expense during the first nine months of 2019 included $0.9 million of expense related to the consolidations of four banking centers.

Table of Contents

●

Income tax expense totaled ~~$6.5~~$12.0 million during the ~~six~~nine months ended ~~June~~September 30, 2019, compared to ~~$4.5~~$8.8 million during the same period in the prior year. Tax expense was lowered by ~~$2.1~~$2.2 million and ~~$1.2~~$1.3 million in tax benefit from stock compensation activity for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Adjusting for the stock compensation activity, the ~~June~~September 30, 2019 and 2018 effective tax rate was ~~19.0%~~19.4% and ~~18.6%~~19.1%, respectively.

Strong capital management


●		Capital ratios are strong as our capital position remains in excess of federal bank regulatory thresholds. As of ~~June~~September 30, 2019, our consolidated tier 1 leverage ratio was ~~10.6%~~10.9% and our consolidated tier 1 risk-based capital and common equity tier 1 risk-based capital ratios were both 12.9%.

~~Table of Contents~~

●		At ~~June~~September 30, 2019, common book value per share was ~~$23.57,~~$24.17, while tangible common book value per share was ~~$19.83, or $20.36 after consideration of the excess accretable yield value of $0.53 per share.~~$20.45.
●		From early 2013 through October 2016, we have repurchased 26.6 million shares, or ~~50.9%~~51.7% of ~~the outstanding~~our shares, at an attractive weighted average price of $20.03 per share.

Key Challenges

There are a number of significant challenges confronting us and our industry. We began banking operations in 2010 by acquiring distressed financial institutions, and sought to rebuild them and implement operational efficiencies across the enterprise as a whole. We face continual challenges implementing our business strategy, including growing the assets, particularly loans, and deposits of our business amidst intense competition, changing interest rates, adhering to changes in the regulatory environment and identifying and consummating disciplined acquisition and other expansionary opportunities in a very competitive environment. While at the beginning of 2019 we anticipated a generally rising rate environment throughout the year, prevailing interest rates began decreasing during the third quarter and generally have continued to decrease since that time as a result of three Federal Reserve rate cuts through October 2019.

General economic conditions remained stable in the first ~~six~~nine months of 2019. ~~Residential~~Amidst national economic concerns surrounding trade tensions and indicators of decreasing consumer confidence, residential real estate values remain strong in our markets and nationally, with many markets, including Denver, hitting new post-crisis highs. We continue to see our markets outperforming national averages on many key indicators. Commercial real estate property fundamentals also remain strong, with stable occupancy and increasing lease rates, along with cyclically low capitalization rates leading to increasing valuations. A significant portion of our loan portfolio is secured by real estate and any deterioration in real estate values or credit quality or elevated levels of non-performing assets would ultimately have a negative impact on the quality of our loan portfolio.

The agriculture industry is in the fourth year of depressed commodity prices. Our food and agriculture portfolio is only ~~5.6%~~5.3% of total loans and is well-diversified across food production, crop and livestock types. Crop and livestock loans represent 1.4% of total loans. We have maintained relationships with food and agriculture clients that generally possess low leverage and, correspondingly, low bank debt to assets, minimizing any potential credit losses in the future.

Our originated and acquired loans outstanding portfolio at ~~June~~September 30, 2019 totaled $4.3 billion, representing an increase of ~~$248.2~~$323.3 million, or ~~12.4%~~10.7% annualized, compared to December 31, 2018. Our 310-30 loans have produced higher yields than our originated and acquired loans, due to accretion of fair value adjustments. During the ~~six~~nine months ended ~~June~~September 30, 2019, our weighted average rate on new loans funded at the time of origination was ~~5.3%~~5.05% (fully taxable equivalent), compared to the ~~six~~nine months ended ~~June~~September 30, 2019 weighted average yield of our originated loan portfolio of ~~4.9%~~4.84% (fully taxable equivalent). Fully taxable equivalent net interest income reached an inflection point in the second quarter of 2017 and continued through the ~~second~~third quarter of 2019 as the yields and volumes of originated and acquired loans outpaced the decrease in higher yielding 310-30 loan balances. The inflection point was driven by ~~both the~~ strong new loan ~~originations as well as short-term market rate increases.~~originations. Future growth in our interest income will ultimately be dependent on our ability to continue to generate sufficient volumes of high-quality originated ~~loans.~~loans and Fed interest rate policy decisions.

Continued regulation, impending new liquidity and capital constraints, and a continual need to bolster cybersecurity are adding costs and uncertainty to all U.S. banks and could affect profitability. Also, nontraditional participants in the market may offer increased competition as non-bank payment businesses, including fintechs, are expanding into traditional banking products. While certain external factors are out of our control and may provide obstacles to our business strategy, we are prepared to deal with these challenges. We seek to remain flexible, yet methodical and proactive, in our strategic decision making so that we can quickly respond to market changes and the inherent challenges and opportunities that accompany such changes.

4344

Table of Contents

Performance Overview

In evaluating our consolidated statements of financial condition and results of operations financial statement line items, we evaluate and manage our performance based on key earnings indicators, balance sheet ratios, asset quality metrics and regulatory capital ratios, among others. The table below presents some of the primary performance indicators that we use to analyze our business on a regular basis for the periods indicated:



	As of and for the three months ended			As of and for the six months ended		As of and for the three months ended			As of and for the nine months ended
	June 30,	December 31,	June 30,	June 30,	June 30,	September 30,	December 31,	September 30,	September 30,	September 30,
	2019	2018	2018	2019	2018	2019	2018	2018	2019	2018
Key Ratios⁽¹⁾
Return on average assets	1.39%	1.22%	1.25%	1.37%	0.93%	1.46%	1.22%	1.30%	1.40%	1.06%
Return on average tangible assets⁽²⁾	1.44%	1.26%	1.31%	1.41%	0.99%	1.51%	1.26%	1.35%	1.45%	1.11%
Return on average tangible assets, adjusted⁽²⁾	1.44%	1.26%	1.33%	1.41%	1.22%	1.51%	1.26%	1.35%	1.45%	1.27%
Return on average equity	11.17%	10.02%	10.75%	11.01%	8.08%	11.44%	10.02%	10.79%	11.16%	9.02%
Return on average tangible common equity⁽²⁾	13.45%	12.29%	13.52%	13.30%	10.29%	13.68%	12.29%	13.39%	13.43%	11.36%
Return on average tangible common equity, adjusted⁽²⁾	13.45%	12.29%	13.72%	13.30%	12.71%	13.68%	12.29%	13.39%	13.43%	12.94%
Loan to deposit ratio (end of period)	92.37%	90.23%	82.60%	92.37%	82.60%	92.99%	90.23%	84.64%	92.99%	84.64%
Non-interest bearing deposits to total deposits (end of period)	24.90%	23.64%	23.74%	24.90%	23.74%	26.13%	23.64%	23.62%	26.13%	23.62%
Net interest margin⁽⁴⁾	3.91%	3.90%	3.86%	3.93%	3.81%	3.81%	3.90%	3.87%	3.89%	3.83%
Net interest margin FTE^(2)(4)(9)	4.00%	3.99%	3.95%	4.03%	3.90%	3.91%	3.99%	3.96%	3.98%	3.92%
Interest rate spread FTE⁽⁵⁾⁽⁹⁾	3.72%	3.78%	3.80%	3.77%	3.75%	3.61%	3.78%	3.78%	3.71%	3.76%
Yield on earning assets⁽³⁾	4.63%	4.45%	4.29%	4.61%	4.23%	4.52%	4.45%	4.35%	4.58%	4.27%
Yield on earning assets FTE^(2)(3)(9)	4.73%	4.54%	4.38%	4.71%	4.31%	4.61%	4.54%	4.43%	4.67%	4.35%
Cost of interest bearing liabilities⁽³⁾	1.01%	0.76%	0.58%	0.94%	0.56%	1.00%	0.76%	0.65%	0.96%	0.59%
Cost of deposits	0.66%	0.52%	0.42%	0.62%	0.41%	0.67%	0.52%	0.47%	0.64%	0.43%
Non-interest income to total revenue FTE	27.76%	22.81%	27.93%	26.21%	27.38%	31.82%	22.81%	26.19%	28.18%	26.98%
Non-interest expense to average assets	3.19%	3.03%	3.34%	3.17%	3.66%	2.96%	3.03%	3.16%	3.10%	3.50%
Non-interest expense to average assets, adjusted	3.19%	3.03%	3.31%	3.17%	3.38%	2.96%	3.03%	3.16%	3.10%	3.31%
Efficiency ratio⁽²⁾	63.10%	64.45%	66.88%	63.84%	74.94%	56.83%	64.45%	64.75%	61.38%	71.52%
Efficiency ratio FTE⁽²⁾⁽⁹⁾	62.01%	63.30%	65.83%	62.73%	73.75%	55.90%	63.30%	63.69%	60.33%	70.38%
Efficiency ratio FTE, adjusted for acquisition-related costs⁽²⁾⁽⁹⁾	62.01%	63.30%	65.31%	62.73%	67.93%	55.90%	63.30%	63.69%	60.33%	66.51%

Total Loans Asset Quality Data^(6)(7)(8)
Non-performing loans to total loans	0.78%	0.60%	0.67%	0.78%	0.67%	0.58%	0.60%	0.63%	0.58%	0.63%
Non-performing assets to total loans and OREO	0.94%	0.85%	1.58%	0.94%	1.58%	0.76%	0.85%	1.51%	0.76%	1.51%
Allowance for loan losses to total loans	0.93%	0.87%	0.84%	0.93%	0.84%	0.88%	0.87%	0.87%	0.88%	0.87%
Allowance for loan losses to non-performing loans	118.93%	145.94%	125.73%	118.93%	125.73%	152.41%	145.94%	138.25%	152.41%	138.25%
Net charge-offs to average loans⁽¹⁾	0.02%	0.06%	0.03%	0.02%	0.05%	0.65%	0.06%	(0.08)%	0.23%	0.01%


(1)		Quarter-to-date and year-to-date ratios are annualized.
(2)		Ratio represents non-GAAP financial measure. See non-GAAP reconciliations ~~below.~~starting on page 46.
(3)		Interest earning assets include assets that earn interest/accretion or dividends. Any market value adjustments on investment securities or loans are excluded from interest earning assets. Interest bearing liabilities include liabilities that must be paid interest.
(4)		Net interest margin represents net interest income, including accretion income on interest earning assets, as a percentage of average interest earning assets.
(5)		Interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.
(6)		Non-performing loans consist of non-accruing loans and restructured loans on non-accrual, but exclude any loans accounted for under ASC 310-30 in which the pool is still performing. These ratios may, therefore, not be comparable to similar ratios of our peers.
(7)		Non-performing assets include non-performing loans and other real estate owned.
(8)		Total loans are net of unearned discounts and fees.
(9)		Presented on a fully taxable equivalent basis using the statutory rate of 21% for ~~the three and six months ended June 30, 2019, December 31, 2018 and June 30, 2018.~~each period presented. The taxable equivalent adjustments included above are ~~$1,285,~~$1,264, $1,195 and ~~$1,099~~$1,126 for the three months ended ~~June~~September 30, 2019, December 31, 2018 and ~~June~~September 30, 2018, respectively. The taxable equivalent adjustments included above are ~~$2,512~~$3,775 and ~~$2,162~~$3,288 for the ~~six~~nine months ended ~~June~~September 30, 2019 and ~~June~~September 30, 2018, respectively.

4445

Table of Contents

About Non-GAAP Financial Measures

Certain of the financial measures and ratios we present, including “tangible assets,” “return on average tangible assets,” “tangible common equity,” “return on average tangible common equity,” “tangible common book value per share,” “tangible common book value, excluding accumulated other comprehensive loss, net of tax,” “tangible common book value per share, excluding accumulated other comprehensive loss, net of tax,” “tangible common equity to tangible assets,” “adjusted efficiency ratio,” “adjusted non-interest expense,” “adjusted non-interest expense to average assets,” “adjusted net income,” “adjusted earnings per share - diluted,” “adjusted return on average tangible assets,” “adjusted return on average tangible common equity,” and “fully taxable equivalent” metrics, are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a fully taxable equivalent basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.

4546

Table of Contents

A reconciliation of our GAAP financial measures to the comparable non-GAAP financial measures is as follows:

Tangible Common Book Value Ratios


	June 30,		December 31,		June 30,		September 30,		December 31,		September 30,
	2019		2018		2018		2019		2018		2018
Total shareholders’ equity	$	733,917	$	695,006	$	660,185	$	753,326	$	695,006	$	673,065
Less: goodwill and core deposit intangible assets, net		(124,350)		(124,941)		(125,805)		(124,054)		(124,941)		(125,294)
Add: deferred tax liability related to goodwill		7,784		7,327		6,869		8,012		7,327		7,098
Tangible common equity (non-GAAP)	$	617,351	$	577,392	$	541,249	$	637,284	$	577,392	$	554,869

Total assets	$	5,858,002	$	5,676,666	$	5,647,256	$	5,990,050	$	5,676,666	$	5,585,104
Less: goodwill and core deposit intangible assets, net		(124,350)		(124,941)		(125,805)		(124,054)		(124,941)		(125,294)
Add: deferred tax liability related to goodwill		7,784		7,327		6,869		8,012		7,327		7,098
Tangible assets (non-GAAP)	$	5,741,436	$	5,559,052	$	5,528,320	$	5,874,008	$	5,559,052	$	5,466,908

Tangible common equity to tangible assets calculations:
Total shareholders' equity to total assets		12.53%		12.24%		11.69%		12.58%		12.24%		12.05%
Less: impact of goodwill and core deposit intangible assets, net		(1.78)%		(1.85)%		(1.90)%		(1.73)%		(1.85)%		(1.90)%
Tangible common equity to tangible assets (non-GAAP)		10.75%		10.39%		9.79%		10.85%		10.39%		10.15%

Tangible common book value per share calculations:
Tangible common equity (non-GAAP)	$	617,351	$	577,392	$	541,249	$	637,284	$	577,392	$	554,869
Divided by: ending shares outstanding		31,139,044		30,769,063		30,726,789		31,169,086		30,769,063		30,759,595
Tangible common book value per share (non-GAAP)	$	19.83	$	18.77	$	17.61	$	20.45	$	18.77	$	18.04

Tangible common book value per share, excluding accumulated other comprehensive loss (AOCI) calculations:
Tangible common equity (non-GAAP)	$	617,351	$	577,392	$	541,249	$	637,284	$	577,392	$	554,869
Accumulated other comprehensive (income) loss, net of tax		(1,506)		11,275		17,406		(3,087)		11,275		20,214
Tangible common book value, excluding AOCI, net of tax (non-GAAP)		615,845		588,667		558,655		634,197		588,667		575,083
Divided by: ending shares outstanding		31,139,044		30,769,063		30,726,789		31,169,086		30,769,063		30,759,595
Tangible common book value per share, excluding AOCI, net of tax (non-GAAP)	$	19.78	$	19.13	$	18.18	$	20.35	$	19.13	$	18.70

4647

Table of Contents

Return on Average Tangible Assets and Return on Average Tangible Equity


	As of and for the three months ended						As of and for the six months ended				As of and for the three months ended						As of and for the nine months ended
	June 30,		December 31,		June 30,		June 30,		June 30,		September 30,		December 31,		September 30,		September 30,		September 30,
	2019		2018		2018		2019		2018		2019		2018		2018		2019		2018
Net income	$	20,282	$	17,235	$	17,512	$	39,204	$	25,977	$	21,642	$	17,235	$	18,240	$	60,846	$	44,216
Add: impact of core deposit intangible amortization expense, after tax		225		268		496		450		993		224		268		388		674		1,381
Net income adjusted for impact of core deposit intangible amortization expense, after tax	$	20,507	$	17,503	$	18,008	$	39,654	$	26,970	$	21,866	$	17,503	$	18,628	$	61,520	$	45,597

