[10-Q] COMMUNITY TRUST BANCORP INC /KY/ Quarterly Earnings Report
Filing Impact
Filing Sentiment
Form Type
10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended
|
|
|
Or
|
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from _____________ to _____________
|
Commission file number 001-31220
COMMUNITY TRUST BANCORP, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
|
|
|
|
(Address of principal executive offices)
|
(Zip code)
|
| ( |
|
(Registrant’s telephone number)
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
|
(Title of class)
|
|
|
The
|
|
(Trading symbol)
|
(Name of exchange on which registered)
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
|
|
No
|
Indicate by check mark whether the registrant has submitted electronically every interactive data file required to be submitted pursuant to Rule 405
of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
|
|
No
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
|
Accelerated Filer ☐
|
Non-accelerated Filer ☐
|
|
Smaller Reporting Company
|
Emerging Growth Company
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
Yes
|
No ✔
|
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date.
Common stock – 18,115,847 shares outstanding at October 31, 2025
CAUTIONARY STATEMENT
REGARDING FORWARD LOOKING STATEMENTS
Certain of the statements contained herein that are not historical facts are forward-looking statements within the meaning of
the Private Securities Litigation Reform Act. Community Trust Bancorp, Inc.’s (“CTBI”) actual results may differ materially from those included in the forward-looking statements. Forward-looking statements are typically identified by words or
phrases such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may increase,” “may fluctuate,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” and “could.” These forward-looking statements
involve risks and uncertainties including, but not limited to, economic conditions, portfolio growth, the credit performance of the portfolios, including bankruptcies, and seasonal factors; changes in general economic conditions including the
performance of financial markets, prevailing inflation and interest rates, realized gains from sales of investments, gains from asset sales, and losses on commercial lending activities; the effects of epidemics, pandemics, or other infectious
disease outbreaks; results of various investment activities; the effects of competitors’ pricing policies, changes in laws and regulations, competition, and demographic changes on target market populations’ savings and financial planning needs;
industry changes in information technology systems on which we are highly dependent; failure of acquisitions to produce revenue enhancements or cost savings at levels or within the time frames originally anticipated or unforeseen integration
difficulties; the resolution of legal proceedings and related matters; and such other factors as discussed throughout this quarterly report on Form 10-Q, CTBI’s annual report on Form 10-K for the year ended December 31, 2024, and other documents
subsequently filed by CTBI with the Securities and Exchange Commission. In addition, the banking industry in general is subject to various monetary, operational, and fiscal policies and regulations, which include, but are not limited to, those
determined by the Federal Reserve Board, the Federal Deposit Insurance Corporation, the Consumer Financial Protection Bureau, and state regulators, whose policies, regulations, and enforcement actions could affect CTBI’s results. These statements
are representative only on the date hereof, and CTBI undertakes no obligation to update any forward-looking statements made.
PART I - FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
The accompanying information has not been audited by our independent registered public accountants; however, in the opinion
of management such information reflects all adjustments necessary for a fair presentation of the results for the interim period. All such adjustments are of a normal and recurring nature.
The accompanying condensed consolidated financial statements are presented in accordance with the requirements of Form 10-Q
and consequently do not include all of the disclosures normally required by accounting principles generally accepted in the United States of America or those normally made in the Registrant’s annual report on Form 10-K. Accordingly, the reader
of the Form 10-Q should refer to the Registrant’s Form 10-K for the year ended December 31, 2024 for further information in this regard.
1
Community Trust Bancorp, Inc.
Condensed Consolidated Balance Sheets
|
(in thousands except share data)
|
(unaudited)
September 30
2025
|
December 31
2024
|
||||||
|
Assets:
|
||||||||
|
Cash and due from banks
|
$
|
|
$
|
|
||||
|
Interest bearing deposits
|
||||||||
|
Cash and cash equivalents
|
|
|
||||||
|
Certificates of deposit in other banks
|
|
|
||||||
|
Debt securities available-for-sale at fair value (amortized cost of $
|
|
|
||||||
|
Equity securities at fair value
|
|
|
||||||
|
Loans held for sale
|
|
|
||||||
|
Loans
|
|
|
||||||
|
Allowance for credit losses
|
(
|
)
|
(
|
)
|
||||
|
Net loans
|
|
|
||||||
|
Premises and equipment, net
|
|
|
||||||
|
Operating right-of-use assets
|
|
|
||||||
| Finance right-of-use assets | ||||||||
|
Federal Home Loan Bank stock
|
|
|
||||||
|
Federal Reserve Bank stock
|
|
|
||||||
|
Goodwill
|
|
|
||||||
|
Bank owned life insurance
|
|
|
||||||
|
Mortgage servicing rights
|
|
|
||||||
|
Other real estate owned
|
|
|
||||||
| Deferred tax asset |
||||||||
|
Accrued interest receivable
|
|
|
||||||
|
Other assets
|
|
|
||||||
|
Total assets
|
$
|
|
$
|
|
||||
|
Liabilities and shareholders’ equity:
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest bearing
|
$
|
|
$
|
|
||||
|
Interest bearing
|
|
|
||||||
|
Total deposits
|
|
|
||||||
|
Repurchase agreements
|
|
|
||||||
|
Federal funds purchased
|
|
|
||||||
|
Advances from Federal Home Loan Bank
|
|
|
||||||
|
Long-term debt
|
|
|
||||||
|
Operating lease liability
|
|
|
||||||
|
Finance lease liability
|
|
|
||||||
|
Accrued interest payable
|
|
|
||||||
|
Other liabilities
|
|
|
||||||
|
Total liabilities
|
|
|
||||||
|
Shareholders’ equity:
|
||||||||
|
Preferred stock,
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
|
Capital surplus
|
|
|
||||||
|
Retained earnings
|
|
|
||||||
|
Accumulated other comprehensive loss, net of tax
|
(
|
)
|
(
|
)
|
||||
|
Total shareholders’ equity
|
|
|
||||||
|
Total liabilities and shareholders’ equity
|
$
|
|
$
|
|
||||
See notes to condensed consolidated financial statements.
2
Community Trust Bancorp, Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
|
September 30
|
September 30
|
|||||||||||||||
|
(in thousands except per share data)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Interest income:
|
||||||||||||||||
|
Interest and fees on loans, including loans held for sale
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on securities
|
||||||||||||||||
|
Taxable
|
|
|
|
|
||||||||||||
|
Tax exempt
|
|
|
|
|
||||||||||||
|
Interest and dividends on Federal Reserve Bank and Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Interest on Federal Reserve Bank deposits
|
|
|
|
|
||||||||||||
|
Other, including interest on federal funds sold
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Interest on deposits
|
|
|
|
|
||||||||||||
|
Interest on repurchase agreements and federal funds purchased
|
|
|
|
|
||||||||||||
|
Interest on advances from Federal Home Loan Bank
|
||||||||||||||||
|
Interest on long-term debt
|
|
|
|
|
||||||||||||
|
Total interest expense
|
|
|
|
|
||||||||||||
|
Net interest income
|
|
|
|
|
||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
|
|
|
||||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Deposit related fees
|
||||||||||||||||
|
Gains on sales of loans, net
|
|
|
|
|
||||||||||||
|
Trust and wealth management income
|
|
|
|
|
||||||||||||
|
Loan related fees
|
|
|
|
|
||||||||||||
|
Bank owned life insurance revenue
|
|
|
|
|
||||||||||||
|
Brokerage revenue
|
|
|
|
|
||||||||||||
|
Securities gains (losses)
|
(
|
)
|
|
|
|
|||||||||||
|
Other noninterest income
|
|
|
|
|
||||||||||||
|
Total noninterest income
|
|
|
|
|
||||||||||||
|
Noninterest expense:
|
||||||||||||||||
|
Officer salaries and employee benefits
|
|
|
|
|
||||||||||||
|
Other salaries and employee benefits
|
|
|
|
|
||||||||||||
|
Occupancy, net
|
|
|
|
|
||||||||||||
|
Equipment
|
|
|
|
|
||||||||||||
|
Data processing
|
|
|
|
|
||||||||||||
| Taxes other than property and payroll |
||||||||||||||||
|
Legal fees
|
|
|
|
|
||||||||||||
|
Professional fees
|
|
|
|
|
||||||||||||
|
Advertising and marketing
|
|
|
|
|
||||||||||||
|
FDIC insurance
|
|
|
|
|
||||||||||||
| Other real estate owned provision and expense |
||||||||||||||||
|
Repossession expense
|
|
|
|
|
||||||||||||
|
Other noninterest expense
|
|
|
|
|
||||||||||||
|
Total noninterest expense
|
|
|
|
|
||||||||||||
|
Income before income taxes
|
|
|
|
|
||||||||||||
|
Income taxes
|
|
|
|
|
||||||||||||
|
Net income
|
|
|
|
|
||||||||||||
|
Other comprehensive gain:
|
||||||||||||||||
|
Unrealized holding gains arising during the period
|
|
|
|
|
||||||||||||
|
Less: Reclassification adjustments for realized gains included in net income
|
||||||||||||||||
|
Tax expense
|
|
|
|
|
||||||||||||
|
Other comprehensive gain, net of tax
|
|
|
|
|
||||||||||||
|
Comprehensive income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Basic earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Diluted earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Weighted average shares outstanding-basic
|
|
|
|
|
||||||||||||
|
Weighted average shares outstanding-diluted
|
|
|
|
|
||||||||||||
See notes to condensed consolidated financial statements.
3
Consolidated Statements of Changes in Shareholders’ Equity
Quarterly
(unaudited)
|
(in thousands except per share and share amounts)
|
Common
Shares
|
Common
Stock
|
Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss),
Net of Tax
|
Total
|
||||||||||||||||||
|
Balance, June 30, 2025
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||
|
Other comprehensive income (loss)
|
|
|
||||||||||||||||||||||
|
Cash dividends declared ($
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
|
Issuance of common stock
|
|
|
|
|
||||||||||||||||||||
| Issuance of restricted stock |
||||||||||||||||||||||||
| Vesting of restricted stock |
||||||||||||||||||||||||
|
Forfeiture of restricted stock
|
( |
) | ( |
) | ||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||
|
Balance, September 30, 2025
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
|
(in thousands except per share and share amounts)
|
Common
Shares
|
Common
Stock
|
Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss),
Net of Tax
|
Total
|
||||||||||||||||||
|
Balance, June 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||
|
Other comprehensive income (loss)
|
|
|
||||||||||||||||||||||
|
Cash dividends declared ($
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
|
Issuance of common stock
|
|
|
|
|
||||||||||||||||||||
| Issuance of restricted stock |
||||||||||||||||||||||||
|
Vesting of restricted stock
|
||||||||||||||||||||||||
| Forfeiture of restricted stock |
||||||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||
|
Balance, September 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
See notes to condensed consolidated financial statements.
4
Consolidated Statements of Changes in Shareholders’ Equity
Year-to-Date
(unaudited)
(unaudited)
|
(in thousands except per share and share amounts)
|
Common
Shares
|
Common
Stock
|
Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss),
Net of Tax
|
Total
|
||||||||||||||||||
|
Balance, December 31, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||
|
Other comprehensive income
|
|
|
||||||||||||||||||||||
|
Cash dividends declared ($
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
|
Issuance of common stock
|
|
|
|
|
||||||||||||||||||||
|
Issuance of restricted stock
|
|
|
(
|
)
|
|
|||||||||||||||||||
|
Vesting of restricted stock
|
(
|
)
|
(
|
)
|
|
|
||||||||||||||||||
| Forfeiture of restricted stock |
( |
) | ( |
) | ||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||
|
Balance, September 30, 2025
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
|
(in thousands except per share and share amounts)
|
Common
Shares
|
Common
Stock
|
Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss),
Net of Tax
|
Total
|
||||||||||||||||||
|
Balance, December 31, 2023
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||
|
Other comprehensive income
|
|
|
||||||||||||||||||||||
|
Cash dividends declared ($
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
|
Issuance of common stock
|
|
|
|
|
||||||||||||||||||||
|
Issuance of restricted stock
|
|
|
(
|
)
|
|
|||||||||||||||||||
|
Vesting of restricted stock
|
(
|
)
|
(
|
)
|
|
|
||||||||||||||||||
| Forfeiture of restricted stock |
( |
) | ( |
) | ||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||
|
Cumulative effect of FASB adjustment
|
( |
) | ( |
) | ||||||||||||||||||||
|
Balance, September 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||||
See notes to condensed consolidated financial statements.
5
Community Trust Bancorp, Inc.
Condensed Consolidated Statements of Cash Flows
(unaudited)
| Nine Months Ended |
||||||||
|
September 30
|
||||||||
|
(in thousands)
|
2025
|
2024
|
||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
|
$
|
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
|
|
||||||
| Amortization of operating lease right-of-use assets |
||||||||
|
Deferred tax expense (benefit)
|
(
|
)
|
|
|||||
|
Stock-based compensation
|
|
|
||||||
|
Provision for credit losses
|
|
|
||||||
|
Write-downs of other real estate owned and other repossessed assets
|
|
|
||||||
|
Gains on sale of mortgage loans held for sale
|
(
|
)
|
(
|
)
|
||||
| Securities gains |
( |
) | ( |
) | ||||
|
Fair value adjustments in equity securities
|
(
|
)
|
(
|
)
|
||||
|
Gains on sale of assets, net
|
(
|
)
|
(
|
)
|
||||
|
Proceeds from sale of mortgage loans held for sale
|
|
|
||||||
|
Funding of mortgage loans held for sale
|
(
|
)
|
(
|
)
|
||||
|
Amortization of securities premiums and discounts, net
|
|
|
||||||
|
Change in cash surrender value of bank owned life insurance
|
(
|
)
|
(
|
)
|
||||
| Payment of operating lease liabilities |
( |
) | ( |
) | ||||
| Interest expense on finance lease liabilities |
||||||||
|
Fair value adjustments in mortgage servicing rights
|
|
|
||||||
|
Changes in:
|
||||||||
|
Accrued interest receivable
|
(
|
)
|
(
|
)
|
||||
|
Other assets
|
(
|
)
|
(
|
)
|
||||
|
Accrued interest payable
|
|
|
||||||
|
Other liabilities
|
(
|
)
|
|
|||||
|
Net cash provided by operating activities
|
|
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Securities available-for-sale (AFS):
|
||||||||
|
Purchase of AFS securities
|
(
|
)
|
(
|
)
|
||||
|
Proceeds from sales of AFS securities
|
|
|
||||||
|
Proceeds from prepayments, calls, and maturities of AFS securities
|
|
|
||||||
|
Change in loans, net
|
(
|
)
|
(
|
)
|
||||
|
Purchase of premises and equipment
|
(
|
)
|
(
|
)
|
||||
| Proceeds from sale and retirement of premises and equipment |
||||||||
| Purchase of Federal Home Loan Bank stock | ( |
) | ( |
) | ||||
| Redemption of Federal Home Loan Bank stock |
||||||||
|
Proceeds from sale of other real estate owned and repossessed assets
|
|
|
||||||
| Additional investment in other real estate owned and repossessed assets |
( |
) | ||||||
| Additional investment in bank owned life insurance |
( |
) | ||||||
| Liquidation of cash surrender value of bank owned life insurance |
||||||||
|
Proceeds from settlement of bank owned life insurance
|
||||||||
|
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Change in deposits, net
|
|
|
||||||
|
Change in repurchase agreements and federal funds purchased, net
|
|
|
||||||
| Proceeds from Federal Home Loan Bank advances |
||||||||
|
Payments on advances from Federal Home Loan Bank
|
(
|
)
|
(
|
)
|
||||
| Payment of finance lease liabilities | ( |
) | ( |
) | ||||
| Repayment of long-term debt/other borrowings |
( |
) | ( |
) | ||||
|
Issuance of common stock
|
|
|
||||||
|
Dividends paid
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by 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
|
$
|
|
$
|
|
||||
|
Supplemental disclosures:
|
|
|||||||
|
Income taxes paid
|
$
|
|
$
|
|
||||
|
Interest paid
|
|
|
||||||
|
Non-cash activities:
|
||||||||
|
Loans to facilitate the sale of other real estate owned and repossessed assets
|
|
|
||||||
|
Common stock dividends accrued, paid in subsequent quarter
|
|
|
||||||
|
Real estate acquired in settlement of loans
|
|
|
||||||
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
||||||||
| Right-of-use assets obtained in exchange for new finance lease liabilities |
See notes to condensed consolidated financial statements.
6
Community Trust Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements (unaudited)
Note 1 - Summary of Significant Accounting Policies
In the opinion of
management, the unaudited condensed consolidated financial statements include all adjustments (which consist of normal recurring adjustments) necessary, to present a fair statement of the results for the interim periods presented. In accordance with accounting principles generally accepted in the United States of America
(“GAAP”) for interim financial information, these statements do not include certain information and footnote disclosures required by GAAP for complete annual financial statements. The results of operations, other comprehensive income (loss),
the changes in shareholders’ equity, and the cash flows for the interim periods presented are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet as of December 31, 2024 has been
derived from the audited consolidated financial statements of CTBI for that period. For further information, refer to the consolidated financial statements and footnotes thereto for the year ended December 31, 2024, included in our annual
report on Form 10-K.
Principles of Consolidation – The unaudited condensed consolidated financial statements include the accounts of CTBI and its separate and distinct, wholly owned subsidiaries Community Trust Bank, Inc. (“CTB”) and Community Trust and Investment
Company. All significant intercompany transactions have been eliminated in consolidation.
New Accounting Standards –
➢ FASB Issues Standard that Enhances Income Tax Disclosures – In December 2023, the FASB issued
ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires, among other things, greater disaggregation of information in the income tax rate reconciliation and
for paid income taxes to be disaggregated by jurisdiction. This ASU became effective on January 1, 2025. This ASU affects annual financial statement disclosure only (which is not required until year end 2025) and, as a result, does not
affect our results of operations or financial condition.
➢ FASB Issues Improvement to Income Statement Expense Disclosures – In November 2024, the FASB
issued ASU No. 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses to improve the disclosures
about a public business entity’s expenses and address investor requests for more detailed information about the types of expenses (including purchases of inventory, employee compensation, depreciation, amortization, and depletion) in
commonly presented expense captions. ASU No. 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim periods beginning after December 15, 2027. Early adoption is permitted. The amendments in this update should
be applied either prospectively to financial statements issued for reporting periods after the effective date of this update, or retrospectively to any or all prior periods presented in the financial statements. ASU 2024-03 is not expected
to have a material impact on CTBI’s financial statements.
➢ The One Big Beautiful Bill Act (“OBBBA”) – The OBBBA, signed into law on July 4, 2025, introduces a series of legislative changes with notable
impacts on financial institutions. Here’s an overview of some key impacts:
1. Regulatory changes and compliance obligations
| • |
CFPB funding cut: The OBBBA significantly reduces the funding for the Consumer
Financial Protection Bureau (CFPB).
|
| • |
Foreign Remittance Excise Tax: A 1% excise tax is introduced on cash-based foreign
remittance transfers, effective after December 31, 2025, with certain exemptions.
|
| • |
Enhanced Due Diligence for Green Energy and Manufacturing
Incentives: Financial institutions involved in financing or investing in green energy and manufacturing projects must conduct stricter due diligence due to new
restrictions on tax credit eligibility for entities associated with “foreign entities of concern.”
|
7
2. Changes affecting financial products and services
| • |
Trump Accounts: A new tax-advantaged savings account for eligible minors is
established.
|
| • |
Agricultural Finance and Insurance Expansion: The OBBBA enhances
agricultural finance and insurance through increased support for farmers.
|
3. Tax and investment incentives
| • |
Bonus Depreciation: The 100% bonus depreciation is made permanent for most
qualified business assets placed in service after January 19, 2025.
|
| • |
Expensing of Domestic R&E Expenditures: The ability to immediately
deduct domestic research and development expenditures is reinstated starting January 1, 2025.
|
| • |
Qualified Opportunity Zones (“QOZ”s): The QOZ program is made permanent
with certain changes.
|
CTBI is still assessing the OBBBA’s provisions and their potential implications for our operations, clients, and
risk management strategies.
