These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(State or other jurisdiction of
incorporation or organization) |
(IRS Employer
Identification No.) |
||||||||||
|
|
|||||||||||
|
|
|
|
|||||||||
| (Address of principal executive offices) | (Zip Code) | ||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
|
|
|
|
||||||
|
|
☒ | Accelerated filer | ☐ | |||||||||||
| Non-accelerated filer | ☐ | Smaller reporting company |
|
|||||||||||
| Emerging growth company |
|
|||||||||||||
|
September 30, 2024 – Common stock
|
|
||||
| FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES | ||||||||
| Index | ||||||||
| September 30, 2024 | ||||||||
| Page Nos. | ||||||||
| Item 1. | ||||||||
| Item 2. | ||||||||
| Item 3. | ||||||||
| Item 4. | ||||||||
| Item 1. | ||||||||
| Item 1A. | ||||||||
| Item 2. | ||||||||
| Item 3. | ||||||||
| Item 4. | ||||||||
| Item 5. | ||||||||
| Item 6. | ||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Assets | |||||||||||
| Cash and due from banks | $ |
|
$ |
|
|||||||
| Interest-bearing deposits in banks |
|
|
|||||||||
| Federal funds sold |
|
|
|||||||||
| Total cash and cash equivalents |
|
|
|||||||||
| Investment securities: | |||||||||||
| Available-for-sale, at fair value |
|
|
|||||||||
|
Held-to-maturity (estimated fair values of $
|
|
|
|||||||||
| Total investment securities |
|
|
|||||||||
| FHLB and FRB stock, at cost |
|
|
|||||||||
|
Loans held for sale ($
|
|
|
|||||||||
| Loans held for investment, net of deferred fees and costs |
|
|
|||||||||
| Allowance for credit losses |
(
|
(
|
|||||||||
| Net loans held for investment |
|
|
|||||||||
| Goodwill |
|
|
|||||||||
| Company-owned life insurance |
|
|
|||||||||
| Premises and equipment, net of accumulated depreciation |
|
|
|||||||||
| Other intangibles, net of accumulated amortization |
|
|
|||||||||
| Accrued interest receivable |
|
|
|||||||||
| Mortgage servicing rights, net of accumulated amortization |
|
|
|||||||||
| Other real estate owned |
|
|
|||||||||
| Deferred tax asset, net |
|
|
|||||||||
| Other assets |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Deposits: | |||||||||||
| Non-interest bearing | $ |
|
$ |
|
|||||||
| Interest bearing |
|
|
|||||||||
| Total deposits |
|
|
|||||||||
| Securities sold under repurchase agreements |
|
|
|||||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Accrued interest payable |
|
|
|||||||||
| Other borrowed funds |
|
|
|||||||||
| Long-term debt |
|
|
|||||||||
| Allowance for credit losses on off-balance sheet credit exposures |
|
|
|||||||||
| Subordinated debentures held by subsidiary trusts |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Stockholders’ equity: | |||||||||||
|
Preferred stock,
|
|
|
|||||||||
|
Common stock and additional paid-in-capital, $
|
|
|
|||||||||
| Retained earnings |
|
|
|||||||||
| Accumulated other comprehensive loss, net |
(
|
(
|
|||||||||
| Total stockholders’ equity |
|
|
|||||||||
| Total liabilities and stockholders’ equity | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Interest and fees on loans | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Interest and dividends on investment securities: | |||||||||||||||||||||||
| Taxable |
|
|
|
|
|||||||||||||||||||
| Exempt from federal taxes |
|
|
|
|
|||||||||||||||||||
| Interest and dividends on FHLB and FRB stock |
|
|
|
|
|||||||||||||||||||
| Interest on deposits in banks |
|
|
|
|
|||||||||||||||||||
| Total interest income |
|
|
|
|
|||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||
| Interest on deposits |
|
|
|
|
|||||||||||||||||||
| Interest on securities sold under repurchase agreements |
|
|
|
|
|||||||||||||||||||
| Interest on other borrowed funds |
|
|
|
|
|||||||||||||||||||
| Interest on long-term debt |
|
|
|
|
|||||||||||||||||||
| Interest on subordinated debentures held by subsidiary trusts |
|
|
|
|
|||||||||||||||||||
| Total interest expense |
|
|
|
|
|||||||||||||||||||
| Net interest income |
|
|
|
|
|||||||||||||||||||
| Provision for credit losses |
|
(
|
|
|
|||||||||||||||||||
| Net interest income after provision for credit losses |
|
|
|
|
|||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||
| Payment services revenues |
|
|
|
|
|||||||||||||||||||
| Mortgage banking revenues |
|
|
|
|
|||||||||||||||||||
| Wealth management revenues |
|
|
|
|
|||||||||||||||||||
| Service charges on deposit accounts |
|
|
|
|
|||||||||||||||||||
| Other service charges, commissions, and fees |
|
|
|
|
|||||||||||||||||||
| Investment securities losses, net |
|
|
|
(
|
|||||||||||||||||||
| Other income |
|
|
|
|
|||||||||||||||||||
| Total non-interest income |
|
|
|
|
|||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||
| Salaries and wages |
|
|
|
|
|||||||||||||||||||
| Employee benefits |
|
|
|
|
|||||||||||||||||||
| Outsourced technology services |
|
|
|
|
|||||||||||||||||||
| Occupancy, net |
|
|
|
|
|||||||||||||||||||
| Furniture and equipment |
|
|
|
|
|||||||||||||||||||
| OREO expense, net of income |
|
|
|
|
|||||||||||||||||||
| Professional fees |
|
|
|
|
|||||||||||||||||||
| FDIC insurance premiums |
|
|
|
|
|||||||||||||||||||
| Other intangibles amortization |
|
|
|
|
|||||||||||||||||||
| Other expenses |
|
|
|
|
|||||||||||||||||||
| Total non-interest expense |
|
|
|
|
|||||||||||||||||||
| Income before income tax |
|
|
|
|
|||||||||||||||||||
| Provision for income tax |
|
|
|
|
|||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per common share (Basic) | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per common share (Diluted) | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Other comprehensive income (loss), before tax: | |||||||||||||||||
| Investment securities available for sale: | |||||||||||||||||
| Change in net unrealized gains (losses) during the period |
|
(
|
|
(
|
|||||||||||||
| Reclassification adjustment for net losses included in income |
|
|
|
|
|||||||||||||
| Reclassification adjustment for securities transferred from held-to-maturity to available-for-sale |
|
|
|
(
|
|||||||||||||
| Net change in unamortized losses on available-for-sale investment securities transferred into held-to-maturity |
(
|
(
|
(
|
(
|
|||||||||||||
| Cash flow hedges: | |||||||||||||||||
| Change in unrealized gains (losses) on derivatives |
|
(
|
(
|
(
|
|||||||||||||
| Reclassification adjustment for derivatives net losses included in income |
|
|
|
|
|||||||||||||
| Other comprehensive income (loss), before tax |
|
(
|
|
(
|
|||||||||||||
| Deferred tax (expense) benefit related to other comprehensive (loss) income |
(
|
|
(
|
|
|||||||||||||
| Other comprehensive income (loss), net of tax |
|
(
|
|
(
|
|||||||||||||
| Comprehensive income, net of tax | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(In millions, except share and per share data)
(Unaudited)
|
|||||||||||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
|
Common
stock |
Retained
earnings |
Accumulated
other comprehensive loss |
Total
stockholders’ equity |
||||||||||||||||||||
| Balance at June 30, 2024 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Other comprehensive income, net of tax expense |
|
|
|
|
|||||||||||||||||||
| Common stock transactions: | |||||||||||||||||||||||
|
|
(
|
|
|
(
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
| Stock-based compensation expense |
|
|
|
|
|||||||||||||||||||
|
Common stock cash dividends declared ($
|
|
(
|
|
(
|
|||||||||||||||||||
| Balance at September 30, 2024 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
|
Common
stock |
Retained
earnings |
Accumulated
other comprehensive loss |
Total
stockholders’ equity |
||||||||||||||||||||
| Balance at June 30, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Other comprehensive loss, net of tax expense |
|
|
(
|
(
|
|||||||||||||||||||
| Common stock transactions: | |||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
| Stock-based compensation expense |
|
|
|
|
|||||||||||||||||||
|
Common stock cash dividends declared ($
|
|
(
|
|
(
|
|||||||||||||||||||
| Balance at September 30, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
|
See accompanying notes to unaudited consolidated financial statements.
|
|||||||||||||||||||||||
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (continued)
(In millions, except share and per share data)
(Unaudited)
|
|||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
|
Common
stock |
Retained
earnings |
Accumulated other
comprehensive loss |
Total
stockholders’ equity |
||||||||||||||||||||
| Balance at December 31, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
| Cumulative change related to the adoption of ASU 2023-02 |
|
|
|
|
|||||||||||||||||||
| Adjusted balance at January 1, 2024 |
|
|
(
|
|
|||||||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Other comprehensive income, net of tax expense |
|
|
|
|
|||||||||||||||||||
| Common stock transactions: | |||||||||||||||||||||||
|
|
(
|
|
|
(
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
| Stock-based compensation expense |
|
|
|
|
|||||||||||||||||||
|
Common cash dividends declared ($
|
|
(
|
|
(
|
|||||||||||||||||||
| Balance at September 30, 2024 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
|
Common
stock |
Retained
earnings |
Accumulated
other comprehensive loss |
Total
stockholders’ equity |
||||||||||||||||||||
| Balance at December 31, 2022 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Other comprehensive loss, net of tax expense |
|
|
(
|
(
|
|||||||||||||||||||
| Common stock transactions: | |||||||||||||||||||||||
|
|
(
|
|
|
(
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
| Stock-based compensation expense |
|
|
|
|
|||||||||||||||||||
|
Common cash dividends declared ($
|
|
(
|
|
(
|
|||||||||||||||||||
| Balance at September 30, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
|
See accompanying notes to unaudited consolidated financial statements.