Average assets	$	5,844,561	$	5,620,451	$	5,617,965	$	5,778,159	$	5,616,831	$	5,865,785	$	5,620,451	$	5,576,320	$	5,807,689	$	5,603,179
Less: average goodwill and core deposit intangible asset, net of deferred tax liability related to goodwill		(116,712)		(117,760)		(119,257)		(116,858)		(119,600)		(116,188)		(117,760)		(118,435)		(116,481)		(119,040)
Average tangible assets (non-GAAP)	$	5,727,849	$	5,502,691	$	5,498,708	$	5,661,301	$	5,497,231	$	5,749,597	$	5,502,691	$	5,457,885	$	5,691,208	$	5,484,139

Average shareholders' equity	$	728,091	$	682,726	$	653,630	$	718,017	$	647,984	$	750,314	$	682,726	$	670,515	$	728,901	$	655,577
Less: average goodwill and core deposit intangible asset, net of deferred tax liability related to goodwill		(116,712)		(117,760)		(119,257)		(116,858)		(119,600)		(116,188)		(117,760)		(118,435)		(116,481)		(119,040)
Average tangible common equity (non-GAAP)	$	611,379	$	564,966	$	534,373	$	601,159	$	528,384	$	634,126	$	564,966	$	552,080	$	612,420	$	536,537

Return on average assets		1.39%		1.22%		1.25%		1.37%		0.93%		1.46%		1.22%		1.30%		1.40%		1.06%
Return on average tangible assets (non-GAAP)		1.44%		1.26%		1.31%		1.41%		0.99%		1.51%		1.26%		1.35%		1.45%		1.11%
Return on average equity		11.17%		10.02%		10.75%		11.01%		8.08%		11.44%		10.02%		10.79%		11.16%		9.02%
Return on average tangible common equity (non-GAAP)		13.45%		12.29%		13.52%		13.30%		10.29%		13.68%		12.29%		13.39%		13.43%		11.36%

Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin


	As of and for the three months ended						As of and for the six months ended				As of and for the three months ended						As of and for the nine months ended
	June 30,		December 31,		June 30,		June 30,		June 30,		September 30,		December 31,		September 30,		September 30,		September 30,
	2019		2018		2018		2019		2018		2019		2018		2018		2019		2018
Interest income	$	62,193	$	57,780	$	54,911	$	121,613	$	107,702	$	61,372	$	57,780	$	55,909	$	182,985	$	163,611
Add: impact of taxable equivalent adjustment		1,285		1,195		1,099		2,512		2,162		1,264		1,195		1,126		3,775		3,288
Interest income FTE (non-GAAP)	$	63,478	$	58,975	$	56,010	$	124,125	$	109,864	$	62,636	$	58,975	$	57,035	$	186,760	$	166,899

Net interest income	$	52,491	$	50,632	$	49,386	$	103,657	$	97,033	$	51,785	$	50,632	$	49,772	$	155,442	$	146,805
Add: impact of taxable equivalent adjustment		1,285		1,195		1,099		2,512		2,162		1,264		1,195		1,126		3,775		3,288
Net interest income FTE (non-GAAP)	$	53,776	$	51,827	$	50,485	$	106,169	$	99,195	$	53,049	$	51,827	$	50,898	$	159,217	$	150,093

Average earning assets	$	5,387,156	$	5,152,934	$	5,129,275	$	5,317,596	$	5,134,907	$	5,385,407	$	5,152,934	$	5,104,137	$	5,344,494	$	5,124,538
Yield on earning assets		4.63%		4.45%		4.29%		4.61%		4.23%		4.52%		4.45%		4.35%		4.58%		4.27%
Yield on earning assets FTE (non-GAAP)		4.73%		4.54%		4.38%		4.71%		4.31%		4.61%		4.54%		4.43%		4.67%		4.35%
Net interest margin		3.91%		3.90%		3.86%		3.93%		3.81%		3.81%		3.90%		3.87%		3.89%		3.83%
Net interest margin FTE (non-GAAP)		4.00%		3.99%		3.95%		4.03%		3.90%		3.91%		3.99%		3.96%		3.98%		3.92%

~~Table of Contents~~

~~Efficiency Ratio~~

As of and for the three months ended

As of and for the six months ended

June 30,

December 31,

June 30,

June 30,

June 30,

2019

2018

2018

2019

2018
Net interest income

$
52,491

$
50,632

$
49,386

$
103,657

$
97,033
Add: impact of taxable equivalent adjustment

1,285

1,195

1,099

2,512

2,162
Net interest income, FTE (non-GAAP)

$
53,776

$
51,827

$
50,485

$
106,169

$
99,195

Non-interest income

$
20,660

$
15,317

$
19,562

$
37,711

$
37,398

Non-interest expense

$
46,451

$
42,857

$
46,763

$
90,845

$
102,045
Less: core deposit intangible asset amortization

(296)

(353)

(653)

(592)

(1,306)
Non-interest expense, adjusted for core deposit intangible asset amortization

$
46,155

$
42,504

$
46,110

$
90,253

$
100,739

Non-interest expense, adjusted for core deposit intangible asset amortization

$
46,155

$
42,504

$
46,110

$
90,253

$
100,739
Non-recurring Peoples acquisition-related expenses

—

—

(359)

—

(7,957)
Adjusted non-interest expense (non-GAAP)

$
46,155

$
42,504

$
45,751

$
90,253

$
92,782

Efficiency ratio

63.10%

64.45%

66.88%

63.84%

74.94%
Efficiency ratio FTE (non-GAAP)

62.01%

63.30%

65.83%

62.73%

73.75%
Adjusted efficiency ratio FTE (non-GAAP)

62.01%

63.30%

65.31%

62.73%

67.93%

Table of Contents

Efficiency Ratio


	As of and for the three months ended						As of and for the nine months ended
	September 30,		December 31,		September 30,		September 30,		September 30,
	2019		2018		2018		2019		2018
Net interest income	$	51,785	$	50,632	$	49,772	$	155,442	$	146,805
Add: impact of taxable equivalent adjustment		1,264		1,195		1,126		3,775		3,288
Net interest income, FTE (non-GAAP)	$	53,049	$	51,827	$	50,898	$	159,217	$	150,093

Non-interest income	$	24,759	$	15,317	$	18,061	$	62,470	$	55,458

Non-interest expense	$	43,793	$	42,857	$	44,432	$	134,638	$	146,477
Less: core deposit intangible asset amortization		(295)		(353)		(511)		(887)		(1,817)
Non-interest expense, adjusted for core deposit intangible asset amortization	$	43,498	$	42,504	$	43,921	$	133,751	$	144,660

Non-interest expense, adjusted for core deposit intangible asset amortization	$	43,498	$	42,504	$	43,921	$	133,751	$	144,660
Non-recurring Peoples acquisition-related expenses		—		—		—		—		(7,957)
Adjusted non-interest expense (non-GAAP)	$	43,498	$	42,504	$	43,921	$	133,751	$	136,703

Efficiency ratio		56.83%		64.45%		64.75%		61.38%		71.52%
Efficiency ratio FTE (non-GAAP)		55.90%		63.30%		63.69%		60.33%		70.38%
Adjusted efficiency ratio FTE (non-GAAP)		55.90%		63.30%		63.69%		60.33%		66.51%

Table of Contents

Adjusted Financial Results


	As of and for the three months ended						As of and for the six months ended				As of and for the three months ended						As of and for the nine months ended
	June 30,		December 31,		June 30,		June 30,		June 30,		September 30,		December 31,		September 30,		September 30,		September 30,
	2019		2018		2018		2019		2018		2019		2018		2018		2019		2018
Adjustments to net income:
Net income	$	20,282	$	17,235	$	17,512	$	39,204	$	25,977	$	21,642	$	17,235	$	18,240	$	60,846	$	44,216
Adjustments⁽¹⁾		—		—		275		—		6,321		—		—		—		—		6,321
Adjusted net income (non-GAAP)	$	20,282	$	17,235	$	17,787	$	39,204	$	32,298	$	21,642	$	17,235	$	18,240	$	60,846	$	50,537

Adjustments to income per share:
Earnings per share	$	0.64	$	0.55	$	0.56	$	1.24	$	0.83	$	0.69	$	0.55	$	0.58	$	1.93	$	1.41
Adjustments⁽¹⁾		—		—		0.01		—		0.20		—		—		—		—		0.20
Adjusted earnings per share - diluted (non-GAAP)	$	0.64	$	0.55	$	0.57	$	1.24	$	1.03	$	0.69	$	0.55	$	0.58	$	1.93	$	1.61

Adjustments to return on average tangible assets:
Adjusted net income (non-GAAP)⁽¹⁾	$	20,282	$	17,235	$	17,787	$	39,204	$	32,298
Adjusted net income (non-GAAP)											$	21,642	$	17,235	$	18,240	$	60,846	$	50,537
Add: impact of core deposit intangible amortization expense, after tax		225		268		496		450		993		224		268		388		674		1,381
Net income adjusted for impact of core deposit intangible amortization expense, after tax		20,507		17,503		18,283		39,654		33,291		21,866		17,503		18,628		61,520		51,918
Average tangible assets (non-GAAP)		5,727,849		5,502,691		5,498,708		5,661,301		5,497,231		5,749,597		5,502,691		5,457,885		5,691,208		5,484,139
Adjusted return on average tangible assets (non-GAAP)		1.44%		1.26%		1.33%		1.41%		1.22%		1.51%		1.26%		1.35%		1.45%		1.27%

Adjustments to return on average tangible common equity:
Net income adjusted for impact of core deposit intangible amortization expense, after tax	$	20,507	$	17,503	$	18,283	$	39,654	$	33,291	$	21,866	$	17,503	$	18,628	$	61,520	$	51,918
Average tangible common equity (non-GAAP)		611,379		564,966		534,373		601,159		528,384		634,126		564,966		552,080		612,420		536,537
Adjusted return on average tangible common equity (non-GAAP)		13.45%		12.29%		13.72%		13.30%		12.71%		13.68%		12.29%		13.39%		13.43%		12.94%

Adjustments to non-interest expense:
Non-interest expense	$	46,451	$	42,857	$	46,763	$	90,845	$	102,045	$	43,793	$	42,857	$	44,432	$	134,638	$	146,477
Adjustments⁽¹⁾		—		—		359		—		7,957		—		—		—		—		7,957
Adjusted non-interest expense (non-GAAP)		46,451		42,857		46,404		90,845		94,088		43,793		42,857		44,432		134,638		138,520
Non-interest expense to average assets, adjusted (non-GAAP)		3.19%		3.03%		3.31%		3.17%		3.38%		2.96%		3.03%		3.16%		3.10%		3.31%

(1) Adjustments:
Non-interest expense adjustments:
Non-recurring Peoples acquisition-related expenses	$	—	$	—	$	359	$	—	$	7,957	$	—	$	—	$	—	$	—	$	7,957
Total pre-tax adjustments (non-GAAP)		—		—		359		—		7,957		—		—		—		—		7,957
Collective tax expense impact		—		—		(84)		—		(1,636)		—		—		—		—		(1,636)
Adjustments (non-GAAP)	$	—	$	—	$	275	$	—	$	6,321	$	—	$	—	$	—	$	—	$	6,321

Application of Critical Accounting Policies

We use accounting principles and methods that conform to GAAP and general banking practices. We are required to apply significant judgment and make material estimates in the preparation of our financial statements and with regard to various accounting, reporting and disclosure matters. Assumptions and estimates are required to apply these principles where actual measurement is not possible or practical. The most significant of these estimates relate to the accounting for acquired loans and the determination of the ALL. These critical accounting policies and estimates are summarized in the sections captioned “Application of Critical Accounting Policies” in Management's Discussion and Analysis in our 2018 Annual Report on Form 10-K, and are further analyzed with other significant accounting policies in note 2, “Summary of Significant Accounting Policies” in the notes to our consolidated financial statements for the year ended December 31, 2018.

4950

Table of Contents

Financial Condition

Total assets increased to ~~$5.9~~$6.0 billion at ~~June~~September 30, 2019 from $5.7 billion at December 31, 2018, primarily driven by increases in total loans of ~~$238.0~~$309.6 million, or ~~5.8%~~7.6%, and loans held for sale of ~~$57.7~~$156.5 million, or ~~120.0%~~325.2%, which were partially offset by a decrease in total investment securities of ~~$106.8~~$175.7 million, or ~~10.1%~~16.7%.

During the first ~~six~~nine months of 2019, lower cost demand, savings and money market deposits (“transaction deposits”) increased ~~$151.3~~$211.5 million, or ~~4.4%~~6.1%, as we continued to develop full banking relationships with our clients. The increase in transaction deposits ~~drove a decrease in FHLB borrowings of $29.2 million, or 9.7%, during the first six months of 2019 as the low-cost deposit growth was~~provided low cost funding utilized to fund loan growth.

Investment ~~Securities~~securities

Available-for-sale

Total investment securities available-for-sale were ~~$710.2~~$661.1 million at ~~June~~September 30, 2019 and $791.1 million at December 31, 2018, a decrease of ~~$80.9~~$130.0 million due to maturities and paydowns within the portfolio. During the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, maturities and paydowns of available-for-sale securities totaled ~~$97.6~~$146.3 million and ~~$112.7~~$168.8 million, respectively. ~~There were no purchases of available-for-sale securities during the six months ended June 30, 2019.~~ Purchases of available-for-sale securities during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 totaled $18.0 million and $42.2 ~~million.~~million, respectively. Proceeds from sales of available-for-sale securities during the nine months ended September 30, 2019 and 2018 totaled $20.4 million and $33.5 million, respectively.

Our available-for-sale investment securities portfolio is summarized as of the dates indicated:


	June 30, 2019						December 31, 2018						September 30, 2019						December 31, 2018
						Weighted						Weighted						Weighted						Weighted
	Amortized		Fair		Percent of	average	Amortized		Fair		Percent of	average	Amortized		Fair		Percent of	average	Amortized		Fair		Percent of	average
	cost		value		portfolio	yield	cost		value		portfolio	yield	cost		value		portfolio	yield	cost		value		portfolio	yield
Mortgage-backed securities:
Mortgage-backed securities ("MBS"):
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	122,265	$	123,769	17.4%	2.45%	$	147,283	$	146,642	18.5%	2.53%	$	102,354	$	103,885	15.7%	2.60%	$	147,283	$	146,642	18.5%	2.53%
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		587,967		585,358	82.4%	2.11%		661,354		643,381	81.3%	2.15%		556,400		556,165	84.1%	2.06%		661,354		643,381	81.3%	2.15%
Municipal securities		619		610	0.1%	3.67%		619		610	0.1%	3.67%		619		610	0.1%	3.67%		619		610	0.1%	3.67%
Other securities		469		469	0.1%	0.00%		469		469	0.1%	0.00%		469		469	0.1%	0.00%		469		469	0.1%	0.00%
Total investment securities available-for-sale	$	711,320	$	710,206	100.0%	2.17%	$	809,725	$	791,102	100.0%	2.22%	$	659,842	$	661,129	100.0%	2.14%	$	809,725	$	791,102	100.0%	2.22%

As of ~~June~~September 30, 2019 and December 31, 2018, nearly all the available-for-sale investment portfolio was backed by mortgages. The residential mortgage pass-through securities portfolio is comprised of both fixed rate and adjustable rate FHLMC, FNMA and GNMA securities. The other mortgage-backed securities are comprised of securities backed by FHLMC, FNMA and GNMA securities.