Significant Accounting Policies –
The preparation of consolidated financial statements in conformity with GAAP requires the appropriate application of certain accounting policies, many of which require us to make estimates and assumptions about future events and
their impact on amounts reported in our consolidated financial statements and related notes. Since future events and their impact cannot be determined with certainty, the actual results will inevitably differ from our estimates. Such differences
could be material to our consolidated financial statements.
We believe the application of accounting policies and the estimates required therein are reasonable. These accounting policies and estimates are
constantly reevaluated, and adjustments are made when facts and circumstances dictate a change. Historically, we have found our application of accounting policies to be appropriate, and actual results have not differed materially from those
determined using necessary estimates.
We have identified the following significant accounting policies:
Investments – Management determines the classification of securities at
purchase. We classify debt securities into held-to-maturity (“HTM”) or available-for-sale (“AFS”) categories. HTM securities are those which we have the positive intent and ability to hold to maturity and are reported at amortized cost. We do
not currently have any securities that are classified as HTM.
AFS securities are reported at fair value, with unrealized gains and losses reported in shareholders’ equity as a separate component of accumulated
other comprehensive income, net of tax. Gains or losses on disposition of debt securities are computed by specific identification for those securities, and is recognized in income as of the trade date. Interest and dividend income, adjusted by
amortization of purchase premium or discount, is included in earnings. Callable debt securities held at a premium are amortized to the earliest call date, shortening the amortization period. Debt securities held at a discount continue to be amortized
to maturity. The premiums and discounts for securities use the effective interest method. Accrued interest on investment securities is based on stated rates and is presented as a component of accrued interest receivable in the consolidated balance
sheets.
For AFS debt securities in an unrealized loss position, we evaluate the securities to
determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or non-credit related factors. Any impairment that is not credit-related is recognized in accumulated other comprehensive
income, net of tax. Credit-related impairment is recognized as an allowance for credit losses (“ACL”) for AFS debt securities on the consolidated balance sheet, limited to the amount by which the amortized cost basis exceeds the fair value, with a
corresponding adjustment to earnings. Accrued interest receivable on AFS debt securities is excluded from the estimate of credit losses. Both the ACL for AFS debt securities and the adjustment to net income may be reversed if conditions change.
However, if we intend to sell an impaired AFS debt security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount would be recognized in earnings with a
corresponding adjustment to the security’s amortized cost basis. Because the security’s amortized cost basis is adjusted to fair value, there is no ACL for AFS debt securities in this situation.
8
In evaluating AFS debt securities in unrealized loss positions for impairment and the criteria regarding its intent or requirement to sell such
securities, we consider the extent to which fair value is less than amortized cost, whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of
the issuers’ financial condition, among other factors. There were no credit related factors underlying unrealized losses on AFS debt securities; therefore, no ACL for AFS securities has been recorded.
Losses are charged against the ACL for AFS debt securities when management believes the uncollectability of an AFS debt security is confirmed
or when either of the criteria regarding intent or requirement to sell is met.
Equity securities with a readily
determinable fair value are measured at fair value, with changes in fair value recognized in net income. Equity securities without a readily determinable fair value are carried at cost, less any impairment, if any, plus or minus changes resulting
from observable price changes for identical or similar investments. CTBI has made an irrevocable election to subsequently measure an equity security without a readily determinable fair value, and all identical or similar investments of the same
issuer, including future purchases of identical or similar investments of the same issuer, at fair value. CTBI has made this election for our Visa Class B equity securities. The fair value of these securities was determined using Level 3 inputs as
defined in Accounting Standards Codification (“ASC”) 820, Fair Value Measurement, and changes in fair value are recognized in income.
Loans – Loans with the ability and the intent to be held until maturity or for the foreseeable future are reported at the carrying value of unpaid principal reduced by unearned interest, an ACL,
and unamortized deferred fees or costs and premiums. Income is recorded on the level yield basis. Interest accrual is discontinued when a loan is greater than 90 days past due or when management believes, after considering economic and business conditions, collateral value, and collection efforts, that the borrower’s financial condition is such that collection of
interest is doubtful. Any loan greater than 90 days past due must be well secured and in the process of collection to continue accruing
interest. Cash payments received on nonaccrual loans generally are applied against principal, and interest income is only recorded once principal recovery is reasonably assured. Loans are not reclassified as accruing until principal and interest
payments remain current for a period of time, generally six months , and future payments appear reasonably certain. Loan origination and
commitment fees and certain direct loan origination costs are deferred and the net amount amortized over the estimated life of the related loans or commitments to interest income using the effective interest method.
Allowance for Credit Losses – CTBI measures expected credit losses of financial assets on a collective (pool) basis using the discounted cash flow method when the financial assets share similar risk
characteristics. Loans that do not share risk characteristics are evaluated on an individual basis. Regardless of an initial measurement method, once it is determined that foreclosure is probable, the ACL is measured based on the fair value of the
collateral as of the measurement date. As a practical expedient, the fair value of the collateral may be used for a loan when determining the ACL for which the repayment is expected to be provided substantially through the operation or sale of the
collateral when the borrower is experiencing financial difficulty. The fair value shall be adjusted for selling costs when foreclosure is probable. For collateral-dependent financial assets, the credit loss expected may be zero if the fair value
less costs to sell exceed the amortized cost of the loan. Loans shall not be included in both collective assessments and individual assessments.
9
Using the ACL software, forecasts include gross domestic product, light weight vehicle sales index, and housing
price index considerations. CTBI leverages economic projections from the Federal Open Market Committee to obtain various forecasts for unemployment rate, gross domestic product, light weight vehicle sales index, and the PNC forecast for the
Case-Shiller National Home Price Index. CTBI has elected to forecast the first four quarters of the credit loss estimate and revert to a long-run average of each considered economic factor, as permitted in ASC 326-20-30-9, over four quarters.
All periods during the
reasonable and supportable forecast period are utilizing a forecasted probability of default. Loss driver analysis was performed during which regression models were built relating default rates of the various segments to the economic factors noted
above. Historical loss data for both CTBI and segment-specific selected peers was incorporated from Federal Financial Institutions Examination Council call report data. For loss given default, the Frye-Jacobs LGD estimation technique was utilized
in the ACL software providing a risk curve that most approximates the asset class under consideration. Management elected to evaluate internal prepayment experience over a trailing timeframe to determine the appropriate prepayment and curtailment
rates to be used in the credit loss estimate.
CTBI uses management judgement for
qualitative loss factors such as delinquency trends, supervision and administration, quality control exceptions, collateral values, and industry concentrations. The ACL software allows management to approve a “worst case” scenario or a maximum loss
rate for each segment. Qualitative dollars available for allocation then become the difference between the worst case and the ACL quantitative reserve estimate. Each factor is then given a risk weighting that is applied to determine a basis point
allocation. The qualitative loss factors are as follows:
| • |
Changes in delinquency trends by loan segment
|
| • |
Changes in international, national, regional, and local conditions
|
| • |
The effect of other external factors (i.e. competition, legal and regulatory requirements) on the level of estimated credit losses
|
| • |
The existence and effect of any concentrations of credit and changes in the levels of such concentrations
|
| • |
A supervision and administration allocation based on CTBI’s loan review process
|
| • |
Exceptions in lending policies and procedures as measured by quarterly loan portfolio exceptions reports
|
| • |
Changes in the value of underlying collateral for collateral dependent loans
|
| • |
Changes in the nature and volume of the portfolio and terms of loans
|
While we recognize that import tariffs have created increased volatility and uncertainty in the financial markets, there has
been no direct impact on our loan portfolio to date and no bank customers have requested financial relief directly because of import tariffs. We will continue to monitor our loan portfolio and work with any customers who become financially impacted
by tariffs. We do not anticipate any immediate or significant negative impact to our asset quality in the near term.
We maintain an ACL at a level that is appropriate to cover estimated credit losses on individually evaluated loans, as well as estimated credit losses inherent in the remainder of the loan and lease portfolio. Credit losses,
when deemed uncollectible, are charged to the ACL and any subsequent recoveries are credited to the ACL.
We utilize an internal risk grading system for commercial credits. Those credits that meet the following criteria are subject to individual
evaluation: the loan has an outstanding bank share balance of $1 million or greater and meets one of the following criteria: (i) has a
criticized risk rating, (ii) is in nonaccrual status, (iii) the borrower is experiencing financial difficulty with significant payment delay, or (iv) is 90
days or more past due. The borrower’s cash flow, adequacy of collateral coverage, and other options available to CTBI, including legal remedies, are evaluated. Historical loss rates are analyzed and applied to other commercial loan segments not
subject to individual evaluation. As these loans are individually evaluated, analysis could result in a specific reserve allocation within the ACL.
10
Homogenous loans, such as consumer installment, residential mortgages, and home equity lines are not individually risk graded. The associated ACL for
these loans is measured in pools with similar risk characteristics under ASC 326.
When a secured commercial loan is displaying signs of weakness or deficiency, whether past due or not, a current assessment of the value of the
underlying collateral is made. If the balance of the loan exceeds the fair value of the collateral, the loan is placed on nonaccrual and the loan is charged down to the value of the collateral less estimated cost to sell. When the foreclosed
collateral has been legally assigned to CTBI, the estimated fair value of the collateral less costs to sell is then transferred to other real estate owned or other repossessed assets, and a charge-off is taken for any remaining balance. When any
unsecured commercial loan is considered uncollectible the loan is charged off no later than at 90 days past due.
All closed-end consumer loans (excluding conventional 1-4 family residential loans and installment and revolving loans secured by real estate) are
charged off no later than 120 days (five
monthly payments) delinquent. If a loan is considered uncollectible, it is charged off earlier than 120 days delinquent. For conventional 1-4 family residential loans and installment and revolving loans secured by real estate, once the loan is 90 days past due, the loan is placed on nonaccrual if payment in full of principal or interest is not expected. Foreclosure proceedings are normally
initiated after 120 days . When the foreclosed property has been legally assigned to CTBI, the fair value less estimated costs to sell is
transferred to other real estate owned and the remaining balance is taken as a charge-off.
The risk
characteristics of CTBI’s material portfolio segments are as follows:
Hotel/motel loans are a significant concentration for CTBI, representing approximately 10.1 % of total loans. This industry has unique
risk characteristics as it is highly susceptible to changes in the domestic and global economic environments, which can cause the industry to experience substantial volatility. These loans are viewed primarily as cash flow loans and secondarily as
loans secured by real estate. Hotel/motel lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on
the property securing the loan. Management monitors and evaluates all commercial real estate loans based on collateral and risk grade criteria. Commercial construction loans generally are made to customers for the purpose of building
income-producing properties, and any hotel/motel construction loan would be included in this segment. Personal guarantees of the principals are generally required. Such loans are made on a projected cash flow basis and are secured by the project
being constructed. Construction loan draw procedures are included in each specific loan agreement, including required documentation items and inspection requirements. Construction loans may convert to term loans at the end of the construction
period, or may be repaid by the take-out commitment from another financing source. If the loan is to convert to a term loan, the repayment ability is based on the borrower’s projected cash flow. Risk is mitigated during the construction phase by
requiring proper documentation and inspections whenever a draw is requested.
Commercial real estate residential loans are commercial purpose construction and permanent financed loans for commercial purpose 1-4 family/multi-family properties. All commercial real estate loans are viewed
primarily as cash flow loans and secondarily as loans secured by real estate. Management monitors and evaluates all commercial real estate loans based on collateral and risk grade criteria. Commercial residential construction loans generally are
made to customers for the purpose of building income-producing properties. Personal guarantees of the principals are generally required. Such loans are made on a projected cash flow basis and are secured by the project being constructed.
Construction loan draw procedures are included in each specific loan agreement, including required documentation items and inspection requirements. Construction loans may convert to term loans at the end of the construction period, or may be
repaid by the take-out commitment from another financing source. If the loan is to convert to a term loan, the repayment ability is based on the borrower’s projected cash flow. Risk is mitigated during the construction phase by requiring proper
documentation and inspections whenever a draw is requested.
11
Commercial real estate nonresidential loans are secured by nonfarm, nonresidential properties, farmland, and other commercial real estate. Construction
for commercial real estate nonresidential loans are also included in this segment as these loans are generally one loan for construction to permanent financing. All commercial real estate loans are viewed primarily as cash flow loans and
secondarily as loans secured by real estate. Management monitors and evaluates all commercial real estate loans based on collateral and risk grade criteria. Commercial nonresidential construction loans generally are made to customers for the
purpose of building income-producing properties. Personal guarantees of the principals are generally required. Such loans are made on a projected cash flow basis and are secured by the project being constructed. Construction loan draw
procedures are included in each specific loan agreement, including required documentation items and inspection requirements. Construction loans may convert to term loans at the end of the construction period, or may be repaid by the take-out
commitment from another financing source. If the loan is to convert to a term loan, the repayment ability is based on the borrower’s projected cash flow. Risk is mitigated during the construction phase by requiring proper documentation and
inspections whenever a draw is requested.
Dealer floorplans are segmented separately as they are a unique product with unique risk factors. CTBI maintains strict processing procedures over our
floorplan product with any exceptions requested by a loan officer approved by the appropriate loan committee and the floorplan manager.
Commercial other loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and
the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some
short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts
due from our customers. As we underwrite our equipment lease financing in a manner similar to our commercial loan portfolio described below, the risk characteristics for this portfolio mirror that of the commercial loan portfolio.
With respect to residential loans that are secured by 1-4 family residences and are generally owner occupied, CTBI generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is
exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences. Residential construction loans are handled through the home mortgage area of the bank. The repayment ability of the borrower and the maximum
loan-to-value ratio are calculated using the normal mortgage lending criteria. Draws are processed based on percentage of completion stages including normal inspection procedures. Such loans generally convert to term loans after the completion of
construction.
Consumer loans are
secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Our determination of a borrower’s ability to repay these loans is primarily
dependent on the personal income and credit rating of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Risk is mitigated by the fact that the loans are of smaller individual amounts and
spread over a large number of borrowers.
The indirect lending area of the bank is generally responsible for purchasing/funding consumer contracts with new and used automobile dealers. Dealer loan applications are forwarded to the indirect loan processing area for
approval or denial. Loan approvals or denials are based on the creditworthiness and repayment ability of the borrowers, and on the collateral value. Upon a dealer being funded on an approved loan application and assignment of the retail
installment contract to CTB, CTB will have limited recourse with the dealer, as set forth in the CTB dealer agreement. On occasion, the dealer will execute a separate, full recourse agreement with CTB to obtain customer financing.
12
CTBI utilizes discounted cash flow loss rate
methodologies for all loan segments. Within the discount cash flow calculation, an effective yield of the instrument is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows. The expected cash flows were
modeled considering probability of default and segment-specific loss given default (“LGD”) risk factors, utilizing the software’s proprietary database of financial institutions’ filings, evaluated first by geography and asset size and then with the
utilization of standard deviations, to assure relevance to CTBI’s loan segments along with CTBI’s own loss history. Cash flows are then discounted at that effective yield to produce an instrument-level net present value (“NPV”) of expected cash
flows. An ACL is established for the difference between the instrument’s NPV and amortized cost basis. Any changes in NPV between periods is recorded as provision for credit losses. The modeling of expected prepayment speeds, curtailment rates, and
time to recovery are based on historical internal data and adjusted, if necessary, based on the reasonable and supportable forecast of economic conditions. Management incorporates qualitative factors to loss estimates used to derive CTBI’s total ACL
including delinquency trends, current economic conditions and trends, strength of supervision and administration of the loan portfolio, levels of underperforming loans, underwriting exceptions, and industry concentrations. Forecast factors include
gross domestic product, light weight vehicle sales, and S&P/Case-Shiller US National Home Price Index. Management continually reevaluates the other subjective factors included in our ACL analysis.
Goodwill – We evaluate total goodwill for impairment using fair value techniques including multiples of price/equity. Goodwill is evaluated for impairment on an annual basis or as other events may warrant. The balance of goodwill, at $65.5 million, has not changed since January 1, 2015.
Income Taxes – Income tax expense is based on the taxes due on the consolidated tax return plus deferred taxes based on the expected future tax benefits and consequences of temporary differences between carrying amounts and tax bases of
assets and liabilities, using enacted tax rates. Any interest and penalties incurred in connection with income taxes are recorded as a component of income tax expense in our consolidated financial statements. During the interim periods presented,
CTBI has not recognized a significant amount of interest expense or penalties in connection with income taxes.
Estimated Credit Losses on
Off-Balance Sheet Credit Exposures Recognized as Other Liabilities – CTBI estimates expected credit losses over the contractual period in which it has exposure to
credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by CTBI. The ACL on off-balance sheet credit exposures recognized in other liabilities is adjusted as an expense in provision for
credit losses. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over their estimated lives. Estimating credit losses on unfunded
commitments requires CTBI to consider the following categories of off-balance sheet credit exposure: unfunded commitments to extend credit, unfunded lines of credit, and standby letters of credit. Each of these unfunded commitments is then
analyzed for a probability of funding to calculate a probable funding amount. The life of loan loss factor by related portfolio segment from the loan ACL calculation is then applied to the probable funding amount to calculate the estimated credit
losses on off-balance sheet credit exposures recognized as other liabilities.
Note 2 – Stock-Based Compensation
Restricted stock expense for the three months ended September 30, 2025 and 2024 was $399 thousand and $293 thousand, respectively, including $48 thousand and $41 thousand, respectively, in dividends paid for those periods. Restricted stock expense for the nine months ended September 30, 2025 and 2024 was $1.3 million and $1.0 million, respectively, including $138 thousand and $121 thousand, respectively,
in dividends paid for those periods. As of September 30, 2025, there was a total of $2.9 million of unrecognized compensation expense
related to restricted stock grants that will be recognized as expense as the awards vest over a weighted average period of 2.8
years.
13
The following table shows restricted stock activity for the three months ended September 30, 2025 and 2024:
| September 30 | 2025 |
2024 |
||||||||||||||
|
Grants
|
Weighted
Average Fair
Value at Grant
|
Grants
|
Weighted Average Fair
Value at Grant
|
|||||||||||||
|
Outstanding at beginning of period
|
|
$
|
|
|
$
|
|
||||||||||
|
Granted
|
|
|
|
|
||||||||||||
|
Vested
|
|
|
|
|
||||||||||||
|
Forfeited
|
(
|
)
|
|
|
|
|||||||||||
|
Outstanding at end of period
|
|
$
|
|
|
$
|
|
||||||||||
The following table shows restricted stock activity for the nine months ended September 30, 2025 and 2024:
|
September 30
|
2025 | 2024 | ||||||||||||||
|
|
Grants
|
Weighted
Average Fair
Value at Grant
|
Grants
|
Weighted Average Fair
Value at Grant
|
||||||||||||
|
Outstanding at beginning of year
|
|
$
|
|
|
$
|
|
||||||||||
|
Granted
|
|
|
|
|
||||||||||||
|
Vested
|
(
|
)
|
|
(
|
)
|
|
||||||||||
|
Forfeited
|
(
|
)
|
|
(
|
)
|
|
||||||||||
|
Outstanding at end of period
|
|
$
|
|
|
$
|
|
||||||||||
The restricted
stock was issued pursuant to the terms of CTBI’s 2015 Stock Ownership Incentive Plan. The restrictions on these shares of restricted stock will lapse ratably over four years , subject to such employee’s continued employment, except for 5,000
shares granted in January 2025 pursuant to a management retention restricted stock award which will cliff vest at the end of five years .
