Indiana | 35-1068133 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
100 North Michigan Street | |||||||||||
South Bend, | IN | 46601 | |||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common Stock - without par value | SRCE | The NASDAQ Stock Market LLC |
Large accelerated filer | x | Accelerated filer | ☐ | |||||||||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||||||||
Emerging growth company | ☐ |
Page | ||||||||
September 30, 2023 | December 31, 2022 | ||||||||||
ASSETS | |||||||||||
Cash and due from banks | $ | 75,729 | $ | 84,703 | |||||||
Federal funds sold and interest bearing deposits with other banks | 35,406 | 38,094 | |||||||||
Investment securities available-for-sale | 1,605,242 | 1,775,128 | |||||||||
Other investments | 25,075 | 25,293 | |||||||||
Mortgages held for sale | 3,118 | 3,914 | |||||||||
Loans and leases, net of unearned discount: | |||||||||||
Commercial and agricultural | 763,051 | 812,031 | |||||||||
Solar | 364,949 | 381,163 | |||||||||
Auto and light truck | 901,484 | 808,117 | |||||||||
Medium and heavy duty truck | 323,202 | 313,862 | |||||||||
Aircraft | 1,079,581 | 1,077,722 | |||||||||
Construction equipment | 1,062,097 | 938,503 | |||||||||
Commercial real estate | 1,088,199 | 943,745 | |||||||||
Residential real estate and home equity | 627,515 | 584,737 | |||||||||
Consumer | 143,570 | 151,282 | |||||||||
Total loans and leases | 6,353,648 | 6,011,162 | |||||||||
Allowance for loan and lease losses | (144,074) | (139,268) | |||||||||
Net loans and leases | 6,209,574 | 5,871,894 | |||||||||
Equipment owned under operating leases, net | 24,096 | 31,700 | |||||||||
Net premises and equipment | 43,951 | 44,773 | |||||||||
Goodwill and intangible assets | 83,921 | 83,907 | |||||||||
Accrued income and other assets | 418,946 | 380,010 | |||||||||
Total assets | $ | 8,525,058 | $ | 8,339,416 | |||||||
LIABILITIES | |||||||||||
Deposits: | |||||||||||
Noninterest-bearing demand | $ | 1,680,725 | $ | 1,998,151 | |||||||
Interest-bearing deposits: | |||||||||||
Interest-bearing demand | 2,416,864 | 2,591,464 | |||||||||
Savings | 1,180,837 | 1,198,191 | |||||||||
Time | 1,689,066 | 1,140,459 | |||||||||
Total interest-bearing deposits | 5,286,767 | 4,930,114 | |||||||||
Total deposits | 6,967,492 | 6,928,265 | |||||||||
Short-term borrowings: | |||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 48,335 | 141,432 | |||||||||
Other short-term borrowings | 223,757 | 74,097 | |||||||||
Total short-term borrowings | 272,092 | 215,529 | |||||||||
Long-term debt and mandatorily redeemable securities | 46,533 | 46,555 | |||||||||
Subordinated notes | 58,764 | 58,764 | |||||||||
Accrued expenses and other liabilities | 197,180 | 166,537 | |||||||||
Total liabilities | 7,542,061 | 7,415,650 | |||||||||
SHAREHOLDERS’ EQUITY | |||||||||||
Preferred stock; no par value | |||||||||||
Authorized 10,000,000 shares; none issued or outstanding | — | — | |||||||||
Common stock; no par value | |||||||||||
Authorized 40,000,000 shares; issued 28,205,674 at September 30, 2023 and December 31, 2022 | 436,538 | 436,538 | |||||||||
Retained earnings | 769,603 | 694,862 | |||||||||
Cost of common stock in treasury (3,776,591 shares at September 30, 2023 and 3,543,388 shares at December 31, 2022) | (130,579) | (119,642) | |||||||||
Accumulated other comprehensive loss | (151,312) | (147,690) | |||||||||
Total shareholders’ equity | 924,250 | 864,068 | |||||||||
Noncontrolling interests | 58,747 | 59,698 | |||||||||
Total equity | 982,997 | 923,766 | |||||||||
Total liabilities and equity | $ | 8,525,058 | $ | 8,339,416 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Interest income: | |||||||||||||||||||||||
Loans and leases | $ | 100,206 | $ | 69,027 | $ | 280,195 | $ | 184,650 | |||||||||||||||
Investment securities, taxable | 5,918 | 6,691 | 18,512 | 19,324 | |||||||||||||||||||
Investment securities, tax-exempt | 319 | 339 | 1,131 | 630 | |||||||||||||||||||
Other | 883 | 421 | 2,498 | 1,952 | |||||||||||||||||||
Total interest income | 107,326 | 76,478 | 302,336 | 206,556 | |||||||||||||||||||
Interest expense: | |||||||||||||||||||||||
Deposits | 34,405 | 6,556 | 84,538 | 12,485 | |||||||||||||||||||
Short-term borrowings | 2,136 | 380 | 5,154 | 427 | |||||||||||||||||||
Subordinated notes | 1,060 | 904 | 3,108 | 2,578 | |||||||||||||||||||
Long-term debt and mandatorily redeemable securities | 489 | (296) | 2,219 | (948) | |||||||||||||||||||
Total interest expense | 38,090 | 7,544 | 95,019 | 14,542 | |||||||||||||||||||
Net interest income | 69,236 | 68,934 | 207,317 | 192,014 | |||||||||||||||||||
Provision for credit losses | 859 | 3,167 | 3,955 | 7,903 | |||||||||||||||||||
Net interest income after provision for credit losses | 68,377 | 65,767 | 203,362 | 184,111 | |||||||||||||||||||
Noninterest income: | |||||||||||||||||||||||
Trust and wealth advisory | 5,648 | 5,498 | 17,794 | 17,499 | |||||||||||||||||||
Service charges on deposit accounts | 3,297 | 3,240 | 9,418 | 8,974 | |||||||||||||||||||
Debit card | 4,377 | 4,628 | 13,585 | 13,383 | |||||||||||||||||||
Mortgage banking | 971 | 864 | 2,699 | 3,303 | |||||||||||||||||||
Insurance commissions | 1,714 | 1,695 | 5,384 | 5,168 | |||||||||||||||||||
Equipment rental | 2,101 | 2,761 | 6,930 | 9,718 | |||||||||||||||||||
Losses on investment securities available-for-sale | — | — | (44) | — | |||||||||||||||||||
Other | 6,347 | 3,321 | 14,781 | 9,937 | |||||||||||||||||||
Total noninterest income | 24,455 | 22,007 | 70,547 | 67,982 | |||||||||||||||||||
Noninterest expense: | |||||||||||||||||||||||
Salaries and employee benefits | 28,866 | 26,386 | 85,699 | 77,415 | |||||||||||||||||||
Net occupancy | 2,867 | 2,582 | 8,165 | 7,917 | |||||||||||||||||||
Furniture and equipment | 1,217 | 1,372 | 3,938 | 4,051 | |||||||||||||||||||
Data processing | 6,289 | 5,802 | 18,714 | 16,412 | |||||||||||||||||||
Depreciation – leased equipment | 1,672 | 2,233 | 5,570 | 7,912 | |||||||||||||||||||
Professional fees | 1,763 | 1,539 | 4,149 | 5,241 | |||||||||||||||||||
FDIC and other insurance | 1,598 | 939 | 4,302 | 2,682 | |||||||||||||||||||
Business development and marketing | 1,201 | 1,415 | 4,822 | 4,352 | |||||||||||||||||||
Other | 4,693 | 3,063 | 13,393 | 10,340 | |||||||||||||||||||
Total noninterest expense | 50,166 | 45,331 | 148,752 | 136,322 | |||||||||||||||||||
Income before income taxes | 42,666 | 42,443 | 125,157 | 115,771 | |||||||||||||||||||
Income tax expense | 9,727 | 9,698 | 28,640 | 26,295 | |||||||||||||||||||
Net income | 32,939 | 32,745 | 96,517 | 89,476 | |||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | — | (8) | (19) | (35) | |||||||||||||||||||
Net income available to common shareholders | $ | 32,939 | $ | 32,737 | $ | 96,498 | $ | 89,441 | |||||||||||||||
Per common share: | |||||||||||||||||||||||
Basic net income per common share | $ | 1.32 | $ | 1.32 | $ | 3.87 | $ | 3.59 | |||||||||||||||
Diluted net income per common share | $ | 1.32 | $ | 1.32 | $ | 3.87 | $ | 3.59 | |||||||||||||||
Cash dividends | $ | 0.32 | $ | 0.32 | $ | 0.96 | $ | 0.94 | |||||||||||||||
Basic weighted average common shares outstanding | 24,660,508 | 24,656,736 | 24,677,914 | 24,697,106 | |||||||||||||||||||
Diluted weighted average common shares outstanding | 24,660,508 | 24,656,736 | 24,677,914 | 24,697,106 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net income | $ | 32,939 | $ | 32,745 | $ | 96,517 | $ | 89,476 | |||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||
Unrealized (depreciation) appreciation of available-for-sale securities | (15,287) | (72,275) | (4,624) | (200,061) | |||||||||||||||||||
Reclassification adjustment for realized losses included in net income | — | — | 44 | — | |||||||||||||||||||
Income tax effect | 3,525 | 17,009 | 958 | 47,645 | |||||||||||||||||||
Other comprehensive (loss) income, net of tax | (11,762) | (55,266) | (3,622) | (152,416) | |||||||||||||||||||
Comprehensive income (loss) | 21,177 | (22,521) | 92,895 | (62,940) | |||||||||||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | — | (8) | (19) | (35) | |||||||||||||||||||
Comprehensive income (loss) available to common shareholders | $ | 21,177 | $ | (22,529) | $ | 92,876 | $ | (62,975) |
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Retained Earnings | Cost of Common Stock in Treasury | Accumulated Other Comprehensive Income (Loss), Net | Total Shareholders’ Equity | Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||