|
|||||||||||||||||||||||
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(In millions)
|
Nine Months Ended September 30, | ||||||||||||||||||||||
| (Unaudited) | 2024 | 2023 | |||||||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
|||||||||||||||||||
| Adjustments to reconcile net income from operations to net cash provided by operating activities: | |||||||||||||||||||||||
| Provision for credit losses |
|
|
|||||||||||||||||||||
| Net gain on disposal of premises and equipment |
|
(
|
|||||||||||||||||||||
| Depreciation and amortization |
|
|
|||||||||||||||||||||
| Net premium amortization on investment securities |
|
|
|||||||||||||||||||||
| Net loss on investment securities transactions |
|
|
|||||||||||||||||||||
| Realized and unrealized net gains on mortgage banking activities |
(
|
(
|
|||||||||||||||||||||
| Net gain on sale of OREO |
(
|
(
|
|||||||||||||||||||||
| Write-downs of OREO and other assets pending disposal |
|
|
|||||||||||||||||||||
| Deferred taxes |
|
|
|||||||||||||||||||||
| Net increase in cash surrender value of company-owned life insurance |
(
|
(
|
|||||||||||||||||||||
| Stock-based compensation expense |
|
|
|||||||||||||||||||||
| Originations of mortgage loans held for sale |
(
|
(
|
|||||||||||||||||||||
| Proceeds from sales of mortgage loans held for sale |
|
|
|||||||||||||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||||||||
| Decrease (increase) in accrued interest receivable |
|
(
|
|||||||||||||||||||||
| Decrease in other assets |
|
|
|||||||||||||||||||||
| Increase in accrued interest payable |
|
|
|||||||||||||||||||||
| Decrease in accounts payable and accrued expenses |
(
|
(
|
|||||||||||||||||||||
| Net cash provided by operating activities |
|
|
|||||||||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||||||
| Purchases of investment securities: | |||||||||||||||||||||||
| Available-for-sale |
(
|
|
|||||||||||||||||||||
| Proceeds from sales, maturities, and pay-downs of investment securities: | |||||||||||||||||||||||
| Held-to-maturity |
|
|
|||||||||||||||||||||
| Available-for-sale |
|
|
|||||||||||||||||||||
| Purchases of FHLB and FRB stock |
(
|
(
|
|||||||||||||||||||||
| Proceeds from sales of FHLB and FRB stock |
|
|
|||||||||||||||||||||
| Proceeds from bank-owned life insurance settlements |
|
|
|||||||||||||||||||||
| Net change in loans held for investment |
|
(
|
|||||||||||||||||||||
| Proceeds from sale of OREO |
|
|
|||||||||||||||||||||
| Capital expenditures, net of sales |
(
|
(
|
|||||||||||||||||||||
| Net cash provided by investing activities |
|
|
|||||||||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||||||||
| Net decrease in deposits |
(
|
(
|
|||||||||||||||||||||
| Net decrease in securities sold under repurchase agreements |
(
|
(
|
|||||||||||||||||||||
| Net decrease in other borrowed funds |
(
|
(
|
|||||||||||||||||||||
| Repayments of long-term debt |
(
|
(
|
|||||||||||||||||||||
| Advances on long-term debt |
|
|
|||||||||||||||||||||
| Purchase and retirement of common stock |
(
|
(
|
|||||||||||||||||||||
| Dividends paid to common stockholders |
(
|
(
|
|||||||||||||||||||||
| Net cash used in financing activities |
(
|
(
|
|||||||||||||||||||||
|
Net increase (decrease) in cash and cash equivalents
|
|
(
|
|||||||||||||||||||||
| Cash and cash equivalents at beginning of period |
|
|
|||||||||||||||||||||
| Cash and cash equivalents at end of period | $ |
|
$ |
|
|||||||||||||||||||
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
|
|||||||||||||||||||||||
|
(In millions)
|
Nine Months Ended September 30, | ||||||||||||||||||||||
| (Unaudited) | 2024 | 2023 | |||||||||||||||||||||
| Supplemental disclosures of cash flow information: | |||||||||||||||||||||||
| Cash paid during the period for income taxes | $ |
|
$ |
|
|||||||||||||||||||
| Cash paid during the period for interest expense |
|
|
|||||||||||||||||||||
| Supplemental disclosures of noncash investing and financing activities: | |||||||||||||||||||||||
| Right-of-use assets obtained in exchange for operating lease liabilities | $ |
|
$ |
|
|||||||||||||||||||
| Transfer of held-to-maturity to available-for sale securities |
|
|
|||||||||||||||||||||
| Transfer of held for investment loans to held-for-sale |
|
|
|||||||||||||||||||||
| Transfer of loans to OREO |
|
|
|||||||||||||||||||||
| Capitalization of internally originated mortgage servicing rights |
|
|
|||||||||||||||||||||
| September 30, 2024 |
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
||||||||||||||||
| Available-for-Sale: | ||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||
| State, county, and municipal securities |
|
|
(
|
|
||||||||||||||||
| Obligations of U.S. government agencies |
|
|
(
|
|
||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
(
|
|
||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
(
|
|
||||||||||||||||
| Collateralized mortgage obligations |
|
|
(
|
|
||||||||||||||||
| Private mortgage-backed securities |
|
|
(
|
|
||||||||||||||||
| Collateralized loan obligation |
|
|
|
|
||||||||||||||||
| Corporate securities |
|
|
(
|
|
||||||||||||||||
| Total | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||
| September 30, 2024 |
Amortized
Cost
1
|
Allowance for Credit Losses | Net Amortized Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
||||||||||||||
| Held-to-Maturity: | ||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
||||||||
| State, county, and municipal securities |
|
|
|
|
(
|
|
||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
|
(
|
|
||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
|
|
(
|
|
||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
|
|
(
|
|
||||||||||||||
| Collateralized mortgage obligations |
|
|
|
|
(
|
|
||||||||||||||
| Corporate securities |
|
(
|
|
|
(
|
|
||||||||||||||
| Total | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
||||||||
|
(1)
Amortized cost presented above includes $
|
||||||||||||||||||||
| December 31, 2023 |
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
||||||||||||||||
| Available-for-Sale: | ||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||
| State, county, and municipal securities |
|
|
(
|
|
||||||||||||||||
| Obligations of U.S. government agencies |
|
|
(
|
|
||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
(
|
|
||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
(
|
|
||||||||||||||||
| Collateralized mortgage obligations |
|
|
(
|
|
||||||||||||||||
| Private mortgage-backed securities |
|
|
(
|
|
||||||||||||||||
| Collateralized loan obligation |
|
|
(
|
|
||||||||||||||||
| Corporate securities |
|
|
(
|
|
||||||||||||||||
| Total | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||
| December 31, 2023 |
Amortized
Cost
1
|
Allowance for Credit Losses | Net Amortized Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
|||||||||||||||||
| Held-to-Maturity: | |||||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||
| State, county, and municipal securities |
|
|
|
|
(
|
|
|||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
|
(
|
|
|||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
|
|
(
|
|
|||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
|
|
(
|
|
|||||||||||||||||
| Collateralized mortgage obligations |
|
|
|
|
(
|
|
|||||||||||||||||
| Corporate securities |
|
(
|
|
|
(
|
|
|||||||||||||||||
| Total | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||
|
(1)
Amortized cost presented above includes $
|
|||||||||||||||||||||||
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||
| September 30, 2024 |
Fair
Value |
Gross
Unrealized Losses |
Fair
Value |
Gross
Unrealized Losses |
Fair
Value |
Gross
Unrealized Losses |
||||||||||||||||||||
| Available-for-Sale: | ||||||||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||
| State, county, and municipal securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Collateralized mortgage obligations |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Private mortgage-backed securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Corporate securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||
| December 31, 2023 |
Fair
Value |
Gross
Unrealized Losses |
Fair
Value |
Gross
Unrealized Losses |
Fair
Value |
Gross
Unrealized Losses |
||||||||||||||||||||
| Available-for-Sale: | ||||||||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||
| State, county, and municipal securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Collateralized mortgage obligations |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Private mortgage-backed securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Collateralized loan obligation |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Corporate securities |
|
|
|
(
|
|
(
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||
| September 30, 2024 | AAA | AA | A | BBB | BB | Not Rated | Total | ||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| State, county, and municipal securities |
|
|
|
|
|
|
|
||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
|
|
|
|
||||||||||||||||
| U.S. agency commercial mortgage-backed securities | |||||||||||||||||||||||
| FNMA/FHLMC |
|
|
|
|
|
|
|
||||||||||||||||
| GNMA |
|
|
|
|
|
|
|
||||||||||||||||
| U.S. agency residential mortgage-backed securities | |||||||||||||||||||||||
| FNMA/FHLMC |
|
|
|
|
|
|
|
||||||||||||||||
| GNMA |
|
|
|
|
|
|
|
||||||||||||||||
| Collateralized mortgage obligations | |||||||||||||||||||||||
| FNMA/FHLMC |
|
|
|
|
|
|
|
||||||||||||||||
| GNMA |
|
|
|
|
|
|
|
||||||||||||||||
| Corporate securities |
|
|
|
|
|
|
|
||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| December 31, 2023 | AAA | AA | A | BBB | BB | Not Rated | Total | ||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| State, county, and municipal securities |
|
|
|
|
|
|
|
||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
|
|
|
|
||||||||||||||||
| U.S. agency commercial mortgage-backed securities | |||||||||||||||||||||||
| FNMA/FHLMC |
|
|
|
|
|
|
|
||||||||||||||||
| GNMA |
|
|
|
|
|
|
|
||||||||||||||||
| U.S. agency residential mortgage-backed securities | |||||||||||||||||||||||
| FNMA/FHLMC |
|
|
|
|
|
|
|
||||||||||||||||
| GNMA |
|
|
|
|
|
|
|
||||||||||||||||
| Collateralized mortgage obligations | |||||||||||||||||||||||
| FNMA/FHLMC |
|
|
|
|
|
|
|
||||||||||||||||
| GNMA |
|
|
|
|
|
|
|
||||||||||||||||
| Corporate securities |
|
|
|
|
|
|
|
||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Available-for-Sale | Held-to-Maturity | ||||||||||||||||
| September 30, 2024 |
Amortized
Cost |
Estimated
Fair Value |
Amortized
Cost |
Estimated
Fair Value |
|||||||||||||
| Within one year | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| After one year but within five years |
|
|
|
|
|||||||||||||
| After five years but within ten years |
|
|
|
|
|||||||||||||
| After ten years |
|
|
|
|
|||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Loans held for sale: | |||||||||||
| Agricultural, at lower of cost or market | $ |
|
$ |
|
|||||||
| Commercial real estate, at lower of cost or market |
|
|
|||||||||
| Residential mortgage, at fair value |
|
|
|||||||||
| Total loans held for sale | $ |
|
$ |
|
|||||||
| Agricultural |
Commercial
Real Estate |
||||||||||||||||
|
Beginning balance as of December 31, 2023
|
$ |
|
$ |
|
|||||||||||||
|
Repayments
|
(
|
|
|||||||||||||||
| Loan disposals |
|
(
|
|||||||||||||||
|
Ending balance as of September 30, 2024
|
$ |
|
$ |
|
|||||||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Real estate: | |||||||||||