However, in the event of certain participant employee termination events occurring within 24 months of a change in control of CTBI
or the death of the participant, the restrictions will lapse, and in the event of the participant’s disability, the restrictions will lapse on a pro rata basis. The Compensation Committee will have discretion to review and revise restrictions
applicable to a participant’s restricted stock in the event of the participant’s retirement. CTBI recognizes forfeitures when they occur.
There was no stock option activity for the three and nine months ended September 30, 2025. The remaining 20,000 stock options outstanding as of the beginning of 2024 were exercised during the three months ended September 30, 2024. There was no compensation expense related to stock option grants for the three and nine months ended September 30, 2025 and
2024 and no unrecognized compensation expense related to unvested stock option awards, as all stock option awards have fully vested.
14
Note 3 – Securities
The amortized cost and fair value of debt securities at September 30, 2025 are summarized as follows:
Available-for-Sale
|
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
|
State and political subdivisions
|
|
|
(
|
)
|
|
|||||||||||
|
Agency mortgage-backed securities
|
|
|
(
|
)
|
|
|||||||||||
|
Asset-backed securities
|
|
|
(
|
)
|
|
|||||||||||
|
Total available-for-sale securities
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
The amortized cost and fair value of debt securities at December 31, 2024 are summarized as follows:
Available-for-Sale
|
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
|
State and political subdivisions
|
|
|
(
|
)
|
|
|||||||||||
|
Agency mortgage-backed securities
|
|
|
(
|
)
|
|
|||||||||||
|
Asset-backed securities
|
|
|
(
|
)
|
|
|||||||||||
|
Total available-for-sale securities
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
The amounts reported in the preceding tables exclude accrued interest on securities of $4.0 million and $4.6 million at September 30, 2025 and December 31, 2024,
respectively, which is presented as a component of accrued interest receivable in the consolidated balance sheets.
The amortized cost and fair value of debt securities at September 30, 2025 by contractual maturity are shown below. Expected maturities will differ from contractual
maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
Available-for-Sale
|
||||||||
|
(in thousands)
|
Amortized
Cost
|
Fair Value
|
||||||
|
Due in one year or less
|
$
|
|
$
|
|
||||
|
Due after one through five years
|
|
|
||||||
|
Due after five through ten years
|
|
|
||||||
|
Due after ten years
|
|
|
||||||
|
Agency mortgage-backed securities
|
|
|
||||||
|
Asset-backed securities
|
|
|
||||||
|
Total debt securities
|
$
|
|
$
|
|
||||
During
the three months ended September 30, 2025, we had a net securities loss of $449 thousand from the fair value
adjustment of equity securities. During the three months ended September 30, 2024, we had a net securities gain of $213 thousand,
consisting of a pre-tax gain of $1 thousand on sales and calls of AFS securities and an unrealized gain of $212 thousand from the fair value adjustment of equity securities. During the nine months ended September 30, 2025, we had a net
securities gain of $181 thousand, consisting of a pre-tax gain of $1 thousand realized on calls of AFS securities and an unrealized gain of $180
thousand from the fair value adjustments of equity securities. During the nine months ended September 30, 2024, we had a net securities gain of $110 thousand, consisting of a pre-tax gain of $2 thousand realized on sales and calls of AFS
securities and an unrealized gain of $108 thousand from the fair value adjustment of equity securities.
15
The amortized cost of securities pledged as collateral, to secure public deposits and for other purposes, was $606.4 million at September 30, 2025 and $630.8 million at December 31, 2024.
The fair value of securities pledged was $556.3 million at September 30, 2025 and $563.2 million at December 31, 2024.
The amortized cost of securities sold under agreements to repurchase amounted to $390.0
million at September 30,
2025 and $330.0 million at December 31, 2024. The fair value of securities pledged was $356.9 million at September 30, 2025 and $292.2 million at December 31, 2024.
CTBI evaluates its investment portfolio on a quarterly basis for impairment. The analysis performed as of September 30, 2025 indicates that all impairment is market and interest rate driven and not
credit-related. The percentage of total debt securities with unrealized losses as of September 30, 2025 was 88.8 % compared to 95.5 % as of December 31, 2024. The following table provides the amortized cost, gross unrealized losses, and fair value, aggregated by investment
category and length of time the individual securities have been in a continuous unrealized loss position as of September 30, 2025 that are not deemed to have credit losses.
Available-for-Sale
|
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Losses
|
Fair Value
|
|||||||||
|
Less Than 12 Months
|
||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
State and political subdivisions
|
|
(
|
)
|
|
||||||||
|
Agency mortgage-backed securities
|
|
(
|
)
|
|
||||||||
|
Asset-backed securities
|
|
|
|
|||||||||
|
Total <12 months AFS securities with unrealized losses
|
|
|
(
|
)
|
|
|||||||
|
12 Months or More
|
||||||||||||
|
U.S. Treasury and government agencies
|
|
(
|
)
|
|
||||||||
|
State and political subdivisions
|
|
(
|
)
|
|
||||||||
|
Agency mortgage-backed securities
|
|
(
|
)
|
|
||||||||
|
Asset-backed securities
|
|
(
|
)
|
|
||||||||
|
Total ≥12 months AFS securities with unrealized losses
|
|
(
|
)
|
|
||||||||
|
Total
|
||||||||||||
|
U.S. Treasury and government agencies
|
|
(
|
)
|
|
||||||||
|
State and political subdivisions
|
|
(
|
)
|
|
||||||||
|
Agency mortgage-backed securities
|
|
(
|
)
|
|
||||||||
|
Asset-backed securities
|
|
(
|
)
|
|
||||||||
|
Total AFS securities with unrealized losses
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
16
The
analysis performed as of December 31, 2024 indicated that all impairment was market and interest rate driven and not credit-related. The following table provides the amortized cost, gross unrealized losses, and fair value, aggregated by investment
category and length of time the individual securities have been in a continuous unrealized loss position as of December 31, 2024 that are not deemed to have credit losses.
Available-for-Sale
|
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Losses
|
Fair Value
|
|||||||||
|
Less Than 12 Months
|
||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
State and political subdivisions
|
|
(
|
)
|
|
||||||||
|
Agency mortgage-backed securities
|
|
(
|
)
|
|
||||||||
|
Asset-backed securities
|
|
(
|
)
|
|
||||||||
|
Total <12 months AFS securities with unrealized losses
|
|
(
|
)
|
|
||||||||
|
12 Months or More
|
||||||||||||
|
U.S. Treasury and government agencies
|
|
(
|
)
|
|
||||||||
|
State and political subdivisions
|
|
(
|
)
|
|
||||||||
|
Agency mortgage-backed securities
|
|
(
|
)
|
|
||||||||
|
Asset-backed securities
|
|
(
|
)
|
|
||||||||
|
Total ≥12 months AFS securities with unrealized losses
|
|
(
|
)
|
|
||||||||
|
Total
|
||||||||||||
|
U.S. Treasury and government agencies
|
|
(
|
)
|
|
||||||||
|
State and political subdivisions
|
|
(
|
)
|
|
||||||||
|
Agency mortgage-backed securities
|
|
(
|
)
|
|
||||||||
|
Asset-backed securities
|
|
(
|
)
|
|
||||||||
|
Total AFS securities with unrealized losses
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
U.S. Treasury and Government Agencies
The unrealized losses in U.S. Treasury and government agencies were caused by interest rate changes. CTBI expects to recover the amortized cost
basis over the term of the securities. These securities are guaranteed by the U.S. government and are generally considered to be risk-free, which is why CTBI does not record an allowance for credit loss on these investments. Furthermore, CTBI does
not intend to sell the investments and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
State and Political Subdivisions
The unrealized losses in securities of state and political subdivisions were caused by interest rate changes. These securities benefit from stable
dedicated tax revenues, a legal framework that prioritizes bondholder payments, and third-party bond insurance, which significantly mitigate credit risk. Due to these robust credit protection measures, CTBI does not record an allowance for credit
loss on its state and political subdivisions securities. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than par which will equal amortized cost at maturity. Furthermore, CTBI does not
intend to sell the investments before recovery of their amortized cost and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
17
Agency Mortgage-backed Securities
The unrealized losses in agency mortgage-backed securities were caused by interest rate changes. CTBI expects to recover the amortized cost basis
over the term of the securities. These securities are either guaranteed by the U.S. government or by the government sponsored enterprise and are generally considered to be risk-free, which is why CTBI does not record an allowance for credit loss
on these investments. Furthermore, CTBI does not intend to sell the investments and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
Asset-Backed Securities
The unrealized losses in asset-backed securities were caused by interest rate changes. These securities benefit from structural credit enhancements,
which significantly mitigate credit risk. Due to these robust credit protection measures, CTBI does not record an allowance for credit loss on its asset-backed securities. The contractual terms of those investments do not permit the issuer to
settle the securities at a price less than par which will equal amortized cost at maturity. CTBI does not intend to sell the investments and it is not more likely than not that we will be required to sell the investments before recovery of their
amortized cost.
Equity Securities at Fair Value
Equity securities at fair value as of September 30, 2025 were $4.0 million, as
a result of a $449 thousand decrease in the fair value in the third quarter of 2025 and a $180 thousand increase for the nine months ended September 30, 2025. The fair value of equity securities increased $212 thousand in the third quarter of 2024 and $108 thousand for the nine months ended September 30, 2024. No equity securities were sold during the three and nine months ended September 30, 2025 or 2024.
Note 4 – Loans
Major classifications of loans, net of unearned income, deferred loan origination costs and fees, and net premiums on acquired loans, are summarized
as follows:
|
September 30, 2025
(in thousands)
|
Gross Loans |
Unearned
Fees/Costs
|
Unearned
Premiums
|
Net Loans |
||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$ |
$ |
||||||||||
|
Commercial real estate residential
|
|
|
||||||||||||||
|
Commercial real estate nonresidential
|
|
(
|
)
|
|||||||||||||
|
Dealer floorplans
|
|
|
||||||||||||||
|
Commercial other
|
|
(
|
)
|
|||||||||||||
|
Commercial loans
|
|
(
|
)
|
|||||||||||||
|
Real estate mortgage
|
|
|
||||||||||||||
|
Home equity lines
|
|
|
||||||||||||||
|
Residential loans
|
|
|
||||||||||||||
|
Consumer direct
|
|
|
||||||||||||||
|
Consumer indirect
|
|
|
||||||||||||||
|
Consumer loans
|
|
|
||||||||||||||
|
Loans and lease financing
|
$
|
|
$
|
|
$ |
$ |
||||||||||
18
|
December 31, 2024
(in thousands)
|
Gross Loans |
Unearned
Fees/Costs
|
Unearned
Premiums
|
Net Loans |
||||||||||||
|
Hotel/motel
|
$
|
|
$ | $ |
$
|
|
||||||||||
|
Commercial real estate residential
|
|
|
||||||||||||||
|
Commercial real estate nonresidential
|
|
( |
) |
|
||||||||||||
|
Dealer floorplans
|
|
|
||||||||||||||
|
Commercial other
|
|
( |
) |
|
||||||||||||
|
Commercial loans
|
|
( |
) |
|
||||||||||||
|
Real estate mortgage
|
|
|
||||||||||||||
|
Home equity lines
|
|
|
||||||||||||||
|
Residential loans
|
|
|
||||||||||||||
|
Consumer direct
|
|
|
||||||||||||||
|
Consumer indirect
|
|
|
||||||||||||||
|
Consumer loans
|
|
|
||||||||||||||
|
Loans and lease financing
|
$
|
|
$ | $ |
$
|
|
||||||||||
CTBI has segregated and evaluates our loan portfolio through nine portfolio segments with similar risk characteristics. CTBI serves customers in small and mid-sized communities in eastern, northeastern, central, and south central Kentucky, southern West
Virginia, and northeastern Tennessee. Therefore, CTBI’s exposure to credit risk is significantly affected by changes in these communities.
Hotel/motel loans are a significant concentration for CTBI, representing approximately
10.1 % of total loans. This industry has unique risk characteristics
as it is highly susceptible to changes in the domestic and global economic environments, which can cause the industry to experience substantial volatility. Additionally, any hotel/motel construction loans would be included in this segment as
CTBI’s construction loans are primarily completed as one loan going from construction to permanent financing. These loans are originated based on the borrower’s ability to
service the debt and secondarily based on the fair value of the underlying collateral.
Commercial real estate residential loans are commercial purpose construction and
permanent financed loans for commercial purpose 1-4 family/multi-family properties. These loans are
originated based on the borrower’s ability to service the debt and secondarily based on the fair value of the underlying collateral.
Commercial real estate nonresidential loans are secured by nonfarm, nonresidential
properties, farmland, and other commercial real estate. These loans are originated based on the borrower’s ability to service the debt and secondarily based on the fair value of
the underlying collateral. Construction for commercial real estate nonresidential loans are also included in this segment as these loans are generally one loan for construction
to permanent financing.
Dealer floorplans consist of loans to dealerships to finance inventory and are collateralized under a blanket security agreement whereby all vehicle
inventory is collateral against the outstanding loan without specific liens on individual units. Advances are made for the dealer cost of individual vehicles in inventory, and the loan is repaid from the proceeds from the sale of the financed
vehicle. This risk is mitigated by the use of monthly inventory audits and follow-up is required on any out of compliance items identified. These audits are subject to increasing frequency when fact patterns suggest more scrutiny is required.
Additional collateral or other credit enhancements (for example, personal guarantees from dealership owners) are typically obtained to further mitigate credit risk.
Commercial other loans consist of agricultural loans, receivable financing, loans to financial institutions, loans for purchasing or carrying
securities, and other commercial purpose loans. Commercial loans are underwritten based on the borrower’s ability to service debt from the business’s underlying cash flows. As a general practice, we obtain collateral such as equipment, or other
assets, although such loans may be uncollateralized but guaranteed.
19
Residential real estate loans are a mixture of fixed rate and adjustable rate first and second lien residential mortgage loans and also include real
estate construction loans which are typically for owner-occupied properties. The terms of the real estate construction loans are generally short-term with permanent financing upon completion. As a policy, CTBI holds adjustable rate loans and
sells the majority of our fixed rate first lien mortgage loans into the secondary market with those loans classified as held for sale and not included in loan balances. Changes in interest rates or market conditions may impact a borrower’s ability
to meet contractual principal and interest payments. Residential real estate loans are secured by real property.
Home equity lines are primarily revolving adjustable rate credit lines secured by real property.
Consumer direct loans are a mixture of fixed rate and adjustable rate products comprised of unsecured loans, consumer revolving credit lines,
deposit secured loans, and all other consumer purpose loans.
Indirect loans are primarily fixed rate consumer loans secured by automobiles, trucks, vans, and recreational vehicles originated at the selling dealership underwritten
and purchased by CTBI’s indirect lending department. Both new and used products are financed. Only dealers who have executed dealer agreements with CTBI participate in the indirect lending program.
Loans identified to be sold into the secondary market are classified as held for sale and are not included in the loans balance above. Loans held for
sale are recorded at lower of cost or fair value and were $0.5 million at September 30, 2025 and $0.2 million at December 31, 2024. Accrued interest receivable for loan balances was $20.5
million at September 30, 2025 and $18.7 million at December 31, 2024.
Allowance for Credit Losses
The following tables present the balance in the ACL for loans for the three and nine
months ended September 30, 2025 and September 30, 2024.
|
|
Three Months Ended
September 30, 2025
|
|||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL
|
||||||||||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Commercial real estate residential
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Commercial real estate nonresidential
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Dealer floorplans
|
|
|
|
|
|
|||||||||||||||
|
Commercial other
|
|
(
|
)
|
(
|
)
|
|
|
|||||||||||||
|
Real estate mortgage
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Home equity
|
|
|
|
|
|
|||||||||||||||
|
Consumer direct
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer indirect
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Total ACL
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||
20
|
|
Nine Months Ended
September 30, 2025
|
|||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL
|
||||||||||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Commercial real estate residential
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Commercial real estate nonresidential
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Dealer floorplans
|
|
(
|
)
|
|
|
|
||||||||||||||
|
Commercial other
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Real estate mortgage
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Home equity
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer direct
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer indirect
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Total ACL
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||
|
|
Three Months Ended
September 30, 2024
|
|||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL
|
||||||||||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Commercial real estate residential
|
|
|
|
|
|
|||||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
|
|||||||||||||||
|
Dealer floorplans
|
|
|
|
|
|
|||||||||||||||
|
Commercial other
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Real estate mortgage
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Home equity
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer direct
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer indirect
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Total ACL
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||
|
Nine Months Ended
September 30, 2024
|
||||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL
|
||||||||||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Commercial real estate residential
|
|
|
|
|
|
|||||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
|
|||||||||||||||
|
Dealer floorplans
|
|
(
|
)
|
|
|
|
||||||||||||||
|
Commercial other
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Real estate mortgage
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Home equity
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer direct
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Consumer indirect
|
|
|
(
|
)
|
|
|
||||||||||||||
|
Total ACL
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||
21
Nonaccrual loans and loans 90 days past due and still accruing, segregated by loan segment, as of September 30, 2025 and December 31, 2024 were as
follows:
|
September 30, 2025
|
||||||||||||||||
|
(in thousands)
|
Nonaccrual Loans
with No ACL
|
Nonaccrual Loans
with ACL
|
90+ and Still
Accruing
|
Total
Nonperforming
Loans
|
||||||||||||
|
Commercial real estate residential
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Total commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Total residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Total consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
December 31, 2024
|
||||||||||||||||
|
(in thousands)
|
Nonaccrual Loans
with No ACL
|
Nonaccrual Loans
with ACL
|
90+ and Still
Accruing
|
Total
Nonperforming
Loans
|
||||||||||||
|
Commercial real estate residential
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Total commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Total residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Total consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest income recognized for the nine months ended September 30, 2025 on nonaccrual loans totaled $26.6 thousand and $189.4 thousand for the year ended December 31, 2024.
22
The following tables present CTBI’s loan portfolio aging analysis, segregated by loan segment, as of September 30, 2025 and December 31, 2024 (includes loans 90 days past due and
still accruing as well):
|
September 30, 2025
|
||||||||||||||||||||||||
|
(in thousands)
|
30-59 Days
Past Due
|
60-89
Days Past
Due
|
90+ Days
Past Due
|
Total
Past Due
|
Current
|
Total Loans
|
||||||||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Commercial real estate residential
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
|
|
||||||||||||||||||
|
Dealer floorplans
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial other
|
|
|
|
|
|
|
||||||||||||||||||
|
Total commercial loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Real estate mortgage
|
|
|
|
|
|
|
||||||||||||||||||
|
Home equity lines
|
|
|
|
|
|
|
||||||||||||||||||
|
Total residential loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer direct
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer indirect
|
|
|
|
|
|
|
||||||||||||||||||
|
Total consumer loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans and lease financing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||
|
(in thousands)
|
30-59 Days
Past Due
|
60-89
Days Past
Due
|
90+ Days
Past Due
|
Total
Past Due
|
Current
|
Total Loans
|
||||||||||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Commercial real estate residential
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
|
|
||||||||||||||||||
|
Dealer floorplans
|
|
|
|
|
|
|
||||||||||||||||||
|
Commercial other
|
|
|
|
|
|
|
||||||||||||||||||
|
Total commercial loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Real estate mortgage
|
|
|
|
|
|
|
||||||||||||||||||
|
Home equity lines
|
|
|
|
|
|
|
||||||||||||||||||
|
Total residential loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer direct
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer indirect
|
|
|
|
|
|
|
||||||||||||||||||
|
Total consumer loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans and lease financing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
23
Credit Quality Indicators
CTBI categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current
financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. CTBI also considers the fair value of the underlying collateral and the strength and willingness of the
guarantor(s). CTBI analyzes commercial loans individually by classifying the loans as to credit risk. Loans classified as loss, doubtful, substandard, or special mention are reviewed quarterly by CTBI for further deterioration or improvement to
determine if appropriately classified and valued if deemed impaired. All other commercial loan reviews are completed every 12 to 18 months. In addition, during the renewal process of any loan, as well as if a loan becomes past due or if other information becomes available, CTBI
will evaluate the loan grade. CTBI uses the following definitions for risk ratings:
| ➢ |
Pass grades include investment grade, low risk, moderate risk, and acceptable risk loans.