Balance at July 1, 2022 | $ | — | $ | 436,538 | $ | 646,600 | $ | (119,876) | $ | (107,011) | $ | 856,251 | $ | 54,416 | $ | 910,667 | |||||||||||||||||||||||||||||||
Net income | — | — | 32,737 | — | — | 32,737 | 8 | 32,745 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (55,266) | (55,266) | — | (55,266) | |||||||||||||||||||||||||||||||||||||||
Issuance of 6,771 common shares under stock based compensation awards | — | — | 118 | 133 | — | 251 | — | 251 | |||||||||||||||||||||||||||||||||||||||
Cost of 0 shares of common stock acquired for treasury | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Common stock dividend ($0.32 per share) | — | — | (7,914) | — | — | (7,914) | — | (7,914) | |||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 6,073 | 6,073 | |||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | (196) | (196) | |||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | $ | — | $ | 436,538 | $ | 671,541 | $ | (119,743) | $ | (162,277) | $ | 826,059 | $ | 60,301 | $ | 886,360 | |||||||||||||||||||||||||||||||
Balance at July 1, 2023 | $ | — | $ | 436,538 | $ | 744,442 | $ | (120,410) | $ | (139,550) | $ | 921,020 | $ | 59,067 | $ | 980,087 | |||||||||||||||||||||||||||||||
Net income | — | — | 32,939 | — | — | 32,939 | — | 32,939 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (11,762) | (11,762) | — | (11,762) | |||||||||||||||||||||||||||||||||||||||
Issuance of 7,409 common shares under stock based compensation awards | — | — | 156 | 124 | — | 280 | — | 280 | |||||||||||||||||||||||||||||||||||||||
Cost of 260,887 shares of common stock acquired for treasury | — | — | — | (10,293) | — | (10,293) | — | (10,293) | |||||||||||||||||||||||||||||||||||||||
Common stock dividend ($0.32 per share) | — | — | (7,934) | — | — | (7,934) | — | (7,934) | |||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | (320) | (320) | |||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 | $ | — | $ | 436,538 | $ | 769,603 | $ | (130,579) | $ | (151,312) | $ | 924,250 | $ | 58,747 | $ | 982,997 |
Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Retained Earnings | Cost of Common Stock in Treasury | Accumulated Other Comprehensive Income (Loss), Net | Total Shareholders’ Equity | Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2022 | $ | — | $ | 436,538 | $ | 603,787 | $ | (114,209) | $ | (9,861) | $ | 916,255 | $ | 53,209 | $ | 969,464 | |||||||||||||||||||||||||||||||
Net income | — | — | 89,441 | — | — | 89,441 | 35 | 89,476 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (152,416) | (152,416) | — | (152,416) | |||||||||||||||||||||||||||||||||||||||
Issuance of 67,485 common shares under stock based compensation awards | — | — | 1,616 | 1,302 | — | 2,918 | — | 2,918 | |||||||||||||||||||||||||||||||||||||||
Cost of 149,819 shares of common stock acquired for treasury | — | — | — | (6,836) | — | (6,836) | — | (6,836) | |||||||||||||||||||||||||||||||||||||||
Common stock dividend ($0.94 per share) | — | — | (23,303) | — | — | (23,303) | — | (23,303) | |||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 7,700 | 7,700 | |||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | (643) | (643) | |||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | $ | — | $ | 436,538 | $ | 671,541 | $ | (119,743) | $ | (162,277) | $ | 826,059 | $ | 60,301 | 886,360 | ||||||||||||||||||||||||||||||||
Balance at January 1, 2023 | $ | — | $ | 436,538 | $ | 694,862 | $ | (119,642) | $ | (147,690) | $ | 864,068 | $ | 59,698 | $ | 923,766 | |||||||||||||||||||||||||||||||
Net income | — | — | 96,498 | — | — | 96,498 | 19 | 96,517 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (3,622) | (3,622) | — | (3,622) | |||||||||||||||||||||||||||||||||||||||
Issuance of 77,319 common shares under stock based compensation awards | — | — | 2,030 | 1,533 | — | 3,563 | — | 3,563 | |||||||||||||||||||||||||||||||||||||||
Cost of 310,522 shares of common stock acquired for treasury | — | — | — | (12,470) | — | (12,470) | — | (12,470) | |||||||||||||||||||||||||||||||||||||||
Common stock dividend ($0.96 per share) | — | — | (23,787) | — | — | (23,787) | — | (23,787) | |||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | (970) | (970) | |||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 | $ | — | $ | 436,538 | $ | 769,603 | $ | (130,579) | $ | (151,312) | $ | 924,250 | $ | 58,747 | $ | 982,997 |
Nine Months Ended September 30, | |||||||||||
2023 | 2022 | ||||||||||
Operating activities: | |||||||||||
Net income | $ | 96,517 | $ | 89,476 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Provision for credit losses | 3,955 | 7,903 | |||||||||
Depreciation of premises and equipment | 3,421 | 3,452 | |||||||||
Depreciation of equipment owned and leased to others | 5,570 | 7,912 | |||||||||
Stock-based compensation | 3,408 | 2,510 | |||||||||
Amortization of investment securities premiums and accretion of discounts, net | 3,116 | 3,098 | |||||||||
Amortization of mortgage servicing rights | 652 | 1,033 | |||||||||
Amortization of right of use assets | 2,319 | 2,369 | |||||||||
Deferred income taxes | (5,613) | (5,428) | |||||||||
Losses on investment securities available-for-sale | 44 | — | |||||||||
Originations of loans held for sale, net of principal collected | (33,843) | (73,718) | |||||||||
Proceeds from the sales of loans held for sale | 35,673 | 85,206 | |||||||||
Net gain on sale of loans held for sale | (1,034) | (1,262) | |||||||||
Net gain on sale of other real estate and repossessions | (111) | (267) | |||||||||
Change in interest receivable | (3,373) | (2,866) | |||||||||
Change in interest payable | 23,031 | 1,249 | |||||||||
Change in other assets | 1,233 | 10,049 | |||||||||
Change in other liabilities | 11,740 | 3,650 | |||||||||
Other | (2,919) | (2,623) | |||||||||
Net change in operating activities | 143,786 | 131,743 | |||||||||
Investing activities: | |||||||||||
Proceeds from sales of investment securities available-for-sale | 64,928 | — | |||||||||
Proceeds from maturities and paydowns of investment securities available-for-sale | 100,218 | 162,766 | |||||||||
Purchases of investment securities available-for-sale | (3,000) | (304,078) | |||||||||
Net change in partnership investments | (29,908) | (16,917) | |||||||||
Net change in other investments | 218 | 1,651 | |||||||||
Loans sold or participated to others | 37,750 | 35,252 | |||||||||
Proceeds from principal payments on direct finance leases | 46,841 | 48,610 | |||||||||
Net change in loans and leases | (427,933) | (500,707) | |||||||||
Net change in equipment owned under operating leases | 2,034 | 7,557 | |||||||||
Purchases of premises and equipment | (2,608) | (1,269) | |||||||||
Proceeds from disposal of premises and equipment | 9 | 18 | |||||||||
Purchases of bank owned life insurance policies | — | (10,000) | |||||||||
Proceeds from sales of other real estate and repossessions | 1,443 | 2,421 | |||||||||
Net change in investing activities | (210,008) | (574,696) | |||||||||
Financing activities: | |||||||||||
Net change in demand deposits and savings accounts | (509,380) | 47,392 | |||||||||
Net change in time deposits | 548,607 | (105,226) | |||||||||
Net change in short-term borrowings | 56,563 | 140,435 | |||||||||
Payments on long-term debt | (3,383) | (23,740) | |||||||||
Stock issued under stock purchase plans | 77 | 252 | |||||||||
Acquisition of treasury stock | (12,470) | (6,836) | |||||||||
Net (distributions to) contributions from noncontrolling interests | (970) | 7,057 | |||||||||
Cash dividends paid on common stock | (24,484) | (23,964) | |||||||||
Net change in financing activities | 54,560 | 35,370 | |||||||||
Net change in cash and cash equivalents | (11,662) | (407,583) | |||||||||
Cash and cash equivalents, beginning of year | 122,797 | 525,187 | |||||||||
Cash and cash equivalents, end of period | $ | 111,135 | $ | 117,604 | |||||||
Supplemental Information: | |||||||||||
Non-cash transactions: | |||||||||||
Loans transferred to other real estate and repossessed assets | $ | 1,251 | $ | 1,322 | |||||||
Common stock matching contribution to Employee Stock Ownership and Profit Sharing Plan | 1,753 | 683 | |||||||||
Right of use assets obtained in exchange for lease obligations | 3,774 | 846 |
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||
U.S. Treasury and Federal agencies securities | $ | 1,028,272 | $ | — | $ | (81,310) | $ | 946,962 | ||||||||||||||||||