| Commercial | $ |
|
$ |
|
|||||||
| Construction |
|
|
|||||||||
| Residential |
|
|
|||||||||
| Agricultural |
|
|
|||||||||
| Total real estate |
|
|
|||||||||
| Consumer: | |||||||||||
| Indirect |
|
|
|||||||||
| Direct and advance lines |
|
|
|||||||||
| Credit card |
|
|
|||||||||
| Total consumer |
|
|
|||||||||
| Commercial |
|
|
|||||||||
| Agricultural |
|
|
|||||||||
| Other, including overdrafts |
|
|
|||||||||
| Loans held for investment |
|
|
|||||||||
| Deferred loan fees and costs |
(
|
(
|
|||||||||
| Loans held for investment, net of deferred fees and costs |
|
|
|||||||||
| Allowance for credit losses |
(
|
(
|
|||||||||
| Net loans held for investment | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, 2024 | Beginning Balance | Provision for (reversal of) Credit Losses |
Loans Charged-Off
(2)
|
Recoveries Collected | Ending Balance | |||||||||||||||
|
Allowance for credit losses
(1)
|
||||||||||||||||||||
| Real estate | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Consumer |
|
|
(
|
|
|
|||||||||||||||
| Commercial |
|
(
|
(
|
|
|
|||||||||||||||
| Agricultural |
|
|
(
|
|
|
|||||||||||||||
| Total allowance for credit losses | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Nine Months Ended September 30, 2024 | Beginning Balance | Provision for (reversal of) Credit Losses |
Loans Charged-Off
(2)
|
Recoveries Collected | Ending Balance | |||||||||||||||
|
Allowance for credit losses
(1)
|
||||||||||||||||||||
| Real estate | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Consumer |
|
|
(
|
|
|
|||||||||||||||
| Commercial |
|
|
(
|
|
|
|||||||||||||||
| Agricultural |
|
|
(
|
|
|
|||||||||||||||
| Total allowance for credit losses | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Three Months Ended September 30, 2023 | Beginning Balance | Provision for (reversal of) Credit Losses |
Loans Charged-Off
(2)
|
Recoveries Collected | Ending Balance | |||||||||||||||
|
Allowance for credit losses
(1)
|
||||||||||||||||||||
| Real estate | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Consumer |
|
|
(
|
|
|
|||||||||||||||
| Commercial |
|
(
|
(
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
| Total allowance for credit losses | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Nine Months Ended September 30, 2023 | Beginning Balance | Provision for (reversal of) Credit Losses |
Loans Charged-Off
(2)
|
Recoveries Collected | Ending Balance | |||||||||||||||
|
Allowance for credit losses
(1)
|
||||||||||||||||||||
| Real estate | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Consumer |
|
(
|
(
|
|
|
|||||||||||||||
| Commercial |
|
(
|
(
|
|
|
|||||||||||||||
| Agricultural |
|
(
|
|
|
|
|||||||||||||||
| Total allowance for credit losses | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||
|
(1)
Amounts presented exclude the allowance for credit losses related to unfunded commitments and investment securities. The allowance for credit losses related to unfunded commitments and investment securities are included in the “Financial Instruments with Off-Balance Sheet Risk” Note and “Investment Securities” Note, respectively.
|
||||||||||||||||||||
|
(2)
Loans, or portions thereof, are charged-off against the allowance for credit losses when management believes the collectability of the principal is unlikely, or, with respect to consumer installment loans, according to an established delinquency schedule.
|
||||||||||||||||||||
| Collateral Type | ||||||||||||||
| As of September 30, 2024 | Business Assets | Real Property | Other | Total | ||||||||||
| Real estate: | ||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Construction |
|
|
|
|
||||||||||
| Residential |
|
|
|
|
||||||||||
| Agricultural |
|
|
|
|
||||||||||
| Total real estate |
|
|
|
|
||||||||||
| Commercial |
|
|
|
|
||||||||||
| Agricultural |
|
|
|
|
||||||||||
| Total collateral-dependent loans | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Collateral Type | ||||||||||||||
| As of December 31, 2023 | Business Assets | Real Property | Other | Total | ||||||||||
| Real estate: | ||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Construction |
|
|
|
|
||||||||||
| Residential |
|
|
|
|
||||||||||
| Agricultural |
|
|
|
|
||||||||||
| Total real estate |
|
|
|
|
||||||||||
| Commercial |
|
|
|
|
||||||||||
| Agricultural |
|
|
|
|
||||||||||
| Total collateral-dependent loans | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Total Loans | ||||||||||||||||||||||||||
| 30 - 59 | 60 - 89 | 90 or more | 30 or More | |||||||||||||||||||||||
| Days | Days | Days | Days | Current | Non-accrual | Total | ||||||||||||||||||||
| As of September 30, 2024 | Past Due | Past Due | Past Due | Past Due | Loans |
Loans
(1)
|
Loans | |||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Construction |
|
|
|
|
|
|
|
|||||||||||||||||||
| Residential |
|
|
|
|
|
|
|
|||||||||||||||||||
| Agricultural |
|
|
|
|
|
|
|
|||||||||||||||||||
| Total real estate |
|
|
|
|
|
|
|
|||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||
| Indirect |
|
|
|
|
|
|
|
|||||||||||||||||||
| Direct and advance lines |
|
|
|
|
|
|
|
|||||||||||||||||||
| Credit card |
|
|
|
|
|
|
|
|||||||||||||||||||
| Total consumer |
|
|
|
|
|
|
|
|||||||||||||||||||
| Commercial |
|
|
|
|
|
|
|
|||||||||||||||||||
| Agricultural |
|
|
|
|
|
|
|
|||||||||||||||||||
| Other, including overdrafts |
|
|
|
|
|
|
|
|||||||||||||||||||
| Loans held for investment | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Total Loans | ||||||||||||||||||||||||||
| 30 - 59 | 60 - 89 | 90 or more | 30 or More | |||||||||||||||||||||||
| Days | Days | Days | Days | Current | Non-accrual | Total | ||||||||||||||||||||
| As of December 31, 2023 | Past Due | Past Due | Past Due | Past Due | Loans |
Loans
(1)
|
Loans | |||||||||||||||||||
| Real estate: | ||||||||||||||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Construction |
|
|
|
|
|
|
|
|||||||||||||||||||
| Residential |
|
|
|
|
|
|
|
|||||||||||||||||||
| Agricultural |
|
|
|
|
|
|
|
|||||||||||||||||||
| Total real estate |
|
|
|
|
|
|
|
|||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||
| Indirect |
|
|
|
|
|
|
|
|||||||||||||||||||
| Direct and advance lines |
|
|
|
|
|
|
|
|||||||||||||||||||
| Credit card |
|
|
|
|
|
|
|
|||||||||||||||||||
| Total consumer |
|
|
|
|
|
|
|
|||||||||||||||||||
| Commercial |
|
|
|
|
|
|
|
|||||||||||||||||||
| Agricultural |
|
|
|
|
|
|
|
|||||||||||||||||||
| Other, including overdrafts |
|
|
|
|
|
|
|
|||||||||||||||||||
| Loans held for investment | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Three Months Ended September 30, 2024 | Principal Forgiveness | Term Extension | Term Extension and Interest Rate Reduction | Total |
% of Total Class of Loans Held for Investment
(1)
|
|||||||||||||||
| Real estate: | ||||||||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
|
% | ||||||||||
| Construction |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
| Total real estate |
|
|
|
|
|
|||||||||||||||
| Commercial |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
|
Loans held for investment
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|
|||||||||||
| Nine Months Ended September 30, 2024 | ||||||||||||||||||||
| Real estate: | ||||||||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
|
% | ||||||||||
| Construction |
|
|
|
|
|
|||||||||||||||
| Residential |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
| Total real estate |
|
|
|
|
|
|||||||||||||||
| Commercial |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
|
Loans held for investment
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|
|||||||||||
| Three Months Ended September 30, 2023 | Principal Forgiveness | Term Extension | Term Extension and Interest Rate Reduction | Total |
% of Total Class of Loans Held for Investment
(1)
|
|||||||||||||||
| Real estate: | ||||||||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
|
% | ||||||||||
| Construction |
|
|
|
|
|
|||||||||||||||
| Residential |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
| Total real estate |
|
|
|
|
|
|||||||||||||||
| Commercial |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
|
Loans held for investment
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|
|||||||||||
| Nine Months Ended September 30, 2023 | ||||||||||||||||||||
| Real estate: | ||||||||||||||||||||
| Commercial | $ |
|
$ |
|
$ |
|
$ |
|
|
% | ||||||||||
| Construction |
|
|
|
|
|
|||||||||||||||
| Residential |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
| Total real estate |
|
|
|
|
|
|||||||||||||||
| Commercial |
|
|
|
|
|
|||||||||||||||
| Agricultural |
|
|
|
|
|
|||||||||||||||
|
Loans held for investment
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|
|||||||||||
| Term Extension and Interest Rate Reduction | |||||||||||||||||
| Three Months Ended September 30, 2024 | Principal Forgiveness | Weighted-Average Months of Term Extension | Weighted-Average Months of Term Extension | Weighted-Average Interest Rate Reduction | |||||||||||||
| Real estate: | |||||||||||||||||
| Commercial | $ |
|
|
|
|
% | |||||||||||
| Construction |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
| Total real estate |
|
||||||||||||||||
| Commercial |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
|
Loans held for investment
(1)
|
$ |
|
|||||||||||||||
| Nine Months Ended September 30, 2024 | |||||||||||||||||
| Real estate: | |||||||||||||||||
| Commercial | $ |
|
|
|
|
% | |||||||||||
| Construction |
|
|
|
|
|||||||||||||
| Residential |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
| Total real estate |
|
||||||||||||||||
| Commercial |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
|
Loans held for investment
(1)
|
$ |
|
|||||||||||||||
| Term Extension and Interest Rate Reduction | |||||||||||||||||
| Three Months Ended September 30, 2023 | Principal Forgiveness | Weighted-Average Months of Term Extension | Weighted-Average Months of Term Extension | Weighted-Average Interest Rate Reduction | |||||||||||||
| Real estate: | |||||||||||||||||
| Commercial | $ |
|
|
|
|
% | |||||||||||
| Construction |
|
|
|
|
|||||||||||||
| Residential |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
| Total real estate |
|
||||||||||||||||
| Commercial |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
|
Loans held for investment
(1)
|
$ |
|
|||||||||||||||
| Nine Months Ended September 30, 2023 | |||||||||||||||||
| Real estate: | |||||||||||||||||
| Commercial | $ |
|
|
|
|
% | |||||||||||
| Construction |
|
|
|
|
|||||||||||||
| Residential |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
| Total real estate |
|
||||||||||||||||
| Commercial |
|
|
|
|
|||||||||||||
| Agricultural |
|
|
|
|
|||||||||||||
|
Loans held for investment
(1)
|
$ |
|
|||||||||||||||
|
As of and for the nine months ended September 30, 2024
|
|||||||||||||||||||||||||||||
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||
| Risk by Collateral | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted To Term | Total | ||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Construction real estate: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Agricultural real estate: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Doubtful |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Agricultural: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| December 31, 2023 | |||||||||||||||||||||||||||||
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||