Mortgage-backed securities ~~do not~~may have ~~a single maturity date and~~ actual maturities ~~may~~that differ from contractual maturities depending on the repayment characteristics and experience of the underlying financial instruments. The estimated weighted average life of the available-for-sale mortgage-backed securities portfolio was ~~2.8~~2.6 years and 3.2 years at ~~June~~September 30, 2019 and December 31, 2018, respectively. This estimate is based on assumptions and actual results may differ. At ~~June~~September 30, 2019 and December 31, 2018, the duration of the total available-for-sale investment portfolio was ~~2.7~~2.5 years and 3.0 years, respectively.

At ~~June~~September 30, 2019 and December 31, 2018, adjustable rate securities comprised ~~3.3%~~3.2% and 3.7%, respectively, of the available-for-sale MBS portfolio. The remainder of the portfolio was comprised of fixed rate amortizing securities with 10 to 30 year contractual maturities, with a weighted average coupon of ~~2.38%~~2.40% per annum and 2.39% per annum at ~~June~~September 30, 2019 and December 31, 2018, respectively.

The available-for-sale investment portfolio included ~~$7.0~~$5.2 million and $20.9 million of gross unrealized losses at ~~June~~September 30, 2019 and December 31, 2018, respectively, which were partially offset by ~~$5.9~~$6.5 million and $2.3 million of gross unrealized gains at ~~June~~September 30, 2019 and December 31, 2018, respectively. We believe any unrecognized losses are a result of prevailing interest rates, and as such, we do not believe that any of the securities with unrealized losses were other-than-temporarily-impaired.

5051

Table of Contents

Held-to-maturity

At ~~June~~September 30, 2019, we held ~~$206.4~~$190.0 million of held-to-maturity investment securities, compared to $235.4 million at December 31, 2018, a decrease of ~~$29.0~~$45.4 million, or ~~12.3%~~19.3%. During the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, maturities and paydowns of held-to-maturity securities totaled ~~$28.2~~$44.1 million and ~~$32.2~~$48.3 million, respectively. There were no purchases of held-to-maturity securities during the ~~six~~nine months ended ~~June~~September 30, 2019. Purchases of held-to-maturity securities during the ~~six~~nine months ended ~~June~~September 30, 2018 totaled $40.7 million.

Held-to-maturity investment securities are summarized as follows as of the ~~date~~dates indicated:


	June 30, 2019						December 31, 2018						September 30, 2019						December 31, 2018
						Weighted						Weighted						Weighted						Weighted
	Amortized		Fair		Percent of	average	Amortized		Fair		Percent of	average	Amortized		Fair		Percent of	average	Amortized		Fair		Percent of	average
	cost		value		portfolio	yield	cost		value		portfolio	yield	cost		value		portfolio	yield	cost		value		portfolio	yield
Mortgage-backed securities:
Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises	$	136,964	$	137,541	66.4%	3.23%	$	157,115	$	154,412	66.7%	3.24%	$	127,008	$	127,972	66.9%	3.23%	$	157,115	$	154,412	66.7%	3.24%
Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises		69,397		68,861	33.6%	1.91%		78,283		76,514	33.3%	2.25%		62,974		62,679	33.1%	1.72%		78,283		76,514	33.3%	2.25%
Total investment securities held-to-maturity	$	206,361	$	206,402	100.0%	2.79%	$	235,398	$	230,926	100.0%	2.91%	$	189,982	$	190,651	100.0%	2.73%	$	235,398	$	230,926	100.0%	2.91%

The residential mortgage pass-through and other residential MBS held-to-maturity investment portfolios are comprised of fixed rate FHLMC, FNMA and GNMA securities.

The fair value of the held-to-maturity investment portfolio was ~~$206.4~~$190.7 million and $230.9 million, at ~~June~~September 30, 2019 and December 31, 2018, respectively, and included $0.7 million of net unrealized gains and $4.5 million of net unrealized losses for the respective periods.

Mortgage-backed securities ~~do not~~may have ~~a single maturity date and~~ actual maturities ~~may~~that differ from contractual maturities depending on the repayment characteristics and experience of the underlying financial instruments. The estimated weighted average expected life of the held-to-maturity mortgage-backed securities portfolio as of ~~June~~September 30, 2019 and December 31, 2018 was ~~2.5~~2.4 years and 2.8 years, respectively. This estimate is based on assumptions and actual results may differ. The duration of the total held-to-maturity investment portfolio was ~~2.4~~2.1 years and 2.5 years as of ~~June~~September 30, 2019 and December 31, 2018, respectively.

Loans ~~Overview~~overview

At ~~June~~September 30, 2019, our loan portfolio was comprised of new loans that we have originated and loans that were acquired in connection with our six acquisitions to date. Loans that exhibit signs of credit deterioration at the date of acquisition are accounted for in accordance with the provisions of ASC 310-30.

5152

Table of Contents

The table below shows the loan portfolio composition at the respective dates:


					June 30, 2019 vs.					September 30, 2019 vs.
					December 31, 2018					December 31, 2018
	June 30, 2019		December 31, 2018		% Change	September 30, 2019		December 31, 2018		% Change
Originated:
Commercial:
Commercial and industrial	$	2,079,812	$	1,877,221	10.8%	$	2,167,076	$	1,877,221	15.4%
Owner-occupied commercial real estate		379,462		337,258	12.5%		378,956		337,258	12.4%
Food and agriculture		236,865		217,294	9.0%		230,869		217,294	6.2%
Energy		43,242		49,204	(12.1)%		46,302		49,204	(5.9)%
Total commercial		2,739,381		2,480,977	10.4%		2,823,203		2,480,977	13.8%
Commercial real estate non-owner occupied		459,242		407,431	12.7%		501,771		407,431	23.2%
Residential real estate		660,657		657,633	0.5%		659,246		657,633	0.2%
Consumer		21,731		22,895	(5.1)%		21,378		22,895	(6.6)%
Total originated		3,881,011		3,568,936	8.7%		4,005,598		3,568,936	12.2%

Acquired:
Commercial:
Commercial and industrial		44,550		53,926	(17.4)%		37,613		53,926	(30.3)%
Owner-occupied commercial real estate		75,106		84,408	(11.0)%		67,673		84,408	(19.8)%
Food and agriculture		4,080		4,862	(16.1)%		3,716		4,862	(23.6)%
Total commercial		123,736		143,196	(13.6)%		109,002		143,196	(23.9)%
Commercial real estate non-owner occupied		125,021		144,388	(13.4)%		104,949		144,388	(27.3)%
Residential real estate		138,909		163,187	(14.9)%		124,354		163,187	(23.8)%
Consumer		994		1,722	(42.3)%		815		1,722	(52.7)%
Total acquired		388,660		452,493	(14.1)%		339,120		452,493	(25.1)%

ASC 310-30 loans		60,592		70,879	(14.5)%		57,199		70,879	(19.3)%
Total loans	$	4,330,263	$	4,092,308	5.8%	$	4,401,917	$	4,092,308	7.6%

The table below shows the originated and acquired loans by loan segment at the respective dates:


					June 30, 2019 vs.					September 30, 2019 vs.
					December 31, 2018					December 31, 2018
	June 30, 2019		December 31, 2018		% Change	September 30, 2019		December 31, 2018		% Change
Commercial	$	2,863,117	$	2,624,173	9.1%	$	2,932,205	$	2,624,173	11.7%
Commercial real estate non-owner occupied		584,263		551,819	5.9%		606,720		551,819	9.9%
Residential real estate		799,566		820,820	(2.6)%		783,600		820,820	(4.5)%
Consumer		22,725		24,617	(7.7)%		22,193		24,617	(9.8)%
Total originated and acquired loans	$	4,269,671	$	4,021,429	6.2%	$	4,344,718	$	4,021,429	8.0%

Our loan portfolio totaled ~~$4.3~~$4.4 billion at ~~June~~September 30, 2019, increasing ~~$238.0~~$309.6 million, or ~~11.7%~~10.1% annualized, since December 31, 2018, driven by new loan originations. Originated and acquired loans grew ~~$248.2~~$323.3 million, or ~~12.4%~~10.7% annualized, primarily due to growth in commercial loans of ~~$238.9~~$342.2 million, or 18.4% annualized. The acquired 310-30 loan portfolio declined ~~$10.3~~$13.7 million, or ~~29.3%~~25.8% annualized, from December 31, 2018.

~~We have successfully generated~~Our commercial and industrial loan portfolio is comprised of diverse industry segments, and our ability to generate new relationships with small to medium-sized businesses ~~and consumers, which generated~~has driven strong loan growth ~~in our commercial and industrial portfolio, which at June~~within these segments. At September 30, 2019, ~~was comprised of diverse industry segments. These~~these segments included government and municipal loans of ~~$508.2~~$548.3 million, finance and financial services, primarily lender finance loans, of ~~$389.0~~$409.4 million, healthcare-related loans of ~~$187.8~~$198.9 million, manufacturing-related loans of ~~$165.1~~$160.9 million and a variety of smaller subcategories of commercial and industrial loans. Food and agriculture loans, which are well-diversified across food production, crop and livestock types, totaled ~~$240.9~~$234.6 million and were ~~37.0%~~35.2% of the Company’s risk-based ~~capital~~capital. Crop and ~~5.6%~~livestock loans represent 1.4% of total loans.

Non-owner occupied CRE loans totaled $641.2 million, or 14.6% of total loans, and were ~~95.3%~~96.1% of the Company’s risk-based ~~capital, or 14.3% of total loans, and no~~capital. No specific property type comprised more than 4.0% of total loans. The Company maintains very little exposure to retail properties, comprising less than ~~2.4%~~1.5% of total loans. Multi-family loans totaled ~~$43.5~~$70.1 million, or ~~1.0%~~1.6% of total loans, as of ~~June~~September 30, 2019.

5253

Table of Contents

New loan origination is a direct result of our ability to recruit and retain top banking talent, connect with clients in our markets and provide needed services at competitive rates. Loan originations over the trailing ~~twelve~~12 months totaled ~~$1.2~~$1.3 billion, led by commercial loan originations of ~~$869.9~~$869.0 million. Originations are defined as closed end funded loans and revolving lines of credit advances, net of any current period paydowns. Management utilizes this more conservative definition of originations to better approximate the impact of originations on loans outstanding and ultimately net interest income.

The following table represents new loan originations during 2019 and 2018:


	Second quarter		First quarter		Fourth quarter		Third quarter		Second quarter		Third quarter		Second quarter		First quarter		Fourth quarter		Third quarter
	2019		2019		2018		2018		2018		2019		2019		2019		2018		2018
Commercial:
Commercial and industrial	$	163,138	$	153,547	$	213,335	$	123,440	$	232,643	$	172,969	$	163,138	$	153,547	$	213,335	$	123,440
Owner occupied commercial real estate		41,380		26,405		34,727		35,549		19,009		16,149		41,380		26,405		34,727		35,549
Food and agriculture		18,217		15,213		14,046		23,833		38,220		(4,894)		18,217		15,213		14,046		23,833
Energy		(12,098)		6,138		7,640		5,412		(929)		3,067		(12,098)		6,138		7,640		5,412
Total commercial		210,637		201,303		269,748		188,234		288,943		187,291		210,637		201,303		269,748		188,234
Commercial real estate non-owner occupied		36,632		69,125		41,031		42,300		28,316		79,929		36,632		69,125		41,031		42,300
Residential real estate		40,012		38,627		51,017		40,293		30,259		49,022		40,012		38,627		51,017		40,293
Consumer		3,264		1,958		2,592		3,797		3,588		2,986		3,264		1,958		2,592		3,797
Total	$	290,545	$	311,013	$	364,388	$	274,624	$	351,106	$	319,228	$	290,545	$	311,013	$	364,388	$	274,624

Included in originations are net fundings under revolving lines of credit of $37,062, $48,955, $105,235, $6,263 ~~$34,070,~~ and ~~$151,888~~$34,070 as of the third quarter 2019, second quarter 2019, first quarter 2019, fourth quarter 2018 ~~third quarter 2018~~ and ~~second~~third quarter 2018, respectively.

The tables below show the contractual maturities of our total loans for the dates indicated:


	June 30, 2019								September 30, 2019
	Due within		Due after 1 but		Due after				Due within		Due after 1 but		Due after
	1 year		within 5 years		5 years		Total		1 year		within 5 years		5 years		Total
Commercial:
Commercial and industrial	$	197,992	$	985,039	$	942,137	$	2,125,168	$	192,008	$	1,026,830	$	986,587	$	2,205,425
Owner occupied commercial real estate		24,021		129,919		313,089		467,029		20,021		150,786		286,445		457,252
Food and agriculture		49,145		168,465		28,315		245,925		51,618		159,259		28,611		239,488
Energy		9,833		33,409		—		43,242		980		45,043		279		46,302
Total commercial		280,991		1,316,832		1,283,541		2,881,364		264,627		1,381,918		1,301,922		2,948,467
Commercial real estate non-owner occupied		63,275		398,316		158,257		619,848		84,850		403,295		153,035		641,180
Residential real estate		23,877		56,553		725,896		806,326		26,905		55,213		707,959		790,077
Consumer		6,032		13,481		3,212		22,725		6,504		12,231		3,458		22,193
Total loans	$	374,175	$	1,785,182	$	2,170,906	$	4,330,263	$	382,886	$	1,852,657	$	2,166,374	$	4,401,917


	December 31, 2018
	Due within		Due after 1 but		Due after
	1 year		within 5 years		5 years		Total
Commercial:
Commercial and industrial	$	191,088	$	844,015	$	896,910	$	1,932,013
Owner occupied commercial real estate		37,284		124,289		273,737		435,310
Food and agriculture		53,845		143,909		30,290		228,044
Energy		9,397		39,807		—		49,204
Total commercial		291,614		1,152,020		1,200,937		2,644,571
Commercial real estate non-owner occupied		87,581		330,282		174,349		592,212
Residential real estate		30,376		56,914		743,525		830,815
Consumer		7,748		12,997		3,965		24,710
Total loans	$	417,319	$	1,552,213	$	2,122,776	$	4,092,308

5354

Table of Contents

The stated interest rate (which excludes the effects of non-refundable loan origination and commitment fees, net of costs and the accretion of fair value marks) of originated and acquired loans with maturities over one year is as follows at the dates indicated:


	June 30, 2019									September 30, 2019
	Fixed			Variable			Total			Fixed			Variable			Total
			Weighted			Weighted			Weighted			Weighted			Weighted			Weighted
	Balance		average rate	Balance		average rate	Balance		average rate	Balance		average rate	Balance		average rate	Balance		average rate
Commercial
Commercial and industrial⁽¹⁾	$	997,130	4.01%	$	929,461	4.92%	$	1,926,591	4.45%	$	1,054,777	4.00%	$	958,059	4.61%	$	2,012,836	4.29%
Owner occupied commercial real estate		207,808	4.74%		225,546	5.11%		433,354	5.14%		207,412	4.87%		220,572	4.95%		427,984	5.09%
Food and agriculture		48,933	5.17%		143,235	5.13%		192,168	5.14%		50,177	5.19%		133,121	4.90%		183,298	4.98%
Energy		17	4.50%		33,393	4.86%		33,410	4.86%		279	4.99%		45,043	5.03%		45,322	5.03%
Total commercial		1,253,888	4.25%		1,331,635	4.97%		2,585,523	4.62%		1,312,645	4.24%		1,356,795	4.71%		2,669,440	4.48%
Commercial real estate non-owner occupied		216,660	4.70%		318,465	5.18%		535,125	4.99%		225,732	4.71%		300,562	4.65%		526,294	4.67%
Residential real estate		346,113	3.63%		429,620	4.70%		775,733	4.22%		327,423	3.65%		429,273	4.65%		756,696	4.21%
Consumer		13,806	5.37%		2,887	5.62%		16,693	5.41%		12,643	5.50%		3,046	5.37%		15,689	5.48%
Total loans with > 1 year maturity	$	1,830,467	4.19%	$	2,082,607	4.95%	$	3,913,074	4.60%	$	1,878,443	4.20%	$	2,089,676	4.69%	$	3,968,119	4.46%


	December 31, 2018
	Fixed			Variable			Total
			Weighted			Weighted			Weighted
	Balance		average rate	Balance		average rate	Balance		average rate
Commercial
Commercial and industrial⁽¹⁾	$	933,202	3.92%	$	807,139	4.98%	$	1,740,341	4.41%
Owner occupied commercial real estate		195,354	4.61%		192,133	5.09%		387,487	5.04%
Food and agriculture		44,351	5.00%		124,234	5.21%		168,585	5.15%
Energy		21	4.50%		39,786	4.81%		39,807	4.81%
Total commercial		1,172,928	4.14%		1,163,292	5.02%		2,336,220	4.58%
Commercial real estate non-owner occupied		209,759	4.70%		273,115	5.11%		482,874	4.93%
Residential real estate		361,147	3.56%		429,909	4.61%		791,056	4.13%
Consumer		13,672	5.27%		3,196	5.57%		16,868	5.33%
Total loans with > 1 year maturity	$	1,757,506	4.10%	$	1,869,512	4.94%	$	3,627,018	4.53%


(1)		Included in commercial fixed rate loans are loans totaling ~~$431,967~~$427,217 and $473,440 that have been swapped to variable rates at current market pricing at ~~June~~September 30, 2019 and December 31, 2018, respectively. Included in the commercial segment are tax exempt loans totaling ~~$687,580~~$712,053 and $685,644 with a weighted average rate of ~~3.44%~~3.43% and 3.27% at ~~June~~September 30, 2019 and December 31, 2018, respectively.