The loans range from loans that have no chance of resulting in a loss to loans that have a limited chance of resulting in a loss. Customers in this grade have excellent to fair credit ratings. The cash flows are adequate to meet required
debt repayments.
|
| ➢ |
Watch graded loans are loans that warrant extra management attention but are not currently
criticized. Loans on the watch list may be potential troubled credits or may warrant “watch” status for a reason not directly related to the asset quality of the credit. The watch grade is a management tool to identify credits which may be
candidates for future classification or may temporarily warrant extra management monitoring.
|
| ➢ |
Other assets especially mentioned (OAEM) reflects loans that are currently protected but are
potentially weak. These loans constitute an undue and unwarranted credit risk but not to the point of justifying a classification of substandard. The credit risk may be relatively minor yet constitute an unwarranted risk in light of
circumstances surrounding a specific asset. Loans in this grade display potential weaknesses which may, if unchecked or uncorrected, inadequately protect CTBI’s credit position at some future date. The loans may be adversely affected by
economic or market conditions.
|
| ➢ |
Substandard grading indicates that the loan is inadequately protected by the current sound
worth and paying capacity of the obligor or of the collateral pledged. These loans have a well-defined weakness or weaknesses that jeopardize the orderly liquidation of the debt with the distinct possibility that CTBI will sustain some loss
if the deficiencies are not corrected.
|
| ➢ |
Doubtful graded loans have the weaknesses inherent in the substandard grading with the added
characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The probability of loss is extremely high, but because of
certain important and reasonably specific pending factors which may work to CTBI’s advantage or strengthen the asset(s), its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors
include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and refinancing plans.
|
24
The following tables present the credit risk profile of CTBI’s commercial loan portfolio based on rating category and payment activity, segregated by
loan segment and based on last credit decision or year of origination:
|
Term Loans Amortized Cost Basis by Origination Year
As of September 30, 2025
|
||||||||||||||||||||||||||||||||
|
(in thousands)
|
2025
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
|
Hotel/motel
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total hotel/motel
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Hotel/motel year-to-date gross charge-offs
|
||||||||||||||||||||||||||||||||
|
Commercial real estate residential
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial real estate residential
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Commercial real estate residential year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
|
Commercial real estate nonresidential
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial real estate nonresidential
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Commercial real estate nonresidential year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
|
Dealer floorplans
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total dealer floorplans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Dealer floorplans year-to-date gross charge-offs
|
||||||||||||||||||||||||||||||||
|
Commercial other
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial other
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Commercial other year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
Commercial loans
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Total commercial loans year-to-date gross charge-offs
|
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||||||
25
|
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 2024
|
||||||||||||||||||||||||||||||||
|
(in thousands)
|
2024
|
2023
|
2022
|
2021
|
2020
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
|
Hotel/motel
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total hotel/motel
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Hotel/motel year-to-date gross charge-offs
|
||||||||||||||||||||||||||||||||
|
Commercial real estate residential
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial real estate residential
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Commercial real estate residential year-to-date gross charge-offs
|
||||||||||||||||||||||||||||||||
|
Commercial real estate nonresidential
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial real estate nonresidential
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Commercial real estate nonresidential year-to-date gross charge-offs
|
||||||||||||||||||||||||||||||||
|
Dealer floorplans
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total dealer floorplans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Dealer floorplans year-to-date gross charge-offs
|
||||||||||||||||||||||||||||||||
|
Commercial other
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial other
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Commercial other year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
Commercial loans
|
||||||||||||||||||||||||||||||||
|
Risk rating:
|
||||||||||||||||||||||||||||||||
|
Pass
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Watch
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
OAEM
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total commercial loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Total commercial loans year-to-date gross charge-offs
|
$ |
( |
) | $ |
( |
) | $ | ( |
) | $ | ( |
) | $ |
( |
) | $ |
( |
) | $ |
$ |
( |
) | ||||||||||
26
The following tables present the credit risk profile of CTBI’s residential real estate and consumer loan portfolios based on performing or
nonperforming status, segregated by loan segment:
|
Term Loans Amortized Cost Basis by Origination Year
As of September 30, 2025
|
||||||||||||||||||||||||||||||||
|
(in thousands)
|
2025
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
|
Home equity lines
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total home equity lines
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Home equity year-to-date gross charge-offs
|
( |
) | ( |
) | ||||||||||||||||||||||||||||
|
Mortgage loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total mortgage loans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Mortgage loans year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Residential loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
$
|
|
|
|||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total residential loans
|
|
|
|
|
|
$
|
|
|
$
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total residential loans year-to-date gross charge-offs
|
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Consumer direct loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer direct loans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Consumer direct loans year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Consumer indirect loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer indirect loans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Consumer indirect loans year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Consumer loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total consumer loans year-to-date gross charge-offs
|
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||||||
27
|
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 2024
|
||||||||||||||||||||||||||||||||
|
(in thousands)
|
2024
|
2023
|
2022
|
2021
|
2020
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
|
Home equity lines
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total home equity lines
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Home equity lines year-to-date gross charge-offs
|
( |
) | ( |
) | ||||||||||||||||||||||||||||
|
Mortgage loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total mortgage loans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Mortgage loans year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
|
Residential loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total residential loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Total residential loans year-to-date gross charge-offs
|
$ | $ | $ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||||||||
|
Consumer direct loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer direct loans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Consumer direct loans year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
Consumer indirect loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer indirect loans
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Consumer indirect loans year-to-date gross charge-offs
|
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
Consumer loans
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Total consumer loans year-to-date gross charge-offs
|
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||||||
The total of consumer mortgage loans secured by real estate properties for which formal
foreclosure proceedings are in process was $1.7 million at September 30, 2025 and $4.0 million at December 31, 2024.
28
Individually Evaluated Loans
If a loan does not share risk characteristics with other pooled loans in determining the ACL, the loan is evaluated for expected credit losses on an
individual basis. Of the loans that CTBI has individually evaluated, the loans listed below by segment are those that are collateral dependent:
|
September 30, 2025
|
||||||||||||
|
(in thousands)
|
Number of
Loans
|
Recorded
Investment
|
Specific
Reserve
|
|||||||||
|
Hotel/motel
|
|
$
|
|
$
|
|
|||||||
|
Commercial real estate residential
|
|
|
|
|||||||||
|
Commercial real estate nonresidential
|
|
|
|
|||||||||
|
Commercial other
|
|
|
|
|||||||||
|
Total collateral dependent loans
|
|
$
|
|
$
|
|
|||||||
|
December 31, 2024
|
||||||||||||
|
(in thousands)
|
Number of
Loans
|
Recorded
Investment
|
Specific
Reserve
|
|||||||||
|
Hotel/motel
|
|
$
|
|
$
|
|
|||||||
|
Commercial real estate residential
|
|
|
|
|||||||||
|
Commercial real estate nonresidential
|
|
|
|
|||||||||
|
Commercial other
|
|
|
|
|||||||||
|
Total collateral dependent loans
|
|
$
|
|
$
|
|
|||||||
Based on the quarterly evaluation of losses for these
credits, the combined amount of expected loss is $1.1 million. This expected loss is tied to four unrelated loans that demonstrate a shortfall in collateral which is insufficient to repay the principal balance of the loans in the event of a liquidation of the
collateral and after estimated selling costs. All other evaluated credits show sufficient collateral to repay the entire loan balances after estimated selling costs. The hotel/motel, commercial real estate residential, and commercial real
estate nonresidential segments are all collateralized with real estate. Four loans listed in the commercial other segment at September
30, 2025 are collateralized by inventory, equipment, and accounts receivable. The dealer floorplan is collateralized with automobiles.
29
Loan Modifications
Certain loans have been modified where the customer is facing financial difficulty and economic concessions were granted to borrowers, consisting of reductions in the interest rates, payment
extensions, forgiveness of principal, and forbearances. These loans, segregated by loan segment and concession granted, are presented below for the three months ended September 30, 2025:
|
Amortized Cost at September 30, 2025
|
||||||||||||||||
|
(in thousands)
|
Interest Rate
Reduction
|
% of total
|
Term Extension
|
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
|
%
|
$
|
|
%
|
|||||||||
|
Amortized Cost at September 30, 2025
|
||||||||||||||||
|
(in thousands)
|
Combination –
Term Extension
and Interest Rate
Reduction
|
% of total
|
Payment Change |
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
30
The
following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the three months ended September 30, 2025:
|
Loan Type
|
Interest Rate Reduction
Financial Impact
|
Term Extension
Financial Impact
|
||
|
Commercial real estate residential
|
|
Added a weighted-average
|
||
|
|
||||
|
Commercial real estate nonresidential
|
Reduced weighted-average contractual interest rate from |
Added a weighted-average |
||
|
|
||||
|
Commercial other
|
Added a weighted-average
|
|||
|
|
||||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
Added a weighted-average
|
||
|
|
||||
|
Home equity lines
|
Reduced weighted-average contractual interest rate from
|
|
||
|
|
||||
|
Consumer direct
|
|
|||
|
|
||||
|
Consumer indirect
|
Added a weighted-average
|
|
Loan Type
|
Combination – Term Extension and
Interest Rate Reduction
Financial Impact |
Payment Changes
Financial Impact
|
||
|
Commercial real estate residential
|
|
Provided payment changes that will be added to the end of the original loan term | ||
|
Commercial real estate nonresidential
|
Reduced weighted-average contractual interest rate from
|
|||
|
Commercial other
|
Provided payment changes that will be added to the end of the original loan term | |||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
|||
| Home Equity Lines |
Reduced weighted-average contractual interest rate from
|
|||
| Consumer indirect |
31
These loans, segregated by loan segment and concession
granted, are presented below for the nine months ended September 30, 2025:
|
Amortized Cost at September 30, 2025
|
||||||||||||||||
|
(in thousands)
|
Interest Rate
Reduction
|
% of total
|
Term Extension
|
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
% |
$
|
|
% | ||||||||||
|
Amortized Cost at September 30, 2025
|
||||||||||||||||
|
(in thousands)
|
Combination –
Term Extension
and Interest Rate
Reduction
|
% of total
|
Payment Change |
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
32
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the nine months ended September 30, 2025:
|
Loan Type
|
Interest Rate Reduction
Financial Impact
|
Term Extension
Financial Impact
|
||
|
Commercial real estate residential
|
|
Added a weighted-average
|
||
|
|
||||
|
Commercial real estate nonresidential
|
Reduced weighted-average contractual interest rate from |
Added a weighted-average |
||
|
|
||||
|
Commercial other
|
Added a weighted-average
|
|||
|
|
||||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
Added a weighted-average
|
||
|
|
||||
|
Home equity lines
|
Reduced weighted-average contractual interest rate from
|
Added a weighted-average
|
||
|
|
||||
|
Consumer direct
|
Added a weighted-average
|
|||
|
|
||||
|
Consumer indirect
|
Added a weighted-average
|
|
Loan Type
|
Combination – Term Extension and
Interest Rate Reduction
Financial Impact |
Payment Changes
Financial Impact
|
||
|
Commercial real estate residential
|
Reduced weighted-average contractual interest rate from
|
Provided payment changes that will be added to the end of the original loan term | ||
|
Commercial real estate nonresidential
|
Reduced weighted-average contractual interest rate from
|
Provided payment changes that will be added to the end of the original loan term | ||
|
Commercial other
|
Increased weighted-average contractual interest rate from |
Provided payment changes that will be added to the end of the original loan term
|
||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
Provided payment changes that will be added to the end of the original loan term |
||
|
Home equity lines
|
Reduced weighted-average contractual interest rate from
|
|
||
| Consumer indirect |
Provided payment changes that will be added to the end of the original loan term |
33
These loans, segregated by class of loans and
concessions granted, are presented below for the three months ended September 30, 2024:
|
Amortized Cost at September 30, 2024
|
||||||||||||||||
|
(in thousands)
|
Interest Rate
Reduction
|
% of total
|
Term Extension |
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
% |
$
|
|
% | ||||||||||
| Amortized Cost at September 30, 2024 |
||||||||||||||||
|
(in thousands)
|
Combination –
Term Extension
and Interest Rate
Reduction
|
% of total
|
Payment Change |
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
34
The following tables describe the financial effect of the
modifications made to borrowers experiencing financial difficulty for the three months ended September 30, 2024:
|
Loan Type
|
Interest Rate Reduction
Financial Impact
|
Term Extension
Financial Impact
|
||
| Hotel/motel |
||||
|
Commercial real estate residential
|
|
|||
| Commercial real estate nonresidential |
||||
| Dealer floorplans |
||||
|
Commercial other
|
Added a weighted-average
|
|||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
Added a weighted-average
|
||
| Home equity lines |
||||
| Consumer direct | Added a weighted-average |
|||
|
Consumer indirect
|
|
35
| Loan Type |
Combination – Term Extension and
Interest Rate Reduction
Financial Impact
|
Payment Changes
Financial Impact
|
||
|
Hotel/motel
|
Provided payment changes that will be added to the end of the original loan term |
|||
| Commercial real estate residential | ||||
| Commercial real estate nonresidential | ||||
| Dealer floorplans |
||||
|
Commercial other
|
Increased weighted-average contractual interest rate from |
Provided payment changes that will be added to the end of the original loan term | ||
|
Real estate mortgage
|
Weighted-average contractual interest rate remained at
|
|||
|
Home equity lines
|
Reduced weighted-average contractual interest rate from
|
|
||
| Consumer direct | Provided payment changes that will be added to the end of the original loan term | |||
|
Consumer indirect
|
Provided payment changes that will be added to the end of the original loan term |
36
Those loans, segregated by class of loans and
concession granted, are presented below for the nine months ended September 30, 2024:
|
Amortized Cost at September 30,
2024
|
||||||||||||||||
|
(in thousands)
|
Interest Rate
Reduction
|
% of total
|
Term Extension |
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
% |
$
|
|
% | ||||||||||
| Amortized Cost at September 30, 2024
|
||||||||||||||||
|
(in thousands)
|
Combination –
Term Extension
and Interest Rate
Reduction
|
% of total
|
Payment Change |
% of total
|
||||||||||||
|
Hotel/motel
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Commercial loans
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Residential loans
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer loans
|
|
|
|
|
||||||||||||
|
Loans and lease financing
|
$
|
|
|
%
|
$
|
|
|
%
|
||||||||
37
The following
tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the nine months ended September 30, 2024:
|
Loan Type
|
Interest Rate Reduction
Financial Impact
|
Term Extension
Financial Impact
|
||
|
Hotel/motel
|
||||
|
Commercial real estate residential
|
|
Added a weighted-average
|
||
|
Commercial real estate nonresidential
|
|
|
||
|
Dealer floorplans
|
||||
|
Commercial other
|
Added a weighted-average
|
|||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
Added a weighted-average
|
||
|
Home equity lines
|
Added a weighted-average
|
|||
|
Consumer direct
|
Added a weighted-average
|
|||
|
Consumer indirect
|
Added a weighted-average
|
38
| Loan Type |
Combination – Term Extension and
Interest Rate Reduction
Financial Impact
|
Payment Changes
Financial Impact
|
||
|
Hotel/motel
|
Provided payment changes that will be added to the end of the original loan term |
|||
|
Commercial real estate residential
|
Weighted-average contractual interest rate remained at
|
Provided payment changes that will be added to the end of the original loan term |
||
|
Commercial real estate nonresidential
|
Increased weighted-average contractual interest rate from |
|||
|
Dealer floorplans
|
||||
|
Commercial other
|
Increased weighted-average contractual interest rate from |
Provided payment changes that will be added to the end of the original loan term
|
||
|
Real estate mortgage
|
Reduced weighted-average contractual interest rate from
|
|||
|
Home equity lines
|
Reduced weighted-average contractual interest rate from
|
|
||
|
Consumer direct
|
Provided payment changes that will be added to the end of the original loan term
|
|||
| Consumer indirect |
Provided payment changes that will be added to the end of the original loan term |
Loans retain their accrual status at the time of their modification. As a result,
if a loan is on nonaccrual at the time it is modified, it stays as nonaccrual, and if a loan is on accrual at the time of the modification, it generally stays on accrual. Commercial and consumer loans modified due to a borrower’s financial
difficulty are closely monitored for delinquency as an early indicator of possible future default. If a loan to a borrower experiencing financial difficulty subsequently defaults, CTBI evaluates the loan for possible further impairment. The
table below represents the payment status of loans to borrowers experiencing financial difficulty for the past 12 months as of September 30, 2025.
|
Past Due Status (Amortized Cost Basis)
|
||||||||||||||||
| (in thousands) |
Current
|
30-89 Days
|
90+ Days
|
|
Nonaccrual
|
|||||||||||
|
Hotel/motel
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Commercial real estate residential
|
|
|
|
|
||||||||||||
|
Commercial real estate nonresidential
|
|
|
|
|
||||||||||||
|
Dealer floorplans
|
|
|
|
|
||||||||||||
|
Commercial other
|
|
|
|
|
||||||||||||
|
Real estate mortgage
|
|
|
|
|
||||||||||||
|
Home equity lines
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
| Loans to borrowers experiencing financial difficulty |
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
39
The allowance for credit losses may be increased, adjustments may be made in the allocation of the allowance, or
partial charge-offs may be taken to further write-down the carrying value of the loan. During the quarter ended September 30, 2025, there were eleven
loans to borrowers experiencing financial difficulty that subsequently defaulted. CTBI considers a loan in default when it is 90 days
or more past due or transferred to nonaccrual. Presented below, segregated by segment, are loans to borrowers experiencing financial difficulty for which there was a payment default during the periods indicated and such default was within 12
months of the loan modification.
|
Three Months Ended
September 30, 2025
|
||||||||
|
(in thousands)
|
Number of Loans
|
Recorded Balance
|
||||||
|
Commercial:
|
||||||||
| Commercial other | $ |
|||||||
| Residential: | ||||||||
|
Real estate mortgage
|
|
|||||||
|
Home equity lines
|
||||||||
|
Loans to borrowers experiencing financial difficulty
|
$
|
|||||||
|
Nine Months Ended
September 30, 2025
|
||||||||
|
(in thousands)
|
Number of Loans
|
Recorded Balance
|
||||||
| Commercial: | ||||||||
| Commercial other | $ |
|||||||
|
Residential:
|
||||||||
|
Real estate mortgage
|
||||||||
|
Home equity lines
|
||||||||
|
Loans to borrowers experiencing financial difficulty
|
$
|
|||||||
|
Three Months Ended
September 30, 2024
|
||||||||
|
(in thousands)
|
Number of Loans
|
Recorded Balance
|
||||||
|
Real estate mortgage
|
$ |
|||||||
|
Total loans experiencing financial difficulty
|
$
|
|||||||
|
Nine Months Ended
September 30, 2024
|
||||||||
|
(in thousands)
|
Number of Loans
|
Recorded Balance
|
||||||
| Commercial real estate residential | $ |
|||||||
|
Commercial other
|
||||||||
|
Real estate mortgage
|
||||||||
|
Total loans experiencing financial difficulty
|
$
|
|||||||
40
Financial instrument credit losses apply to off-balance sheet credit exposures such as unfunded loan commitments and standby letters of credit. A liability for expected credit losses for
off-balance sheet exposures is recognized if the entity has a present contractual obligation to extend the credit and the obligation is not unconditionally cancellable by the entity. Changes in this allowance are reflected in provision expense. The total unfunded
commitment off-balance sheet credit exposure at September 30, 2025 and 2024 is presented below:
|
Three Months Ended
September 30, 2025
|
||||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL for unfunded commitments:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Real estate mortgage
|
|
(
|
)
|
|
|
|
||||||||||||||
|
Consumer
|
|
|
|
|
|
|||||||||||||||
|
Total unfunded commitment
off-balance sheet credit exposure
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Nine Months Ended
September 30, 2025
|
||||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL for unfunded commitments:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Real estate mortgage
|
|
(
|
)
|
|
|
|
||||||||||||||
|
Consumer
|
|
|
|
|
|
|||||||||||||||
|
Total unfunded commitment
off-balance sheet credit exposure
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Three Months Ended
September 30, 2024
|
||||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL for unfunded commitments:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Real estate mortgage
|
|
|
|
|
|
|||||||||||||||
|
Consumer
|
|
|
|
|
|
|||||||||||||||
|
Total unfunded commitment
off-balance sheet credit exposure
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Nine Months Ended
September 30, 2024
|
||||||||||||||||||||
|
(in thousands)
|
Beginning
Balance
|
Provision
Charged to
Expense
|
Losses
Charged Off
|
Recoveries
|
Ending
Balance
|
|||||||||||||||
|
ACL for unfunded commitments:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Real estate mortgage
|
|
|
|
|
|
|||||||||||||||
|
Consumer
|
|
|
|
|
|
|||||||||||||||
|
Total unfunded commitment
off-balance sheet credit exposure
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
41
Note 5 – Repurchase Agreements
We utilize securities sold under agreements to repurchase to facilitate the needs of our customers and provide additional funding to our balance
sheet. Repurchase agreements are transactions whereby we offer to sell to a counterparty an undivided interest in an eligible security at an agreed upon purchase price, and which obligates CTBI to repurchase the security on an agreed upon date at an
agreed upon repurchase price plus interest at an agreed upon rate. Securities sold under agreements to repurchase are recorded at the amount of cash received in connection with the transaction and are reflected in the accompanying consolidated
balance sheets.