| Risk by Collateral | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted To Term | Total | ||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Doubtful |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Construction: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Doubtful |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Agricultural real estate: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Doubtful |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Agricultural: | |||||||||||||||||||||||||||||
| Pass | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Special mention |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Substandard |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
As of and for the nine months ended September 30, 2024
|
|||||||||||||||||||||||||||||
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||
| Risk by Collateral | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted To Term | Total | ||||||||||||||||||||
| Residential: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Consumer indirect: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Consumer direct and advance lines: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Consumer credit card: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| December 31, 2023 | |||||||||||||||||||||||||||||
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||
| Risk by Collateral | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted To Term | Total | ||||||||||||||||||||
| Residential: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Consumer indirect: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Consumer direct and advance lines: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Consumer credit card: | |||||||||||||||||||||||||||||
| Performing | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Nonperforming |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Current-period gross charge-offs |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Beginning balance | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Additions |
|
|
|
|
|||||||||||||||||||
| Valuation adjustments |
|
(
|
(
|
(
|
|||||||||||||||||||
| Dispositions |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Ending balance | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||||||||
| Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment | Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment | ||||||||||||||
| Available-for-sale securities | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||
| Notional Amount | Consolidated Balance Sheet Location |
Estimated
Fair Value |
Notional Amount | Consolidated Balance Sheet Location |
Estimated
Fair Value |
||||||||||||||||||
| Derivatives designated as accounting hedges: | |||||||||||||||||||||||
| Interest rate swap contracts | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Derivatives not designated as accounting hedges: | |||||||||||||||||||||||
| Interest rate swap contracts |
|
|
|
|
|||||||||||||||||||
| Interest rate lock commitments |
|
|
|
|
|||||||||||||||||||
| Derivative assets | $ |
|
Other assets | $ |
|
$ |
|
Other assets | $ |
|
|||||||||||||
| Derivatives designated as accounting hedges: | |||||||||||||||||||||||
| Interest rate collars | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Interest rate swap contracts |
|
|
|
|
|||||||||||||||||||
| Derivatives not designated as accounting hedges: | |||||||||||||||||||||||
| Interest rate swap contracts |
|
|
|
|
|||||||||||||||||||
| Risk participation agreements |
|
|
|
|
|||||||||||||||||||
| Forward loan sales contracts |
|
|
|
|
|||||||||||||||||||
| Derivative liabilities | $ |
|
Accounts payable and accrued expenses | $ |
|
$ |
|
Accounts payable and accrued expenses | $ |
|
|||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Location of Gain (Loss) Recognized in Income on Derivative | Amount of Gain (Loss) Recognized in Income on Derivative | Location of Gain (Loss) Recognized in Income on Derivative | Amount of Gain (Loss) Recognized in Income on Derivative | ||||||||||||||||||||
| Interest rate lock commitments | Mortgage banking revenues | $ |
|
$ |
|
Mortgage banking revenues | $ |
|
$ |
(
|
|||||||||||||
| September 30, 2024 | |||||||||||||||||||||||||||||||||||
| Gross Assets Recognized | Gross Assets Offset in the Balance Sheet | Net Assets in the Balance Sheet | Financial Instruments |
Cash Collateral Received
(1)
|
Net Amount | ||||||||||||||||||||||||||||||
| Interest rate swap and collar contracts | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Total derivatives |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total assets | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
(1)
Netting adjustments represent the amounts recorded to convert derivatives assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The application of the collateral cannot reduce the net derivative position below zero. Therefore, excess collateral, if any, is not reflected above.
|
|||||||||||||||||||||||||||||||||||
| Gross Liabilities Recognized | Gross Liabilities Offset in the Balance Sheet | Net Liabilities in the Balance Sheet | Financial Instruments | Cash Collateral Posted | Net Amount | ||||||||||||||||||||||||||||||
| Interest rate swap and collar contracts | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Total derivatives |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Repurchase agreements
(2)
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total liabilities | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
(2)
Repurchase agreements are fully collateralized by investment securities.
|
|||||||||||||||||||||||||||||||||||
| December 31, 2023 | |||||||||||||||||||||||||||||||||||
| Gross Assets Recognized | Gross Assets Offset in the Balance Sheet | Net Assets in the Balance Sheet | Financial Instruments |
Cash Collateral Received
(1)
|
Net Amount | ||||||||||||||||||||||||||||||
| Interest rate swap and collar contracts | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Interest rate lock commitments |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total derivatives |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total assets | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
(1)
Netting adjustments represent the amounts recorded to convert derivatives assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The application of the collateral cannot reduce the net derivative position below zero. Therefore, excess collateral, if any, is not reflected above.
|
|||||||||||||||||||||||||||||||||||
| Gross Liabilities Recognized | Gross Liabilities Offset in the Balance Sheet | Net Liabilities in the Balance Sheet | Financial Instruments | Cash Collateral Posted | Net Amount | ||||||||||||||||||||||||||||||
| Interest rate swap and collar contracts | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Risk participation agreements |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Forward loan sales contracts |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total derivatives |
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Repurchase agreements
(2)
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total liabilities | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
(2)
Repurchase agreements are fully collateralized by investment securities.
|
|||||||||||||||||||||||||||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||
| Parent Company: | |||||||||||
|
Fixed to floating subordinated notes,
|
$ |
|
$ |
|
|||||||
| Subsidiaries: | |||||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
|
Note payable maturing March 31, 2038, interest only payable at
|
|
|
|||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
| Total long-term debt | $ |
|
$ |
|
|||||||
| As of September 30, 2024 | Average Rate | Outstanding Balance | ||||||
| Fixed rate borrowings with tenors of up to twelve-months |
|
% | $ |
|
||||
| Fixed rate borrowings with tenors over twelve-months |
|
|
||||||
| $ |
|
|||||||
| As of December 31, 2023 | Average Rate | Outstanding Balance | ||||||
| Fixed rate borrowings with tenors of up to three-months |
|
% | $ |
|
||||
| $ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Weighted average common shares outstanding for basic earnings per share computation
|
|
|
|
|
|||||||||||||
|
Dilutive effects of stock-based compensation
|
|
|
|
|
|||||||||||||
|
Weighted average common shares outstanding for diluted earnings per common share computation
|
|
|
|
|
|||||||||||||
| Basic earnings per common share | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Diluted earnings per common share |
|
|
|
|
|||||||||||||
| Anti-dilutive unvested time restricted stock |
|
|
|
|
|||||||||||||
| Actual | Minimum Required for Capital Adequacy Purposes |
For Capital Adequacy Purposes Plus Capital Conservation Buffer
(1)
|
Minimum to Be Well Capitalized Under Prompt Corrective Action Requirements
(2)
|
||||||||||||||||||||||||||||||||
| September 30, 2024 | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||
| Total risk-based capital: | |||||||||||||||||||||||||||||||||||
| Consolidated | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | |||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Tier 1 risk-based capital: | |||||||||||||||||||||||||||||||||||
| Consolidated |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Common equity tier 1 risk-based capital: | |||||||||||||||||||||||||||||||||||
| Consolidated |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Leverage capital ratio: | |||||||||||||||||||||||||||||||||||
| Consolidated |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Actual | Minimum Required for Capital Adequacy Purposes |
For Capital Adequacy Purposes Plus Capital Conservation Buffer
(1)
|
Minimum to Be Well Capitalized Under Prompt Corrective Action Requirements
(2)
|
||||||||||||||||||||||||||||||||
| December 31, 2023 | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||
| Total risk-based capital: | |||||||||||||||||||||||||||||||||||
| Consolidated | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | |||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Tier 1 risk-based capital: | |||||||||||||||||||||||||||||||||||
| Consolidated |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Common equity tier 1 risk-based capital: | |||||||||||||||||||||||||||||||||||
| Consolidated |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Leverage capital ratio: | |||||||||||||||||||||||||||||||||||
| Consolidated |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| FIB |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Beginning balance | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Provision for credit loss expense |
(
|
(
|
(
|
|
||||||||||||||||||||||
| Ending balance | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||||||||
| Unused credit card lines | $ |
|
$ |
|
|||||||||||||
| Commitments to extend credit |
|
|
|||||||||||||||
| Standby letters of credit |
|
|
|||||||||||||||
| Pre-tax | Tax (Expense) Benefit | Net of Tax | ||||||||||||||||||||||||
| Three Months Ended September 30, | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Investment securities available-for sale: | ||||||||||||||||||||||||||
| Change in net unrealized gains (losses) during the period | $ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||
| Net change in unamortized losses on available-for-sale investment securities transferred into held-to-maturity |
(
|
(
|
|
|
(
|
(
|
||||||||||||||||||||
| Cash flow hedge: | ||||||||||||||||||||||||||
| Change in unrealized gains (losses) on derivatives |