Accretable ~~Yield~~yield

At ~~June~~September 30, 2019, the accretable yield balance on loans accounted for under ASC 310-30 was ~~$31.1~~$30.9 million compared to $35.9 million at December 31, 2018. We remeasure the expected cash flows quarterly for all 2322 remaining loan pools accounted for under ASC 310-30 utilizing the same cash flow methodology used at the time of acquisition. This remeasurement resulted in a net ~~$2.1~~$5.3 million and ~~$6.4~~$8.1 million reclassification from non-accretable difference to accretable yield during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

In addition to the accretable yield on loans accounted for under ASC 310-30, the fair value adjustments on loans outside the scope of ASC 310-30 are also accreted to interest income over the life of the loans. Total remaining accretable yield and fair value mark was as follows for the dates indicated:


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Remaining accretable yield on loans accounted for under ASC 310-30	$	31,058	$	35,901	$	30,943	$	35,901
Remaining accretable fair value mark on acquired loans		7,792		8,659		7,008		8,659
Total remaining accretable yield and fair value mark	$	38,850	$	44,560	$	37,951	$	44,560

5455

Table of Contents

Asset ~~Quality~~quality

Asset quality is fundamental to our success and remains a strong point, driven by our disciplined adherence to our self-imposed concentration limits across industry sector and real estate property type. Accordingly, for the origination of loans, we have established a credit policy that allows for responsive, yet controlled lending with credit approval requirements that are scaled to loan size. Within the scope of the credit policy, each prospective loan is reviewed in order to determine the appropriateness and the adequacy of the loan characteristics and the security or collateral prior to making a loan. We have established underwriting standards and loan origination procedures that require appropriate documentation, including financial data and credit reports. For loans secured by real property, we require property appraisals, title insurance or a title opinion, hazard insurance and flood insurance, in each case where appropriate.

Additionally, we have implemented procedures to timely identify loans that may become problematic in order to ensure the most beneficial resolution to the Company. Asset quality is monitored by our credit risk management department and evaluated based on quantitative and subjective factors such as the timeliness of contractual payments received. Additional factors that are considered, particularly with commercial loans over $500,000, include the financial condition and liquidity of individual borrowers and guarantors, if any, and the value of our collateral. To facilitate the oversight of asset quality, loans are categorized based on the number of days past due and on an internal risk rating system, and both are discussed in more detail below.

In the event of borrower default, we may seek recovery in compliance with state lending laws, the respective loan agreements, and credit monitoring and remediation procedures that may include modifying or restructuring a loan from its original terms, for economic or legal reasons, to provide a concession to the borrower from their original terms due to borrower financial difficulties in order to facilitate repayment. Such restructured loans are considered TDRs in accordance with ASC 310-40, Troubled Debt Restructurings by Creditors. Under this guidance, modifications to loans that fall within the scope of ASC 310-30 are not considered troubled debt restructurings, regardless of otherwise meeting the definition of a troubled debt restructuring. Assets that have been foreclosed on or acquired through deed-in-lieu of foreclosure are classified as OREO until sold, and are carried at the lower of the related loan balance or the fair value of the collateral less estimated costs to sell, with any initial valuation adjustments charged to the ALL and any subsequent declines in carrying value charged to impairments on OREO.

Non-performing ~~Assets~~assets and ~~Past Due Loans~~past due loans

Non-performing assets consist of non-accrual loans, TDRs on non-accrual and OREO. Non-accrual loans and TDRs on non-accrual accounted for under ASC 310-30, as described below, may be excluded from our non-performing assets to the extent that the cash flows of the loan pools are still estimable. Interest income that would have been recorded had non-accrual loans performed in accordance with their original contract terms during the three and ~~six~~nine months ended ~~June~~September 30, 2019 was ~~$0.5~~$0.3 million and ~~$0.9~~$1.2 million, respectively, and ~~$0.4~~$0.3 million and ~~$0.7~~$1.0 million during the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively.

All loans accounted for under ASC 310-30 were classified as performing assets at ~~June~~September 30, 2019, as the future cash flows on the loan pools were considered estimable. While individual loans making up the pools may be accounted for on a cost recovery basis, the cash flows on the loan pools are considered estimable and, therefore, interest income, through accretion of the difference between the carrying value of the loans in the pool and the pool's expected future cash flows, is being recognized on all acquired loan pools accounted for under ASC 310-30.

Past due status is monitored as an indicator of credit deterioration. Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. Originated and acquired loans that are 90 days or more past due are put on non-accrual status unless the loan is well secured and in the process of collection.

5556

Table of Contents

The following table sets forth the non-performing assets and past due loans as of the dates presented:


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Non-accrual loans:
Total non-accrual loans, excluding restructured loans	$	27,274	$	21,017	$	19,268	$	21,017
Total restructured loans on non-accrual		6,429		3,439		6,130		3,439
Total non-performing loans		33,703		24,456		25,398		24,456
OREO		7,054		10,596		7,904		10,596
Total non-performing assets	$	40,757	$	35,052	$	33,302	$	35,052

Loans 30-89 days past due and still accruing interest	$	11,067	$	4,610	$	6,723	$	4,610
Loans 90 days past due and still accruing interest		34		895		1,968		895
Total non-accrual loans		33,703		24,456		25,398		24,456
Total past due and non-accrual loans	$	44,804	$	29,961	$	34,089	$	29,961
Accruing restructured loans	$	2,633	$	5,944	$	7,384	$	5,944
ALL	$	40,082	$	35,692	$	38,710	$	35,692
Total non-performing loans to total loans		0.78%		0.60%		0.58%		0.60%
Loans 90 days or more past due and still accruing interest to total loans		0.00%		0.02%		0.04%		0.02%
Total 90 days past due and still accruing interest and non-accrual loans to total originated and acquired loans		0.79%		0.63%		0.63%		0.63%
Total non-performing assets to total loans and OREO		0.94%		0.85%		0.76%		0.85%
ALL to non-performing loans		118.93%		145.94%		152.41%		145.94%

During the ~~six~~nine months ended ~~June~~September 30, 2019, total non-performing loans increased ~~$9.2~~$0.9 million to ~~$33.7~~$25.4 million from December 31, ~~2018 due to one previously acquired commercial loan placed on non-accrual.~~2018. During the ~~six~~nine months ended ~~June~~September 30, 2019, accruing TDRs ~~decreased $3.3~~increased $1.4 million. Total non-performing assets to total loans and OREO ~~was 0.94% and~~decreased to 0.76% at September 30, 2019 from 0.85% at ~~June 30, 2019 and~~ December 31, ~~2018, respectively.~~2018.

Loans 30-89 days past due and still accruing interest increased ~~$6.5~~$2.1 million from December 31, 2018 to ~~June~~September 30, 2019, and loans 90 days or more past due and still accruing interest decreased ~~$0.9~~$1.1 million from December 31, 2018 to ~~June~~September 30, 2019. There were no ASC 310-30 loan pools past due or on non-accrual at ~~June~~September 30, 2019 or December 31, 2018.

Allowance for ~~Loan Losses~~loan losses

The ALL represents the amount that we believe is necessary to absorb probable losses inherent in the loan portfolio at the balance sheet date and involves a high degree of judgment and complexity. Determination of the ALL is based on an evaluation of the collectability of loans, the realizable value of underlying collateral, economic conditions, historical net loan losses, the estimated loss emergence period, estimated default rates, any declines in cash flow assumptions from acquisition, loan structures, growth factors and other elements that warrant recognition and, to the extent applicable, prior loss experience. The ALL is critical to the portrayal and understanding of our financial condition, liquidity and results of operations. The determination and application of the ALL accounting policy involves judgments, estimates, and uncertainties that are subject to change. Changes in these assumptions, estimates or the conditions surrounding them may have a material impact on our financial condition, liquidity or results of operations.

In accordance with the applicable guidance for business combinations, acquired loans were recorded at their acquisition date fair values, which were based on expected future cash flows and included an estimate for future loan losses; therefore, no ALL was recorded as of the acquisition date. Any estimated losses on acquired loans that arise after the acquisition date are reflected in a charge to the provision for loan losses on the consolidated statements of operations.

Originated and ~~Acquired~~acquired ALL

For all originated and acquired loans, the determination of the ALL follows a process to determine the appropriate level of ALL that is designed to account for changes in credit quality and other risk factors. This process provides an ALL consisting of a specific allowance component based on certain individually evaluated loans and a general allowance component based on estimates of reserves needed for all other loans, segmented based on similar risk characteristics.

5657

Table of Contents

Impaired loans less than $250,000 are included in the general allowance population. Impaired loans over $250,000 are subject to individual evaluation on a regular basis to determine the need, if any, to allocate a specific reserve to the impaired loan. Typically, these loans consist of commercial, commercial real estate and food and agriculture loans and exclude homogeneous loans such as residential real estate and consumer loans. Specific allowances are determined by collectively analyzing:


●		the borrower's resources, ability, and willingness to repay in accordance with the terms of the loan agreement;
●		the likelihood of receiving financial support from any guarantors;
●		the adequacy and present value of future cash flows, less disposal costs, of any collateral; and
●		the impact current economic conditions may have on the borrower's financial condition and liquidity or the value of the collateral.

In evaluating the loan portfolio for an appropriate ALL level, unimpaired loans are grouped into segments based on broad characteristics such as primary use and underlying collateral. We have identified four primary loan segments that are further stratified into ~~eleven~~11 loan classes to provide more granularity in analyzing loss history and to allow for more definitive qualitative adjustments based upon specific factors affecting each loan class. Following are the loan classes within each of the four primary loan segments:


	Non-owner occupied
Commercial	commercial real estate	Residential real estate	Consumer
Commercial and industrial	Construction	Senior lien	Total Consumer
Owner occupied commercial real estate	Acquisition and development	Junior lien
Food and agriculture	Multifamily
Energy	Non-owner occupied

Appropriate ALL levels are determined by segment and class utilizing risk ratings, loss history, peer loss history and qualitative adjustments. The qualitative adjustments consider the following risk factors:


●		economic/external conditions;
●		loan administration, loan structure and procedures;
●		risk tolerance/experience;
●		loan growth;
●		trends;
●		concentrations; and
●		other.

Management derives an estimated annual loss rate adjusted for an estimated loss emergence period based on historical loss data categorized by segment and class. The loss rates are applied at the loan segment and class level. In order to address our lack of historical loss data encompassing a full economic cycle, we incorporate not only our own historical loss rates since the beginning of 2012, but we also utilize peer historical loss data, including a historical average net charge-off ratio on each loan type, relying on the Uniform Bank Performance Reports compiled by the Federal Financial Institutions Examinations Council (“FFIEC”). For originated and acquired loans, we assign a slightly higher portion of our loss history, but still rely on the peer loss history to account for our limited historical data.

The collective resulting ALL for originated and acquired loans is calculated as the sum of the specific reserves and the general reserves. While these amounts are calculated by individual loan or segment and class, the entire ALL is available for any loan that, in our judgment, should be charged-off.

~~During~~Provision for loan losses of $5.7 million and $10.5 million was recorded during the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, to support originated loan growth and net charge-offs. Included in provision expense during the ~~Company recorded provision for loan losses on originated and acquired loans of $3.3~~respective periods was $4.2 million and ~~$4.8~~$6.6 million ~~respectively. Specific reserves on impaired loans totaled $3.9 million at June 30, 2019 and included $2.4 million for~~related to one previously acquired commercial loan that was placed on non-accrual during the second quarter of 2019. Net charge-offs ~~for originated and acquired loans~~ during the three and ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$0.2~~$7.1 million, or ~~0.02%~~0.66% annualized, and ~~$0.4~~$7.4 million, or ~~0.02%~~0.24% annualized, ~~respectively.~~respectively, and included $6.6 million related to the loan described above. Specific reserves on impaired loans totaled $1.8 million at September 30, 2019.

During the three and ~~six~~nine months ended ~~June~~September 30, 2018, ~~$1.7~~$0.8 million and ~~$1.7~~$2.5 million, respectively, of originated and acquired provision for loan losses was recorded ~~due to strong credit trends.~~for general reserves on loan growth. Net ~~charge-offs~~recoveries for originated and acquired loans during the ~~three and six~~

5758

Table of Contents

three months ended ~~June~~September 30, 2018 totaled ~~$0.3~~$0.8 million, and net charge-offs for originated and acquired loans during the nine months ended September 30, 2018 totaled $0.2 million, or ~~0.03% annualized, and $0.9 million, or 0.05%~~0.01% annualized. Specific reserves on impaired loans totaled ~~$1.2~~$1.5 million at ~~June~~September 30, 2018.

310-30 ALL

Loans accounted for under the accounting guidance provided in ASC 310-30 have been grouped into pools based on the predominant risk characteristics of purpose and/or type of loan. The timing and receipt of expected principal, interest and any other cash flows of these loans are periodically remeasured and the expected future cash flows of the collective pools are compared to the carrying value of the pools. To the extent that the expected future cash flows of each pool is less than the book value of the pool, an allowance for loan losses will be established through a charge to the provision for loan losses. If the remeasured expected future cash flows are greater than the book value of the pools, then the improvement in the expected future cash flows is accreted into interest income over the remaining expected life of the loan pool. During the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, these remeasurements resulted in overall increases in expected cash flows in certain loan pools, which, absent previous valuation allowances within the same pool, are reflected in increased accretion as well as an increased amount of accretable yield and are recognized over the expected remaining lives of the underlying loans as an adjustment to yield.