We monitor collateral levels on a continuous basis and maintain records of each transaction specifically describing the applicable security and the
counterparty’s fractional interest in that security, and we segregate the security from its general assets in accordance with regulations governing custodial holdings of securities. The primary risk with our repurchase agreements is market risk
associated with the securities securing the transactions, as we may be required to provide additional collateral based on fair value changes of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained
with our safekeeping agents. The carrying value of investment securities available-for-sale pledged as collateral under repurchase agreements totaled $356.9
million and $292.2 million at September 30, 2025
and December 31, 2024, respectively.
The remaining contractual maturity of the securities sold under agreements to
repurchase by class of collateral pledged included in the accompanying consolidated balance sheets as of September 30, 2025 and December 31, 2024 is presented in the following tables:
|
September 30, 2025
|
||||||||||||||||||||
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||||
|
(in thousands)
|
Overnight
and
Continuous
|
Up to 30
days
|
30-90 days
|
Greater
Than
90 days
|
Total
|
|||||||||||||||
|
Repurchase agreements and repurchase-to-maturity transactions:
|
||||||||||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
State and political subdivisions
|
|
|
|
|
|
|||||||||||||||
|
Agency mortgage-backed securities
|
|
|
|
|
||||||||||||||||
|
Asset-backed securities
|
||||||||||||||||||||
| Total repurchase agreements |
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
December 31, 2024
|
||||||||||||||||||||
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||||
|
(in thousands)
|
Overnight
and
Continuous
|
Up to 30
days
|
30-90 days
|
Greater
Than
90 days
|
Total
|
|||||||||||||||
|
Repurchase agreements and repurchase-to-maturity transactions:
|
||||||||||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
State and political subdivisions
|
|
|
|
|
|
|||||||||||||||
|
Agency mortgage-backed securities
|
|
|
|
|
|
|||||||||||||||
|
Asset-backed securities
|
||||||||||||||||||||
|
Total repurchase agreements
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
42
Repurchase agreements are subject to underlying agreements with master netting or similar arrangements, which provide
for the right of setoff in the event of default or in the event of bankruptcy of either party to the transactions. Repurchase agreements are reported to these arrangements on a gross basis. The following table presents information regarding repurchase agreements
as if it was presented on a net basis as of September 30 , 2025 and December 31, 2024:
|
Gross Amount Not Offset
in the Balance Sheet
|
||||||||||||||||||||||||
|
(in thousands)
|
Gross
Amount of
Recognized
Liabilities
|
Gross
Amount
Offset in the
Balance
Sheet
|
Net Amount
of Liabilities
Presented in
the Balance
Sheet
|
Financial
Instruments
Posted as
Collateral
|
Cash Posted
as Collateral
|
Net
Amount |
||||||||||||||||||
|
September 30, 2025:
|
||||||||||||||||||||||||
|
Repurchase agreements
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||
|
December 31, 2024:
|
||||||||||||||||||||||||
|
Repurchase agreements
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||
Amounts disclosed for collateral received or posted include cash and securities up to and not exceeding the net amount of the repurchase agreement liability presented in the
balance sheet. The fair value of the total collateral may exceed the amounts presented. Refer to Note 3 for the total fair value of financial instruments pledged as collateral for repurchase agreements.
Note 6 – Fair Value of Financial Assets and Liabilities
Fair Value Measurements
ASC 820, Fair Value Measurements, defines fair value,
establishes a framework for measuring fair value in GAAP and expands disclosures about fair value measurements. ASC 820 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the
use of fair value in any new circumstances. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. In this standard, the FASB clarifies the principle that fair value should be based on the
exit price when pricing the asset or liability. In support of this principle, ASC 820 establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy is as follows:
Level 1 Inputs – Quoted prices in active markets for identical assets or liabilities.
Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include
quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
Level 3 Inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that
market participants would use in determining an exit price for the assets or liabilities.
A financial instrument’s categorization within the above valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. CTBI’s
assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and CTBI considers factors specific to the assets or liabilities. The following is a description of the valuation methodologies
used for CTBI’s assets and liabilities measured at fair value on a recurring basis.
43
Recurring Measurements
The following tables present the fair value measurements of assets recognized in the accompanying balance sheets measured at fair value on a
recurring basis as of September 30,
2025 and December 31, 2024 and indicate the level within the fair value hierarchy of the valuation techniques.
|
Fair Value Measurements at
September 30, 2025 Using
|
||||||||||||||||
|
(in thousands)
|
Fair Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Assets measured – recurring basis
|
||||||||||||||||
|
Available-for-sale securities:
|
||||||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
State and political subdivisions
|
|
|
|
|
||||||||||||
|
Agency mortgage-backed securities
|
|
|
|
|
||||||||||||
|
Asset-backed securities
|
|
|
|
|
||||||||||||
|
Equity securities at fair value
|
|
|
|
|
||||||||||||
|
Mortgage servicing rights
|
|
|
|
|
||||||||||||
|
|
Fair Value Measurements at
December 31, 2024 Using
|
|||||||||||||||
| (in thousands) |
Fair Value
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Assets measured – recurring basis
|
||||||||||||||||
|
Available-for-sale securities:
|
||||||||||||||||
|
U.S. Treasury and government agencies
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
State and political subdivisions
|
|
|
|
|
||||||||||||
|
Agency mortgage-backed securities
|
|
|
|
|
||||||||||||
|
Asset-backed securities
|
|
|
|
|
||||||||||||
|
Equity securities at fair value
|
|
|
|
|
||||||||||||
|
Mortgage servicing rights
|
|
|
|
|
||||||||||||
Following is a description of the valuation methodologies and inputs used for assets
measured at fair value on a recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. These valuation methodologies were applied to all of CTBI’s
financial assets carried at fair value. CTBI had no liabilities measured and recorded at fair value as of September 30, 2025 and December 31, 2024. There have been no significant changes in the valuation techniques during the quarter ended September 30, 2025. For assets classified within Level 3 of the fair value hierarchy, the process used to develop
the reported fair value is described below.
44
Uncertainty of Fair Value
Measurements
The
following is a discussion of the uncertainty of fair value measurements, the interrelationships between those inputs and other unobservable inputs used in recurring fair value measurement, and how those inputs might magnify or mitigate the effect
of changes in the unobservable inputs on the fair value measurement.
|
•
|
Available-for-Sale Securities |
Securities classified as AFS are reported at fair value on a recurring basis. U.S. Treasury and government agencies are classified as Level 1 of the
valuation hierarchy where quoted market prices are available in the active market on which the individual securities are traded.
If quoted market prices are not available, CTBI obtains fair value measurements from an independent pricing service, such as Interactive Data, which
utilizes pricing models to determine fair value measurement. CTBI reviews the pricing quarterly to verify the reasonableness of the pricing. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash
flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the bond’s terms and conditions, among other factors. U.S. Treasury and government agencies, state and
political subdivisions, agency mortgage-backed securities, and asset-backed securities are classified as Level 2 inputs.
In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. Fair value
determinations for Level 3 measurements are estimated on a quarterly basis where assumptions used are reviewed to ensure the estimated fair value complies with accounting standards generally accepted in the United States.
|
•
|
Equity Securities at Fair Value |
As of September 30, 2025 and December 31, 2024, the only securities owned by CTBI
that were valued using Level 3 criteria are Visa Class B Stock (included in equity securities at fair value). Fair value for Visa Class B Stock is determined by utilizing assumptions about factors such as quarterly common stock dividend payments,
the conversion of the securities to the relevant Class A Stock shares subject to the prevailing conversion rate and conversion date. We have concluded the assumptions, processes, and conclusions to be reasonable and appropriate in determining the
fair value of this asset. See the tables below for inputs and valuation techniques used for Level 3 equity securities.
Fair value for equity
securities is derived based on unobservable inputs, such as the discount rate, quarterly dividends payable to the Visa Class B common stock, and the prevailing conversion rate at the conversion date. The most recent conversion rate of 1.5549 and the most recent dividend rate of 0.9174
were used to derive the fair value estimate. Significant increases (decreases) in either of those inputs in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for discount
rate is accompanied by a directionally opposite change in the fair value estimate. The weighted averages presented in the tables below are determined by taking the median of the estimates in conversion dates and discount rate.
|
•
|
Mortgage Servicing Rights |
Mortgage servicing rights (“MSRs”) do not trade in an active, open market with readily observable prices. CTBI reports MSRs at fair value on a
recurring basis with subsequent remeasurement of MSRs based on change in fair value.
In determining fair value, CTBI utilizes assumptions about factors such as mortgage interest rates, discount rates, mortgage loan prepayment speeds,
market trends, and industry demand. Due to the nature of the valuation inputs, MSRs are classified within Level 3 of the hierarchy. We have determined these assumptions, processes, and conclusions to be reasonable and appropriate in determining the
fair value of this asset. See the table below for inputs and valuation techniques used for Level 3 MSRs.
45
Fair value for MSRs is derived based on unobservable inputs, such as prepayment speeds of the underlying loans generated using the Andrew Davidson
Prepayment Model, FHLMC/FNMA guidelines, the weighted average life of the loan, the discount rate, the weighted average coupon, and the weighted average default rate. Significant increases (decreases) in either of those inputs in isolation would
result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for prepayment speeds is accompanied by a directionally opposite change in the assumption for interest rates.
Level 3 Reconciliation
Following is a reconciliation of the beginning and ending balances of recurring fair
value measurements, for the periods indicated, using significant unobservable (Level 3) inputs:
|
Three Months Ended
September 30, 2025
|
Three Months Ended
September 30, 2024
|
|||||||||||||||
| (in thousands) |
Equity
Securities
at Fair
Value
|
Mortgage
Servicing
Rights
|
Equity
Securities
at Fair
Value
|
Mortgage
Servicing
Rights
|
||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total unrealized gains (losses)
|
||||||||||||||||
|
Included in net income
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Issues
|
|
|
|
|
||||||||||||
|
Settlements
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total gains (losses) for the period included in net income attributable to the change in unrealized gains or losses
related to assets still held at the reporting date
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
|
Nine Months Ended
September 30, 2025
|
Nine Months Ended
September 30, 2024
|
|||||||||||||||
| (in thousands) |
Equity
Securities
at Fair
Value
|
Mortgage
Servicing
Rights
|
Equity
Securities
at Fair Value
|
Mortgage
Servicing
Rights
|
||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total unrealized gains (losses)
|
||||||||||||||||
|
Included in net income
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Issues
|
|
|
|
|
||||||||||||
|
Settlements
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total gains (losses) for the period included in net income attributable to the change in unrealized gains or losses related
to assets still held at the reporting date
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||||
46
Realized and unrealized gains and losses for items reflected in the tables above are included in net income in the consolidated statements of income
as follows:
|
Noninterest Income
|
||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30
|
September 30
|
|||||||||||||||
|
(in thousands)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Total gains (losses)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Nonrecurring Measurements
The following tables present the fair value measurements of assets recognized in the
accompanying balance sheets measured at fair value on a nonrecurring basis as of September 30, 2025 and December 31, 2024 and indicate the level within the fair value hierarchy of the valuation techniques.
|
Fair Value Measurements at
September 30, 2025 Using
|
||||||||||||||||
|
(in thousands)
|
Fair Value
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Assets measured – nonrecurring basis
|
||||||||||||||||
| Collateral dependent loans | $ |
$ |
$ |
$ |
||||||||||||
|
Other real estate owned
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements at
December 31, 2024 Using
|
|||||||||||||||
| (in thousands) |
Fair Value
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Assets measured – nonrecurring basis
|
||||||||||||||||
|
Collateral dependent loans
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Other real estate owned
|
|
|
|
|
||||||||||||
Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized
in the accompanying balance sheet, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is
described below.
Collateral Dependent Loans
The estimated fair value of collateral-dependent loans is based on the appraised fair value of the collateral, less estimated cost to sell.
Collateral-dependent loans are classified within Level 3 of the fair value hierarchy.
CTBI considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the
environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the Chief Credit Officer.
Appraisals are reviewed for accuracy and consistency by the Chief Credit Officer. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability
and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the Chief Credit Officer by comparison to historical results.
47
Loans considered collateral-dependent are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty. There
were two fair value adjustments to collateral-dependent loans during the nine months ended September 30, 2025 totaling $1.8 million,
while there were no fair value adjustments to collateral-dependent loans during the nine months ended September 30, 2024. Fair value adjustments for the
year ended December 31, 2024 were $0.1 million.
Other Real Estate Owned
Estimated fair value of other real estate owned (“OREO”) is based on appraisals or evaluations. OREO is classified
within Level 3 of the fair value hierarchy. Long-lived assets are subject to nonrecurring fair value adjustments to reflect subsequent partial write-downs that are based on the observable market price or current appraised value of the
collateral. Fair value adjustments to OREO disclosed above for the nine months ended September 30, 2025 and 2024 were $65 thousand and $6 thousand, respectfully, while fair value adjustments for the year ended December 31, 2024 were $63 thousand.
Our policy for determining the frequency of periodic reviews is based upon consideration of the specific properties and the known or perceived market fluctuations in a particular market and is typically between 12 and 18 months but generally not
more than 24 months. Appraisers are selected from the list of approved appraisers maintained by management.
48
Unobservable (Level 3) Inputs
Unobservable inputs for mortgage servicing rights were weighted by loan amount. Unobservable inputs for equity securities were weighted by
security value. Unobservable inputs for OREO were weighted by estimated cost to sell. The following tables present quantitative information about
unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements at September 30, 2025 and December 31, 2024.
|
Quantitative Information about Level 3 Fair Value Measurements
|
||||||||
| (in thousands) |
Fair Value at
September 30, 2025
|
Valuation
Technique(s)
|
Unobservable Input
|
Range (Weighted
Average)
|
||||
|
Equity securities at fair value
|
$
|
|
Discount cash flows, computer pricing model
|
Discount rate
|
(
|
|||
|
Conversion date
|
Dec 2026 - Dec 2030
(Dec 2028)
|
|||||||
|
Mortgage servicing rights
|
$
|
|
Discount cash flows, computer pricing model
|
Constant prepayment rate
|
(
|
|||
| Cost to service |
$
($
|
|||||||
|
Probability of default
|
(
|
|||||||
|
Discount rate
|
(
|
|||||||
| Collateral-dependent loans |
$ |
|
Market comparable properties |
Marketability discount |
(
|
|||
|
Other real estate owned
|
$ |
Market comparable properties | Comparability adjustments |
|
||||
49
|
Quantitative Information about Level 3 Fair Value Measurements
|
||||||||
| (in thousands) |
Fair Value at
December 31, 2024
|
Valuation
Technique(s)
|
Unobservable Input
|
Range (Weighted
Average)
|
||||
|
Equity securities at fair value
|
$
|
|
Discount cash flows, computer pricing model
|
Discount rate
|
(
|
|||
|
Conversion date
|
Dec 2025 - Dec 2029
(Dec 2027)
|
|||||||
|
Mortgage servicing rights
|
$
|
|
Discount cash flows, computer pricing model
|
Constant prepayment rate
|
(
|
|||
| Cost to service |
$
($
|
|||||||
|
Probability of default
|
(
|
|||||||
|
Discount rate
|
(
|
|||||||
| Collateral-dependent loans | $ |
|
Market comparable properties
|
Marketability discount
|
(
|
|||
|
Other real estate owned
|
$
|
|
Market comparable properties
|
Comparability adjustments
|
(
|
|||
50
Fair Value of Financial Instruments
The following table presents estimated fair value of CTBI’s financial instruments as of September 30, 2025 and indicates the level within the
fair value hierarchy of the valuation techniques. In accordance with the adoption of ASU 2016-01, the fair values as of September 30, 2025 were measured using an exit price notion.
|
Fair Value Measurements
at September 30, 2025 Using
|
||||||||||||||||
|
(in thousands)
|
Carrying
Amount
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Certificates of deposit in other banks
|
|
|
|
|
||||||||||||
|
Debt securities available-for-sale
|
|
|
|
|
||||||||||||
|
Equity securities at fair value
|
|
|
|
|
||||||||||||
|
Loans held for sale
|
|
|
|
|
||||||||||||
|
Loans, net
|
|
|
|
|
||||||||||||
|
Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Federal Reserve Bank stock
|
|
|
|
|
||||||||||||
|
Accrued interest receivable
|
|
|
|
|
||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Deposits
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Repurchase agreements
|
|
|
|
|
||||||||||||
|
Federal funds purchased
|
|
|
|
|
||||||||||||
|
Advances from Federal Home Loan Bank
|
|
|
|
|
||||||||||||
|
Long-term debt
|
|
|
|
|
||||||||||||
|
Accrued interest payable
|
|
|
|
|
||||||||||||
|
Unrecognized financial instruments:
|
||||||||||||||||
|
Letters of credit
|
$ |
$
|
|
$
|
|
$
|
|
|||||||||
|
Commitments to extend credit
|
|
|
|
|
||||||||||||
|
Forward sale commitments
|
|
|
|
|
||||||||||||
51
The following table presents estimated fair value of CTBI’s financial instruments as of December 31, 2024 and indicates the level within the fair
value hierarchy of the valuation techniques.