U.S. States and political subdivisions securities | 106,089 | — | (9,105) | 96,984 | ||||||||||||||||||||||
Mortgage-backed securities — Federal agencies | 660,447 | — | (107,984) | 552,463 | ||||||||||||||||||||||
Corporate debt securities | 8,457 | — | (206) | 8,251 | ||||||||||||||||||||||
Foreign government and other securities | 600 | — | (18) | 582 | ||||||||||||||||||||||
Total debt securities available-for-sale | $ | 1,803,865 | $ | — | $ | (198,623) | $ | 1,605,242 | ||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
U.S. Treasury and Federal agencies securities | $ | 1,090,743 | $ | — | $ | (92,145) | $ | 998,598 | ||||||||||||||||||
U.S. States and political subdivisions securities | 130,670 | 591 | (8,499) | 122,762 | ||||||||||||||||||||||
Mortgage-backed securities — Federal agencies | 730,672 | 60 | (93,674) | 637,058 | ||||||||||||||||||||||
Corporate debt securities | 16,486 | — | (355) | 16,131 | ||||||||||||||||||||||
Foreign government and other securities | 600 | — | (21) | 579 | ||||||||||||||||||||||
Total debt securities available-for-sale | $ | 1,969,171 | $ | 651 | $ | (194,694) | $ | 1,775,128 |
(Dollars in thousands) | Amortized Cost | Fair Value | ||||||||||||
Due in one year or less | $ | 193,901 | $ | 188,714 | ||||||||||
Due after one year through five years | 916,116 | 833,950 | ||||||||||||
Due after five years through ten years | 12,827 | 11,068 | ||||||||||||
Due after ten years | 20,574 | 19,047 | ||||||||||||
Mortgage-backed securities | 660,447 | 552,463 | ||||||||||||
Total debt securities available-for-sale | $ | 1,803,865 | $ | 1,605,242 |
Less than 12 Months | 12 months or Longer | Total | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
U.S. Treasury and Federal agencies securities | $ | — | $ | — | $ | 946,962 | $ | (81,310) | $ | 946,962 | $ | (81,310) | ||||||||||||||||||||||||||
U.S. States and political subdivisions securities | 23,888 | (1,278) | 73,096 | (7,827) | 96,984 | (9,105) | ||||||||||||||||||||||||||||||||
Mortgage-backed securities - Federal agencies | 13,010 | (479) | 539,453 | (107,505) | 552,463 | (107,984) | ||||||||||||||||||||||||||||||||
Corporate debt securities | — | — | 8,251 | (206) | 8,251 | (206) | ||||||||||||||||||||||||||||||||
Foreign government and other securities | — | — | 582 | (18) | 582 | (18) | ||||||||||||||||||||||||||||||||
Total debt securities available-for-sale | $ | 36,898 | $ | (1,757) | $ | 1,568,344 | $ | (196,866) | $ | 1,605,242 | $ | (198,623) | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
U.S. Treasury and Federal agencies securities | $ | 164,481 | $ | (6,299) | $ | 834,117 | $ | (85,846) | $ | 998,598 | $ | (92,145) | ||||||||||||||||||||||||||
U.S. States and political subdivisions securities | 57,592 | (2,126) | 38,834 | (6,373) | 96,426 | (8,499) | ||||||||||||||||||||||||||||||||
Mortgage-backed securities - Federal agencies | 198,469 | (13,482) | 426,989 | (80,192) | 625,458 | (93,674) | ||||||||||||||||||||||||||||||||
Corporate debt securities | 16,132 | (355) | — | — | 16,132 | (355) | ||||||||||||||||||||||||||||||||
Foreign government and other securities | 484 | (16) | 95 | (5) | 579 | (21) | ||||||||||||||||||||||||||||||||
Total debt securities available-for-sale | $ | 437,158 | $ | (22,278) | $ | 1,300,035 | $ | (172,416) | $ | 1,737,193 | $ | (194,694) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Gross realized gains | $ | — | $ | — | $ | 1,286 | $ | — | ||||||||||||||||||
Gross realized losses | — | — | (1,330) | — | ||||||||||||||||||||||
Net realized losses | $ | — | $ | — | $ | (44) | $ | — |
Term Loans and Leases by Origination Year | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Revolving Loans Converted to Term | Total | ||||||||||||||||||||
Commercial and agricultural | |||||||||||||||||||||||||||||
Grades 1-6 | $ | 124,559 | $ | 127,855 | $ | 76,034 | $ | 43,890 | $ | 24,025 | $ | 18,156 | $ | 316,644 | $ | — | $ | 731,163 | |||||||||||
Grades 7-12 | 4,203 | 2,304 | 6,341 | 494 | 1,162 | 677 | 16,707 | — | 31,888 | ||||||||||||||||||||
Total commercial and agricultural | 128,762 | 130,159 | 82,375 | 44,384 | 25,187 | 18,833 | 333,351 | — | 763,051 | ||||||||||||||||||||
Current period gross charge-offs | 455 | 411 | — | 17 | 4 | — | 1,946 | — | 2,833 | ||||||||||||||||||||
Solar | |||||||||||||||||||||||||||||
Grades 1-6 | 129,390 | 24,436 | 89,699 | 30,775 | 57,010 | 26,392 | — | — | 357,702 | ||||||||||||||||||||
Grades 7-12 | — | — | — | 1,054 | 5,513 | 680 | — | — | 7,247 | ||||||||||||||||||||
Total solar | 129,390 | 24,436 | 89,699 | 31,829 | 62,523 | 27,072 | — | — | 364,949 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Auto and light truck | |||||||||||||||||||||||||||||
Grades 1-6 | 471,833 | 290,946 | 75,619 | 30,020 | 17,041 | 6,856 | — | — | 892,315 | ||||||||||||||||||||
Grades 7-12 | 1,033 | 2,471 | 789 | 3,116 | 817 | 943 | — | — | 9,169 | ||||||||||||||||||||
Total auto and light truck | 472,866 | 293,417 | 76,408 | 33,136 | 17,858 | 7,799 | — | — | 901,484 | ||||||||||||||||||||
Current period gross charge-offs | — | 140 | 75 | 4 | 19 | 63 | — | — | 301 | ||||||||||||||||||||
Medium and heavy duty truck | |||||||||||||||||||||||||||||
Grades 1-6 | 86,301 | 132,020 | 50,345 | 28,630 | 20,275 | 5,631 | — | — | 323,202 | ||||||||||||||||||||
Grades 7-12 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Total medium and heavy duty truck | 86,301 | 132,020 | 50,345 | 28,630 | 20,275 | 5,631 | — | — | 323,202 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Aircraft | |||||||||||||||||||||||||||||
Grades 1-6 | 166,133 | 389,870 | 214,169 | 179,737 | 49,474 | 41,619 | 5,776 | — | 1,046,778 | ||||||||||||||||||||
Grades 7-12 | 4,310 | 9,677 | 7,161 | 4,819 | — | 6,836 | — | — | 32,803 | ||||||||||||||||||||
Total aircraft | 170,443 | 399,547 | 221,330 | 184,556 | 49,474 | 48,455 | 5,776 | — | 1,079,581 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Construction equipment | |||||||||||||||||||||||||||||
Grades 1-6 | 370,642 | 372,029 | 149,279 | 74,922 | 36,373 | 10,066 | 22,795 | 2,418 | 1,038,524 | ||||||||||||||||||||
Grades 7-12 | 4,689 | 16,805 | 1,180 | 568 | 154 | 41 | — | 136 | 23,573 | ||||||||||||||||||||
Total construction equipment | 375,331 | 388,834 | 150,459 | 75,490 | 36,527 | 10,107 | 22,795 | 2,554 | 1,062,097 | ||||||||||||||||||||
Current period gross charge-offs | — | 44 | 1 | — | — | — | — | — | 45 | ||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||||
Grades 1-6 | 252,567 | 252,121 | 154,744 | 109,181 | 90,192 | 202,871 | 292 | — | 1,061,968 | ||||||||||||||||||||
Grades 7-12 | 144 | 2,747 | 856 | 5,752 | 4,602 | 12,130 | — | — | 26,231 | ||||||||||||||||||||
Total commercial real estate | 252,711 | 254,868 | 155,600 | 114,933 | 94,794 | 215,001 | 292 | — | 1,088,199 | ||||||||||||||||||||
Current period gross charge-offs | — | 39 | — | — | 179 | — | — | — | 218 | ||||||||||||||||||||
Residential real estate and home equity | |||||||||||||||||||||||||||||
Performing | 67,545 | 112,070 | 92,751 | 89,539 | 31,394 | 75,909 | 151,550 | 5,121 | 625,879 | ||||||||||||||||||||
Nonperforming | — | 84 | 74 | — | 414 | 632 | 356 | 76 | 1,636 | ||||||||||||||||||||
Total residential real estate and home equity | 67,545 | 112,154 | 92,825 | 89,539 | 31,808 | 76,541 | 151,906 | 5,197 | 627,515 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | — | — | 54 | 1 | — | 55 | ||||||||||||||||||||
Consumer | |||||||||||||||||||||||||||||
Performing | 43,514 | 53,780 | 22,705 | 7,552 | 3,441 | 1,346 | 10,841 | — | 143,179 | ||||||||||||||||||||
Nonperforming | — | 173 | 120 | 49 | 42 | 7 | — | — | 391 | ||||||||||||||||||||
Total consumer | 43,514 | 53,953 | 22,825 | 7,601 | 3,483 | 1,353 | 10,841 | — | 143,570 | ||||||||||||||||||||
Current period gross charge-offs | $ | 353 | $ | 374 | $ | 90 | $ | 26 | $ | 13 | $ | 3 | $ | 20 | $ | — | $ | 879 |
Term Loans and Leases by Origination Year | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | Revolving Loans Converted to Term | Total | ||||||||||||||||||||
Commercial and agricultural | |||||||||||||||||||||||||||||
Grades 1-6 | $ | 159,317 | $ | 107,232 | $ | 71,365 | $ | 35,874 | $ | 17,192 | $ | 13,860 | $ | 370,553 | $ | — | $ | 775,393 | |||||||||||
Grades 7-12 | 4,491 | 5,934 | 60 | 2,094 | 1,644 | 1,040 | 21,375 | — | 36,638 | ||||||||||||||||||||
Total commercial and agricultural | 163,808 | 113,166 | 71,425 | 37,968 | 18,836 | 14,900 | 391,928 | — | 812,031 | ||||||||||||||||||||
Solar | |||||||||||||||||||||||||||||