During the three and ~~six~~nine months ended ~~June~~September 30, 2019, loans accounted for under ASC 310-30 had recoupment of ~~$24~~$11 thousand and ~~$40~~$51 thousand, respectively. During the three and ~~six~~nine months ended ~~June~~September 30, 2018, loans accounted for under ASC 310-30 had ~~$150~~$6 thousand and ~~$191~~$197 thousand of provision, respectively.

Total ALL

After considering the above-mentioned factors, we believe that the ALL of ~~$40.1~~$38.7 million is adequate to cover probable losses inherent in the loan portfolio at ~~June~~September 30, 2019. However, it is likely that future adjustments to the ALL will be necessary and any changes to the assumptions, circumstances or estimates used in determining the ALL could adversely affect the Company's results of operations, liquidity or financial condition.

The following schedules present, by class stratification, the changes in the ALL during the periods listed:


	As of and for the three months ended												As of and for the three months ended
	June 30, 2019						June 30, 2018						September 30, 2019						September 30, 2018
	Originated		ASC				Originated		ASC				Originated		ASC				Originated		ASC
	and acquired		310-30				and acquired		310-30				and acquired		310-30				and acquired		310-30
	loans		loans		Total		loans		loans		Total		loans		loans		Total		loans		loans		Total
Beginning allowance for loan losses	$	36,840	$	215	$	37,055	$	30,574	$	112	$	30,686	$	39,891	$	191	$	40,082	$	32,029	$	201	$	32,230
Charge-offs:
Commercial		(70)		—		(70)		—		(61)		(61)		(6,760)		—		(6,760)		—		—		—
Commercial real estate non owner-occupied		—		—		—		(11)		—		(11)		(1)		—		(1)		—		—		—
Residential real estate		(24)		—		(24)		(90)		—		(90)		(77)		—		(77)		(13)		—		(13)
Consumer		(200)		—		(200)		(234)		—		(234)		(263)		—		(263)		(381)		—		(381)
Total charge-offs		(294)		—		(294)		(335)		(61)		(396)		(7,101)		—		(7,101)		(394)		—		(394)
Recoveries		82		—		82		67		—		67		39		—		39		1,170		—		1,170
Net charge-offs		(212)		—		(212)		(268)		(61)		(329)		(7,062)		—		(7,062)		776		—		776
Provision (recoupment) for loan loss		3,263		(24)		3,239		1,723		150		1,873		5,701		(11)		5,690		801		6		807
Ending allowance for loan losses	$	39,891	$	191	$	40,082	$	32,029	$	201	$	32,230	$	38,530	$	180	$	38,710	$	33,606	$	207	$	33,813
Ratio of annualized net charge-offs to average total loans during the period, respectively		0.02%		0.00%		0.02%		0.03%		0.26%		0.03%
Ratio of annualized net charge-offs (recoveries) to average total loans during the period, respectively														0.66%		0.00%		0.65%		(0.08)%		0.00%		(0.08)%
Average total loans outstanding during the period	$	4,228,213	$	61,750	$	4,289,963	$	3,675,956	$	95,033	$	3,770,989	$	4,271,033	$	58,557	$	4,329,590	$	3,748,630	$	80,629	$	3,829,259

5859

Table of Contents

~~The following schedules present, by class stratification, the changes in the ALL during the periods listed:~~


	As of and for the six months ended												As of and for the nine months ended
	June 30, 2019						June 30, 2018						September 30, 2019						September 30, 2018
	Originated		ASC				Originated		ASC				Originated		ASC				Originated		ASC
	and acquired		310-30				and acquired		310-30				and acquired		310-30				and acquired		310-30
	loans		loans		Total		loans		loans		Total		loans		loans		Total		loans		loans		Total
Beginning allowance for loan losses	$	35,461	$	231	$	35,692	$	31,193	$	71	$	31,264	$	35,461	$	231	$	35,692	$	31,193	$	71	$	31,264
Charge-offs:
Commercial		(82)		—		(82)		(437)		(61)		(498)		(6,841)		—		(6,841)		(437)		(61)		(498)
Commercial real estate non-owner occupied		—		—		—		(11)		—		(11)		(1)		—		(1)		(11)		—		(11)
Residential real estate		(47)		—		(47)		(90)		—		(90)		(124)		—		(124)		(103)		—		(103)
Consumer		(433)		—		(433)		(513)		—		(513)		(696)		—		(696)		(894)		—		(894)
Total charge-offs		(562)		—		(562)		(1,051)		(61)		(1,112)		(7,662)		—		(7,662)		(1,445)		(61)		(1,506)
Recoveries		179		—		179		164		—		164		217		—		217		1,335		—		1,335
Net charge-offs		(383)		—		(383)		(887)		(61)		(948)		(7,445)		—		(7,445)		(110)		(61)		(171)
Provision (recoupment) for loan loss		4,813		(40)		4,773		1,723		191		1,914		10,514		(51)		10,463		2,523		197		2,720
Ending allowance for loan losses	$	39,891	$	191	$	40,082	$	32,029	$	201	$	32,230	$	38,530	$	180	$	38,710	$	33,606	$	207	$	33,813
Ratio of net charge-offs to average total loans during the period, respectively		0.02%		0.00%		0.02%		0.05%		0.12%		0.05%
Ratio of annualized net charge-offs to average total loans during the period, respectively														0.24%		0.00%		0.23%		0.00%		0.10%		0.01%
Ratio of ALL to total loans outstanding at period end, respectively		0.93%		0.32%		0.93%		0.86%		0.24%		0.84%		0.89%		0.31%		0.88%		0.88%		0.28%		0.87%
Ratio of ALL to total non-performing loans at period end, respectively		118.36%		0.00%		118.93%		124.94%		0.00%		125.73%		151.70%		0.00%		152.41%		137.40%		0.00%		138.25%
Total loans	$	4,269,671	$	60,592	$	4,330,263	$	3,742,601	$	82,954	$	3,825,555	$	4,344,719	$	57,198	$	4,401,917	$	3,830,389	$	74,922	$	3,905,311
Average total loans outstanding during the period	$	4,146,146	$	63,326	$	4,209,472	$	3,635,411	$	105,176	$	3,740,587	$	4,188,233	$	61,719	$	4,249,952	$	3,673,565	$	79,350	$	3,752,915
Non-performing loans	$	33,703	$	—	$	33,703	$	25,635	$	—	$	25,635	$	25,398	$	—	$	25,398	$	24,458	$	—	$	24,458

The following tables present the allocation of the ALL and the percentage of the total amount of loans in each loan category listed as of the dates presented:


	June 30, 2019						September 30, 2019
						ALL as a %						ALL as a %
	Total loans		% of total loans	Related ALL		of total ALL	Total loans		% of total loans	Related ALL		of total ALL
Commercial	$	2,881,364	66.5%	$	30,823	76.9%	$	2,948,467	67.0%	$	29,795	77.0%
Commercial real estate non-owner occupied		619,848	14.3%		5,067	12.6%		641,180	14.6%		5,055	13.1%
Residential real estate		806,326	18.6%		3,851	9.6%		790,077	17.9%		3,563	9.2%
Consumer		22,725	0.5%		341	0.9%		22,193	0.5%		297	0.8%
Total	$	4,330,263	100.0%	$	40,082	100.0%	$	4,401,917	100.0%	$	38,710	100.0%


	December 31, 2018						December 31, 2018
						ALL as a %						ALL as a %
	Total loans		% of total loans	Related ALL		of total ALL	Total loans		% of total loans	Related ALL		of total ALL
Commercial	$	2,644,571	64.6%	$	27,137	76.1%	$	2,644,571	64.6%	$	27,137	76.1%
Commercial real estate non-owner occupied		592,212	14.5%		4,406	12.3%		592,212	14.5%		4,406	12.3%
Residential real estate		830,815	20.3%		3,800	10.6%		830,815	20.3%		3,800	10.6%
Consumer		24,710	0.6%		349	1.0%		24,710	0.6%		349	1.0%
Total	$	4,092,308	100.0%	$	35,692	100.0%	$	4,092,308	100.0%	$	35,692	100.0%

Deposits

Deposits from banking clients serve as a primary funding source for our banking operations and our ability to gather and manage deposit levels is critical to our success. Deposits not only provide a low cost funding source for our loans, but also provide a foundation for the client relationships that are critical to future loan growth. ~~The following table presents information regarding our deposit composition at June 30, 2019 and December 31, 2018:~~

5960

Table of Contents

The following table presents information regarding our deposit composition at September 30, 2019 and December 31, 2018:


							Increase (decrease)									Increase (decrease)
	June 30, 2019			December 31, 2018			Amount		% Change	September 30, 2019			December 31, 2018			Amount		% Change
Non-interest bearing demand deposits	$	1,167,399	24.9%	$	1,072,029	23.6%	$	95,370	8.9%	$	1,237,189	26.1%	$	1,072,029	23.6%	$	165,160	15.4%
Interest bearing demand deposits		691,527	14.8%		688,255	15.2%		3,272	0.5%		681,113	14.4%		688,255	15.2%		(7,142)	(1.0)%
Savings accounts		539,624	11.5%		540,481	11.9%		(857)	(0.2)%		526,827	11.1%		540,481	11.9%		(13,654)	(2.5)%
Money market accounts		1,207,810	25.8%		1,154,327	25.5%		53,483	4.6%		1,221,430	25.8%		1,154,327	25.5%		67,103	5.8%
Total transaction deposits		3,606,360	77.0%		3,455,092	76.2%		151,268	4.4%		3,666,559	77.5%		3,455,092	76.2%		211,467	6.1%
Time deposits < $250,000		919,177	19.6%		928,702	20.5%		(9,525)	(1.0)%		905,146	19.1%		928,702	20.5%		(23,556)	(2.5)%
Time deposits > $250,000		162,460	3.4%		151,827	3.3%		10,633	7.0%		162,155	3.4%		151,827	3.3%		10,328	6.8%
Total time deposits		1,081,637	23.0%		1,080,529	23.8%		1,108	0.1%		1,067,301	22.5%		1,080,529	23.8%		(13,228)	(1.2)%
Total deposits	$	4,687,997	100.0%	$	4,535,621	100.0%	$	152,376	3.4%	$	4,733,860	100.0%	$	4,535,621	100.0%	$	198,239	4.4%

The following table shows scheduled maturities of certificates of deposit with denominations greater than or equal to $250,000 as of ~~June~~September 30, 2019:


	June 30, 2019		September 30, 2019
Three months or less	$	25,871	$	23,869
Over 3 months through 6 months		22,619		19,818
Over 6 months through 12 months		49,621		63,765
Thereafter		64,349		54,703
Total time deposits > $250,000	$	162,460	$	162,155

Total deposits increased ~~$152.4~~$198.2 million during the ~~six~~nine months ended ~~June~~September 30, 2019. Non-interest bearing demand deposits increased ~~$95.4~~$165.2 million, savings and money market accounts increased ~~$52.6~~$53.4 million and time deposits ~~increased $1.1~~decreased $13.2 million. The mix of transaction deposits (defined as total deposits less time deposits) to total deposits improved to ~~76.9%~~77.5% at ~~June~~September 30, 2019, from 76.2% at December 31, 2018, due to our continued focus on developing long-term banking relationships.

At ~~June~~September 30, 2019 and December 31, 2018, time deposits that were scheduled to mature within 12 months totaled ~~$723.6~~$731.1 million and $685.4 million, respectively. Of the ~~$723.6~~$731.1 million in time deposits scheduled to mature within 12 months at ~~June~~September 30, 2019, ~~$98.1~~$107.5 million were in denominations of $250,000 or more, and ~~$625.5~~$623.6 million were in denominations less than $250,000.

Other ~~Borrowings~~borrowings

As of ~~June~~September 30, 2019 and December 31, 2018, the ~~Company~~Bank sold securities under agreements to repurchase totaling ~~$60.4~~$62.7 million and $66.0 million, respectively. In addition, as a member of the FHLB, the Bank has access to a line of credit and term financing from the FHLB with total available credit of ~~$1.2~~$1.0 billion at ~~June~~September 30, 2019. The ~~Company~~Bank utilizes its FHLB line of credit as a funding mechanism for originated loans and loans held for sale. At ~~June~~September 30, 2019 and December 31, 2018, the Bank had ~~$257.4~~$278.9 million and $234.3 million in line of credit advances from the FHLB, respectively, that mature within a day. At ~~June~~September 30, 2019, the ~~Company~~Bank had one term advance ~~remaining~~ totaling $15.0 million, which had a fixed interest rate of 2.33% and a maturity date ofin October 2020. At December 31, 2018, the ~~Company~~Bank had $67.3 million in term advances from the FHLB with fixed interest rates between 1.55% - 2.33% and maturity dates of 2019 - 2020. The Bank ~~had~~pledged investment securities and loans ~~pledged~~ as collateral for FHLB advances. Investment securities pledged were ~~$16.0~~$17.2 million at ~~June~~September 30, 2019 and $16.0 million at December 31, 2018. Loans pledged were ~~$1.6~~$1.5 billion at ~~June~~September 30, 2019 and $1.6 billion at December 31, 2018. Interest expense related to FHLB advances totaled ~~$1.9~~$1.4 million and ~~$3.4~~$4.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and $0.6 million and ~~$1.1~~$1.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively.

Results of Operations

Our net income depends largely on net interest income, which is the difference between interest income from interest earning assets and interest expense on interest bearing liabilities. Our results of operations are also affected by provisions for loan losses and non-interest income, such as service charges, bank card income, swap fee income and gain on sale of mortgages, net. Our primary operating expenses, aside from interest expense, consist of salaries and benefits, occupancy costs, telecommunications data processing

Table of Contents

expense and intangible asset amortization. Any expenses related to the resolution of problem assets are also included in non-interest expense.

~~Table of Contents~~

Overview of ~~Results~~results of ~~Operations~~operations

We recorded net income of ~~$20.3~~$21.6 million and ~~$39.2~~$60.8 million, or ~~$0.64~~$0.69 and ~~$1.24~~$1.93 per diluted share, during the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, compared to net income of ~~$17.5~~$18.2 million and ~~$26.0~~$44.2 million, or ~~$0.56~~$0.58 and ~~$0.83~~$1.41 per diluted share, during the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively. Net income during the three and ~~six~~nine months ended ~~June~~September 30, 2018 included ~~$0.3~~$0.0 million and $6.3 million, respectively, in after-tax non-recurring expenses related to the acquisition of Peoples. Adjusting for these items, net income would have been ~~$17.8~~$18.2 million, or ~~$0.57~~$0.58 per diluted share, during the three months ended ~~June~~September 30, 2018 and ~~$32.3~~$50.5 million, or ~~$1.03~~$1.61 per diluted share, during the ~~six~~nine months ended ~~June~~September 30, 2018.

Net ~~Interest Income~~interest income

We regularly review net interest income metrics to provide us with indicators of how the various components of net interest income are performing. We regularly review: (i) our loan mix and the yield on loans; (ii) the investment portfolio and the related yields; (iii) our deposit mix and the cost of deposits; and (iv) net interest income simulations for various forecast periods.

��

6162

Table of Contents

The table below presents the components of net interest income on a fully taxable equivalent basis for the three months ended ~~June~~September 30, 2019 and 2018. The effects of trade-date accounting of investment securities for which the cash had not settled are not considered interest earning assets and are excluded from this presentation for time frames prior to their cash settlement, as are the market value adjustments on the investment securities ~~available-for-sale.~~available-for-sale and loans.