|
|
Fair Value Measurements
at December 31, 2024 Using
|
|||||||||||||||
| (in thousands) |
Carrying
Amount
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Certificates of deposit in other banks
|
|
|
|
|
||||||||||||
|
Debt securities available-for-sale
|
|
|
|
|
||||||||||||
|
Equity securities at fair value
|
|
|
|
|
||||||||||||
|
Loans held for sale
|
|
|
|
|
||||||||||||
|
Loans, net
|
|
|
|
|
||||||||||||
|
Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Federal Reserve Bank stock
|
|
|
|
|
||||||||||||
|
Accrued interest receivable
|
|
|
|
|
||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Deposits
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Repurchase agreements
|
|
|
|
|
||||||||||||
|
Federal funds purchased
|
|
|
|
|
||||||||||||
|
Advances from Federal Home Loan Bank
|
|
|
|
|
||||||||||||
|
Long-term debt
|
|
|
|
|
||||||||||||
|
Accrued interest payable
|
|
|
|
|
||||||||||||
|
Unrecognized financial instruments:
|
||||||||||||||||
|
Letters of credit
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Commitments to extend credit
|
|
|
|
|
||||||||||||
|
Forward sale commitments
|
|
|
|
|
||||||||||||
52
Note 7 – Segment Reporting
CTBI is a financial holding company, whose principal activity is the ownership and management of its wholly-owned subsidiaries, including CTB and
Community Trust and Investment Company. As a community-oriented financial institution, the majority of CTBI’s operations consist of commercial and personal banking services. Management analyzes the operation of CTBI assuming one operating segment, community banking services. CTBI, through our operating subsidiaries, offers a wide range of consumer and commercial community
banking services. Our chief operating decision maker is comprised of the executive officers of CTBI (the “Executive Committee”). The Executive Committee uses net income to allocate resources in the annual budget and forecasting process. The
Executive Committee considers budget-to-actual variances on a monthly basis for profit measures when making decisions about allocating capital and personnel to the operating segment. The Executive Committee uses net interest income and noninterest
income to allocate resources (including employees, financial, or capital resources) to that segment in the annual budget and forecasting process and uses that measure as a basis for evaluating product offerings and pricing. The following tables
present information about reported segment revenue, measures of a segment’s profit or loss, and significant segment expenses for the quarters and nine months ended September 30, 2025 and 2024, and measure of a segment’s assets as of September 30,
2025 and December 31, 2024. CTBI does not allocate all holding company expenses, income taxes, or unusual items to the reportable segment. Accounting policies for the segment are the same as described in Note 1 above. All operations of CTBI are
domestic. The following tables present the reconciliations of reportable segment revenues and measures of profit or loss and line item reconciliation to CTBI’s consolidated financial
statement totals for the periods indicated.
|
(in thousands)
Three Months Ended
September 30, 2025
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Interest income:
|
||||||||||||||||
|
Interest and fees on loans, including loans held for sale
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on securities:
|
||||||||||||||||
|
Taxable
|
|
|
|
|
||||||||||||
|
Tax exempt
|
|
|
|
|
||||||||||||
|
Interest and dividends on Federal Reserve Bank and Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Interest on Federal Reserve Bank deposits
|
|
|
|
|
||||||||||||
|
Other, including interest on federal funds sold
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Interest on deposits
|
|
|
|
|
||||||||||||
|
Interest on repurchase agreements and federal funds purchased
|
|
|
|
|
||||||||||||
| Interest on advances from Federal Home Loan Bank |
||||||||||||||||
|
Interest on long-term debt
|
|
|
(
|
)
|
|
|||||||||||
|
Total interest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Net interest income
|
|
(
|
)
|
|
|
|||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
(
|
)
|
|
|
|||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Deposit related fees
|
|
|
|
|
||||||||||||
|
Gains on sales of loans, net
|
|
|
|
|
||||||||||||
|
Trust and wealth management income
|
|
|
(
|
)
|
|
|||||||||||
|
Loan related fees
|
|
|
|
|
||||||||||||
|
Bank owned life insurance
|
|
|
|
|
||||||||||||
|
Brokerage revenue
|
|
|
|
|
||||||||||||
|
Securities gains (losses)
|
(
|
)
|
|
|
(
|
)
|
||||||||||
|
Dividend and undistributed income from subsidiaries
|
|
|
(
|
)
|
|
|||||||||||
|
Other noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Noninterest expense:
|
||||||||||||||||
|
Officer salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Other salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Occupancy, net
|
|
|
|
|
||||||||||||
|
Equipment
|
|
|
(
|
)
|
|
|||||||||||
|
Data processing
|
|
|
(
|
)
|
|
|||||||||||
|
Tax other than property and payroll
|
|
|
|
|
||||||||||||
|
Legal fees
|
|
|
|
|
||||||||||||
|
Professional fees
|
|
|
(
|
)
|
|
|||||||||||
|
Advertising and marketing
|
|
|
|
|
||||||||||||
|
FDIC insurance
|
|
|
|
|
||||||||||||
|
Other real estate owned provision and expense
|
|
|
|
|
||||||||||||
|
Repossession expense
|
|
|
|
|
||||||||||||
|
Other noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Income before income taxes
|
|
|
(
|
)
|
|
|||||||||||
|
Income taxes
|
|
(
|
)
|
|
|
|||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
53
|
(in thousands)
Three Months Ended
September 30, 2024
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Interest income:
|
||||||||||||||||
|
Interest and fees on loans, including loans held for sale
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on securities:
|
||||||||||||||||
|
Taxable
|
|
|
|
|
||||||||||||
|
Tax exempt
|
|
|
|
|
||||||||||||
|
Interest and dividends on Federal Reserve Bank and Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Interest on Federal Reserve Bank deposits
|
|
|
|
|
||||||||||||
|
Other, including interest on federal funds sold
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Interest on deposits
|
|
|
|
|
||||||||||||
|
Interest on repurchase agreements and federal funds purchased
|
|
|
|
|
||||||||||||
| Interest on advances from Federal Home Loan Bank |
||||||||||||||||
|
Interest on long-term debt
|
|
|
(
|
)
|
|
|||||||||||
|
Total interest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Net interest income
|
|
(
|
)
|
|
|
|||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
(
|
)
|
|
|
|||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Deposit related fees
|
|
|
|
|
|
|||||||||||
|
Gains on sales of loans, net
|
|
|
|
|
||||||||||||
|
Trust and wealth management income
|
|
|
|
|||||||||||||
|
Loan related fees
|
|
|
|
|
||||||||||||
|
Bank owned life insurance
|
|
|
|
|
||||||||||||
|
Brokerage revenue
|
|
|
|
|
||||||||||||
|
Securities gains (losses)
|
|
|
|
|
||||||||||||
|
Dividend and undistributed income from subsidiaries
|
|
|
(
|
)
|
|
|||||||||||
|
Other noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Noninterest expense:
|
||||||||||||||||
|
Officer salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Other salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Occupancy, net
|
|
|
|
|
||||||||||||
|
Equipment
|
|
|
(
|
)
|
|
|||||||||||
|
Data processing
|
|
|
(
|
)
|
|
|||||||||||
|
Taxes other than property and payroll
|
|
|
|
|
||||||||||||
|
Legal fees
|
|
|
|
|
||||||||||||
|
Professional fees
|
|
|
(
|
)
|
|
|||||||||||
|
Advertising and marketing
|
|
|
|
|
||||||||||||
|
FDIC insurance
|
|
|
|
|
||||||||||||
|
Other real estate owned provision and expense
|
|
|
|
|
||||||||||||
|
Repossession expense
|
|
|
|
|
||||||||||||
|
Other noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Income before income taxes
|
|
|
(
|
)
|
|
|||||||||||
|
Income taxes
|
|
(
|
)
|
|
|
|||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
54
|
(in thousands)
Nine Months Ended
September 30, 2025
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Interest income:
|
||||||||||||||||
|
Interest and fees on loans, including loans held for sale
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on securities:
|
||||||||||||||||
|
Taxable
|
|
|
|
|
||||||||||||
|
Tax exempt
|
|
|
|
|
||||||||||||
|
Interest and dividends on Federal Reserve Bank and Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Interest on Federal Reserve Bank deposits
|
|
|
|
|
||||||||||||
|
Other, including interest on federal funds sold
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Interest on deposits
|
|
|
|
|
||||||||||||
|
Interest on repurchase agreements and federal funds purchased
|
|
|
|
|
||||||||||||
| Interest on advances from Federal Home Loan Bank |
||||||||||||||||
|
Interest on long-term debt
|
|
|
(
|
)
|
|
|||||||||||
|
Total interest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Net interest income
|
|
(
|
)
|
|
|
|||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
(
|
)
|
|
|
|||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Deposit related fees
|
|
|
|
|
|
|||||||||||
|
Gains on sales of loans, net
|
|
|
|
|
||||||||||||
|
Trust and wealth management income
|
|
|
(
|
)
|
|
|||||||||||
|
Loan related fees
|
|
|
|
|
||||||||||||
|
Bank owned life insurance
|
|
|
|
|
||||||||||||
|
Brokerage revenue
|
|
|
|
|
||||||||||||
|
Securities gains (losses)
|
|
|
|
|
||||||||||||
|
Dividend and undistributed income from subsidiaries
|
|
|
(
|
)
|
|
|||||||||||
|
Other noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Noninterest expense:
|
||||||||||||||||
|
Officer salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Other salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Occupancy, net
|
|
|
|
|
||||||||||||
|
Equipment
|
|
|
(
|
)
|
|
|||||||||||
|
Data processing
|
|
|
(
|
)
|
|
|||||||||||
|
Tax other than property and payroll
|
|
|
|
|
||||||||||||
|
Legal fees
|
|
|
|
|
||||||||||||
|
Professional fees
|
|
|
(
|
)
|
|
|||||||||||
|
Advertising and marketing
|
|
|
|
|
||||||||||||
|
FDIC insurance
|
|
|
|
|
||||||||||||
|
Other real estate owned provision and expense
|
|
|
|
|
||||||||||||
|
Repossession expense
|
|
|
|
|
||||||||||||
|
Other noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Income before income taxes
|
|
|
(
|
)
|
|
|||||||||||
|
Income taxes
|
|
(
|
)
|
|
|
|||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
55
|
(in thousands)
Nine Months Ended
September 30, 2024
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Interest income:
|
||||||||||||||||
|
Interest and fees on loans, including loans held for sale
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on securities:
|
||||||||||||||||
|
Taxable
|
|
|
|
|
||||||||||||
|
Tax exempt
|
|
|
|
|
||||||||||||
|
Interest and dividends on Federal Reserve Bank and Federal Home Loan Bank stock
|
|
|
|
|
||||||||||||
|
Interest on Federal Reserve Bank deposits
|
|
|
|
|
||||||||||||
|
Other, including interest on federal funds sold
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Interest on deposits
|
|
|
|
|
||||||||||||
|
Interest on repurchase agreements and federal funds purchased
|
|
|
|
|
||||||||||||
| Interest on advances from Federal Home Loan Bank |
||||||||||||||||
|
Interest on long-term debt
|
|
|
(
|
)
|
|
|||||||||||
|
Total interest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Net interest income
|
|
(
|
)
|
|
|
|||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
(
|
)
|
|
|
|||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Deposit related fees
|
|
|
|
|
|
|||||||||||
|
Gains on sales of loans, net
|
|
|
|
|
||||||||||||
|
Trust and wealth management income
|
|
|
|
|
||||||||||||
|
Loan related fees
|
|
|
|
|
||||||||||||
|
Bank owned life insurance
|
|
|
|
|
||||||||||||
|
Brokerage revenue
|
|
|
|
|
||||||||||||
|
Securities gains (losses)
|
|
|
|
|
||||||||||||
|
Dividend and undistributed income from subsidiaries
|
|
|
(
|
)
|
|
|||||||||||
|
Other noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest income
|
|
|
(
|
)
|
|
|||||||||||
|
Noninterest expense:
|
||||||||||||||||
|
Officer salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Other salaries and employee benefits
|
|
|
(
|
)
|
|
|||||||||||
|
Occupancy, net
|
|
|
|
|
||||||||||||
|
Equipment
|
|
|
(
|
)
|
|
|||||||||||
|
Data processing
|
|
|
(
|
)
|
|
|||||||||||
|
Taxes other than property and payroll
|
|
|
|
|
||||||||||||
|
Legal fees
|
|
|
|
|
||||||||||||
|
Professional fees
|
|
|
(
|
)
|
|
|||||||||||
|
Advertising and marketing
|
|
|
|
|
||||||||||||
|
FDIC insurance
|
|
|
|
|
||||||||||||
|
Other real estate owned provision and expense
|
|
|
|
|
||||||||||||
|
Repossession expense
|
|
|
|
|
||||||||||||
|
Other noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Total noninterest expense
|
|
|
(
|
)
|
|
|||||||||||
|
Income before income taxes
|
|
|
(
|
)
|
|
|||||||||||
|
Income taxes
|
|
(
|
)
|
|
|
|||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
56
The following tables present other segment disclosures for the periods indicated:
|
(in thousands)
Three Months Ended September 30, 2025
|
Community Banking
Services |
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Depreciation and amortization
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Amortization of operating lease right-of-use assets
|
|
|
|
|
||||||||||||
|
Significant non-cash items:
|
||||||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Change in cash surrender value of bank owned life insurance
|
|
|
|
|
||||||||||||
|
Expenditures for long-lived assets
|
|
|
|
|
||||||||||||
|
(in thousands)
Three Months Ended September 30, 2024
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Depreciation and amortization
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Amortization of operating lease right-of-use assets
|
|
|
|
|
||||||||||||
|
Significant non-cash items:
|
||||||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Change in cash surrender value of bank owned life insurance
|
|
|
|
|
||||||||||||
|
Expenditures for long-lived assets
|
|
|
|
|
||||||||||||
|
(in thousands)
Nine Months Ended September 30, 2025
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Depreciation and amortization
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Amortization of operating lease right-of-use assets
|
|
|
|
|
||||||||||||
|
Significant non-cash items:
|
||||||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Change in cash surrender value of bank owned life insurance
|
|
|
|
|
||||||||||||
|
Expenditures for long-lived assets
|
|
|
|
|
||||||||||||
|
(in thousands)
Nine Months Ended September 30, 2024
|
Community Banking
Services
|
Holding
Company
|
Eliminations
|
Consolidated
|
||||||||||||
|
Depreciation and amortization
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Amortization of operating lease right-of-use assets
|
|
|
|
|
||||||||||||
|
Significant non-cash items:
|
||||||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Change in cash surrender value of bank owned life insurance
|
|
|
|
|
||||||||||||
|
Expenditures for long-lived assets
|
|
|
|
|
||||||||||||
57
Below is a reconciliation of our reportable segment assets to CTBI’s consolidated total assets as of September 30, 2025 and December 31, 2024:
|
(in thousands)
|
September 30
2025
|
December 31
2024
|
||||||
|
Assets
|
||||||||
|
Community banking services assets
|
$
|
|
$
|
|
||||
|
Holding company assets
|
|
|
||||||
|
Elimination of subsidiary and parent cash and intercompany receivables
|
(
|
)
|
(
|
)
|
||||
|
Elimination of investment in subsidiaries
|
(
|
)
|
(
|
)
|
||||
|
Consolidated total assets
|
$
|
|
$
|
|
||||
Note 8 – Revenue Recognition
CTBI’s primary source of revenue is interest income generated from loans and investment securities. Interest income is recognized according to the
terms of the financial instrument agreement over the life of the loan or investment security unless it is determined that the counterparty is unable to continue making interest payments. Interest income also includes prepaid interest fees from
commercial customers, which approximates the interest foregone on the balance of the loan prepaid.
CTBI’s
additional source of income, also referred to as noninterest income, includes service charges on deposit accounts, gains on sales of loans, trust and wealth management income, loan related fees, brokerage revenue, and other miscellaneous income and is largely based on contracts with customers. In
these cases, CTBI recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. CTBI considers a customer to be any party to which we will provide goods or services that are an
output of CTBI’s ordinary activities in exchange for consideration. There is little seasonality with regards to revenue from contracts with customers and all inter-company revenue is eliminated when CTBI’s financial statements are consolidated.
Generally, CTBI enters into contracts with customers that are short-term in nature
where the performance obligations are fulfilled and payment is processed at the same time. Such examples include revenue related to merchant fees, interchange fees, and investment services income. In addition, revenue generated from existing
customer relationships such as deposit accounts are also considered short-term in nature, because the relationship may be terminated at any time and payment is processed at the time performance obligations are fulfilled. As a result, CTBI does no t have contract assets, contract liabilities, or related receivable accounts for
contracts with customers. In cases where collectability is a concern, CTBI does not record revenue.
Generally, the pricing of transactions between CTBI and each customer is either (i) established within a legally enforceable contract between the
two parties, as is the case with loan sales, or (ii) disclosed to the customer at a specific point in time, as is the case when a deposit account is opened or before a new loan is underwritten. Fees are usually fixed at a specific amount or as a
percentage of a transaction amount. No judgment or estimates by management are required to record revenue related to these transactions and pricing is clearly identified within these contracts.
CTBI primarily operates in Kentucky and contiguous areas. Therefore, all significant
operating decisions are based upon analysis of CTBI as one
operating segment.
We disaggregate our revenue from contracts with customers by contract-type and timing of revenue recognition, as we believe it best depicts how the nature, amount, timing, and uncertainty of our revenue and cash
flows are affected by economic factors. Noninterest income not generated from customers during CTBI’s ordinary activities primarily relates to MSRs, gains/losses on the sale of investment securities, gains/losses on the sale of OREO,
gains/losses on the sale of property, plant and equipment, and income from bank owned life insurance.
58
Note 9 – Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share for the three and nine months ended September 30, 2025 and
2024:
| Three Months Ended | Nine Months Ended | |||||||||||||||
|
September 30
|
September 30
|
|||||||||||||||
|
(in thousands except per share data)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Denominator:
|
||||||||||||||||
|
Basic earnings per share:
|
||||||||||||||||
|
Weighted average shares
|
|
|
|
|
||||||||||||
|
Diluted earnings per share:
|
||||||||||||||||
|
Dilutive effect of equity grants
|
|
|
|
|
||||||||||||
|
Adjusted weighted average shares
|
|
|
|
|
||||||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Diluted earnings per share
|
|
|
|
|
||||||||||||
There were no options to purchase common shares that were excluded from the diluted calculations above for the three and
nine months ended September 30, 2025 and 2024. Unvested restricted stock grants were used in the calculation of diluted earnings per share based on the treasury method.
Note 10 – Accumulated Other Comprehensive Income (Loss)
The following table shows the reconciliation of accumulated other comprehensive income (loss) (“AOCI”) for the three and nine months ended September
30, 2025 and 2024 and amounts reclassified to earnings during these periods.
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||
|
(in thousands)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
| Beginning balance |
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
| Unrealized holding gains on debt securities AFS |
||||||||||||||||
|
Tax expense
|
||||||||||||||||
| Unrealized holding gains on debt securities AFS, net of tax |
||||||||||||||||
| |
||||||||||||||||
| Reclassification adjustments for realized gains included in securities |
||||||||||||||||
| Tax expense |
|
|
|
|
||||||||||||
|
Reclassification adjustments for realized gains included in securities, net of tax
|
|
|
|
|
||||||||||||
|
Other comprehensive income
|
||||||||||||||||
|
Ending balance
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
59
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand Community Trust Bancorp, Inc. (“CTBI”),
our operations, and our present business environment. The MD&A is provided as a supplement to, and should be read in conjunction with, our condensed consolidated financial statements and the accompanying notes thereto contained in Part I, Item
1 of this quarterly report, as well as our consolidated financial statements, the accompanying notes thereto, and the related Management’s Discussion and Analysis of Financial Condition and Results of Operations in our annual report on Form 10-K
for the year ended December, 31, 2024.