Grades 1-6 | 109,393 | 113,276 | 35,660 | 72,652 | 18,518 | 20,654 | — | — | 370,153 | ||||||||||||||||||||
Grades 7-12 | — | — | 1,091 | 5,678 | 701 | 3,540 | — | — | 11,010 | ||||||||||||||||||||
Total solar | 109,393 | 113,276 | 36,751 | 78,330 | 19,219 | 24,194 | — | — | 381,163 | ||||||||||||||||||||
Auto and light truck | |||||||||||||||||||||||||||||
Grades 1-6 | 521,399 | 155,508 | 62,063 | 32,975 | 10,946 | 3,476 | — | — | 786,367 | ||||||||||||||||||||
Grades 7-12 | 5,972 | 3,366 | 5,836 | 2,836 | 1,792 | 1,948 | — | — | 21,750 | ||||||||||||||||||||
Total auto and light truck | 527,371 | 158,874 | 67,899 | 35,811 | 12,738 | 5,424 | — | — | 808,117 | ||||||||||||||||||||
Medium and heavy duty truck | |||||||||||||||||||||||||||||
Grades 1-6 | 158,296 | 66,533 | 43,711 | 31,980 | 10,053 | 3,274 | — | — | 313,847 | ||||||||||||||||||||
Grades 7-12 | — | — | — | — | — | 15 | — | — | 15 | ||||||||||||||||||||
Total medium and heavy duty truck | 158,296 | 66,533 | 43,711 | 31,980 | 10,053 | 3,289 | — | — | 313,862 | ||||||||||||||||||||
Aircraft | |||||||||||||||||||||||||||||
Grades 1-6 | 438,481 | 273,726 | 213,661 | 57,379 | 31,085 | 35,012 | 3,687 | — | 1,053,031 | ||||||||||||||||||||
Grades 7-12 | 12,962 | 4,253 | 6,190 | — | — | 1,286 | — | — | 24,691 | ||||||||||||||||||||
Total aircraft | 451,443 | 277,979 | 219,851 | 57,379 | 31,085 | 36,298 | 3,687 | — | 1,077,722 | ||||||||||||||||||||
Construction equipment | |||||||||||||||||||||||||||||
Grades 1-6 | 475,854 | 213,349 | 106,409 | 59,204 | 17,834 | 4,593 | 23,310 | 2,754 | 903,307 | ||||||||||||||||||||
Grades 7-12 | 20,709 | 7,757 | 2,483 | 1,878 | 313 | 32 | 583 | 1,441 | 35,196 | ||||||||||||||||||||
Total construction equipment | 496,563 | 221,106 | 108,892 | 61,082 | 18,147 | 4,625 | 23,893 | 4,195 | 938,503 | ||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||||
Grades 1-6 | 271,526 | 164,173 | 121,685 | 97,470 | 102,271 | 168,391 | 251 | — | 925,767 | ||||||||||||||||||||
Grades 7-12 | 1,532 | 1,716 | 7,824 | 5,789 | 47 | 1,070 | — | — | 17,978 | ||||||||||||||||||||
Total commercial real estate | 273,058 | 165,889 | 129,509 | 103,259 | 102,318 | 169,461 | 251 | — | 943,745 | ||||||||||||||||||||
Residential real estate and home equity | |||||||||||||||||||||||||||||
Performing | 115,154 | 100,690 | 97,205 | 34,498 | 6,864 | 81,653 | 142,724 | 4,115 | 582,903 | ||||||||||||||||||||
Nonperforming | — | 131 | 693 | — | — | 725 | 180 | 105 | 1,834 | ||||||||||||||||||||
Total residential real estate and home equity | 115,154 | 100,821 | 97,898 | 34,498 | 6,864 | 82,378 | 142,904 | 4,220 | 584,737 | ||||||||||||||||||||
Consumer | |||||||||||||||||||||||||||||
Performing | 74,258 | 34,619 | 12,924 | 7,375 | 2,977 | 692 | 18,098 | — | 150,943 | ||||||||||||||||||||
Nonperforming | 148 | 65 | 49 | 53 | 12 | 12 | — | — | 339 | ||||||||||||||||||||
Total consumer | $ | 74,406 | $ | 34,684 | $ | 12,973 | $ | 7,428 | $ | 2,989 | $ | 704 | $ | 18,098 | $ | — | $ | 151,282 | |||||||||||
(Dollars in thousands) | Current | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due and Accruing | Total Accruing Loans | Nonaccrual | Total Financing Receivables | |||||||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial and agricultural | $ | 756,225 | $ | 572 | $ | — | $ | — | $ | 756,797 | $ | 6,254 | $ | 763,051 | ||||||||||||||||||||||||||||||
Solar | 364,949 | — | — | — | 364,949 | — | 364,949 | |||||||||||||||||||||||||||||||||||||
Auto and light truck | 895,298 | 1,115 | 12 | — | 896,425 | 5,059 | 901,484 | |||||||||||||||||||||||||||||||||||||
Medium and heavy duty truck | 323,202 | — | — | — | 323,202 | — | 323,202 | |||||||||||||||||||||||||||||||||||||
Aircraft | 1,079,135 | — | 446 | — | 1,079,581 | — | 1,079,581 | |||||||||||||||||||||||||||||||||||||
Construction equipment | 1,059,212 | 2,270 | — | — | 1,061,482 | 615 | 1,062,097 | |||||||||||||||||||||||||||||||||||||
Commercial real estate | 1,085,383 | — | — | — | 1,085,383 | 2,816 | 1,088,199 | |||||||||||||||||||||||||||||||||||||
Residential real estate and home equity | 624,675 | 811 | 393 | 111 | 625,990 | 1,525 | 627,515 | |||||||||||||||||||||||||||||||||||||
Consumer | 142,550 | 562 | 67 | 43 | 143,222 | 348 | 143,570 | |||||||||||||||||||||||||||||||||||||
Total | $ | 6,330,629 | $ | 5,330 | $ | 918 | $ | 154 | $ | 6,337,031 | $ | 16,617 | $ | 6,353,648 | ||||||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial and agricultural | $ | 810,223 | $ | 944 | $ | — | $ | — | $ | 811,167 | $ | 864 | $ | 812,031 | ||||||||||||||||||||||||||||||
Solar | 381,163 | — | — | — | 381,163 | — | 381,163 | |||||||||||||||||||||||||||||||||||||
Auto and light truck | 793,610 | 353 | 1 | — | 793,964 | 14,153 | 808,117 | |||||||||||||||||||||||||||||||||||||
Medium and heavy duty truck | 313,845 | — | 2 | — | 313,847 | 15 | 313,862 | |||||||||||||||||||||||||||||||||||||
Aircraft | 1,075,865 | 223 | 1,063 | — | 1,077,151 | 571 | 1,077,722 | |||||||||||||||||||||||||||||||||||||
Construction equipment | 932,603 | 431 | — | — | 933,034 | 5,469 | 938,503 | |||||||||||||||||||||||||||||||||||||
Commercial real estate | 940,516 | — | — | — | 940,516 | 3,229 | 943,745 | |||||||||||||||||||||||||||||||||||||
Residential real estate and home equity | 582,053 | 562 | 288 | 49 | 582,952 | 1,785 | 584,737 | |||||||||||||||||||||||||||||||||||||
Consumer | 150,328 | 416 | 199 | 5 | 150,948 | 334 | 151,282 | |||||||||||||||||||||||||||||||||||||
Total | $ | 5,980,206 | $ | 2,929 | $ | 1,553 | $ | 54 | $ | 5,984,742 | $ | 26,420 | $ | 6,011,162 |
(Dollars in thousands) | Payment Delay | Term Extension | Interest Rate Reduction | Combination Payment Delay and Term Extension | % of Total Segment Financing Receivables | ||||||||||||
Commercial and agricultural | $ | 196 | $ | — | $ | — | $ | 500 | 0.09 | % | |||||||
Total | $ | 196 | $ | — | $ | — | $ | 500 | 0.01 | % |
(Dollars in thousands) | Payment Delay | Term Extension | Interest Rate Reduction | Combination Payment Delay and Term Extension | % of Total Segment Financing Receivables | ||||||||||||
Commercial and agricultural | $ | 3,360 | $ | 125 | $ | — | $ | 1,312 | 0.63 | % | |||||||
Construction equipment | — | 1,809 | — | — | 0.17 | ||||||||||||
Commercial real estate | 296 | — | 451 | — | 0.07 | ||||||||||||
Total | $ | 3,656 | $ | 1,934 | $ | 451 | $ | 1,312 | 0.12 | % |
(Dollars in thousands) | Current | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | ||||||||||||
Commercial and agricultural | $ | 696 | $ | — | $ | — | $ | — | $ | — | |||||||
Total | $ | 696 | $ | — | $ | — | $ | — | $ | — |
(Dollars in thousands) | Current | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | ||||||||||||
Commercial and agricultural | $ | 1,633 | $ | — | $ | — | $ | 3,164 | $ | 3,164 | |||||||
Construction equipment | 1,809 | — | — | — | — | ||||||||||||
Commercial real estate | 747 | — | — | — | — | ||||||||||||
Total | $ | 4,189 | $ | — | $ | — | $ | 3,164 | $ | 3,164 |
Weighted- Average Payment Delay (in months) | Combination Weighted-Average Payment Delay and Term Extension (in months) | |||||||
Commercial and agricultural | 6 | 13 | ||||||
Total | 6 | 13 |
Weighted- Average Interest Rate Reduction | Weighted- Average Term Extension (in months) | Weighted- Average Payment Delay (in months) | Combination Weighted-Average Payment Delay and Term Extension (in months) | |||||||||||
Commercial and agricultural | — | % | 3 | 6 | 44 | |||||||||
Construction equipment | — | % | 5 | 0 | 0 | |||||||||
Commercial real estate | 3.00 | % | 0 | 3 | 0 | |||||||||
Total | 3.00 | % | 4 | 6 | 44 |
(Dollars in thousands) | December 31, 2022 | |||||||
Performing TDRs | $ | — | ||||||
Nonperforming TDRs | 3,640 | |||||||
Total TDRs | $ | 3,640 |
(Dollars in thousands) | Commercial and agricultural | Solar | Auto and light truck | Medium and heavy duty truck | Aircraft | Construction equipment | Commercial real estate | Residential real estate and home equity | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 16,637 | $ | 6,308 | $ | 17,173 | $ | 7,556 | $ | 40,571 | $ | 26,105 | $ | 20,356 | $ | 6,767 | $ | 2,069 | $ | 143,542 | ||||||||||||||||||||||||||||||||||||||||||