	For the three months ended					For the three months ended					For the three months ended					For the three months ended
	June 30, 2019					June 30, 2018					September 30, 2019					September 30, 2018
	Average				Average	Average				Average	Average				Average	Average				Average
	balance		Interest		rate	balance		Interest		rate	balance		Interest		rate	balance		Interest		rate
Interest earning assets:
Originated loans FTE^(1)(2)(3)	$	3,821,981	$	46,728	4.90%	$	3,079,727	$	34,165	4.45%	$	3,886,503	$	46,736	4.77%	$	3,215,369	$	36,496	4.50%
Acquired loans		406,232		6,325	6.25%		596,229		8,687	5.84%		366,522		5,656	6.12%		533,261		7,891	5.87%
ASC 310-30 loans		61,750		3,294	21.34%		95,033		4,831	20.33%		58,557		3,251	22.21%		80,629		4,785	23.74%
Loans held for sale		87,222		934	4.30%		83,258		950	4.58%		139,281		1,328	3.78%		99,933		1,134	4.50%
Investment securities available-for-sale		738,970		4,002	2.17%		916,133		4,840	2.11%		687,989		3,696	2.15%		858,469		4,482	2.09%
Investment securities held-to-maturity		215,497		1,533	2.85%		276,141		1,970	2.85%		199,519		1,384	2.77%		259,169		1,807	2.79%
Other securities		28,425		458	6.45%		16,735		248	5.93%		27,227		418	6.14%		18,048		269	5.96%
Interest earning deposits and securities purchased under agreements to resell		27,079		204	3.02%		66,019		319	1.94%		19,809		167	3.34%		39,259		171	1.73%
Total interest earning assets FTE⁽²⁾	$	5,387,156	$	63,478	4.73%	$	5,129,275	$	56,010	4.38%	$	5,385,407	$	62,636	4.61%	$	5,104,137	$	57,035	4.43%
Cash and due from banks	$	75,780				$	95,823				$	76,866				$	80,334
Other assets		419,368					424,288					443,724					424,873
Allowance for loan losses		(37,743)					(31,421)					(40,212)					(33,024)
Total assets	$	5,844,561				$	5,617,965				$	5,865,785				$	5,576,320
Interest bearing liabilities:
Interest bearing demand, savings and money market deposits	$	2,429,686	$	3,559	0.59%	$	2,437,404	$	1,929	0.32%	$	2,438,399	$	3,609	0.59%	$	2,411,875	$	2,269	0.37%
Time deposits		1,084,011		4,090	1.51%		1,138,924		2,935	1.03%		1,073,140		4,365	1.61%		1,126,377		3,183	1.12%
Securities sold under agreements to repurchase		57,571		162	1.13%		93,625		36	0.15%		65,722		204	1.23%		59,214		51	0.34%
Federal Home Loan Bank advances		294,524		1,891	2.58%		132,297		625	1.89%		231,926		1,409	2.41%		129,542		634	1.94%
Total interest bearing liabilities	$	3,865,792	$	9,702	1.01%	$	3,802,250	$	5,525	0.58%	$	3,809,187	$	9,587	1.00%	$	3,727,008	$	6,137	0.65%
Demand deposits	$	1,155,710				$	1,069,146				$	1,193,357				$	1,096,780
Other liabilities		94,968					92,939					112,927					82,017
Total liabilities		5,116,470					4,964,335					5,115,471					4,905,805
Shareholders' equity		728,091					653,630					750,314					670,515
Total liabilities and shareholders' equity	$	5,844,561				$	5,617,965				$	5,865,785				$	5,576,320
Net interest income FTE⁽²⁾			$	53,776				$	50,485				$	53,049				$	50,898
Interest rate spread FTE⁽²⁾					3.72%					3.80%					3.61%					3.78%
Net interest earning assets	$	1,521,364				$	1,327,025				$	1,576,220				$	1,377,129
Net interest margin FTE⁽²⁾					4.00%					3.95%					3.91%					3.96%
Average transaction deposits	$	3,585,396				$	3,506,550				$	3,631,756				$	3,508,655
Average total deposits	$	4,669,407				$	4,645,474				$	4,704,896				$	4,635,032
Ratio of average interest earning assets to average interest bearing liabilities		139.35%					134.90%					141.38%					136.95%


(1)		Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.
(2)		Presented on a fully taxable equivalent basis using the statutory tax rate of 21% for the three months ended ~~June~~September 30, 2019 and 2018. The taxable equivalent adjustments included above are ~~$1,285~~$1,264 and ~~$1,099~~$1,126 for the three months ended ~~June~~September 30, 2019 and 2018, respectively.
(3)		Loan fees included in interest income totaled ~~$1,599~~$1,663 and ~~$1,599~~$1,329 for the three months ended ~~June~~September 30, 2019 and 2018, respectively.

Net interest income totaled ~~$52.5~~$51.8 million and ~~$49.4~~$49.8 million during the three months ended ~~June~~September 30, 2019 and 2018, respectively. Fully taxable equivalent net interest income totaled ~~$53.8~~$53.0 million for the three months ended ~~June~~September 30, 2019, and increased ~~$3.3~~$2.2 million, or ~~6.5%~~4.2%, from the three months ended ~~June~~September 30, 2018. The fully taxable equivalent net interest margin ~~widened~~narrowed five basis points to ~~4.00%~~3.91% as the ~~yield on earning assets increased 35~~18 basis ~~points, led by a 45 basis points~~point increase in ~~the originated portfolio~~earning asset yields ~~due to higher new loan yield and short-term rate increases, partially~~was more than offset by an increase in ~~the~~ cost of funds of 4335 basis points. Originated loan yields increased 27 basis points ~~from 0.58% to 1.01%.~~between the two periods.

6263

Table of Contents

Average loans and loans held for sale comprised ~~$4.4~~$4.5 billion, or ~~81.3%~~82.6%, of total average interest earning assets during the three months ended ~~June~~September 30, 2019, compared to $3.9 billion, or ~~75.1%~~77.0%, during the three months ended ~~June~~September 30, 2018. The increase in average loan balances was driven by a ~~$742.3~~$671.1 million increase in originated loans. The originated loan portfolio yield increased to ~~4.90%~~4.77% during the three months ended ~~June~~September 30, 2019, compared to ~~4.45%~~4.50% during the three months ended ~~June~~September 30, 2018, benefitting from higher new loan ~~yields and increases in short-term market rates.~~yields. The yield on the ASC 310-30 loan portfolio was ~~21.34%~~22.21% and ~~20.33%~~23.74% during the three months ended ~~June~~September 30, 2019 and 2018, respectively.

Average investment securities comprised ~~17.7%~~16.5% and ~~23.2%~~21.9% of total interest earning assets during the three months ended ~~June~~September 30, 2019 and 2018, respectively. The decrease in the investment portfolio was a result of scheduled paydowns and increased pre-payments of mortgage-backed securities and reflects the re-mixing of the interest earning assets as we have utilized the paydowns of the investment portfolio to fund loan originations.

Average balances of interest bearing liabilities increased ~~$63.5~~$82.2 million during the three months ended ~~June~~September 30, 2019, compared to the three months ended ~~June~~September 30, 2018. The increase was driven by FHLB advances ~~increased $162.2~~of $102.4 million, ~~and were partially offset by decreases~~growth in ~~time deposits of $54.9 million, securities sold under agreements to repurchase of $36.1 million and~~ interest bearing demand, savings and money market deposits of ~~$7.7~~$26.5 million and securities sold under agreements to repurchase of $6.5 million. The increase was partially offset by decreases in time deposits of $53.2 million. Total interest expense related to interest bearing liabilities was ~~$9.7~~$9.6 million and ~~$5.5~~$6.1 million during the three months ended ~~June~~September 30, 2019 and 2018, respectively, at an average cost of ~~1.01%~~1.00% and ~~0.58%~~0.65% during the three months ended ~~June~~September 30, 2019 and 2018, respectively. Additionally, the cost of deposits increased 2420 basis points to ~~0.66%~~0.67% during the three months ended ~~June~~September 30, 2019, compared to ~~0.42%~~0.47% during the three months ended ~~June~~September 30, 2018, due to higher savings, money market and time ~~deposits.~~deposits rates.

Average non-interest bearing demand deposits increased $96.6 million during the three months ended September 30, 2019, compared to the three months ended September 30, 2018. The mix of non-interest bearing demand deposits to total deposits improved to 26.1% compared to 23.6% at September 30, 2018.

6364

Table of Contents

The table below presents the components of net interest income on a fully taxable equivalent basis for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:


	For the six months ended					For the six months ended					For the nine months ended					For the nine months ended
	June 30, 2019					June 30, 2018					September 30, 2019					September 30, 2018
	Average				Average	Average				Average	Average				Average	Average				Average
	balance		Interest		rate	balance		Interest		rate	balance		Interest		rate	balance		Interest		rate
Interest earning assets:
Originated loans FTE^(1)(2)(3)	$	3,723,932	$	90,301	4.89%	$	3,017,641	$	65,619	4.39%	$	3,782,765	$	137,036	4.84%	$	3,084,274	$	102,115	4.43%
Acquired loans		422,214		12,579	6.01%		617,771		17,617	5.75%		403,446		18,235	6.04%		589,291		25,508	5.79%
ASC 310-30 loans		63,326		6,981	22.05%		105,176		10,224	19.44%		61,719		10,232	22.10%		96,904		15,009	20.65%
Loans held for sale		65,167		1,422	4.40%		68,888		1,516	4.44%		90,143		2,750	4.08%		79,350		2,650	4.47%
Investment securities available-for-sale		763,034		8,363	2.19%		925,693		9,615	2.08%		737,744		12,059	2.18%		903,039		14,097	2.08%
Investment securities held-to-maturity		222,411		3,184	2.86%		266,447		3,721	2.79%		214,696		4,568	2.84%		263,995		5,528	2.79%
Other securities		27,659		881	6.37%		16,405		492	6.00%		27,513		1,299	6.30%		16,959		761	5.98%
Interest earning deposits and securities purchased under agreements to resell		29,853		414	2.80%		116,886		1,060	1.83%		26,468		581	2.93%		90,726		1,231	1.83%
Total interest earning assets FTE⁽²⁾	$	5,317,596	$	124,125	4.71%	$	5,134,907	$	109,864	4.31%	$	5,344,494	$	186,760	4.67%	$	5,124,538	$	166,899	4.35%
Cash and due from banks	$	76,861				$	97,799				$	76,863				$	91,914
Other assets		420,486					415,644					424,271					418,753
Allowance for loan losses		(36,784)					(31,519)					(37,939)					(32,026)
Total assets	$	5,778,159				$	5,616,831				$	5,807,689				$	5,603,179
Interest bearing liabilities:
Interest bearing demand, savings and money market deposits	$	2,419,902	$	6,567	0.55%	$	2,422,976	$	3,773	0.31%	$	2,426,136	$	10,176	0.56%	$	2,419,235	$	6,042	0.33%
Time deposits		1,081,297		7,697	1.44%		1,153,034		5,725	1.00%		1,078,549		12,062	1.50%		1,144,051		8,908	1.04%
Securities sold under agreements to repurchase		59,072		315	1.08%		112,875		86	0.15%		61,313		519	1.13%		94,938		137	0.19%
Federal Home Loan Bank advances		271,778		3,377	2.51%		124,036		1,085	1.76%		258,348		4,786	2.48%		125,745		1,719	1.83%
Total interest bearing liabilities	$	3,832,049	$	17,956	0.94%	$	3,812,921	$	10,669	0.56%	$	3,824,346	$	27,543	0.96%	$	3,783,969	$	16,806	0.59%
Demand deposits	$	1,132,062				$	1,063,416				$	1,152,718				$	1,074,659
Other liabilities		96,031					92,510					101,724					88,974
Total liabilities		5,060,142					4,968,847					5,078,788					4,947,602
Stockholders' equity		718,017					647,984					728,901					655,577
Total liabilities and shareholders’ equity	$	5,778,159				$	5,616,831				$	5,807,689				$	5,603,179
Net interest income FTE⁽²⁾			$	106,169				$	99,195				$	159,217				$	150,093
Interest rate spread FTE⁽²⁾					3.77%					3.75%					3.71%					3.76%
Net interest earning assets	$	1,485,547				$	1,321,986				$	1,520,148				$	1,340,569
Net interest margin FTE⁽²⁾					4.03%					3.90%					3.98%					3.92%
Average transaction deposits	$	3,551,964				$	3,486,392				$	3,578,854				$	3,493,894
Average total deposits	$	4,633,261				$	4,639,426				$	4,657,403				$	4,637,945
Ratio of average interest earning assets to average interest bearing liabilities		138.77%					134.67%					139.75%					135.43%


(1)		Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.
(2)		Presented on a fully taxable equivalent basis using the statutory tax rate of 21% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018. The taxable equivalent adjustments included above are ~~$2,512~~$3,775 and ~~$2,162~~$3,288 for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.
(3)		Loan fees included in interest income totaled ~~$2,924~~$4,587 and ~~$3,387~~$4,717 for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Net interest income totaled ~~$103.7~~$155.4 million and ~~$97.0~~$146.8 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Fully taxable equivalent net interest income totaled ~~$106.2~~$159.2 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and increased ~~$7.0~~$9.1 million, or ~~7.0%~~6.1%, from the ~~six~~nine months ended ~~June~~September 30, 2018. The fully taxable equivalent net interest margin widened 13six basis points to ~~4.03% as the~~3.98%. The yield on earnings assets increased 4032 basis points, led by a 5041 basis point increase in the originated loan portfolio yields, due to higher new loan ~~yield and short-term rate increases,~~yields, which was partially offset by an increase in the cost of funds of 3837 basis points from ~~0.56%~~0.59% to ~~0.94%~~0.96%.

6465

Table of Contents

Average loans and loans held for sale comprised $4.3 billion, or ~~80.4%~~81.2%, of total average interest earning assets during the ~~six~~nine months ended ~~June~~September 30, 2019, compared to $3.8 billion, or ~~74.2%~~75.1%, of total average interest earning assets during the ~~six~~nine months ended ~~June~~September 30, 2018. The increase in average loan balances was driven by an increase of ~~$706.3~~$698.5 million in originated loans driven by strong commercial loan growth. The originated loan portfolio yield increased to ~~4.89%~~4.84% during the ~~six~~nine months ended ~~June~~September 30, 2019, compared to ~~4.39%~~4.43% during the ~~six~~nine months ended ~~June~~September 30, 2018, due to higher new loan ~~yields and short-term market rate increases.~~yields. The yield on the ASC 310-30 loan portfolio was ~~22.05%~~22.10% and ~~19.44%~~20.65% during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Average investment securities comprised ~~18.5%~~17.8% and ~~23.2%~~22.8% of total interest earning assets during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. The decrease in the investment portfolio was a result of scheduled paydowns and increased pre-payments of MBS and reflects the re-mixing of the interest earning assets as we have utilized the paydowns of the investment portfolio to fund loan originations.