|
(
|
(
|
|
|
(
|
||||||||||||||||||||
| Reclassification adjustment for derivatives net losses included in income |
|
|
(
|
(
|
|
|
||||||||||||||||||||
| Total other comprehensive income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||
| Pre-tax | Tax (Expense) Benefit | Net of Tax | ||||||||||||||||||||||||
| Nine Months Ended September 30, | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Investment securities available-for sale: | ||||||||||||||||||||||||||
| Change in net unrealized gains (losses) during the period | $ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||
| Reclassification adjustment for net losses included in income |
|
|
|
(
|
|
|
||||||||||||||||||||
| Reclassification adjustment for securities transferred from held-to-maturity to available-for-sale |
|
(
|
|
|
|
(
|
||||||||||||||||||||
| Net change in unamortized losses on available-for-sale investment securities transferred into held-to-maturity |
(
|
(
|
|
|
(
|
(
|
||||||||||||||||||||
| Cash flow hedge: | ||||||||||||||||||||||||||
| Change in unrealized gains on derivatives |
(
|
(
|
|
|
(
|
(
|
||||||||||||||||||||
| Reclassification adjustment for derivatives net losses included in income |
|
|
(
|
(
|
|
|
||||||||||||||||||||
| Total other comprehensive income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||
| Net unrealized loss on investment securities available-for-sale | $ |
(
|
$ |
(
|
|||||||
| Net unrealized loss on investment securities transferred to held-to-maturity |
(
|
(
|
|||||||||
| Net unrealized loss on derivatives |
|
(
|
|||||||||
| Net accumulated other comprehensive loss | $ |
(
|
$ |
(
|
|||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| As of September 30, 2024 | Fair Value |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||
| Investment debt securities available-for-sale: | ||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| State, county, and municipal securities |
|
|
|
|
||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
|
||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
|
|
||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
|
|
||||||||||||||||
| Collateralized mortgage obligations |
|
|
|
|
||||||||||||||||
| Private mortgage-backed securities |
|
|
|
|
||||||||||||||||
| Collateralized loan obligations |
|
|
|
|
||||||||||||||||
| Corporate securities |
|
|
|
|
||||||||||||||||
| Loans held for sale |
|
|
|
|
||||||||||||||||
| Derivative assets: | ||||||||||||||||||||
| Interest rate swap contracts |
|
|
|
|
||||||||||||||||
| Derivative liabilities: | ||||||||||||||||||||
| Interest rate collars |
|
|
|
|
||||||||||||||||
| Interest rate swap contracts |
|
|
|
|
||||||||||||||||
| Deferred compensation plan assets |
|
|
|
|
||||||||||||||||
| Deferred compensation plan liabilities |
|
|
|
|
||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| As of December 31, 2023 | Fair Value |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||
| Investment debt securities available-for-sale: | ||||||||||||||||||||
| U.S. Treasury notes | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| State, county and municipal securities |
|
|
|
|
||||||||||||||||
| Obligations of U.S. government agencies |
|
|
|
|
||||||||||||||||
| U.S. agency commercial mortgage-backed securities |
|
|
|
|
||||||||||||||||
| U.S. agency residential mortgage-backed securities |
|
|
|
|
||||||||||||||||
| Collateralized mortgage obligations |
|
|
|
|
||||||||||||||||
| Private mortgage-backed securities |
|
|
|
|
||||||||||||||||
| Collateralized loan obligations |
|
|
|
|
||||||||||||||||
| Corporate securities |
|
|
|
|
||||||||||||||||
| Loans held for sale |
|
|
|
|
||||||||||||||||
| Derivative assets: | ||||||||||||||||||||
| Interest rate swap contracts |
|
|
|
|
||||||||||||||||
| Forward loan sales contracts |
|
|
|
|
||||||||||||||||
| Derivative liabilities | ||||||||||||||||||||
| Interest rate collars |
|
|
|
|
||||||||||||||||
| Interest rate swap contracts |
|
|
|
|
||||||||||||||||
| Risk participation agreements |
|
|
|
|
||||||||||||||||
| Forward loan sales contracts |
|
|
|
|
||||||||||||||||
| Deferred compensation plan assets |
|
|
|
|
||||||||||||||||
| Deferred compensation plan liabilities |
|
|
|
|
||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| As of September 30, 2024 | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||
| Collateral-dependent loans | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Loans held for sale |
|
|
|
|
||||||||||||||||
| Other real estate owned |
|
|
|
|
||||||||||||||||
| Long-lived assets to be disposed of by sale |
|
|
|
|
||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| As of December 31, 2023 | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||
| Collateral-dependent loans | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Loans held for sale |
|
|
|
|
||||||||||||||||
| Other real estate owned |
|
|
|
|
||||||||||||||||
| Long-lived assets to be disposed of by sale |
|
|
|
|
||||||||||||||||
| Fair Value As of | ||||||||||||||||||||||||||
| September 30, 2024 | December 31, 2023 |
Valuation
Technique |
Unobservable
Inputs |
Range
(Weighted Average) |
||||||||||||||||||||||
| Collateral-dependent loans | $ |
|
$ |
|
Appraisal | Appraisal adjustment |
|
- |
|
(
|
||||||||||||||||
| Loans held for sale |
|
|
Fair value of collateral | Discount for type of property, age of appraisal, and current status |
|
- |
|
(
|
||||||||||||||||||
| Other real estate owned |
|
|
Appraisal | Appraisal adjustment |
|
- |
|
(
|
||||||||||||||||||
| Long-lived assets to be disposed of by sale |
|
|
Appraisal | Appraisal adjustment |
|
- |
|
|
||||||||||||||||||
| Fair Value Measurements at Reporting Date Using | |||||||||||||||||
| As of September 30, 2024 | Carrying Amount |
Estimated
Fair Value |
Quoted Prices in Active Markets for
Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||
| Financial assets: | |||||||||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Investment debt securities held-to-maturity |
|
|
|
|
|
||||||||||||
| Accrued interest receivable |
|
|
|
|
|
||||||||||||
| Mortgage servicing rights, net |
|
|
|
|
|
||||||||||||
| Loans held for sale |
|
|
|
|
|
||||||||||||
| Net loans held for investment |
|
|
|
|
|
||||||||||||
| Total financial assets | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Financial liabilities: | |||||||||||||||||
| Total deposits, excluding time deposits | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Time deposits |
|
|
|
|
|
||||||||||||
| Securities sold under repurchase agreements |
|
|
|
|
|
||||||||||||
| Other borrowed funds |
|
|
|
|
|
||||||||||||
| Accrued interest payable |
|
|
|
|
|
||||||||||||
| Long-term debt |
|
|
|
|
|
||||||||||||
| Subordinated debentures held by subsidiary trusts |
|
|
|
|
|
||||||||||||
| Total financial liabilities | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Fair Value Measurements at Reporting Date Using | |||||||||||||||||
| As of December 31, 2023 | Carrying Amount |
Estimated
Fair Value |
Quoted Prices in Active Markets for
Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||
| Financial assets: | |||||||||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Investment debt securities held-to-maturity |
|
|
|
|
|
||||||||||||
| Accrued interest receivable |
|
|
|
|
|
||||||||||||
| Mortgage servicing rights, net |
|
|
|
|
|
||||||||||||
| Loans held for sale |
|
|
|
|
|
||||||||||||
| Net loans held for investment |
|
|
|
|
|
||||||||||||
| Total financial assets | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Financial liabilities: | |||||||||||||||||
| Total deposits, excluding time deposits | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| Time deposits |
|
|
|
|
|
||||||||||||
| Securities sold under repurchase agreements |
|
|
|
|
|
||||||||||||
| Other borrowed funds |
|
|
|
|
|
||||||||||||
| Accrued interest payable |
|
|
|
|
|
||||||||||||
| Long-term debt |
|
|
|
|
|
||||||||||||
| Subordinated debentures held by subsidiary trusts |
|
|
|
|
|
||||||||||||
| Total financial liabilities | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
|
•
Agriculture
|
•
Healthcare
|
•
Professional services
|
•
Technology
|
||||||||||||||||||||
|
•
Construction
|
•
Hospitality
|
•
Real Estate Development
|
•
Tourism
|
||||||||||||||||||||
|
•
Education
|
•
Housing
|
•
Retail
|
•
Wholesale trade
|
||||||||||||||||||||
|
•
Governmental services
|
|||||||||||||||||||||||
| Average Balance Sheets, Yields and Rates | Three Months Ended | ||||||||||||||||||||||
| (Dollars in millions) | September 30, 2024 | September 30, 2023 | |||||||||||||||||||||
|
Average
Balance |
Interest
(2) (5)
|
Average
Rate |
Average
Balance |
Interest
(2) (5)
|
Average
Rate |
||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
|
Loans
(1)
|
$ | 18,209.1 | $ | 260.3 | 5.69 | % | $ | 18,317.4 | $ | 251.5 | 5.45 | % | |||||||||||
| Investment securities: | |||||||||||||||||||||||
| Taxable | 8,209.7 | 60.7 | 2.94 | 8,877.6 | 66.0 | 2.95 | |||||||||||||||||
| Tax-exempt | 185.3 | 0.9 | 1.93 | 190.4 | 0.9 | 1.88 | |||||||||||||||||
| Investment in FHLB and FRB stock | 176.0 | 2.8 | 6.33 | 202.6 | 2.9 | 5.68 | |||||||||||||||||
| Interest-bearing deposits in banks | 353.1 | 4.9 | 5.52 | 208.5 | 3.0 | 5.71 | |||||||||||||||||
| Federal funds sold | 0.1 | — | — | 0.3 | — | — | |||||||||||||||||
| Total interest-earning assets | $ | 27,133.3 | $ | 329.6 | 4.83 | % | $ | 27,796.8 | $ | 324.3 | 4.63 | % | |||||||||||
| Non-interest-earning assets | 2,813.6 | 2,955.5 | |||||||||||||||||||||
| Total assets | $ | 29,946.9 | $ | 30,752.3 | |||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Demand deposits | $ | 6,143.9 | $ | 15.1 | 0.98 | % | $ | 6,361.5 | $ | 13.3 | 0.83 | % | |||||||||||
| Savings deposits | 7,763.4 | 42.2 | 2.16 | 7,838.4 | 33.6 | 1.70 | |||||||||||||||||
| Time deposits | 2,863.1 | 26.9 | 3.74 | 2,938.0 | 21.9 | 2.96 | |||||||||||||||||
| Repurchase agreements | 643.9 | 1.4 | 0.86 | 895.2 | 1.7 | 0.75 | |||||||||||||||||
| Other borrowed funds | 2,526.6 | 32.0 | 5.04 | 2,396.3 | 33.6 | 5.56 | |||||||||||||||||
| Long-term debt | 147.2 | 1.6 | 4.32 | 120.8 | 1.5 | 4.93 | |||||||||||||||||
| Subordinated debentures held by subsidiary trusts | 163.1 | 3.3 | 8.05 | 163.1 | 3.3 | 8.03 | |||||||||||||||||
| Total interest-bearing liabilities | $ | 20,251.2 | $ | 122.5 | 2.41 | % | $ | 20,713.3 | $ | 108.9 | 2.09 | % | |||||||||||
| Non-interest-bearing deposits | 5,927.2 | 6,401.2 | |||||||||||||||||||||
| Other non-interest-bearing liabilities | 461.4 | 504.0 | |||||||||||||||||||||
| Stockholders’ equity | 3,307.1 | 3,133.8 | |||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 29,946.9 | $ | 30,752.3 | |||||||||||||||||||
|
Net FTE interest income (non-GAAP)
(3)
|
$ | 207.1 | $ | 215.4 | |||||||||||||||||||
|
Less FTE adjustments
(2)
|
(1.6) | (1.7) | |||||||||||||||||||||
| Net interest income from consolidated statements of income | $ | 205.5 | $ | 213.7 | |||||||||||||||||||
| Interest rate spread | 2.42 | % | 2.54 | % | |||||||||||||||||||
| Net interest margin | 3.01 | 3.05 | |||||||||||||||||||||
|
Net FTE interest margin (non-GAAP)
(3)
|
3.04 | 3.07 | |||||||||||||||||||||
|
Cost of funds, including non-interest-bearing demand deposits
(4)
|
1.86 | 1.59 | |||||||||||||||||||||
|
(1)
Average loan balances include loans held for sale and loans held for investment, net of deferred fees and costs, which include non-accrual loans. Interest income includes amortization of deferred loan fees net of deferred loan costs, which is not material.