Our Business
Community Trust Bancorp, Inc. (“CTBI”) is a bank holding company headquartered in Pikeville, Kentucky. Currently, we own one commercial bank, Community Trust Bank, Inc. (“CTB”) and one trust
company, Community Trust and Investment Company. Through our subsidiaries, we have eighty-one banking locations in eastern, northern, northeastern, central, and south central Kentucky, southern West Virginia, and northeastern Tennessee, four trust
offices across Kentucky, and one trust office in northeastern Tennessee. At September 30, 2025, we had total consolidated assets of $6.6 billion and total consolidated deposits, including repurchase agreements, of $5.7 billion. Total
shareholders’ equity at September 30, 2025 was $831.4 million. Trust assets under management at September 30, 2025 were $4.0 billion, including CTB’s investment portfolio totaling $1.0 billion.
Through our subsidiaries, CTBI engages in a wide range of commercial and personal banking and trust and wealth management activities, which include accepting time and demand deposits; making
secured and unsecured loans to corporations, individuals, and others; providing cash management services to corporate and individual customers; issuing letters of credit; renting safe deposit boxes; and providing funds transfer services. The
lending activities of CTB include making commercial, construction, mortgage, and personal loans. Lines of credit, revolving lines of credit, term loans, and other specialized loans, including asset-based financing, are also available. Our
corporate subsidiaries act as trustees of personal trusts, as executors of estates, as trustees for employee benefit trusts, as paying agents for bond and stock issues, as investment agent, as depositories for securities, and as providers of
full-service brokerage, and insurance services. For further information, see Item 1 of our annual report on Form 10-K for the year ended December 31, 2024.
Results of Operations and Financial Condition
We reported earnings for the third quarter 2025 of $23.9 million, or $1.33 per basic share, compared to $24.9 million, or $1.38 per basic share, earned during the second quarter 2025 and $22.1
million, or $1.23 per basic share, earned during the third quarter 2024. Total revenue for the quarter was $1.3 million above prior quarter and $8.7 million above prior year same quarter. Net interest
revenue for the quarter increased $1.5 million compared to prior quarter and $8.4 million compared to prior year same quarter, and noninterest income decreased $0.2 million compared to prior quarter but increased $0.4 million compared to prior year
same quarter. Our provision for credit losses for the quarter increased $1.8 million from prior quarter and $1.1 million from prior year same quarter. Noninterest expense increased $1.1 million compared
to prior quarter and $4.2 million compared to prior year same quarter. Earnings for the nine months ended September 30, 2025 were $10.5 million, or $0.57 per basic share, above prior year.
60
Quarterly Highlights
|
❖
|
Net interest income for the quarter of $55.6 million was $1.5 million, or 2.8%, above prior quarter and $8.4 million, or 17.7%, above prior year same quarter, as our net interest margin decreased 4 basis
points from prior quarter but increased 21 basis points from prior year same quarter.
|
|
❖
|
Provision for credit losses at $3.9 million for the quarter increased $1.8 million from prior quarter and $1.1 million from prior year same quarter.
|
|
❖
|
Noninterest income for the quarter ended September 30, 2025 of $15.9 million was $0.2 million, or 1.4%, below prior quarter but $0.4 million, or 2.5%, above prior year same quarter.
|
|
❖
|
Noninterest expense for the quarter ended September 30, 2025 of $36.7 million was $1.1 million, or 3.0%, above prior quarter and $4.2 million, or 13.0%, above prior year
same quarter.
|
|
❖
|
Our loan portfolio at $4.8 billion increased $92.1 million, an annualized 7.8%, during the quarter and $307.3 million, or 6.8%, from prior year end.
|
|
❖
|
We had net loan charge-offs of $2.7 million, an annualized 0.23% of average loans, for the third quarter 2025 compared to $1.4 million, an annualized 0.12% of average loans, for the second quarter 2025 and
$1.5 million, an annualized 0.14% of average loans, for the third quarter 2024.
|
|
❖
|
Our total nonperforming loans at $24.7 million increased $0.3 million during the quarter but decreased $2.0 million from prior year end. Nonperforming assets at $29.5 million increased $0.3 million during
the quarter but decreased $0.8 million from prior year end.
|
|
❖
|
Deposits, including repurchase agreements, at $5.7 billion increased $212.2 million, an annualized 15.4%, during the quarter and $360.0 million, or 6.8%, from prior year end.
|
|
❖
|
Shareholders’ equity at $831.4 million increased $24.5 million, an annualized 12.0%, during the quarter and $73.8 million, or 9.7%, from prior year end.
|
Income Statement Review
|
Nine Months Ended September 30
|
Change
|
|||||||||||||||
|
($ in thousands)
|
2025
|
2024
|
Amount
|
Percent (%)
|
||||||||||||
|
Net interest income
|
$
|
160,861
|
$
|
136,468
|
$
|
24,393
|
17.9
|
|||||||||
|
Provision for credit losses
|
9,528
|
8,364
|
1,164
|
13.9
|
||||||||||||
|
Noninterest income
|
47,014
|
46,405
|
609
|
1.3
|
||||||||||||
|
Noninterest expense
|
106,615
|
97,154
|
9,461
|
9.7
|
||||||||||||
|
Income taxes
|
20,950
|
17,035
|
3,915
|
23.0
|
||||||||||||
|
Net income
|
$
|
70,782
|
$
|
60,320
|
$
|
10,462
|
17.3
|
|||||||||
61
Consolidated Average Balance Sheets and Taxable Equivalent Income/Expense and Yields/Rates
|
Three Months Ended
|
||||||||||||||||||||||||
|
September 30, 2025
|
September 30, 2024
|
|||||||||||||||||||||||
|
($ in thousands)
|
Average
Balances
|
Interest
|
Average
Rate
|
Average
Balances
|
Interest
|
Average
Rate
|
||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans (1)(2)(3)
|
$
|
4,736,104
|
$
|
77,799
|
6.52
|
%
|
$
|
4,300,652
|
$
|
70,872
|
6.56
|
%
|
||||||||||||
|
Loans held for sale
|
194
|
7
|
14.32
|
183
|
6
|
13.04
|
||||||||||||||||||
|
Securities:
|
||||||||||||||||||||||||
|
U.S. Treasury and agencies
|
707,479
|
4,156
|
2.33
|
769,283
|
4,055
|
2.10
|
||||||||||||||||||
|
Tax exempt state and political subdivisions (3)
|
97,935
|
813
|
3.29
|
100,943
|
830
|
3.27
|
||||||||||||||||||
|
Other securities
|
205,250
|
1,605
|
3.10
|
224,088
|
1,970
|
3.50
|
||||||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
10,581
|
190
|
7.16
|
11,294
|
180
|
6.34
|
||||||||||||||||||
|
Federal funds sold
|
261
|
3
|
4.56
|
0
|
0
|
0.00
|
||||||||||||||||||
|
Interest bearing deposits
|
391,229
|
4,260
|
4.32
|
161,613
|
2,146
|
5.28
|
||||||||||||||||||
|
Other investments
|
245
|
1
|
1.62
|
245
|
1
|
1.62
|
||||||||||||||||||
|
Investment in unconsolidated subsidiaries
|
1,856
|
29
|
6.20
|
1,859
|
34
|
7.28
|
||||||||||||||||||
|
Total earning assets
|
$
|
6,151,134
|
$
|
88,863
|
5.73
|
%
|
$
|
5,570,160
|
$
|
80,094
|
5.72
|
%
|
||||||||||||
|
Allowance for credit losses
|
(58,150
|
)
|
(52,375
|
)
|
||||||||||||||||||||
|
Total earnings assets, net of allowance for credit losses
|
6,092,984
|
5,517,785
|
||||||||||||||||||||||
|
Nonearning assets:
|
||||||||||||||||||||||||
|
Cash and due from banks
|
56,847
|
58,206
|
||||||||||||||||||||||
|
Premises and equipment and right of use assets, net
|
67,848
|
62,607
|
||||||||||||||||||||||
|
Other assets
|
270,138
|
252,559
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,487,817
|
$
|
5,891,157
|
||||||||||||||||||||
|
Interest bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Savings and demand deposits
|
$
|
2,483,470
|
$
|
14,478
|
2.31
|
%
|
$
|
2,328,697
|
$
|
16,462
|
2.81
|
%
|
||||||||||||
|
Time deposits
|
1,542,244
|
14,907
|
3.83
|
1,233,011
|
12,338
|
3.98
|
||||||||||||||||||
|
Repurchase agreements and federal funds purchased
|
259,571
|
2,621
|
4.01
|
230,407
|
2,681
|
4.63
|
||||||||||||||||||
|
Advances from Federal Home Loan Bank
|
301
|
0
|
0.00
|
321
|
0
|
0.00
|
||||||||||||||||||
|
Long-term debt
|
63,872
|
950
|
5.90
|
64,102
|
1,092
|
6.78
|
||||||||||||||||||
|
Finance lease liability
|
3,855
|
52
|
5.35
|
3,440
|
42
|
4.86
|
||||||||||||||||||
|
Total interest bearing liabilities
|
$
|
4,353,313
|
$
|
33,008
|
3.01
|
%
|
$
|
3,859,978
|
$
|
32,615
|
3.36
|
%
|
||||||||||||
|
Noninterest bearing liabilities:
|
||||||||||||||||||||||||
|
Demand deposits
|
1,247,455
|
1,223,388
|
||||||||||||||||||||||
|
Other liabilities
|
64,033
|
59,693
|
||||||||||||||||||||||
|
Total liabilities
|
5,664,801
|
5,143,059
|
||||||||||||||||||||||
|
Shareholders’ equity
|
823,016
|
748,098
|
||||||||||||||||||||||
|
Total liabilities and shareholders’ equity
|
$
|
6,487,817
|
$
|
5,891,157
|
||||||||||||||||||||
|
Net interest income, tax equivalent
|
$
|
55,855
|
$
|
47,479
|
||||||||||||||||||||
|
Less tax equivalent interest income
|
301
|
280
|
||||||||||||||||||||||
|
Net interest income
|
$
|
55,554
|
$
|
47,199
|
||||||||||||||||||||
|
Net interest spread
|
2.72
|
%
|
2.36
|
%
|
||||||||||||||||||||
|
Benefit of interest free funding
|
0.88
|
1.03
|
||||||||||||||||||||||
|
Net interest margin
|
3.60
|
%
|
3.39
|
%
|
||||||||||||||||||||
|
(1)
|
Interest includes fees on loans of $0.5 million for each of the three months ended September 30, 2025 and September 30, 2024.
|
|
(2)
|
Loan balances include deferred loan origination costs and principal balances on nonaccrual loans.
|
|
(3)
|
Tax exempt income on securities and loans is reported on a fully taxable equivalent basis using a 24.95% rate.
|
62
|
Nine Months Ended
|
||||||||||||||||||||||||
|
September 30, 2025
|
September 30, 2024
|
|||||||||||||||||||||||
|
($ in thousands)
|
Average
Balances
|
Interest
|
Average
Rate
|
Average
Balances
|
Interest
|
Average
Rate
|
||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans (1)(2)(3)
|
$
|
4,646,475
|
$
|
226,501
|
6.52
|
%
|
$
|
4,196,884
|
$
|
202,990
|
6.46
|
%
|
||||||||||||
|
Loans held for sale
|
142
|
16
|
15.06
|
163
|
19
|
15.57
|
||||||||||||||||||
|
Securities:
|
||||||||||||||||||||||||
|
U.S. Treasury and agencies
|
714,525
|
12,226
|
2.29
|
778,806
|
12,439
|
2.13
|
||||||||||||||||||
|
Tax exempt state and political subdivisions (3)
|
98,008
|
2,452
|
3.34
|
103,548
|
2,578
|
3.33
|
||||||||||||||||||
|
Other securities
|
209,683
|
5,020
|
3.20
|
232,303
|
6,647
|
3.82
|
||||||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
10,251
|
559
|
7.29
|
10,141
|
564
|
7.43
|
||||||||||||||||||
|
Federal funds sold
|
163
|
5
|
4.10
|
24
|
1
|
5.57
|
||||||||||||||||||
|
Interest bearing deposits
|
313,868
|
10,174
|
4.33
|
175,635
|
6,986
|
5.31
|
||||||||||||||||||
|
Other investments
|
245
|
4
|
2.18
|
245
|
4
|
2.18
|
||||||||||||||||||
|
Investment in unconsolidated subsidiaries
|
1,856
|
87
|
6.27
|
1,859
|
102
|
7.33
|
||||||||||||||||||
|
Total earning assets
|
$
|
5,995,216
|
$
|
257,044
|
5.73
|
%
|
$
|
5,499,608
|
$
|
232,330
|
5.64
|
%
|
||||||||||||
|
Allowance for credit losses
|
(56,889
|
)
|
(51,101
|
)
|
||||||||||||||||||||
|
Total earnings assets, net of allowance for credit losses
|
5,938,327
|
5,448,507
|
||||||||||||||||||||||
|
Nonearning assets:
|
||||||||||||||||||||||||
|
Cash and due from banks
|
56,077
|
58,422
|
||||||||||||||||||||||
|
Premises and equipment and right of use assets, net
|
66,579
|
62,279
|
||||||||||||||||||||||
|
Other assets
|
266,201
|
255,572
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,327,184
|
$
|
5,824,780
|
||||||||||||||||||||
|
Interest bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Savings and demand deposits
|
$
|
2,485,324
|
$
|
43,606
|
2.35
|
%
|
$
|
2,280,210
|
$
|
47,836
|
2.80
|
%
|
||||||||||||
|
Time deposits
|
1,440,460
|
41,407
|
3.84
|
1,227,022
|
35,784
|
3.90
|
||||||||||||||||||
|
Repurchase agreements and federal funds purchased
|
242,601
|
7,291
|
4.02
|
227,972
|
7,897
|
4.63
|
||||||||||||||||||
|
Advances from Federal Home Loan Bank
|
672
|
13
|
2.59
|
691
|
15
|
2.90
|
||||||||||||||||||
|
Long-term debt
|
63,930
|
2,877
|
6.02
|
64,158
|
3,342
|
6.96
|
||||||||||||||||||
|
Finance lease liability
|
3,579
|
132
|
4.93
|
3,438
|
122
|
4.74
|
||||||||||||||||||
|
Total interest bearing liabilities
|
$
|
4,236,566
|
$
|
95,326
|
3.01
|
%
|
$
|
3,803,491
|
$
|
94,996
|
3.34
|
%
|
||||||||||||
|
Noninterest bearing liabilities:
|
||||||||||||||||||||||||
|
Demand deposits
|
1,232,161
|
1,242,687
|
||||||||||||||||||||||
|
Other liabilities
|
59,461
|
55,919
|
||||||||||||||||||||||
|
Total liabilities
|
5,528,188
|
5,102,097
|
||||||||||||||||||||||
|
Shareholders’ equity
|
798,996
|
722,683
|
||||||||||||||||||||||
|
Total liabilities and shareholders’ equity
|
$
|
6,327,184
|
$
|
5,824,780
|
||||||||||||||||||||
|
Net interest income, tax equivalent
|
$
|
161,718
|
$
|
137,334
|
||||||||||||||||||||
|
Less tax equivalent interest income
|
857
|
864
|
||||||||||||||||||||||
|
Net interest income
|
$
|
160,861
|
$
|
136,468
|
||||||||||||||||||||
|
Net interest spread
|
2.72
|
%
|
2.30
|
%
|
||||||||||||||||||||
|
Benefit of interest free funding
|
0.89
|
1.04
|
||||||||||||||||||||||
|
Net interest margin
|
3.61
|
%
|
3.34
|
%
|
||||||||||||||||||||
| (1) |
Interest includes fees on loans of $1.7 million and $1.5 million for the nine months ended September 30, 2025 and September 30, 2024, respectively.
|
| (2) |
Loan balances include deferred loan origination costs and principal balances on nonaccrual loans.
|
| (3) |
Tax exempt income on securities and loans is reported on a fully taxable equivalent basis using a 24.95% rate.
|
63
Net Interest Differential
The following table illustrates the approximate effect of volume and rate changes on net interest differentials between the three months ended September 30, 2025 and September 30, 2024.
|
Three Months Ended September 30
|
Total Change
|
Change Due to
|
||||||||||
|
(in thousands)
|
2025/2024
|
Volume
|
Rate
|
|||||||||
|
Interest income:
|
||||||||||||
|
Loans
|
$
|
6,927
|
$
|
7,155
|
$
|
(228
|
)
|
|||||
|
Loans held for sale
|
1
|
0
|
1
|
|||||||||
|
U.S. Treasury and agencies
|
101
|
(311
|
)
|
412
|
||||||||
|
Tax exempt state and political subdivisions
|
(17
|
)
|
(25
|
)
|
8
|
|||||||
|
Other securities
|
(365
|
)
|
(174
|
)
|
(191
|
)
|
||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
10
|
(11
|
)
|
21
|
||||||||
|
Federal funds sold
|
3
|
0
|
3
|
|||||||||
|
Interest bearing deposits
|
2,114
|
2,564
|
(450
|
)
|
||||||||
|
Other investments
|
0
|
0
|
0
|
|||||||||
|
Investment in unconsolidated subsidiaries
|
(5
|
)
|
0
|
(5
|
)
|
|||||||
|
Total interest income
|
8,769
|
9,198
|
(429
|
)
|
||||||||
|
Interest expense:
|
||||||||||||
|
Savings and demand deposits
|
(1,984
|
)
|
1,044
|
(3,028
|
)
|
|||||||
|
Time deposits
|
2,569
|
3,004
|
(435
|
)
|
||||||||
|
Repurchase agreements and federal funds purchased
|
(60
|
)
|
318
|
(378
|
)
|
|||||||
|
Advances from Federal Home Loan Bank
|
0
|
0
|
0
|
|||||||||
|
Long-term debt
|
(142
|
)
|
(4
|
)
|
(138
|
)
|
||||||
|
Finance lease liability
|
10
|
5
|
5
|
|||||||||
|
Total interest expense
|
393
|
4,367
|
(3,974
|
)
|
||||||||
|
Net interest income
|
$
|
8,376
|
$
|
4,831
|
$
|
3,545
|
||||||
64
The following table illustrates the approximate effect of volume and rate changes on net interest differentials between the nine months ended September 30, 2025 and September 30, 2024.
|
Nine Months Ended September 30
|
Total Change
|
Change Due to
|
||||||||||
|
(in thousands)
|
2025/2024
|
Volume
|
Rate
|
|||||||||
|
Interest income:
|
||||||||||||
|
Loans
|
$
|
23,511
|
$
|
7,381
|
$
|
16,130
|
||||||
|
Loans held for sale
|
(3
|
)
|
(1
|
)
|
(2
|
)
|
||||||
|
U.S. Treasury and agencies
|
(213
|
)
|
(332
|
)
|
119
|
|||||||
|
Tax exempt state and political subdivisions
|
(126
|
)
|
(46
|
)
|
(80
|
)
|
||||||
|
Other securities
|
(1,627
|
)
|
(231
|
)
|
(1,396
|
)
|
||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
(5
|
)
|
2
|
(7
|
)
|
|||||||
|
Federal funds sold
|
4
|
1
|
3
|
|||||||||
|
Interest bearing deposits
|
3,188
|
1,575
|
1,613
|
|||||||||
|
Other investments
|
0
|
0
|
0
|
|||||||||
|
Investment in unconsolidated subsidiaries
|
(15
|
)
|
0
|
(15
|
)
|
|||||||
|
Total interest income
|
24,714
|
8,349
|
16,365
|
|||||||||
|
Interest expense:
|
||||||||||||
|
Savings and demand deposits
|
(4,230
|
)
|
1,365
|
(5,595
|
)
|
|||||||
|
Time deposits
|
5,623
|
2,070
|
3,553
|
|||||||||
|
Repurchase agreements and federal funds purchased
|
(606
|
)
|
163
|
(769
|
)
|
|||||||
|
Advances from Federal Home Loan Bank
|
(2
|
)
|
0
|
(2
|
)
|
|||||||
|
Long-term debt
|
(465
|
)
|
(4
|
)
|
(461
|
)
|
||||||
|
Finance lease liability
|
10
|
2
|
8
|
|||||||||
|
Total interest expense
|
330
|
3,596
|
(3,266
|
)
|
||||||||
|
Net interest income
|
$
|
24,384
|
$
|
4,753
|
$
|
19,631
|
||||||
For purposes of the above table, changes which are due to both rate and volume are allocated based on a percentage basis, using the absolute values of rate and volume variance as a basis for
percentages. Income is stated at a fully taxable equivalent basis, using a 24.95% tax rate.