Average balances of interest bearing liabilities increased ~~$19.1~~$40.4 million during the ~~six~~nine months ended ~~June~~September 30, 2019, compared to the ~~six~~nine months ended ~~June~~September 30, 2018. The increase was driven by FHLB advances ~~increased $147.7 million and were partially offset by decreases in time deposits~~ of ~~$71.7 million, securities sold under agreements to repurchase of $53.8~~$132.6 million and interest bearing demand, savings and money market deposits of ~~$3.1~~$6.9 million. These increases were partially offset by decreases in time deposits of $65.5 million and securities sold under agreements to repurchase of $33.6 million. Total interest expense related to interest bearing liabilities was ~~$18.0~~$27.5 million and ~~$10.7~~$16.8 million during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively, at an average cost of ~~funds of 0.94%~~0.96% and ~~0.56%~~0.59% during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Additionally, the cost of deposits increased 21 basis points to ~~0.62%~~0.64% during the ~~six~~nine months ended ~~June~~September 30, 2019, compared to ~~0.41%~~0.43% during the ~~six~~nine months ended ~~June~~September 30, 2018, due to higher savings, money market and time ~~deposits.~~deposits rates.

6566

Table of Contents

The following table summarizes the changes in net interest income on a fully taxable equivalent basis by major category of interest earning assets and interest bearing liabilities, identifying changes related to volume and changes related to rates for the three and ~~six~~nine months ended ~~June~~September 30, 2019 compared to the three and ~~six~~nine months ended ~~June~~September 30, 2018:


	Three months ended June 30, 2019						Six months ended June 30, 2019						Three months ended September 30, 2019						Nine months ended September 30, 2019
	compared to						compared to						compared to						compared to
	Three months ended June 30, 2018						Six months ended June 30, 2018						Three months ended September 30, 2018						Nine months ended September 30, 2018
	Increase (decrease) due to						Increase (decrease) due to						Increase (decrease) due to						Increase (decrease) due to
	Volume		Rate		Net		Volume		Rate		Net		Volume		Rate		Net		Volume		Rate		Net
Interest income:
Originated loans FTE^(1)(2)(3)	$	9,075	$	3,488	$	12,563	$	17,127	$	7,555	$	24,682	$	8,071	$	2,169	$	10,240	$	25,305	$	9,616	$	34,921
Acquired loans		(2,958)		596		(2,362)		(5,826)		788		(5,038)		(2,573)		338		(2,235)		(8,400)		1,127		(7,273)
ASC 310-30 loans		(1,775)		238		(1,537)		(4,614)		1,371		(3,243)		(1,225)		(309)		(1,534)		(5,833)		1,056		(4,777)
Loans held for sale		42		(58)		(16)		(81)		(13)		(94)		375		(181)		194		329		(229)		100
Investment securities available-for-sale		(959)		121		(838)		(1,783)		531		(1,252)		(916)		130		(786)		(2,702)		664		(2,038)
Investment securities held-to-maturity		(431)		(6)		(437)		(630)		93		(537)		(414)		(9)		(423)		(1,049)		89		(960)
Other securities		188		22		210		358		31		389		141		8		149		498		40		538
Interest earning deposits and securities purchased under agreements to resell		(293)		178		(115)		(1,207)		561		(646)		(164)		160		(4)		(1,411)		761		(650)
Total interest income	$	2,889	$	4,579	$	7,468	$	3,344	$	10,917	$	14,261	$	3,295	$	2,306	$	5,601	$	6,737	$	13,124	$	19,861
Interest expense:
Interest bearing demand, savings and money market deposits	$	(11)	$	1,641	$	1,630	$	(8)	$	2,802	$	2,794	$	39	$	1,301	$	1,340	$	29	$	4,105	$	4,134
Time deposits		(207)		1,362		1,155		(511)		2,483		1,972		(216)		1,398		1,182		(733)		3,887		3,154
Securities sold under agreements to repurchase		(101)		227		126		(287)		516		229		20		133		153		(285)		667		382
Federal Home Loan Bank advances		1,042		224		1,266		1,836		456		2,292		622		153		775		2,457		610		3,067
Total interest expense		723		3,454		4,177		1,030		6,257		7,287		465		2,985		3,450		1,468		9,269		10,737
Net change in net interest income	$	2,166	$	1,125	$	3,291	$	2,314	$	4,660	$	6,974	$	2,830	$	(679)	$	2,151	$	5,269	$	3,855	$	9,124


(1)		Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.
(2)		Presented on a fully taxable equivalent basis using the statutory tax rate of 21% for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018. The taxable equivalent adjustments included above are ~~$1,285~~$1,264 and ~~$1,099~~$1,126 for the three months ended ~~June~~September 30, 2019 and 2018, respectively. The taxable equivalent adjustments included above are ~~$2,512~~$3,775 and ~~$2,162~~$3,288 for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.
(3)		Loan fees included in interest income totaled ~~$1,599~~$1,663 and ~~$1,599~~$1,329 for ~~the three months ended June 30, 2019 and 2018, respectively.~~all periods presented. Loan fees included in interest income totaled ~~$2,924~~$4,587 and ~~$3,387~~$4,717 for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Below is a breakdown of average deposits and the average rates paid during the periods indicated:


	For the three months ended						For the six months ended						For the three months ended						For the nine months ended
	June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018			September 30, 2019			September 30, 2018			September 30, 2019			September 30, 2018
			Average			Average			Average			Average			Average			Average			Average			Average
	Average		rate	Average		rate	Average		rate	Average		rate	Average		rate	Average		rate	Average		rate	Average		rate
	balance		paid	balance		paid	balance		paid	balance		paid	balance		paid	balance		paid	balance		paid	balance		paid
Non-interest bearing demand	$	1,155,710	0.00%	$	1,069,145	0.00%	$	1,132,062	0.00%	$	1,063,416	0.00%	$	1,193,357	0.00%	$	1,096,780	0.00%	$	1,152,718	0.00%	$	1,074,659	0.00%
Interest bearing demand		693,483	0.23%		695,884	0.12%		692,215	0.20%		679,612	0.13%		683,309	0.26%		678,501	0.14%		689,214	0.22%		679,238	0.13%
Money market accounts		1,191,702	0.81%		1,164,140	0.41%		1,180,931	0.76%		1,168,081	0.40%		1,221,258	0.80%		1,174,205	0.49%		1,194,521	0.77%		1,170,144	0.43%
Savings accounts		544,501	0.56%		577,381	0.37%		546,756	0.53%		575,283	0.37%		533,832	0.53%		559,169	0.41%		542,401	0.53%		569,853	0.38%
Time deposits		1,084,011	1.51%		1,138,924	1.03%		1,081,297	1.44%		1,153,034	1.00%		1,073,140	1.61%		1,126,377	1.12%		1,078,549	1.50%		1,144,051	1.04%
Total average deposits	$	4,669,407	0.66%	$	4,645,474	0.42%	$	4,633,261	0.62%	$	4,639,426	0.41%	$	4,704,896	0.67%	$	4,635,032	0.47%	$	4,657,403	0.64%	$	4,637,945	0.43%

6667

Table of Contents

Provision for ~~Loan Losses~~loan losses

The provision for loan losses represents the amount of expense that is necessary to bring the ALL to a level that we deem appropriate to absorb probable losses inherent in the loan portfolio as of the balance sheet date. The ALL is in addition to the remaining purchase accounting marks of ~~$7.8~~$7.0 million on originated and acquired loans that were established at the time of acquisition. The determination of the ALL, and the resultant provision for loan losses, is subjective and involves significant estimates and assumptions.

Below is a summary of the provision for loan losses recorded in the consolidated statements of operations for the periods indicated:


	For the three months ended June 30,				For the six months ended June 30,				For the three months ended September 30,				For the nine months ended September 30,
	2019		2018		2019		2018		2019		2018		2019		2018
(Recoupment) provision for loans accounted for under ASC 310-30	$	(24)	$	150	$	(40)	$	191	$	(11)	$	6	$	(51)	$	197
Provision for loan losses on originated and acquired loans		3,263		1,723		4,813		1,723		5,701		801		10,514		2,524
Total provision for loan losses	$	3,239	$	1,873	$	4,773	$	1,914	$	5,690	$	807	$	10,463	$	2,721

Provision for loan loss losses on originated and acquired loans of ~~$3.3~~$5.7 million and ~~$4.8~~$10.5 million was recorded during the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, to support originated loan growth and ~~included a $2.4~~net charge-offs. Included in provision expense during the three and nine months ended September 30, 2019 was $4.2 million ~~specific reserve recorded for~~and $6.6 million related to one previously acquired commercial loan that was placed on non-accrual during the second quarter of 2019. Net charge-offs during the three and nine months ended September 30, 2019 totaled $7.1 million, or 0.66% annualized, and $7.4 million, or 0.24% annualized, respectively, and included $6.6 million related to the loan described above. The originated and acquired allowance for loan losses totaled ~~0.93%~~0.89% and ~~0.86%~~0.88% of originated and acquired loans at ~~June~~September 30, 2019 and 2018, respectively.

For the three and ~~six~~nine months ended ~~June~~September 30, 2019, we recorded recoupment of ~~$24~~$11 thousand and ~~$40~~$51 thousand, respectively, for loan losses accounted for under ASC 310-30 in connection with our remeasurements of expected cash flows. For the three and ~~six~~nine months ended ~~June~~September 30, 2018, we recorded provision of ~~$150~~$6 thousand and ~~$191~~$197 thousand, respectively, for loan losses accounted for under ASC 310-30 in connection with our remeasurements of expected cash flow.

~~Non-Interest Income~~Non-interest income

The table below details the components of non-interest income for the periods presented:



	For the three months ended June 30,				For the six months ended June 30,				Three Months			Six Months			For the three months ended September 30,				For the nine months ended September 30,				Three months			Nine months
									Increase (decrease)			Increase (decrease)											Increase (decrease)			Increase (decrease)
	2019		2018		2019		2018		Amount		% Change	Amount		% Change	2019		2018		2019		2018		Amount		% Change	Amount		% Change
Service charges	$	4,541	$	4,371	$	8,862	$	8,881	$	170	3.9 %	$	(19)	(0.2)%	$	4,617	$	4,592	$	13,479	$	13,473	$	25	0.5 %	$	6	0.0 %
Bank card fees		3,766		3,672		7,194		7,034		94	2.6 %		160	2.3 %		3,752		3,686		10,946		10,720		66	1.8 %		226	2.1 %
Mortgage banking income		10,398		8,911		17,335		16,882		1,487	16.7 %		453	2.7 %		14,702		7,819		32,037		24,701		6,883	88.0 %		7,336	29.7 %
Bank-owned life insurance income		424		446		845		898		(22)	(4.9)%		(53)	(5.9)%		431		463		1,276		1,361		(32)	(6.9)%		(85)	(6.2)%
Other non-interest income		1,472		1,711		3,355		2,862		(239)	(14.0)%		493	17.2 %		1,230		1,429		4,585		4,290		(199)	(13.9)%		295	6.9 %
OREO-related income		59		451		120		841		(392)	(86.9)%		(721)	(85.7)%		27		72		147		913		(45)	(62.5)%		(766)	(83.9)%
Total non-interest income	$	20,660	$	19,562	$	37,711	$	37,398	$	1,098	5.6 %	$	313	0.8 %	$	24,759	$	18,061	$	62,470	$	55,458	$	6,698	37.1 %	$	7,012	12.6 %

Non-interest income totaled ~~$20.7~~$24.8 million and ~~$37.7~~$62.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, compared to ~~$19.6~~$18.1 million and ~~$37.4~~$55.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively. Mortgage banking income increased primarily due to higher levels of 1-4 family mortgage loans sold in the secondary market for the three and ~~six~~nine months ended ~~June~~September 30, 2019. Services charges and bank card fees increased a combined $0.1 million and $0.2 million during the three and nine months ended September 30, 2019, respectively. Other non-interest income decreased $0.2 million for the three months ended ~~June~~September 30, 2019, compared to the same period in the prior year, and increased ~~$0.5~~$0.3 million for the ~~six~~nine months ended ~~June~~September 30, 2019, compared to the same period in the prior year, primarily due to changes in swap fee income. OREO-related income decreased $0.1 million and $0.8 million during the three and nine months ended September 30, 2019.

6768

Table of Contents

~~Non-Interest Expense~~Non-interest expense

The table below details the components of non-interest expense for the periods presented:



	For the three months ended June 30,				For the six months ended June 30,				Three months			Six months			For the three months ended September 30,				For the nine months ended September 30,				Three months			Nine months
									Increase (decrease)			Increase (decrease)											Increase (decrease)			Increase (decrease)
	2019		2018		2019		2018		Amount		% Change	Amount		% Change	2019		2018		2019		2018		Amount		% Change	Amount		% Change
Salaries and benefits	$	30,667	$	29,123	$	58,557	$	59,795	$	1,544	5.3 %	$	(1,238)	(2.1)%	$	33,522	$	28,127	$	92,079	$	87,910	$	5,395	19.2 %	$	4,169	4.7 %
Occupancy and equipment		6,721		7,190		13,603		15,145		(469)	(6.5)%		(1,542)	(10.2)%		6,825		6,925		20,428		22,070		(100)	(1.4)%		(1,642)	(7.4)%
Telecommunications and data processing		2,124		2,101		4,414		6,467		23	1.1 %		(2,053)	(31.7)%		2,133		2,186		6,547		8,653		(53)	(2.4)%		(2,106)	(24.3)%
Marketing and business development		840		1,237		1,826		2,461		(397)	(32.1)%		(635)	(25.8)%		985		1,128		2,811		3,589		(143)	(12.7)%		(778)	(21.7)%
FDIC deposit insurance		493		757		991		1,510		(264)	(34.9)%		(519)	(34.4)%		58		401		1,049		1,911		(343)	(85.5)%		(862)	(45.1)%
Bank card expenses		1,423		1,097		2,233		3,233		326	29.7 %		(1,000)	(30.9)%		1,288		1,258		3,521		4,491		30	2.4 %		(970)	(21.6)%
Professional fees		1,041		738		1,855		3,557		303	41.1 %		(1,702)	(47.8)%		743		1,117		2,598		4,686		(374)	(33.5)%		(2,088)	(44.6)%
Other non-interest expense		2,439		3,106		5,612		6,951		(667)	(21.5)%		(1,339)	(19.3)%		3,856		2,564		9,468		9,515		1,292	50.4 %		(47)	(0.5)%
Problem asset workout		725		775		1,848		1,556		(50)	(6.5)%		292	18.8 %		602		665		2,450		2,221		(63)	(9.5)%		229	10.3 %
(Gain) loss on OREO sales, net		(318)		(14)		(686)		64		(304)	(>100%)		(750)	(>100%)
Gain on OREO sales, net																(6,514)		(450)		(7,200)		(386)		(6,064)	(>100)%		(6,814)	(>100)%
Core deposit intangible asset amortization		296		653		592		1,306		(357)	(54.7)%		(714)	(54.7)%		295		511		887		1,817		(216)	(42.3)%		(930)	(51.2)%
Total non-interest expense	$	46,451	$	46,763	$	90,845	$	102,045	$	(312)	(0.7)%	$	(11,200)	(11.0)%	$	43,793	$	44,432	$	134,638	$	146,477	$	(639)	(1.4)%	$	(11,839)	(8.1)%

Non-interest expense totaled ~~$46.5 million and $90.8~~$43.8 million for the three ~~and six~~ months ended ~~June~~September 30, 2019, ~~respectively,~~ compared to ~~$46.8 million and $102.0~~$44.4 million for the three ~~and six~~ months ended ~~June~~September 30, 2018, ~~respectively,~~ representing a decrease of ~~$0.3 million and $11.2 million, respectively,~~$0.6 million. The decrease was primarily driven by ~~$8.0~~gains on the sale of OREO properties totaling $6.5 million during the third quarter of ~~non-recurring acquisition costs~~2019, partially offset by higher residential banking commissions during the current period.