|
|||||||||||||||||||||||
|
(2)
The Company adjusts interest income and average rates for tax exempt loans and securities to an FTE basis utilizing a 21% tax rate.
|
|||||||||||||||||||||||
|
(3)
Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company’s performance as a comparison of the returns between a tax-free investment and a taxable alternative. Net FTE interest income and net FTE interest margin are non-GAAP financial measures. See “Non-GAAP Reconciliations” included herein for a reconciliation to the most directly comparable GAAP financial measures.
|
|||||||||||||||||||||||
|
(4)
Calculated by
dividing
total annualized interest on interest-bearing liabilities
by
the sum of total interest-bearing liabilities plus non-interest-bearing deposits.
|
|||||||||||||||||||||||
|
(5)
Dividends on FHLB and FRB stock.
|
|||||||||||||||||||||||
| Average Balance Sheets, Yields and Rates | Nine Months Ended | ||||||||||||||||||||||
| (Dollars in millions) | September 30, 2024 | September 30, 2023 | |||||||||||||||||||||
|
Average
Balance |
Interest
(2) (5)
|
Average
Rate |
Average
Balance |
Interest
(2) (5)
|
Average
Rate |
||||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
|
Loans
(1)
|
$ | 18,250.5 | $ | 768.3 | 5.62 | % | $ | 18,314.3 | $ | 731.9 | 5.34 | % | |||||||||||
| Investment securities | |||||||||||||||||||||||
| Taxable | 8,415.1 | 187.5 | 2.98 | 9,329.3 | 204.3 | 2.93 | |||||||||||||||||
| Tax-exempt | 187.4 | 2.6 | 1.85 | 202.9 | 3.0 | 1.98 | |||||||||||||||||
| Investment in FHLB and FRB stock | 186.6 | 9.4 | 6.73 | 212.7 | 9.3 | 5.85 | |||||||||||||||||
| Interest-bearing deposits in banks | 332.7 | 13.9 | 5.58 | 330.6 | 12.6 | 5.10 | |||||||||||||||||
| Federal funds sold | 0.1 | — | — | 0.6 | — | — | |||||||||||||||||
| Total interest-earning assets | $ | 27,372.4 | $ | 981.7 | 4.79 | % | $ | 28,390.4 | $ | 961.1 | 4.53 | % | |||||||||||
| Non-interest-earning assets | 2,830.9 | 2,955.3 | |||||||||||||||||||||
| Total assets | $ | 30,203.3 | $ | 31,345.7 | |||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Demand deposits | $ | 6,149.4 | $ | 41.9 | 0.91 | % | $ | 6,581.8 | $ | 31.9 | 0.65 | % | |||||||||||
| Savings deposits | 7,768.5 | 122.1 | 2.10 | 8,063.4 | 84.8 | 1.41 | |||||||||||||||||
| Time deposits | 2,899.5 | 80.2 | 3.69 | 2,506.8 | 46.0 | 2.45 | |||||||||||||||||
| Repurchase agreements | 740.1 | 5.6 | 1.01 | 973.4 | 4.3 | 0.59 | |||||||||||||||||
| Other borrowed funds | 2,599.9 | 99.4 | 5.11 | 2,658.5 | 104.1 | 5.24 | |||||||||||||||||
| Long-term debt | 293.2 | 10.3 | 4.69 | 120.8 | 4.4 | 4.87 | |||||||||||||||||
| Subordinated debentures held by subsidiary trusts | 163.1 | 9.9 | 8.11 | 163.1 | 9.3 | 7.62 | |||||||||||||||||
| Total interest-bearing liabilities | $ | 20,613.7 | $ | 369.4 | 2.39 | % | $ | 21,067.8 | $ | 284.8 | 1.81 | % | |||||||||||
| Non-interest-bearing deposits | 5,872.6 | 6,660.2 | |||||||||||||||||||||
| Other non-interest-bearing liabilities | 473.2 | 463.2 | |||||||||||||||||||||
| Stockholders’ equity | 3,243.8 | 3,154.5 | |||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 30,203.3 | $ | 31,345.7 | |||||||||||||||||||
|
Net FTE interest income (non-GAAP)
(3)
|
$ | 612.3 | $ | 676.3 | |||||||||||||||||||
|
Less FTE adjustments’
(2)
|
(5.0) | (5.3) | |||||||||||||||||||||
| Net interest income from consolidated statements of income | $ | 607.3 | $ | 671.0 | |||||||||||||||||||
| Interest rate spread | 2.40 | % | 2.72 | % | |||||||||||||||||||
| Net interest margin | 2.96 | 3.16 | |||||||||||||||||||||
|
Net FTE interest margin (non-GAAP)
(3)
|
2.99 | 3.18 | |||||||||||||||||||||
|
Cost of funds, including non-interest-bearing demand deposits
(4)
|
1.86 | 1.37 | |||||||||||||||||||||
|
(1)
Average loan balances include loans held for sale and loans held for investment, net of deferred fees and costs, which include non-accrual loans. Interest income includes amortization of deferred loan fees net of deferred loan costs, which is not material.
|
|||||||||||||||||||||||
|
(2)
The Company adjusts interest income and average rates for tax exempt loans and securities to an FTE basis utilizing a 21% tax rate.
|
|||||||||||||||||||||||
|
(3)
Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company’s performance as a comparison of the returns between a tax-free investment and a taxable alternative. Net FTE interest income and net FTE interest margin are non-GAAP financial measures. See “Non-GAAP Reconciliations” included herein for a reconciliation to the most directly comparable GAAP financial measures.
|
|||||||||||||||||||||||
|
(4)
Calculated by
dividing
total annualized interest on interest-bearing liabilities
by
the sum of total interest-bearing liabilities plus non-interest-bearing deposits.
|
|||||||||||||||||||||||
|
(5)
Dividends on FHLB and FRB stock.