Charge-offs | 2,261 | — | 189 | — | — | — | — | 45 | 283 | 2,778 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Recoveries | 20 | — | 1,825 | — | 243 | 284 | — | 1 | 78 | 2,451 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | 2,241 | — | (1,636) | — | (243) | (284) | — | 44 | 205 | 327 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Provision (recovery of provision) | 573 | (203) | (2,471) | 155 | (354) | 506 | 2,288 | 168 | 197 | 859 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 14,969 | $ | 6,105 | $ | 16,338 | $ | 7,711 | $ | 40,460 | $ | 26,895 | $ | 22,644 | $ | 6,891 | $ | 2,061 | $ | 144,074 | ||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 16,110 | $ | 6,652 | $ | 19,057 | $ | 6,709 | $ | 36,987 | $ | 21,171 | $ | 18,416 | $ | 5,779 | $ | 1,984 | $ | 132,865 | ||||||||||||||||||||||||||||||||||||||||||
Charge-offs | 414 | — | 66 | — | — | — | — | 17 | 223 | 720 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Recoveries | 39 | — | 91 | — | 176 | 11 | 17 | 1 | 89 | 424 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | 375 | — | (25) | — | (176) | (11) | (17) | 16 | 134 | 296 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Provision (recovery of provision) | 412 | 142 | (85) | 304 | 132 | 1,667 | 57 | 306 | 232 | 3,167 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 16,147 | $ | 6,794 | $ | 18,997 | $ | 7,013 | $ | 37,295 | $ | 22,849 | $ | 18,490 | $ | 6,069 | $ | 2,082 | $ | 135,736 |
(Dollars in thousands) | Commercial and agricultural | Solar | Auto and light truck | Medium and heavy duty truck | Aircraft | Construction equipment | Commercial real estate | Residential real estate and home equity | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 14,635 | $ | 7,217 | $ | 18,634 | $ | 7,566 | $ | 41,093 | $ | 24,039 | $ | 17,431 | $ | 6,478 | $ | 2,175 | $ | 139,268 | ||||||||||||||||||||||||||||||||||||||||||
Charge-offs | 2,833 | — | 301 | — | — | 45 | 218 | 55 | 879 | 4,331 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Recoveries | 209 | — | 3,414 | — | 746 | 291 | 6 | 327 | 189 | 5,182 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | 2,624 | — | (3,113) | — | (746) | (246) | 212 | (272) | 690 | (851) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Provision (recovery of provision) | 2,958 | (1,112) | (5,409) | 145 | (1,379) | 2,610 | 5,425 | 141 | 576 | 3,955 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 14,969 | $ | 6,105 | $ | 16,338 | $ | 7,711 | $ | 40,460 | $ | 26,895 | $ | 22,644 | $ | 6,891 | $ | 2,061 | $ | 144,074 | ||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 15,409 | $ | 6,585 | $ | 19,624 | $ | 6,015 | $ | 33,628 | $ | 19,673 | $ | 19,691 | $ | 5,084 | $ | 1,783 | $ | 127,492 | ||||||||||||||||||||||||||||||||||||||||||
Charge-offs | 453 | — | 98 | — | — | 48 | — | 27 | 545 | 1,171 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Recoveries | 46 | — | 212 | — | 653 | 11 | 43 | 129 | 418 | 1,512 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | 407 | — | (114) | — | (653) | 37 | (43) | (102) | 127 | (341) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Provision (recovery of provision) | 1,145 | 209 | (741) | 998 | 3,014 | 3,213 | (1,244) | 883 | 426 | 7,903 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 16,147 | $ | 6,794 | $ | 18,997 | $ | 7,013 | $ | 37,295 | $ | 22,849 | $ | 18,490 | $ | 6,069 | $ | 2,082 | $ | 135,736 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Balance, beginning of period | $ | 7,370 | $ | 5,497 | $ | 5,616 | $ | 4,196 | |||||||||||||||
Provision (recovery of provision) | 649 | (281) | 2,403 | 1,020 | |||||||||||||||||||
Balance, end of period | $ | 8,019 | $ | 5,216 | $ | 8,019 | $ | 5,216 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Direct finance leases: | |||||||||||||||||||||||
Interest income on lease receivable | $ | 3,584 | $ | 2,402 | $ | 9,939 | $ | 6,112 | |||||||||||||||
Operating leases: | |||||||||||||||||||||||
Income related to lease payments | $ | 2,101 | $ | 2,761 | $ | 6,930 | $ | 9,718 | |||||||||||||||
Depreciation expense | 1,672 | 2,233 | 5,570 | 7,912 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Mortgage servicing rights: | ||||||||||||||||||||||||||
Balance at beginning of period | $ | 3,874 | $ | 4,443 | $ | 4,137 | $ | 4,671 | ||||||||||||||||||
Additions | 119 | 152 | 291 | 660 | ||||||||||||||||||||||
Amortization | (217) | (297) | (652) | (1,033) | ||||||||||||||||||||||
Carrying value before valuation allowance at end of period | 3,776 | 4,298 | 3,776 | 4,298 | ||||||||||||||||||||||
Valuation allowance: | ||||||||||||||||||||||||||
Balance at beginning of period | — | — | — | — | ||||||||||||||||||||||
Impairment recoveries | — | — | — | — | ||||||||||||||||||||||
Balance at end of period | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Net carrying value of mortgage servicing rights at end of period | $ | 3,776 | $ | 4,298 | $ | 3,776 | $ | 4,298 | ||||||||||||||||||
Fair value of mortgage servicing rights at end of period | $ | 8,029 | $ | 7,493 | $ | 8,029 | $ | 7,493 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||
Amounts of commitments: | ||||||||||||||
Loan commitments to extend credit | $ | 1,450,666 | $ | 1,234,866 | ||||||||||
Standby letters of credit | $ | 18,111 | $ | 18,055 | ||||||||||
Commercial and similar letters of credit | $ | 2,724 | $ | 2,368 |
Asset derivatives | Liability derivatives | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Notional or contractual amount | Statement of Financial Condition classification | Fair value | Statement of Financial Condition classification | Fair value | |||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Interest rate swap contracts | $ | 950,362 | Other assets | $ | 27,021 | Other liabilities | $ | 27,531 | ||||||||||||||||||||||||
Loan commitments | 4,388 | Mortgages held for sale | 143 | N/A | — | |||||||||||||||||||||||||||
Forward contracts - mortgage loan | 6,250 | Mortgages held for sale | 36 | N/A | — | |||||||||||||||||||||||||||
Total | $ | 961,000 | $ | 27,200 | $ | 27,531 | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Interest rate swap contracts | $ | 881,600 | Other assets | $ | 24,838 | Other liabilities | $ | 25,307 | ||||||||||||||||||||||||
Loan commitments | 2,638 | Mortgages held for sale | 67 | N/A | — | |||||||||||||||||||||||||||
Forward contracts - mortgage loan | 3,750 | Mortgages held for sale | 24 | N/A | — | |||||||||||||||||||||||||||
Total | $ | 887,988 | $ | 24,929 | $ | 25,307 |
Gain (loss) | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Statement of Income classification | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||
Interest rate swap contracts | Other expense | $ | (42) | $ | (252) | $ | (41) | $ | (69) | |||||||||||||||||||||||
Interest rate swap contracts | Other income | 475 | 83 | 766 | 83 | |||||||||||||||||||||||||||
Loan commitments | Mortgage banking | (14) | (197) | 76 | (424) | |||||||||||||||||||||||||||
Forward contracts - mortgage loan | Mortgage banking | 8 | 83 | 12 | 93 | |||||||||||||||||||||||||||
Total | $ | 427 | $ | (283) | $ | 813 | $ | (317) |
Gross Amounts Not Offset in the Statement of Financial Condition | ||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Gross Amounts of Recognized Assets | Gross Amounts Offset in the Statement of Financial Condition | Net Amounts of Assets Presented in the Statement of Financial Condition | Financial Instruments | Cash Collateral Received | Net Amount | ||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 27,021 | $ | — | $ | 27,021 | $ | — | $ | 28,555 | $ | (1,534) | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 24,838 | $ | — | $ | 24,838 | $ | — | $ | 25,295 | $ | (457) |
Gross Amounts Not Offset in the Statement of Financial Condition | ||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Statement of Financial Condition | Net Amounts of Liabilities Presented in the Statement of Financial Condition | Financial Instruments | Cash Collateral Pledged | Net Amount | ||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 27,531 | $ | — | $ | 27,531 | $ | — | $ | — | $ | 27,531 | ||||||||||||||||||||||||||
Repurchase agreements | 48,335 | — | 48,335 | 48,335 | — | — | ||||||||||||||||||||||||||||||||
Total | $ | 75,866 | $ | — | $ | 75,866 | $ | 48,335 | $ | — | $ | 27,531 | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 25,307 | $ | — | $ | 25,307 | $ | — | $ | — | $ | 25,307 | ||||||||||||||||||||||||||
Repurchase agreements | 141,432 | — | 141,432 | 141,432 | — | — | ||||||||||||||||||||||||||||||||
Total | $ | 166,739 | $ | — | $ | 166,739 | $ | 141,432 | $ | — | $ | 25,307 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | |||||||||
Investment carrying amount | $ | 84,818 | $ | 70,887 | |||||||