Non-interest expense totaled $134.6 million for the nine months ended September 30, 2019, compared to $146.5 million for the nine months ended September 30, 2018, representing a decrease of $11.8 million. The decrease was primarily driven by net gains on the sale of OREO properties totaling $7.2 million for the nine months ended September 30, 2019 and was partially offset by higher residential banking commissions. Additionally, the first six months of 2018 included $8.0 million of non-recurring acquisition costs.

As part of our continued focus on improving operating efficiencies and ~~efficiencies gained from~~investing in digital solutions for our clients, the ~~integration~~Company plans to consolidate four banking centers in the Colorado and Kansas City markets during the fourth quarter of 2019. A fair value impairment charge of $0.9 million was recorded to other non-interest expense during the ~~Peoples acquisition.~~third quarter of 2019 related to the planned consolidations, with an expected earn back of less than one year.

Income taxes

Income tax expense attributable to income before income taxes was ~~$3.2~~$5.4 million and ~~$6.5~~$12.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, compared to ~~an expense of $2.8~~$4.4 million and ~~$4.5~~$8.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively. The tax expense recorded for the ~~three and six~~nine months ended ~~June~~September 30, 2019 was lowered by a ~~$1.3~~$2.2 million tax benefit from stock compensation activity. The tax expense recorded for the three and nine months ended September 30, 2018 was lowered by a $0.1 million and ~~$2.1~~$1.3 million tax benefit from stock compensation activity, respectively. ~~The tax expense recorded~~Adjusting for the ~~three and six months ended June 30, 2018 was lowered by a $0.8 million and $1.2 million tax benefit from stock compensation activity, respectively. Without the discrete items related to~~ stock compensation activity, the tax rates for the three and ~~six~~nine months ended ~~June~~September 30, 2019 were ~~19.4%~~20.0% and ~~19.0%~~19.4%, respectively, ~~and~~ compared to ~~17.7%~~19.8% and ~~18.6%~~19.1% for the three and ~~six~~nine months ended ~~June~~September 30, ~~2018, respectively.~~2018. The effective tax rate differs from the federal statutory rate primarily due to tax benefits from stock compensation activity, interest income from tax-exempt lending, bank-owned life insurance income, and the relationship of these items to pre-tax income. The Company forecasts the full year estimated effective tax rate in accordance with ASC ~~740; as~~740. As a result, the relationship between pre-tax income and tax-exempt income within each reporting period can create fluctuations in the effective tax rate from period-to-period.

Additional information regarding income taxes can be found in note 20 of our audited consolidated financial statements in our 2018 Annual Report on Form 10-K.

Liquidity and Capital Resources

Liquidity is monitored and managed to ensure that sufficient funds are available to operate our business and pay our obligations to depositors and other creditors, while providing ample available funds for opportunistic and strategic investments. On-balance sheet

6869

Table of Contents

liquidity is represented by our cash and cash equivalents, and unencumbered investment securities, and is detailed in the table below as of ~~June~~September 30, 2019 and December 31, 2018:


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Cash and due from banks	$	90,659	$	109,056	$	116,419	$	109,056
Interest bearing bank deposits		500		500		500		500
Unencumbered investment securities, at fair value		386,116		573,637		319,656		573,637
Total	$	477,275	$	683,193	$	436,575	$	683,193

Total on-balance sheet liquidity decreased ~~$205.9~~$246.6 million at ~~June~~September 30, 2019 compared to December 31, 2018. The decrease was due to ~~a reduction of $187.5 million in~~lower unencumbered available-for-sale and held-to-maturity securities ~~and lower~~of $254.0 million partially offset by higher cash and due from banks of ~~$18.4 million, which were used to fund loan growth.~~$7.4 million.

Through our relationship with the FHLB, we have pledged qualifying loans and investment securities allowing us to obtain additional liquidity through FHLB advances and lines of credit. The ~~Company~~Bank had loans pledged as collateral for FHLB advances of ~~$1.6~~$1.5 billion at ~~June~~September 30, 2019 and $1.6 billion at December 31, 2018. FHLB advances, ~~and~~ lines of credit ~~available~~and other short-term borrowing availability totaled ~~$1.2~~$1.0 billion, of which ~~$272.4~~$303.9 million was used at ~~June~~September 30, 2019. We can obtain additional liquidity through FHLB advances if required. The Bank also has access to federal funds lines of credit with correspondent banks.

Our primary sources of funds are deposits, securities sold under agreements to repurchase, prepayments and maturities of loans and investment securities, the sale of investment securities and funds provided from operations. We anticipate having access to other third party funding sources, including the ability to raise funds through the issuance of shares of our common stock or other equity or equity-related securities, incurrence of debt and federal funds purchased, that may also be a source of liquidity. We anticipate that these sources of liquidity will provide adequate funding and liquidity for at least a ~~twelve-month~~12-month period.

Our primary uses of funds are loan originations, investment security purchases, withdrawals of deposits, settlement of repurchase agreements, capital expenditures, operating expenses and share repurchases. For additional information regarding our operating, investing and financing cash flows, see our consolidated statements of cash flows in the accompanying unaudited consolidated financial statements.

Exclusive from the investing activities related to acquisitions, our primary investing activities are originations and pay-offs and paydowns of loans and purchases and sales of investment securities. At ~~June~~September 30, 2019, pledgeable investment securities represented a significant source of liquidity. Our available-for-sale investment securities are carried at fair value and our held-to-maturity securities are carried at amortized cost. Our collective investment securities portfolio totaled $0.9 billion at ~~June~~September 30, 2019, inclusive of pre-tax net unrealized ~~losses~~gains of ~~$1.1~~$1.3 million on the available-for-sale securities ~~portfolio. Additionally,~~portfolio and $0.7 million of pre-tax net unrealized gains on our held-to-maturity securities portfolio ~~had $41 thousand of pre-tax net unrealized losses~~ at ~~June~~September 30, 2019. The gross unrealized gains and losses are detailed in note 3 of our consolidated financial statements. As of ~~June~~September 30, 2019, our investment securities portfolio consisted primarily of mortgage-backed securities, all of which were issued or guaranteed by U.S. Government agencies or sponsored enterprises. The anticipated repayments and marketability of these securities offer substantial resources and flexibility to meet new loan demand, reinvest in the investment securities portfolio, or provide optionality for reductions in our deposit funding base.

At present, financing activities primarily consist of changes in deposits and repurchase agreements, and advances from the FHLB, in addition to the payment of dividends and the repurchase of our common stock. Maturing time deposits represent a potential use of funds. As of ~~June~~September 30, 2019, ~~$723.6~~$731.1 million of time deposits were scheduled to mature within 12 months. Based on the current interest rate environment, market conditions and our consumer banking strategy focusing on both lower cost transaction accounts and term deposits, our strategy is to replace a portion of those maturing time deposits with transaction deposits and market-rate time deposits.

Under the Basel III Capital requirements, at ~~June~~September 30, 2019, the Company and the Bank met all capital adequacy requirements and the Bank had regulatory capital ratios in excess of the levels established for well-capitalized institutions. For more information on regulatory capital, see note 10 in our consolidated financial statements.

Our shareholders' equity is impacted by earnings, changes in unrealized gains and losses on securities, net of tax, stock-based compensation activity, share repurchases and the payment of dividends.

6970

Table of Contents

The Board of Directors has authorized multiple programs to repurchase shares of the Company’s common stock from time to time either in open market or in privately negotiated transactions in accordance with applicable regulations of the SEC. On August 5, 2016, the Company announced that its Board of Directors authorized a program to repurchase up to an additional $50.0 million of the Company’s common stock. The remaining authorization under this program as of ~~June~~September 30, 2019 was $12.6 million. During the three and ~~six~~nine months ended ~~June~~September 30, 2019, we did not repurchase any shares of our common stock.

On ~~August 7,~~November 6, 2019, our Board of Directors declared a quarterly dividend of ~~$0.19~~$0.20 per common share, payable on ~~September~~December 13, 2019 to shareholders of record at the close of business on ~~August 30,~~November 29, 2019.

Asset/Liability Management and Interest Rate Risk

Management and the Board of Directors are responsible for managing interest rate risk and employing risk management policies that monitor and limit this exposure. Interest rate risk is measured using net interest income simulations and market value of portfolio equity analyses. These analyses use various assumptions, including the nature and timing of interest rate changes, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows.

The principal objective of the Company's asset and liability management function is to evaluate the interest rate risk within the balance sheet and pursue a controlled assumption of interest rate risk while maximizing earnings and preserving adequate levels of liquidity and capital. The asset and liability management function is under the guidance of the Asset Liability Committee from direction of the Board of Directors. The Asset Liability Committee meets monthly to review, among other things, the sensitivity of the Company's assets and liabilities to interest rate changes, local and national market conditions and rates. The Asset Liability Committee also reviews the liquidity, capital, deposit mix, loan mix and investment positions of the Company.

Instantaneous parallel rate shift scenarios are modeled and utilized to evaluate risk and establish exposure limits for acceptable changes in net interest margin. These scenarios, known as rate shocks, simulate an instantaneous change in interest rates and use various assumptions, including, but not limited to, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment and replacement of asset and liability cash flows.

We also analyze the economic value of equity as a secondary measure of interest rate risk. This is a complementary measure to net interest income where the calculated value is the result of the market value of assets less the market value of liabilities. The economic value of equity is a longer term view of interest rate risk because it measures the present value of the future cash flows. The impact of changes in interest rates on this calculation is analyzed for the risk to our future earnings and is used in conjunction with the analyses on net interest income.

Our interest rate risk model indicated that the Company was asset sensitive in terms of interest rate sensitivity at ~~June~~September 30, 2019. During the ~~six~~nine months ended ~~June~~September 30, 2019, we decreased our asset sensitivity in a declining rate environment as a result of the balance sheet mix toward more fixed rate assets. The table below illustrates the impact of an immediate and sustained 200 and 100 basis point increase and a 100 basis point decrease in interest rates on net interest income based on the interest rate risk model at ~~June~~September 30, 2019 and December 31, 2018:


Hypothetical
shift in interest	% change in projected net interest income		% change in projected net interest income
rates (in bps)	June 30, 2019	December 31, 2018	September 30, 2019	December 31, 2018
200	5.64%	5.86%	5.96%	5.86%
100	2.87%	2.98%	3.05%	2.98%
(100)	(3.84)%	(4.84)%	(4.13)%	(4.84)%

Many assumptions are used to calculate the impact of interest rate fluctuations. Actual results may be significantly different than our projections due to several factors, including the timing and frequency of rate changes, market conditions and the shape of the yield curve. The computations of interest rate risk shown above do not include actions that management may undertake to manage the risks in response to anticipated changes in interest rates and actual results may also differ due to any actions taken in response to the changing rates.

As part of the asset/liability management strategy to manage primary market risk exposures expected to be in effect in future reporting periods, management has emphasized the origination of longer duration loans. The strategy with respect to liabilities has been to

Table of Contents

continue to emphasize transaction account growth, particularly non-interest or low interest bearing non-maturing deposit accounts.

~~Table of Contents~~

Non-maturing deposit accounts have grown ~~$151.3~~$211.5 million during the ~~six~~nine months ~~June~~ended September 30, 2019, and ~~totaled 76.9%~~improved to 77.5% of total deposits at ~~June~~September 30, 2019 compared to 76.2% at December 31, 2018. We currently have no brokered time deposits.

Off-Balance Sheet Activities

In the normal course of business, we are a party to various contractual obligations, commitments and other off-balance sheet activities that contain credit, market and operational risk that are not required to be reflected in our consolidated financial statements. The most significant of these are the loan commitments that we enter into to meet the financing needs of clients, including commitments to extend credit, commercial and consumer lines of credit and standby letters of credit. As of ~~June~~September 30, 2019 and December 31, 2018, we had loan commitments totaling ~~$738.1~~$801.1 million and $773.5 million, respectively, and standby letters of credit that totaled ~~$8.3~~$11.7 million and $10.6 million, respectively. Unused commitments do not necessarily represent future credit exposure or cash requirements, as commitments often expire without being drawn upon. We do not anticipate any material losses arising from commitments or contingent liabilities, and we do not believe that there are any material commitments to extend credit that represent risks of an unusual nature.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information called for by this item is provided under the caption Asset/Liability Management and Interest Rate Risk in Part I, Item 2-Management's Discussion and Analysis of Financial Condition and Results of Operations and is incorporated herein by reference.

Item 4. CONTROLS AND PROCEDURES

Our management, with the participation of our principal executive officer and principal financial officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as of ~~June~~September 30, 2019. Based on this evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures were effective as of ~~June~~September 30, 2019.

During the most recently completed fiscal quarter, there were no changes made in the Company's internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

7172

Table of Contents

PART II: OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

From time to time, we are a party to various litigation matters incidental to the conduct of our business. We are not presently party to any legal proceedings the resolution of which we believe would have a material adverse effect on our business, prospects, financial condition, liquidity, results of operation, cash flows or capital levels.

Item 1A. RISK FACTORS

There have been no material changes to the risk factors disclosed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2018.

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


					Maximum number						Maximum number
				Total number of	(or approximate dollar					Total number of	(or approximate dollar
				shares (or units)	value) of shares (or					shares (or units)	value) of shares (or
	Total number	Average		purchased as part of	units) that may yet be		Total number	Average		purchased as part of	units) that may yet be
	of shares (or	price paid per		publicly announced	purchased under the		of shares (or	price paid per		publicly announced	purchased under the
Period	units) purchased	share (or unit)		plans or programs	plans or programs ⁽²⁾		units) purchased	share (or unit)		plans or programs	plans or programs ⁽²⁾
April 1 - April 30, 2019⁽¹⁾	19,877	$	37.64	—	$	12,562,825
May 1 - May 31, 2019⁽¹⁾	4,637		37.72	—		12,562,825
June 1 - June 30, 2019⁽¹⁾	409,888		36.68	—		12,562,825
July 1 - July 30, 2019⁽¹⁾							38	$	37.04	—	$	12,562,825
August 1 - August 31, 2019⁽¹⁾							212		33.69	—		12,562,825
Total	434,402	$	36.73	—	$	12,562,825	250	$	34.20	—	$	12,562,825


(1)		These shares represent shares purchased other than through publicly announced plans and were purchased pursuant to the Company’s stock incentive plans. Pursuant to the plans, shares were purchased from plan participants at the then current market value in satisfaction of stock option exercise prices, settlements of restricted stock and tax withholdings.
(2)		On August 5, 2016, the Company’s Board of Directors authorized the repurchase of up to an additional $50.0 million of common stock. Under this authorization, $12,562,825 remained available for purchase at ~~June~~September 30, 2019.

Item 5. OTHER INFORMATION

None.

7273

Table of Contents

Item 6. EXHIBITS



3.1		Second Amended and Restated Certificate of Incorporation (incorporated herein by reference to Exhibit 3.1 to our Form S-1 Registration Statement (Registration No. 333-177971), filed August 22, 2012)

3.2		Second Amended and Restated By-Laws (incorporated herein by reference to Exhibit 3.2 to our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2014, filed November 7, 2014)

31.1		Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32		Certifications of CEO and CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		XBRL Instance - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH		XBRL Taxonomy Extension Schema
101.CAL		XBRL Taxonomy Extension Calculation
101.DEF		XBRL Taxonomy Extension Definition
101.LAB		XBRL Taxonomy Extension Labels
101.PRE		XBRL Taxonomy Extension Presentation
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

7374

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.

National Bank Holdings Corporation



By	/s/ Aldis Birkans
	Aldis Birkans
	Chief Financial Officer and Treasurer
	(principal financial officer)

Date: ~~August 7,~~November 6, 2019

7475