|
|||||||||||||||||||||||
| Analysis of Interest Changes Due to Volume and Rates | |||||||||||||||||||||||||||||||||||
| (Dollars in millions) |
Three Months Ended September 30, 2024
compared with Three Months Ended September 30, 2023 |
Nine Months Ended September 30, 2024
compared with Nine Months Ended September 30, 2023 |
|||||||||||||||||||||||||||||||||
| Volume |
Rate
(2)
|
Net | Volume | Rate | Net | ||||||||||||||||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||||||||||||||
|
Loans
(1)
|
$ | (1.5) | $ | 10.3 | $ | 8.8 | $ | (2.6) | $ | 39.0 | $ | 36.4 | |||||||||||||||||||||||
|
Investment securities
(1)
|
(5.0) | (0.3) | (5.3) | (20.3) | 3.1 | (17.2) | |||||||||||||||||||||||||||||
| Investment in FHLB and FRB stock | (0.4) | 0.3 | (0.1) | (1.1) | 1.2 | 0.1 | |||||||||||||||||||||||||||||
| Interest bearing deposits in banks | 2.1 | (0.2) | 1.9 | 0.1 | 1.2 | 1.3 | |||||||||||||||||||||||||||||
| Total change | (4.8) | 10.1 | 5.3 | (23.9) | 44.5 | 20.6 | |||||||||||||||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | (0.5) | 2.3 | 1.8 | (2.1) | 12.1 | 10.0 | |||||||||||||||||||||||||||||
| Savings deposits | (0.3) | 8.9 | 8.6 | (3.1) | 40.4 | 37.3 | |||||||||||||||||||||||||||||
| Time deposits | (0.6) | 5.6 | 5.0 | 7.2 | 27.0 | 34.2 | |||||||||||||||||||||||||||||
| Repurchase agreements | (0.5) | 0.2 | (0.3) | (1.0) | 2.3 | 1.3 | |||||||||||||||||||||||||||||
| Other borrowed funds | 1.8 | (3.4) | (1.6) | (2.3) | (2.4) | (4.7) | |||||||||||||||||||||||||||||
| Long-term debt | 0.3 | (0.2) | 0.1 | 6.3 | (0.4) | 5.9 | |||||||||||||||||||||||||||||
| Subordinated debentures held by subsidiary trusts | — | — | — | — | 0.6 | 0.6 | |||||||||||||||||||||||||||||
| Total change | 0.2 | 13.4 | 13.6 | 5.0 | 79.6 | 84.6 | |||||||||||||||||||||||||||||
|
Decrease in FTE net interest income
(1)
|
$ | (5.0) | $ | (3.3) | $ | (8.3) | $ | (28.9) | $ | (35.1) | $ | (64.0) | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| (In millions, except % and per share data) | Sep 30, 2024 | Sep 30, 2023 | Sep 30, 2024 | Sep 30, 2023 | |||||||||||||||||||
| Net interest income | (A) | $ | 205.5 | $ | 213.7 | $ | 607.3 | $ | 671.0 | ||||||||||||||
| FTE interest income | 1.6 | 1.7 | 5.0 | 5.3 | |||||||||||||||||||
| Net FTE interest income (Non-GAAP) | (B) | 207.1 | 215.4 | 612.3 | 676.3 | ||||||||||||||||||
| Less purchase accounting accretion | 4.4 | 5.2 | 16.0 | 15.0 | |||||||||||||||||||
| Adjusted net FTE interest income (Non-GAAP) | (C) | $ | 202.7 | $ | 210.2 | $ | 596.3 | $ | 661.3 | ||||||||||||||
| Average interest-earning assets | (D) | $ | 27,133.3 | $ | 27,796.8 | $ | 27,372.4 | $ | 28,390.4 | ||||||||||||||
| Net interest margin (GAAP) | (A) / (D) | 3.01 | % | 3.05 | % | 2.96 | % | 3.16 | % | ||||||||||||||
| Net FTE interest margin (Non-GAAP) | (B) / (D) | 3.04 | 3.07 | 2.99 | 3.18 | ||||||||||||||||||
| Adjusted FTE net interest margin (Non-GAAP) | (C) / (D) | 2.97 | 3.00 | 2.91 | 3.11 | ||||||||||||||||||
| Non-Interest Income | Three Months Ended September 30, | $ Change | % Change | Nine Months Ended September 30, | $ Change | % Change | |||||||||||||||||||||||||||||||||||
| (Dollars in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||
| Payment services revenues | $ | 18.7 | $ | 19.2 | $ | (0.5) | (2.6) | % | $ | 55.7 | $ | 58.0 | $ | (2.3) | (4.0) | % | |||||||||||||||||||||||||
| Mortgage banking revenues | 1.7 | 2.0 | (0.3) | (15.0) | 5.1 | 6.9 | (1.8) | (26.1) | |||||||||||||||||||||||||||||||||
| Wealth management revenues | 9.6 | 8.7 | 0.9 | 10.3 | 28.2 | 26.5 | 1.7 | 6.4 | |||||||||||||||||||||||||||||||||
| Service charges on deposit accounts | 6.6 | 6.0 | 0.6 | 10.0 | 19.0 | 17.0 | 2.0 | 11.8 | |||||||||||||||||||||||||||||||||
| Other service charges, commissions and fees | 2.2 | 2.2 | — | — | 6.5 | 7.0 | (0.5) | (7.1) | |||||||||||||||||||||||||||||||||
| Investment securities losses, net | — | — | — | — | — | (23.5) | 23.5 | (100.0) | |||||||||||||||||||||||||||||||||
| Other income | 7.6 | 3.9 | 3.7 | 94.9 | 16.6 | 10.6 | 6.0 | 56.6 | |||||||||||||||||||||||||||||||||
| Total non-interest income | $ | 46.4 | $ | 42.0 | $ | 4.4 | 10.5 | $ | 131.1 | $ | 102.5 | $ | 28.6 | 27.9 | |||||||||||||||||||||||||||
| Non-Interest Expense | Three Months Ended September 30, | $ Change | % Change | Nine Months Ended September 30, | $ Change | % Change | |||||||||||||||||||||||||||||||||||
| (Dollars in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||
| Salaries and wages | $ | 70.9 | $ | 65.4 | $ | 5.5 | 8.4 | % | $ | 202.4 | $ | 199.1 | $ | 3.3 | 1.7 | % | |||||||||||||||||||||||||
| Employee benefits | 19.7 | 19.7 | — | — | 55.9 | 61.8 | (5.9) | (9.5) | |||||||||||||||||||||||||||||||||
| Outsourced technology services | 14.6 | 14.5 | 0.1 | 0.7 | 42.2 | 44.5 | (2.3) | (5.2) | |||||||||||||||||||||||||||||||||
| Occupancy, net | 11.8 | 11.7 | 0.1 | 0.9 | 35.8 | 35.9 | (0.1) | (0.3) | |||||||||||||||||||||||||||||||||
| Furniture and equipment | 5.2 | 5.3 | (0.1) | (1.9) | 15.4 | 16.8 | (1.4) | (8.3) | |||||||||||||||||||||||||||||||||
| OREO expense, net of income | — | 0.5 | (0.5) | (100.0) | 4.0 | 1.3 | 2.7 | 207.7 | |||||||||||||||||||||||||||||||||
| Professional fees | 4.2 | 5.1 | (0.9) | (17.6) | 16.1 | 14.9 | 1.2 | 8.1 | |||||||||||||||||||||||||||||||||
| FDIC insurance premiums | 5.2 | 5.0 | 0.2 | 4.0 | 19.2 | 15.4 | 3.8 | 24.7 | |||||||||||||||||||||||||||||||||
| Other intangibles amortization | 3.6 | 3.9 | (0.3) | (7.7) | 11.0 | 11.8 | (0.8) | (6.8) | |||||||||||||||||||||||||||||||||
| Other expenses | 24.2 | 30.0 | (5.8) | (19.3) | 74.5 | 89.3 | (14.8) | (16.6) | |||||||||||||||||||||||||||||||||
| Total non-interest expense | $ | 159.4 | $ | 161.1 | $ | (1.7) | (1.1) | $ | 476.5 | $ | 490.8 | $ | (14.3) | (2.9) | |||||||||||||||||||||||||||
| September 30, 2024 | December 31, 2023 | $ Change | % Change | ||||||||||||||
| Real estate: | |||||||||||||||||
| Commercial | $ |
|
$ |
|
$ | 350.1 | 3.9 | % | |||||||||
| Construction |
|
|
(518.6) | (28.4) | |||||||||||||
| Residential |
|
|
(26.5) | (1.2) | |||||||||||||
| Agricultural |
|
|
9.6 | 1.3 | |||||||||||||
| Total real estate |
|
|
(185.4) | (1.4) | |||||||||||||
| Consumer: | |||||||||||||||||
| Indirect |
|
|
1.3 | 0.2 | |||||||||||||
| Direct and advance lines |
|
|
(4.7) | (3.3) | |||||||||||||
| Credit card |
|
|
(0.1) | (0.1) | |||||||||||||
| Total consumer |
|
|
(3.5) | (0.4) | |||||||||||||
| Commercial |
|
|
12.9 | 0.4 | |||||||||||||
| Agricultural |
|
|
(79.6) | (10.3) | |||||||||||||
| Other, including overdrafts |
|
|
2.4 | NM | |||||||||||||
| Deferred loan fees and costs |
(
|
(
|
0.7 | (5.6) | |||||||||||||
| Loans held for investment, net of deferred loan fees and costs | $ | 18,027.1 | $ | 18,279.6 | $ | (252.5) | (1.4) | ||||||||||
| Non-Performing Assets | |||||||||||||||||
| (Dollars in millions) | September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||||||
| Non-performing loans: | |||||||||||||||||
| Non-accrual loans | $ | 172.7 | $ | 165.6 | $ | 81.4 | |||||||||||
| Accruing loans past due 90 days or more | 1.8 | 2.6 | 3.2 | ||||||||||||||
| Total non-performing loans | 174.5 | 168.2 | 84.6 | ||||||||||||||
| OREO | 4.4 | 6.7 | 11.6 | ||||||||||||||
| Total non-performing assets | $ | 178.9 | $ | 174.9 | $ | 96.2 | |||||||||||
| Non-accrual loans to loans held for investment | 0.96 | % | 0.91 | % | 0.45 | % | |||||||||||
| Non-performing loans to loans held for investment | 0.97 | 0.92 | 0.46 | ||||||||||||||
| Non-performing assets to loans held for investment and OREO | 0.99 | 0.96 | 0.53 | ||||||||||||||
| Non-performing assets to total assets | 0.60 | 0.58 | 0.31 | ||||||||||||||
| Non-Performing Loans by Loan Type | |||||||||||||||||||||||
| (Dollars in millions) |
September 30,
2024 |
Percent
of Total |
December 31, 2023 |
Percent
of Total |
|||||||||||||||||||
| Real estate: | |||||||||||||||||||||||
| Commercial | $ | 45.2 | 25.9 | % | $ | 28.2 | 25.3 | % | |||||||||||||||
| Construction | 0.1 | 0.1 | 17.2 | 15.5 | |||||||||||||||||||
| Residential | 14.5 | 8.3 | 11.3 | 10.2 | |||||||||||||||||||
| Agricultural | 4.7 | 2.7 | 5.4 | 4.8 | |||||||||||||||||||
| Total real estate | 64.5 | 37.0 | 62.1 | 55.8 | |||||||||||||||||||
| Consumer | 4.6 | 2.6 | 4.0 | 3.6 | |||||||||||||||||||
| Commercial | 82.2 | 47.1 | 11.8 | 10.6 | |||||||||||||||||||