Unfunded capital and other commitments | 76,505 | 64,520 | |||||||||
Maximum exposure to loss | 65,643 | 45,020 |
(Dollars in thousands) | Amount of Subordinated Notes | Interest Rate | Maturity Date | |||||||||||||||||
June 2007 issuance (1) | $ | 41,238 | 7.22 | % | 6/15/2037 | |||||||||||||||
August 2007 issuance (2) | 17,526 | 7.15 | % | 9/15/2037 | ||||||||||||||||
Total | $ | 58,764 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Dollars in thousands - except per share amounts) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Distributed earnings allocated to common stock | $ | 7,900 | $ | 7,890 | $ | 23,694 | $ | 23,230 | ||||||||||||||||||
Undistributed earnings allocated to common stock | 24,707 | 24,571 | 71,894 | 65,489 | ||||||||||||||||||||||
Net earnings allocated to common stock | 32,607 | 32,461 | 95,588 | 88,719 | ||||||||||||||||||||||
Net earnings allocated to participating securities | 332 | 276 | 910 | 722 | ||||||||||||||||||||||
Net income allocated to common stock and participating securities | $ | 32,939 | $ | 32,737 | $ | 96,498 | $ | 89,441 | ||||||||||||||||||
Weighted average shares outstanding for basic earnings per common share | 24,660,508 | 24,656,736 | 24,677,914 | 24,697,106 | ||||||||||||||||||||||
Dilutive effect of stock compensation | — | — | — | — | ||||||||||||||||||||||
Weighted average shares outstanding for diluted earnings per common share | 24,660,508 | 24,656,736 | 24,677,914 | 24,697,106 | ||||||||||||||||||||||
Basic earnings per common share | $ | 1.32 | $ | 1.32 | $ | 3.87 | $ | 3.59 | ||||||||||||||||||
Diluted earnings per common share | $ | 1.32 | $ | 1.32 | $ | 3.87 | $ | 3.59 |
Three Months Ended September 30, | Nine Months Ended September 30, | Affected Line Item in the Statements of Income | ||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||||
Realized losses included in net income | $ | — | $ | — | $ | (44) | $ | — | Losses on investment securities available-for-sale | |||||||||||||||||||||||
— | — | (44) | — | Income before income taxes | ||||||||||||||||||||||||||||
Tax effect | — | — | 10 | — | Income tax expense | |||||||||||||||||||||||||||
Net of tax | $ | — | $ | — | $ | (34) | $ | — | Net income |
(Dollars in thousands) | Fair value carrying amount | Aggregate unpaid principal | Excess of fair value carrying amount over (under) unpaid principal | |||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||
Mortgages held for sale reported at fair value | $ | 3,118 | $ | 2,863 | $ | 255 | (1) | |||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
Mortgages held for sale reported at fair value | $ | 3,914 | $ | 3,766 | $ | 148 | (1) |
(Dollars in thousands) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
Investment securities available-for-sale: | ||||||||||||||||||||||||||
U.S. Treasury and Federal agencies securities | $ | 539,836 | $ | 407,126 | $ | — | $ | 946,962 | ||||||||||||||||||
U.S. States and political subdivisions securities | — | 92,846 | 4,138 | 96,984 | ||||||||||||||||||||||
Mortgage-backed securities — Federal agencies | — | 552,463 | — | 552,463 | ||||||||||||||||||||||
Corporate debt securities | — | 8,251 | — | 8,251 | ||||||||||||||||||||||
Foreign government and other securities | — | 582 | — | 582 | ||||||||||||||||||||||
Total debt securities available-for-sale | 539,836 | 1,061,268 | 4,138 | 1,605,242 | ||||||||||||||||||||||
Mortgages held for sale | — | 3,118 | — | 3,118 | ||||||||||||||||||||||
Accrued income and other assets (interest rate swap agreements) | — | 27,021 | — | 27,021 | ||||||||||||||||||||||
Total | $ | 539,836 | $ | 1,091,407 | $ | 4,138 | $ | 1,635,381 | ||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||
Accrued expenses and other liabilities (interest rate swap agreements) | $ | — | $ | 27,531 | $ | — | $ | 27,531 | ||||||||||||||||||
Total | $ | — | $ | 27,531 | $ | — | $ | 27,531 | ||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
Investment securities available-for-sale: | ||||||||||||||||||||||||||
U.S. Treasury and Federal agencies securities | $ | 573,679 | $ | 424,919 | $ | — | $ | 998,598 | ||||||||||||||||||
U.S. States and political subdivisions securities | — | 121,298 | 1,464 | 122,762 | ||||||||||||||||||||||
Mortgage-backed securities — Federal agencies | — | 637,058 | — | 637,058 | ||||||||||||||||||||||
Corporate debt securities | — | 16,131 | — | 16,131 | ||||||||||||||||||||||
Foreign government and other securities | — | 579 | — | 579 | ||||||||||||||||||||||
Total debt securities available-for-sale | 573,679 | 1,199,985 | 1,464 | 1,775,128 | ||||||||||||||||||||||
Mortgages held for sale | — | 3,914 | — | 3,914 | ||||||||||||||||||||||
Accrued income and other assets (interest rate swap agreements) | — | 24,838 | — | 24,838 | ||||||||||||||||||||||
Total | $ | 573,679 | $ | 1,228,737 | $ | 1,464 | $ | 1,803,880 | ||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||
Accrued expenses and other liabilities (interest rate swap agreements) | $ | — | $ | 25,307 | $ | — | $ | 25,307 | ||||||||||||||||||
Total | $ | — | $ | 25,307 | $ | — | $ | 25,307 |
(Dollars in thousands) | U.S. States and political subdivisions securities | |||||||
Beginning balance July 1, 2023 | $ | 4,249 | ||||||
Total gains or losses (realized/unrealized): | ||||||||
Included in earnings | — | |||||||
Included in other comprehensive income (loss) | (26) | |||||||
Purchases | — | |||||||
Issuances | — | |||||||
Sales | — | |||||||
Settlements | — | |||||||
Maturities | (85) | |||||||
Transfers into Level 3 | — | |||||||
Transfers out of Level 3 | — | |||||||
Ending balance September 30, 2023 | $ | 4,138 | ||||||
Beginning balance July 1, 2022 | $ | 4,515 | ||||||
Total gains or losses (realized/unrealized): | ||||||||
Included in earnings | — | |||||||
Included in other comprehensive income (loss) | (32) | |||||||
Purchases | — | |||||||
Issuances | — | |||||||
Sales | — | |||||||
Settlements | — | |||||||
Maturities | (85) | |||||||
Transfers into Level 3 | — | |||||||
Transfers out of Level 3 | — | |||||||
Ending balance September 30, 2022 | $ | 4,398 |
(Dollars in thousands) | Fair Value | Valuation Methodology | Unobservable Inputs | Range of Inputs | Weighted Average | |||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Debt securities available-for sale | ||||||||||||||||||||||||||||||||
Direct placement municipal securities | $ | 4,138 | Discounted cash flows | Credit spread assumption | 4.87% - 6.82% | 6.37 | % | |||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Debt securities available-for sale | ||||||||||||||||||||||||||||||||
Direct placement municipal securities | $ | 1,464 | Discounted cash flows | Credit spread assumption | 0.22% - 4.09% | 3.49 | % | |||||||||||||||||||||||||
(Dollars in thousands) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||
Collateral-dependent impaired loans | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Accrued income and other assets (mortgage servicing rights) | — | — | 3,776 | 3,776 | ||||||||||||||||||||||
Accrued income and other assets (repossessions) | — | — | 233 | 233 | ||||||||||||||||||||||
Accrued income and other assets (other real estate) | — | — | 117 | 117 | ||||||||||||||||||||||
Total | $ | — | $ | — | $ | 4,126 | $ | 4,126 | ||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
Collateral-dependent impaired loans | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Accrued income and other assets (mortgage servicing rights) | — | — | 4,137 | 4,137 | ||||||||||||||||||||||
Accrued income and other assets (repossessions) | — | — | 327 | 327 | ||||||||||||||||||||||
Accrued income and other assets (other real estate) | — | — | 104 | 104 | ||||||||||||||||||||||
Total | $ | — | $ | — | $ | 4,568 | $ | 4,568 |
(Dollars in thousands) | Carrying Value | Fair Value | Valuation Methodology | Unobservable Inputs | Range of Inputs | Weighted Average | ||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Collateral-dependent impaired loans | $ | — | $ | — | Collateral based measurements including appraisals, trade publications, and auction values | Discount for lack of marketability and current conditions | 0% - 0% | 0.0 | % | |||||||||||||||||||||||||||||
Mortgage servicing rights | 3,776 | 8,029 | Discounted cash flows | Constant prepayment rate (CPR) | 5.4% - 14.6% | 7.8 | % | |||||||||||||||||||||||||||||||
Discount rate | 11.8% - 13.8% | 11.9 | % | |||||||||||||||||||||||||||||||||||
Repossessions | 233 | 234 | Appraisals, trade publications and auction values | Discount for lack of marketability | 0% - 4% | 0 | % | |||||||||||||||||||||||||||||||
Other real estate | 117 | 117 | Appraisals | Discount for lack of marketability | 0% - 0% | 0 | % | |||||||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Collateral-dependent impaired loans | $ | — | $ | — | Collateral based measurements including appraisals, trade publications, and auction values | Discount for lack of marketability and current conditions | 0% - 0% | 0.0 | % | |||||||||||||||||||||||||||||
Mortgage servicing rights | 4,137 | 8,007 | Discounted cash flows | Constant prepayment rate (CPR) | 7.6% - 9.6% | 8.2 | % | |||||||||||||||||||||||||||||||
Discount rate | 11.4% - 14.2% | 11.5 | % | |||||||||||||||||||||||||||||||||||
Repossessions | 327 | 370 | Appraisals, trade publications and auction values | Discount for lack of marketability | 2% - 9% | 7 | % | |||||||||||||||||||||||||||||||
Other real estate | 104 | 104 | Appraisals | Discount for lack of marketability | 0% - 0% | 0 | % |
(Dollars in thousands) | Carrying or Contract Value | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 75,729 | $ | 75,729 | $ | 75,729 | $ | — | $ | — | ||||||||||||||||||||||
Federal funds sold and interest bearing deposits with other banks | 35,406 | 35,406 | 35,406 | — | — | |||||||||||||||||||||||||||
Investment securities, available-for-sale | 1,605,242 | 1,605,242 | 539,836 | 1,061,268 | 4,138 | |||||||||||||||||||||||||||
Other investments | 25,075 | 25,075 | 25,075 | — | — | |||||||||||||||||||||||||||
Mortgages held for sale | 3,118 | 3,118 | — | 3,118 | — | |||||||||||||||||||||||||||
Loans and leases, net of allowance for loan and lease losses | 6,209,574 | 5,980,435 | — | — | 5,980,435 | |||||||||||||||||||||||||||
Mortgage servicing rights | 3,776 | 8,029 | — | — | 8,029 | |||||||||||||||||||||||||||
Accrued interest receivable | 28,120 | 28,120 | — | 28,120 | — | |||||||||||||||||||||||||||
Interest rate swaps | 27,021 | 27,021 | — | 27,021 | — | |||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Deposits | $ | 6,967,492 | $ | 6,954,179 | $ | 5,278,426 | $ | 1,675,753 | $ | — | ||||||||||||||||||||||
Short-term borrowings | 272,092 | 272,092 | 48,505 | 223,587 | — | |||||||||||||||||||||||||||
Long-term debt and mandatorily redeemable securities | 46,533 | 45,386 | — | 45,386 | — | |||||||||||||||||||||||||||
Subordinated notes | 58,764 | 50,889 | — | 50,889 | — | |||||||||||||||||||||||||||
Accrued interest payable | 29,030 | 29,030 | — | 29,030 | — | |||||||||||||||||||||||||||
Interest rate swaps | 27,531 | 27,531 | — | 27,531 | — | |||||||||||||||||||||||||||
Off-balance-sheet instruments * | — | 144 | — | 144 | — | |||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 84,703 | $ | 84,703 | $ | 84,703 | $ | — | $ | — | ||||||||||||||||||||||
Federal funds sold and interest bearing deposits with other banks | 38,094 | 38,094 | 38,094 | — | — | |||||||||||||||||||||||||||
Investment securities, available-for-sale | 1,775,128 | 1,775,128 | 573,679 | 1,199,985 | 1,464 | |||||||||||||||||||||||||||
Other investments | 25,293 | 25,293 | 25,293 | — | — | |||||||||||||||||||||||||||
Mortgages held for sale | 3,914 | 3,914 | — | 3,914 | — | |||||||||||||||||||||||||||
Loans and leases, net of allowance for loan and lease losses | 5,871,894 | 5,712,972 | — | — | 5,712,972 | |||||||||||||||||||||||||||
Mortgage servicing rights | 4,137 | 8,007 | — | — | 8,007 | |||||||||||||||||||||||||||
Accrued interest receivable | 24,747 | 24,747 | — | 24,747 | — | |||||||||||||||||||||||||||
Interest rate swaps | 24,838 | 24,838 | — | 24,838 | — | |||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Deposits | $ | 6,928,265 | $ | 6,909,392 | $ | 5,787,806 | $ | 1,121,586 | $ | — | ||||||||||||||||||||||
Short-term borrowings | 215,529 | 215,529 | 139,079 | 76,450 | — | |||||||||||||||||||||||||||
Long-term debt and mandatorily redeemable securities | 46,555 | 45,111 | — | 45,111 | — | |||||||||||||||||||||||||||
Subordinated notes | 58,764 | 51,398 | — | 51,398 | — | |||||||||||||||||||||||||||
Accrued interest payable | 5,999 | 5,999 | — | 5,999 | — | |||||||||||||||||||||||||||
Interest rate swaps | 25,307 | 25,307 | — | 25,307 | — | |||||||||||||||||||||||||||
Off-balance-sheet instruments * | — | 108 | — | 108 | — |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||
Accrued income and other assets: | ||||||||||||||
Bank owned life insurance cash surrender value | $ | 83,748 | $ | 83,046 | ||||||||||
Operating lease right of use assets | 22,369 | 20,916 | ||||||||||||
Accrued interest receivable | 28,120 | 24,747 | ||||||||||||
Mortgage servicing rights | 3,776 | 4,137 | ||||||||||||
Other real estate | 117 | 104 | ||||||||||||
Repossessions | 233 | 327 | ||||||||||||
Partnership investments carrying amount | 150,003 | 137,149 | ||||||||||||
All other assets | 130,580 | 109,584 | ||||||||||||
Total accrued income and other assets | $ | 418,946 | $ | 380,010 |
Actual | Minimum Capital Adequacy | Minimum Capital Adequacy with Capital Buffer | To Be Well Capitalized Under Prompt Corrective Action Provisions | |||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets): | ||||||||||||||||||||||||||||||||||||||||||||||||||
1st Source Corporation | $ | 1,206,065 | 16.12 | % | $ | 598,617 | 8.00 | % | $ | 785,685 | 10.50 | % | $ | 748,271 | 10.00 | % | ||||||||||||||||||||||||||||||||||
1st Source Bank | 1,128,349 | 15.09 | 598,370 | 8.00 | 785,361 | 10.50 | 747,963 | 10.00 | ||||||||||||||||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets): | ||||||||||||||||||||||||||||||||||||||||||||||||||
1st Source Corporation | 1,111,808 | 14.86 | 448,963 | 6.00 | 636,031 | 8.50 | 598,617 | 8.00 | ||||||||||||||||||||||||||||||||||||||||||
1st Source Bank | 1,034,130 | 13.83 | 448,778 | 6.00 | 635,769 | 8.50 | 598,370 | 8.00 | ||||||||||||||||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | ||||||||||||||||||||||||||||||||||||||||||||||||||
1st Source Corporation | 996,061 | 13.31 | 336,722 | 4.50 | 523,790 | 7.00 | 486,376 | 6.50 | ||||||||||||||||||||||||||||||||||||||||||
1st Source Bank | 975,383 | 13.04 | 336,583 | 4.50 | 523,574 | 7.00 | 486,176 | 6.50 | ||||||||||||||||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets): | ||||||||||||||||||||||||||||||||||||||||||||||||||
1st Source Corporation | 1,111,808 | 13.02 | 341,657 | 4.00 | N/A | N/A | 427,071 | 5.00 | ||||||||||||||||||||||||||||||||||||||||||
1st Source Bank | 1,034,130 | 12.11 | 341,541 | 4.00 | N/A | N/A | 426,927 | 5.00 |
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest Income/Expense | Yield/ Rate | Average Balance | Interest Income/Expense | Yield/ Rate | Average Balance | Interest Income/Expense | Yield/ Rate | ||||||||||||||||||||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Investment securities available-for-sale: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Taxable | $ | 1,605,912 | $ | 5,918 | 1.46 | % | $ | 1,655,790 | $ | 5,946 | 1.44 | % | $ | 1,816,138 | $ | 6,691 | 1.46 | % | |||||||||||||||||||||||||||||||||||
Tax exempt(1) | 39,994 | 397 | 3.94 | % | 41,909 | 411 | 3.93 | % | 47,841 | 426 | 3.53 | % | |||||||||||||||||||||||||||||||||||||||||
Mortgages held for sale | 3,169 | 54 | 6.76 | % | 1,879 | 28 | 5.98 | % | 4,272 | 58 | 5.39 | % | |||||||||||||||||||||||||||||||||||||||||
Loans and leases, net of unearned discount(1) | 6,245,883 | 100,244 | 6.37 | % | 6,141,157 | 93,370 | 6.10 | % | 5,627,718 | 69,064 | 4.87 | % | |||||||||||||||||||||||||||||||||||||||||
Other investments | 68,579 | 883 | 5.11 | % | 80,793 | 978 | 4.86 | % | 119,624 | 421 | 1.40 | % | |||||||||||||||||||||||||||||||||||||||||
Total earning assets(1) | 7,963,537 | 107,496 | 5.36 | % | 7,921,528 | 100,733 | 5.10 | % | 7,615,593 | 76,660 | 3.99 | % | |||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 68,640 | 72,880 | 74,329 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan and lease losses | (145,197) | (144,337) | (133,989) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 530,411 | 512,237 | 463,171 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 8,417,391 | $ | 8,362,308 | $ | 8,019,104 | |||||||||||||||||||||||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 5,247,332 | $ | 34,405 | 2.60 | % | $ | 5,192,206 | $ | 28,870 | 2.23 | % | $ | 4,634,092 | $ | 6,556 | 0.56 | % | |||||||||||||||||||||||||||||||||||