| Agricultural | 23.2 | 13.3 | 33.4 | 30.0 | |||||||||||||||||||
| Total non-performing loans | $ | 174.5 | 100.0 | % | $ | 111.3 | 100.0 | % | |||||||||||||||
| Allowance for Credit Losses | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||
| (Dollars in millions) |
Sep 30,
2024 |
Dec 31,
2023 |
Sep 30,
2023 |
Sep 30,
2024 |
Sep 30,
2023 |
||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 232.8 | $ | 226.7 | $ | 224.6 | $ | 227.7 | $ | 220.1 | |||||||||||||||||||||||||||||||
| Provision for credit losses | 20.0 | 5.8 | 3.2 | 47.0 | 25.3 | ||||||||||||||||||||||||||||||||||||
| Charge offs: | |||||||||||||||||||||||||||||||||||||||||
| Real estate | |||||||||||||||||||||||||||||||||||||||||
| Commercial | 15.9 | 1.3 | 1.7 | 21.6 | 6.3 | ||||||||||||||||||||||||||||||||||||
| Construction | 6.2 | 0.6 | — | 13.2 | 9.7 | ||||||||||||||||||||||||||||||||||||
| Residential | 0.1 | — | 0.1 | 0.7 | 0.6 | ||||||||||||||||||||||||||||||||||||
| Consumer | 4.1 | 3.6 | 3.7 | 11.9 | 10.4 | ||||||||||||||||||||||||||||||||||||
| Commercial | 2.5 | 1.2 | 0.7 | 8.7 | 2.2 | ||||||||||||||||||||||||||||||||||||
| Agricultural | 0.3 | — | — | 0.3 | — | ||||||||||||||||||||||||||||||||||||
| Total charge-offs | 29.1 | 6.7 | 6.2 | 56.4 | 29.2 | ||||||||||||||||||||||||||||||||||||
| Recoveries: | |||||||||||||||||||||||||||||||||||||||||
| Real estate | |||||||||||||||||||||||||||||||||||||||||
| Commercial | 0.1 | 0.1 | 3.4 | 0.8 | 4.1 | ||||||||||||||||||||||||||||||||||||
| Construction | 0.1 | 0.1 | — | 0.1 | — | ||||||||||||||||||||||||||||||||||||
| Residential | — | — | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||||||||||||||
| Agricultural | — | — | — | 0.1 | 0.3 | ||||||||||||||||||||||||||||||||||||
| Consumer | 1.3 | 1.0 | 1.1 | 3.6 | 3.7 | ||||||||||||||||||||||||||||||||||||
| Commercial | 0.2 | 0.7 | 0.5 | 2.1 | 1.9 | ||||||||||||||||||||||||||||||||||||
| Agricultural | — | — | — | 0.3 | 0.4 | ||||||||||||||||||||||||||||||||||||
| Total recoveries | 1.7 | 1.9 | 5.1 | 7.1 | 10.5 | ||||||||||||||||||||||||||||||||||||
| Net charge-offs | 27.4 | 4.8 | 1.1 | 49.3 | 18.7 | ||||||||||||||||||||||||||||||||||||
| Ending balance | $ | 225.4 | $ | 227.7 | $ | 226.7 | $ | 225.4 | $ | 226.7 | |||||||||||||||||||||||||||||||
|
Allowance for off-balance sheet credit losses:
|
|||||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ |
|
$ | 18.8 | $ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
|
(Reduction of) provision for credit losses
|
(
|
(0.4) |
(
|
(
|
|
||||||||||||||||||||||||||||||||||||
|
Ending balance
|
$ |
|
$ | 18.4 | $ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Allowance for credit losses on investment securities: | |||||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 0.7 | $ | 0.8 | $ | 2.1 | $ | 0.8 | $ | 1.9 | |||||||||||||||||||||||||||||||
| Reduction of provision for investment securities | — | — | (1.3) | (0.1) | (1.1) | ||||||||||||||||||||||||||||||||||||
| Ending balance | $ | 0.7 | $ | 0.8 | $ | 0.8 | $ | 0.7 | $ | 0.8 | |||||||||||||||||||||||||||||||
|
Total allowance for credit losses
|
$ | 231.7 | $ | 246.9 | $ | 246.3 | $ | 231.7 | $ | 246.3 | |||||||||||||||||||||||||||||||
|
Total provision for (reduction of) credit losses
|
19.8 | 5.4 | (0.1) | 34.1 | 26.8 | ||||||||||||||||||||||||||||||||||||
|
Loans held for investment, net of deferred fees and costs
|
18,027.1 | 18,279.6 | 18,213.3 | 18,027.1 | 18,213.3 | ||||||||||||||||||||||||||||||||||||
| Average loans | 18,209.1 | 18,255.9 | 18,317.4 | 18,250.5 | 18,314.3 | ||||||||||||||||||||||||||||||||||||
| Net loans charged-off to average loans, annualized | 0.60 | % | 0.10 | % | 0.02 | % | 0.36 | % | 0.14 | % | |||||||||||||||||||||||||||||||
| Allowance to non-accrual loans | 130.52 | 214.00 | 278.50 | 130.52 | 278.50 | ||||||||||||||||||||||||||||||||||||
| Allowance to loans held for investment | 1.25 | 1.25 | 1.24 | 1.25 | 1.24 | ||||||||||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||
| (Dollars in millions) |
September 30,
2024 |
Percent
of Total |
December 31,
2023 |
Percent
of Total |
|||||||||||||||||||
| Non-interest-bearing demand | $ |
|
25.9 | % | $ | 6,029.6 | 25.9 | % | |||||||||||||||
| Interest bearing: | |||||||||||||||||||||||
| Demand | 6,261.4 | 27.4 | 6,507.8 | 27.9 | |||||||||||||||||||
| Savings | 7,805.5 | 34.1 | 7,775.8 | 33.3 | |||||||||||||||||||
| Time, $250k and over | 818.6 | 3.6 | 811.6 | 3.5 | |||||||||||||||||||
|
Time, other
(1)
|
2,059.6 | 9.0 | 2,198.3 | 9.4 | |||||||||||||||||||
| Total interest-bearing | 16,945.1 | 74.1 | 17,293.5 | 74.1 | |||||||||||||||||||
| Total deposits | $ | 22,864.1 | 100.0 | % | $ | 23,323.1 | 100.0 | % | |||||||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
| (Dollars in billions) | FHLB | FRB | BTFP | Total | FHLB | FRB | BTFP | Total | |||||||||||||||||||||||||||||||||||||||
| Total borrowing capacity | $ | 6.0 | $ | 0.9 | $ | 1.0 | $ | 7.9 | $ | 6.2 | $ | 0.7 | $ | 2.4 | $ | 9.3 | |||||||||||||||||||||||||||||||
| Borrowings outstanding | 1.1 | — | 1.0 | 2.1 | 2.6 | — | — | 2.6 | |||||||||||||||||||||||||||||||||||||||
| Remaining Capacity, at period end | $ | 4.9 | $ | 0.9 | $ | — | $ | 5.8 | $ | 3.6 | $ | 0.7 | $ | 2.4 | $ | 6.7 | |||||||||||||||||||||||||||||||
| Cash and due from banks | 0.4 | 0.4 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits | 0.3 | 0.2 | |||||||||||||||||||||||||||||||||||||||||||||
| Total available liquidity | $ | 6.5 | $ | 7.3 | |||||||||||||||||||||||||||||||||||||||||||
| Change in Interest Rate | Percent Change in Net Interest Income | ||||
| (basis points) | September 30, 2024 | ||||
| +200 | (4.28)% | ||||
| +100 | (1.94) | ||||
| -100 | 4.86 | ||||
| -200 | 8.30 | ||||
| Total Number of | Maximum Number | |||||||||||||||||||||||||
| Shares Purchased as Part | of Shares That May | |||||||||||||||||||||||||
| Total Number of | Average Price | of Publicly Announced | Yet Be Purchased Under | |||||||||||||||||||||||
| Period |
Shares Purchased
(1)
|
Paid Per Share | Plans or Programs | the Plans or Programs | ||||||||||||||||||||||
| July 1, 2024 to July 31, 2024 | 541 | $ | 32.35 | — | — | |||||||||||||||||||||
| August 1, 2024 to August 31, 2024 | 1,444 | 30.43 | — | — | ||||||||||||||||||||||
| September 1, 2024 to September 30, 2024 | 1,987 | 30.44 | — | — | ||||||||||||||||||||||
| Total | 3,972 | $ | 30.70 | — | — | |||||||||||||||||||||
| Exhibit Number | Description | |||||||
|
Certificate of Incorporation (incorporated herein by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, File No. 001-34653, filed on May 25, 2023)
|
||||||||
|
Bylaws (incorporated herein by reference to Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q, File No. 001-34653, filed on May 3, 2024)
|
||||||||
|
10.1
†
|
Employment Agreement by and among James Reuter, First Interstate BancSystem Inc. and First Interstate Bank, dated as of October 9, 2024 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, File No. 001-34653, filed on October 9, 2024)
|
|||||||
|
10.2
†
|
First Amendment to the Transition and Separation Agreement and General Release by and between Kevin P. Riley, First Interstate BancSystem, Inc. and First Interstate Bank, effective October 8, 2024
|
|||||||
| Certification by Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended | ||||||||
| Certification by Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended. | ||||||||
|
32
**
|
18 U.S.C.
Section 1350 Certifications.
|
|||||||
| 101.INS | Interactive Data File - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document. | |||||||
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |||||||
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
| 104 | Cover Page Interactive Data File - The cover page XBRL tags are embedded within the inline XBRL document (included in Exhibit 101) | |||||||
|
†
|
Management contract or compensatory plan or arrangement. | |||||||
|
**
|
Furnished herewith. | |||||||
| FIRST INTERSTATE BANCSYSTEM, INC. | |||||||||||||||||
| Date: | November 4, 2024 | By: |
/
S
/ JAMES A. REUTER
|
||||||||||||||
|
James A. Reuter
President and Chief Executive Officer |
|||||||||||||||||
| Date: | November 4, 2024 | By: |
/
S
/ MARCY D. MUTCH
|
||||||||||||||
|
Marcy D. Mutch
Executive Vice President and Chief Financial Officer |
|||||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|