Short-term borrowings: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 60,736 | 35 | 0.23 | % | 69,301 | 32 | 0.19 | % | 159,345 | 21 | 0.05 | % | |||||||||||||||||||||||||||||||||||||||||
Other short-term borrowings | 153,523 | 2,101 | 5.43 | % | 129,230 | 1,593 | 4.94 | % | 57,609 | 359 | 2.47 | % | |||||||||||||||||||||||||||||||||||||||||
Subordinated notes | 58,764 | 1,060 | 7.16 | % | 58,764 | 1,028 | 7.02 | % | 58,764 | 904 | 6.10 | % | |||||||||||||||||||||||||||||||||||||||||
Long-term debt and mandatorily redeemable securities | 46,519 | 489 | 4.17 | % | 46,611 | 515 | 4.43 | % | 48,399 | (296) | (2.43) | % | |||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 5,566,874 | 38,090 | 2.71 | % | 5,496,112 | 32,038 | 2.34 | % | 4,958,209 | 7,544 | 0.60 | % | |||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits | 1,702,773 | 1,746,876 | 2,039,147 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 148,192 | 133,914 | 90,336 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 940,544 | 926,157 | 873,209 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests | 59,008 | 59,249 | 58,203 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 8,417,391 | $ | 8,362,308 | $ | 8,019,104 | |||||||||||||||||||||||||||||||||||||||||||||||
Less: Fully tax-equivalent adjustments | (170) | (179) | (182) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest income/margin (GAAP-derived)(1) | $ | 69,236 | 3.45 | % | $ | 68,516 | 3.47 | % | $ | 68,934 | 3.59 | % | |||||||||||||||||||||||||||||||||||||||||
Fully tax-equivalent adjustments | 170 | 179 | 182 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest income/margin - FTE(1) | $ | 69,406 | 3.46 | % | $ | 68,695 | 3.48 | % | $ | 69,116 | 3.60 | % | |||||||||||||||||||||||||||||||||||||||||
(1) See “Reconciliation of Non-GAAP Financial Measures” at the end of this section for additional information on this performance measure/ratio. |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||||
(Dollars in thousands) | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||
Calculation of Net Interest Margin | |||||||||||||||||||||||
(A) | Interest income (GAAP) | $ | 107,326 | $ | 100,554 | $ | 76,478 | $ | 302,336 | $ | 206,556 | ||||||||||||
Fully tax-equivalent adjustments: | |||||||||||||||||||||||
(B) | - Loans and leases | 92 | 98 | 95 | 293 | 257 | |||||||||||||||||
(C) | - Tax-exempt investment securities | 78 | 81 | 87 | 282 | 156 | |||||||||||||||||
(D) | Interest income - FTE (A+B+C) | 107,496 | 100,733 | 76,660 | 302,911 | 206,969 | |||||||||||||||||
(E) | Interest expense (GAAP) | 38,090 | 32,038 | 7,544 | 95,019 | 14,542 | |||||||||||||||||
(F) | Net interest income (GAAP) (A–E) | 69,236 | 68,516 | 68,934 | 207,317 | 192,014 | |||||||||||||||||
(G) | Net interest income - FTE (D–E) | 69,406 | 68,695 | 69,116 | 207,892 | 192,427 | |||||||||||||||||
(H) | Annualization factor | 3.967 | 4.011 | 3.967 | 1.337 | 1.337 | |||||||||||||||||
(I) | Total earning assets | $ | 7,963,537 | $ | 7,921,528 | $ | 7,615,593 | $ | 7,917,763 | $ | 7,645,464 | ||||||||||||
Net interest margin (GAAP-derived) (F*H)/I | 3.45 | % | 3.47 | % | 3.59 | % | 3.50 | % | 3.36 | % | |||||||||||||
Net interest margin - FTE (G*H)/I | 3.46 | % | 3.48 | % | 3.60 | % | 3.51 | % | 3.37 | % |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | September 30, 2022 | |||||||||||||||||
Loans and leases past due 90 days or more | $ | 154 | $ | 54 | $ | 165 | ||||||||||||||
Nonaccrual loans and leases | 16,617 | 26,420 | 27,813 | |||||||||||||||||
Other real estate | 117 | 104 | — | |||||||||||||||||
Repossessions | 233 | 327 | 26 | |||||||||||||||||
Equipment owned under operating leases | — | 22 | 1 | |||||||||||||||||
Total nonperforming assets | $ | 17,121 | $ | 26,927 | $ | 28,005 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | September 30, 2022 | |||||||||||||||||
Commercial and agricultural | $ | — | $ | — | $ | — | ||||||||||||||
Solar | — | — | — | |||||||||||||||||
Auto and light truck | 213 | 311 | 26 | |||||||||||||||||
Medium and heavy duty truck | — | — | — | |||||||||||||||||
Aircraft | — | — | — | |||||||||||||||||
Construction equipment | — | — | — | |||||||||||||||||
Commercial real estate | — | — | — | |||||||||||||||||
Residential real estate and home equity | 117 | 104 | — | |||||||||||||||||
Consumer | 20 | 16 | — | |||||||||||||||||
Total | $ | 350 | $ | 431 | $ | 26 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Trust and wealth advisory | $ | 5,648 | $ | 5,498 | 150 | 2.73 | % | $ | 17,794 | $ | 17,499 | 295 | 1.69 | % | ||||||||||||||||||||||||||||||||||||
Service charges on deposit accounts | 3,297 | 3,240 | 57 | 1.76 | % | 9,418 | 8,974 | 444 | 4.95 | % | ||||||||||||||||||||||||||||||||||||||||
Debit card | 4,377 | 4,628 | (251) | (5.42) | % | 13,585 | 13,383 | 202 | 1.51 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage banking | 971 | 864 | 107 | 12.38 | % | 2,699 | 3,303 | (604) | (18.29) | % | ||||||||||||||||||||||||||||||||||||||||
Insurance commissions | 1,714 | 1,695 | 19 | 1.12 | % | 5,384 | 5,168 | 216 | 4.18 | % | ||||||||||||||||||||||||||||||||||||||||
Equipment rental | 2,101 | 2,761 | (660) | (23.90) | % | 6,930 | 9,718 | (2,788) | (28.69) | % | ||||||||||||||||||||||||||||||||||||||||
Losses on investment securities available-for-sale | — | — | — | — | (44) | — | (44) | NM | ||||||||||||||||||||||||||||||||||||||||||
Other | 6,347 | 3,321 | 3,026 | 91.12 | % | 14,781 | 9,937 | 4,844 | 48.75 | % | ||||||||||||||||||||||||||||||||||||||||
Total noninterest income | $ | 24,455 | $ | 22,007 | 2,448 | 11.12 | % | $ | 70,547 | $ | 67,982 | 2,565 | 3.77 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||
Noninterest expense: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 28,866 | $ | 26,386 | 2,480 | 9.40 | % | $ | 85,699 | $ | 77,415 | 8,284 | 10.70 | % | ||||||||||||||||||||||||||||||||||||
Net occupancy | 2,867 | 2,582 | 285 | 11.04 | % | 8,165 | 7,917 | 248 | 3.13 | % | ||||||||||||||||||||||||||||||||||||||||
Furniture and equipment | 1,217 | 1,372 | (155) | (11.30) | % | 3,938 | 4,051 | (113) | (2.79) | % | ||||||||||||||||||||||||||||||||||||||||
Data processing | 6,289 | 5,802 | 487 | 8.39 | % | 18,714 | 16,412 | 2,302 | 14.03 | % | ||||||||||||||||||||||||||||||||||||||||
Depreciation – leased equipment | 1,672 | 2,233 | (561) | (25.12) | % | 5,570 | 7,912 | (2,342) | (29.60) | % | ||||||||||||||||||||||||||||||||||||||||
Professional fees | 1,763 | 1,539 | 224 | 14.55 | % | 4,149 | 5,241 | (1,092) | (20.84) | % | ||||||||||||||||||||||||||||||||||||||||
FDIC and other insurance | 1,598 | 939 | 659 | 70.18 | % | 4,302 | 2,682 | 1,620 | 60.40 | % | ||||||||||||||||||||||||||||||||||||||||
Business development and marketing | 1,201 | 1,415 | (214) | (15.12) | % | 4,822 | 4,352 | 470 | 10.80 | % | ||||||||||||||||||||||||||||||||||||||||
Other | 4,693 | 3,063 | 1,630 | 53.22 | % | 13,393 | 10,340 | 3,053 | 29.53 | % | ||||||||||||||||||||||||||||||||||||||||
Total noninterest expense | $ | 50,166 | $ | 45,331 | 4,835 | 10.67 | % | $ | 148,752 | $ | 136,322 | 12,430 | 9.12 | % |
Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs* | Maximum Number (or Approximate Dollar Value) of Shares that may yet be Purchased Under the Plans or Programs | ||||||||||||||||||||||
July 01 - 31, 2023 | — | $ | — | — | 526,630 | |||||||||||||||||||||
August 01 - 31, 2023 | — | — | — | 526,630 | ||||||||||||||||||||||
September 01 - 30, 2023 | 260,887 | 39.45 | 260,887 | 265,743 |
101.INS | XBRL Instance Document — The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | XBRL Taxonomy Extension Schema Document | |||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document | |||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101) |
1st Source Corporation | |||||||||||
DATE | October 19, 2023 | /s/ CHRISTOPHER J. MURPHY III | |||||||||
Christopher J. Murphy III Chairman of the Board, President and CEO | |||||||||||
DATE | October 19, 2023 | /s/ BRETT A. BAUER | |||||||||
Brett A. Bauer Treasurer and Chief Financial Officer Principal Accounting Officer |
Date: October 19, 2023 | ||
/s/ CHRISTOPHER J. MURPHY III | ||
Christopher J. Murphy III | ||
Chief Executive Officer |
Date: October 19, 2023 | ||
/s/ BRETT A. BAUER | ||
Brett A. Bauer | ||
Chief Financial Officer |
Date: October 19, 2023 | ||
/s/ CHRISTOPHER J. MURPHY III | ||
Christopher J. Murphy III | ||
Chief Executive Officer | ||
Date: October 19, 2023 | ||
/s/ BRETT A. BAUER | ||
Brett A. Bauer | ||
Chief Financial Officer | ||