Net interest income for the quarter of $55.6 million was $1.5 million, or 2.8%, above prior quarter and $8.4 million, or 17.7%, above prior year same quarter. Our net interest margin, on a fully
tax equivalent basis, at 3.60% decreased 4 basis points from prior quarter but increased 21 basis points from prior year same quarter. Our quarterly average earning assets increased $168.0 million, an annualized 11.1%, from prior quarter and
$581.0 million, or 10.4%, from prior year same quarter. Our yield on average earning assets decreased 3 basis points from prior quarter but increased 1 basis point from prior year same quarter, while our cost of funds increased 1 basis point from
prior quarter but decreased 35 basis points from prior year same quarter. Net interest income for the nine months ended September 30, 2025 at $160.9 million was $24.4 million, or 17.9%, above prior year. Our
ratio of average loans to deposits, including repurchase agreements, was 85.6% for the quarter ended September 30, 2025 compared to 86.6% for the quarter ended June 30, 2025 and 85.8% for the quarter ended September 30, 2024.
Provision for Credit Losses
Our provision for credit losses at $3.9 million for the quarter increased $1.8 million from prior quarter and $1.1 million from prior year same quarter. Of the
provision for the quarter, $3.8 million was allotted to fund changes in loan volume and composition, $0.3 million was allotted based on quantitative and qualitative factors, and $0.2 million was credited against the provision for unfunded
commitments. Provision for credit losses for the nine months ended September 30, 2025 of $9.5 million was a $1.2 million increase over the nine months ended September 30, 2024. Our reserve coverage (allowance for credit losses to nonperforming
loans) at September 30, 2025 was 239.5% compared to 237.1% at June 30, 2025 and 212.7% at September 30, 2024. Our loan loss reserve as a percentage of total loans outstanding at September 30, 2025 remained at 1.23% from June 30, 2025 and September
30, 2024.
65
Noninterest Income
|
Percent Change
(%)
3Q 2025
Compared to:
|
||||||||||||||||||||||||||||||||
|
($ in thousands)
|
3Q
2025
|
2Q
2025
|
3Q
2024
|
2Q
2025
|
3Q
2024
|
YTD
2025 |
YTD
2024
|
Percent
Change
(%) |
||||||||||||||||||||||||
|
Deposit related fees
|
$
|
8,131
|
$
|
7,350
|
$
|
7,886
|
10.6
|
3.1
|
$
|
22,303
|
$
|
22,205
|
0.4
|
|||||||||||||||||||
|
Trust and wealth management income
|
4,277
|
4,092
|
3,707
|
4.5
|
15.4
|
12,350
|
10,960
|
12.7
|
||||||||||||||||||||||||
|
Gains on sales of loans
|
89
|
77
|
80
|
15.6
|
11.3
|
213
|
244
|
(12.7
|
)
|
|||||||||||||||||||||||
|
Loan related fees
|
897
|
1,249
|
813
|
(28.1
|
)
|
10.4
|
3,111
|
3,485
|
(10.7
|
)
|
||||||||||||||||||||||
|
Bank owned life insurance revenue
|
1,144
|
1,102
|
1,214
|
3.8
|
(5.8
|
)
|
3,281
|
4,321
|
(24.1
|
)
|
||||||||||||||||||||||
|
Brokerage revenue
|
588
|
526
|
563
|
11.8
|
4.5
|
1,608
|
1,736
|
(7.4
|
)
|
|||||||||||||||||||||||
|
Other
|
820
|
1,775
|
1,300
|
(53.8
|
)
|
(36.9
|
)
|
4,148
|
3,454
|
20.1
|
||||||||||||||||||||||
|
Total noninterest income
|
$
|
15,946
|
$
|
16,171
|
$
|
15,563
|
(1.4
|
)
|
2.5
|
$
|
47,014
|
$
|
46,405
|
1.3
|
||||||||||||||||||
Noninterest income for the quarter ended September 30, 2025 of $15.9 million was $0.2 million, or 1.4%, below prior quarter but $0.4 million, or 2.5%, above prior year same quarter. The variance
quarter over quarter was primarily the result of decreases in net securities gains ($0.6 million) and loan related fees ($0.4 million), partially offset by increased deposit related fees ($0.8 million). The decrease in securities gains was the
result of a change in the valuation of our equity securities. The decrease in loan related fees was the result of the change in valuation of our mortgage servicing rights. Year over year increases in trust and
wealth management income ($0.6 million) and deposit related fees ($0.2 million) were partially offset by a decrease in securities gains ($0.7 million). Noninterest income for the nine months ended September 30, 2025 of $47.0 million was a $0.6
million, or 1.3%, increase from prior year.
66
Noninterest Expense
|
Percent Change
(%)
3Q 2025
Compared to:
|
||||||||||||||||||||||||||||||||
|
($ in thousands)
|
3Q
2025 |
2Q
2025 |
3Q
2024
|
2Q
2025
|
3Q
2024
|
YTD
2025
|
YTD
2024
|
Percent
Change
(%)
|
||||||||||||||||||||||||
|
Salaries
|
$
|
13,913
|
$
|
13,667
|
$
|
13,374
|
1.8
|
4.0
|
$
|
40,849
|
$
|
39,447
|
3.6
|
|||||||||||||||||||
|
Employee benefits
|
7,861
|
7,987
|
6,147
|
(1.6
|
)
|
27.9
|
22,697
|
19,787
|
14.7
|
|||||||||||||||||||||||
|
Net occupancy and equipment
|
3,261
|
3,172
|
3,072
|
2.8
|
6.2
|
9,873
|
9,189
|
7.4
|
||||||||||||||||||||||||
|
Data processing
|
3,575
|
3,326
|
2,804
|
7.5
|
27.5
|
9,760
|
7,991
|
22.1
|
||||||||||||||||||||||||
|
Legal and professional fees
|
1,045
|
1,001
|
1,024
|
4.5
|
2.1
|
3,271
|
2,834
|
15.4
|
||||||||||||||||||||||||
|
Advertising and marketing
|
953
|
765
|
876
|
24.5
|
8.7
|
2,391
|
2,309
|
3.5
|
||||||||||||||||||||||||
|
Taxes other than property and payroll
|
564
|
573
|
438
|
(1.6
|
)
|
28.7
|
1,666
|
1,318
|
26.4
|
|||||||||||||||||||||||
|
Other
|
5,572
|
5,172
|
4,777
|
7.7
|
16.6
|
16,108
|
14,279
|
12.8
|
||||||||||||||||||||||||
|
Total noninterest expense
|
$
|
36,744
|
$
|
35,663
|
$
|
32,512
|
3.0
|
13.0
|
$
|
106,615
|
$
|
97,154
|
9.7
|
|||||||||||||||||||
Noninterest expense for the quarter ended September 30, 2025 of $36.7 million was $1.1 million, or 3.0%, above prior quarter and $4.2 million, or 13.0%, above
prior year same quarter. The quarter over quarter increase primarily resulted from increases in repossession expense ($0.4 million), data processing expense ($0.2 million), and marketing and promotional ($0.2 million). A $1.3 million increase in
group medical and life insurance expense was partially offset by a $1.2 million decrease in the accrual for the annual incentive payment to employees, based on projected net income for the year. The year over year increase included increases in
personnel expense ($2.3 million), data processing expense ($0.8 million), repossession expense ($0.4 million), and marketing and promotional ($0.2 million). The increase in personnel expense included a $1.2 million increase in group medical and
life insurance expense, a $0.5 million increase in salaries, a $0.2 million increase in bonuses and incentives, and a $0.4 million increase in other employee benefits. Noninterest expense for the nine months
ended September 30, 2025 of $106.6 million increased $9.5 million, or 9.7%, from prior year.
Balance Sheet Review
CTBI’s total assets at $6.6 billion increased $247.2 million, 15.3% annualized, during the quarter and $444.9 million, 9.6% annualized, from prior year end. Loans outstanding at $4.8 billion
increased $92.1 million, 7.8% annualized, during the quarter and $307.3 million, 9.2% annualized, from prior year end. The increase in loans from prior quarter included a $42.3 million increase in the commercial loan portfolio and a $51.9 million
increase in the residential loan portfolio, partially offset by a $0.9 million decrease in the consumer indirect loan portfolio and a $1.2 million decrease in the consumer direct loan portfolio. CTBI’s investment portfolio increased $42.5 million,
16.9% annualized, during the quarter but decreased $17.6 million, 2.2% annualized, from prior year end. Deposits in other banks increased $117.7 million from prior quarter and $139.9 million from prior year end.
Deposits, including repurchase agreements, at $5.7 billion increased $212.2 million, 15.4% annualized, during the quarter and $360.0 million, 9.1% annualized, from prior year end. CTBI is not dependent on any one customer or group of customers for their source of deposits. As of September 30, 2025, two customers accounted for 3% each of our $5.4
billion in deposits. Only two customer relationships accounted for more than 1% each.
67
Shareholders’ equity at $831.4 million increased $24.5 million, 12.0% annualized, during the quarter and $73.8 million, 13.0% annualized, from prior year end. Net unrealized losses on securities,
net of deferred taxes, were $71.1 million at September 30, 2025, compared to $80.6 million at June 30, 2025 and $98.4 million at December 31, 2024.
Loans
|
($ in thousands)
|
September 30, 2025
|
|||||||||||||||||||
|
Loan Category
|
Balance
|
Variance
from Prior
Year (%)
|
Net (Charge
Offs)/
Recoveries
|
Nonperforming
|
ACL
|
|||||||||||||||
|
Commercial:
|
||||||||||||||||||||
|
Hotel/motel
|
$
|
483,833
|
5.4
|
$
|
0
|
$
|
0
|
$
|
5,624
|
|||||||||||
|
Commercial real estate residential
|
573,270
|
12.8
|
(109
|
)
|
3,302
|
6,480
|
||||||||||||||
|
Commercial real estate nonresidential
|
921,682
|
6.5
|
(991
|
)
|
11,332
|
12,365
|
||||||||||||||
|
Dealer floorplans
|
73,842
|
(13.1
|
)
|
0
|
0
|
614
|
||||||||||||||
|
Commercial other
|
372,283
|
4.7
|
(881
|
)
|
1,259
|
3,501
|
||||||||||||||
|
Total commercial
|
2,424,910
|
6.7
|
(1,981
|
)
|
15,893
|
28,584
|
||||||||||||||
|
Residential:
|
||||||||||||||||||||
|
Real estate mortgage
|
1,157,540
|
10.9
|
(219
|
)
|
7,415
|
13,525
|
||||||||||||||
|
Home equity
|
184,191
|
10.0
|
8
|
729
|
1,623
|
|||||||||||||||
|
Total residential
|
1,341,731
|
10.8
|
(211
|
)
|
8,144
|
15,148
|
||||||||||||||
|
Consumer:
|
||||||||||||||||||||
|
Consumer direct
|
149,719
|
(2.0
|
)
|
(481
|
)
|
35
|
2,052
|
|||||||||||||
|
Consumer indirect
|
877,555
|
3.2
|
(3,003
|
)
|
615
|
13,351
|
||||||||||||||
|
Total consumer
|
1,027,274
|
2.4
|
(3,484
|
)
|
650
|
15,403
|
||||||||||||||
|
Total loans
|
$
|
4,793,915
|
6.8
|
$
|
(5,676
|
)
|
$
|
24,687
|
$
|
59,135
|
||||||||||
68
Total Deposits and Repurchase Agreements
|
Percent Change (%)
3Q 2025 Compared to: |
||||||||||||||||||||
|
($ in thousands)
|
3Q
2025
|
2Q
2025
|
YE
2024
|
2Q
2025
|
YE
2024
|
|||||||||||||||
|
Noninterest bearing deposits
|
$
|
1,248,573
|
$
|
1,258,205
|
$
|
1,242,676
|
(0.8
|
)
|
0.5
|
|||||||||||
|
Interest bearing deposits
|
||||||||||||||||||||
|
Interest checking
|
194,327
|
173,795
|
167,736
|
11.8
|
15.9
|
|||||||||||||||
|
Money market savings
|
1,815,111
|
1,820,230
|
1,781,415
|
(0.3
|
)
|
1.9
|
||||||||||||||
|
Savings accounts
|
501,189
|
508,467
|
511,378
|
(1.4
|
)
|
(2.0
|
)
|
|||||||||||||
|
Time deposits
|
1,626,261
|
1,472,311
|
1,366,984
|
10.5
|
19.0
|
|||||||||||||||
|
Repurchase agreements
|
284,863
|
225,075
|
240,166
|
26.6
|
18.6
|
|||||||||||||||
|
Total interest bearing deposits and repurchase agreements
|
4,421,751
|
4,199,878
|
4,067,679
|
5.3
|
8.7
|
|||||||||||||||
|
Total deposits and repurchase agreements
|
$
|
5,670,324
|
$
|
5,458,083
|
$
|
5,310,355
|
3.9
|
6.8
|
||||||||||||
Deposit Maturities
Maturities of uninsured certificates of deposit and other time deposits are presented below:
|
Maturities by Period at September 30, 2025
|
||||||||||||||||||||||||||||
|
(in thousands)
|
Total
|
Within 1 Year
|
2 Years
|
3 Years
|
4 Years
|
5 Years
|
After 5 Years
|
|||||||||||||||||||||
|
Uninsured certificates of deposits and other time deposits greater than $250,000
|
$
|
474,891
|
$
|
459,507
|
$
|
2,760
|
$
|
9,036
|
$
|
2,670
|
$
|
918
|
$
|
0
|
||||||||||||||
As of September 30, 2025, we had approximately $1.5 million in uninsured deposits. CTBI has no brokered deposits.
Repurchase Agreements
Repurchase agreements are accounted for as secured borrowings. The following table presents information regarding the balances of our repurchase agreement borrowings as of and for the periods
indicated:
|
Repurchase Agreements
|
||||||||||||
|
($ in thousands)
|
Balance Outstanding as
of Quarter End
|
Average Balance
Outstanding For the
Quarter End
|
Maximum Balance
Outstanding During the
Quarter Ended
|
|||||||||
|
September 30, 2025
|
$
|
284,863
|
$
|
258,292
|
$
|
284,863
|
||||||
|
December 31, 2024
|
240,166
|
233,183
|
240,166
|
|||||||||
|
September 30, 2024
|
233,324
|
229,410
|
239,487
|
|||||||||
69
Asset Quality
Our total nonperforming loans at $24.7 million increased $0.3 million from prior quarter but decreased $2.0 million from prior year end. Accruing loans 90+ days past due at $9.0 million increased
$0.6 million from prior quarter but decreased $1.3 million from prior year end. Nonaccrual loans at $15.6 million decreased $0.3 million from prior quarter and $0.7 million from prior year end. Accruing loans 30-89 days past due at $18.5 million
decreased $1.6 million from prior quarter but increased $1.7 million from prior year end. Nonaccrual loans to totals loans were 0.3% at September 30, 2025 compared to 0.4% at December 31, 2024. The allowance for credit losses to nonaccrual loans
for the quarter ended September 30, 2025 was 377.9% compared to 335.8% at December 31, 2024. Our loan portfolio risk management processes include weekly delinquent loan review meetings at the market levels and monthly delinquent loan review
meetings involving senior corporate management to review all nonaccrual loans and loans 30 days or more past due. Any activity regarding a criticized/classified loan (i.e. problem loan) must be approved by CTB’s Watch List Asset Committee (i.e.
Problem Loan Committee). CTB’s Watch List Asset Committee also meets on a quarterly basis and reviews every criticized/classified loan of $100,000 or greater. CTB’s Loan Portfolio Risk Management Committee also meets quarterly focusing on the
overall asset quality and risk metrics of the loan portfolio. We also have a Loan Review Department that reviews every market within CTB annually and performs extensive testing of the loan portfolio to assure the accuracy of loan grades and
classifications for delinquency, loan modifications for borrowers experiencing financial difficulty, nonaccrual status, and adequate loan loss reserves. The Loan Review Department has annually reviewed on average 97% of the outstanding commercial
loan portfolio for the past three years. The average annual review percentage of the consumer and residential loan portfolio for the past three years was 82% based on the loan production during the number of months included in the review scope.
The review scope is generally four to six months of production. CTBI generally does not offer high risk loans such as option ARM products, high loan to value ratio mortgages, interest-only loans, loans with initial teaser rates, or loans with
negative amortizations, and therefore, CTBI would have no significant exposure to these products. For further information regarding nonperforming loans, see Note 4 to the condensed consolidated financial statements contained herein.
We had net loan charge-offs of $2.7 million, an annualized 0.23% of average loans, compared to $1.4 million, an annualized 0.12% of average loans, for the prior quarter and $1.5 million, an
annualized 0.14% of average loans, for the prior year same period. Of the net charge-offs for the quarter, $1.2 million were in commercial loans, $0.1 million were in residential loans, $1.2 million were in consumer indirect loans, and $0.2
million were in consumer direct loans. The primary increase in net charge-offs consisted of a $1 million charge-off on one commercial credit totaling $8 million. Year-to-date net charge-offs were $5.7 million, an annualized 0.16% of average
loans, compared to $4.5 million, an annualized 0.14% of average loans, for the same period prior year.
Dividends
The following schedule shows the quarterly cash dividends paid for the past six quarters:
|
Pay Date
|
Record Date
|
Amount Per Share
|
|
October 1, 2025
|
September 15, 2025
|
$0.53
|
|
July 1, 2025
|
June 15, 2025
|
$0.47
|
|
April 1, 2025
|
March 15, 2025
|
$0.47
|
|
January 1, 2025
|
December 15, 2024
|
$0.47
|
|
October 1, 2024
|
September 15, 2024
|
$0.47
|
|
July 1, 2024
|
June 15, 2024
|
$0.46
|
70
Liquidity and Market Risk
The objective of CTBI’s Asset/Liability management function is to maintain consistent growth in net interest income within our policy limits. This objective is accomplished through management of
our consolidated balance sheet composition, liquidity, and interest rate risk exposures arising from changing economic conditions, interest rates, and customer preferences. The goal of liquidity management is to provide adequate funds to meet
changes in loan and lease demand or deposit withdrawals. This is accomplished by maintaining liquid assets in the form of cash and cash equivalents and investment securities, sufficient unused borrowing capacity, and growth in core deposits. As of
September 30, 2025, we had approximately $507.6 million in cash and cash equivalents and approximately $94.2 million in unpledged securities valued at estimated fair value designated as available-for-sale and available to meet liquidity needs on a
continuing basis compared to $369.5 million and $170.6 million, respectively, at December 31, 2024. Additional asset-driven liquidity is provided by the remainder of the securities portfolio and the repayment of loans. In addition to core deposit
funding, we also have a variety of other short-term and long-term funding sources available. We also rely on Federal Home Loan Bank advances for both liquidity and management of our asset/liability position. Federal Home Loan Bank advances were
$0.3 million at September 30, 2025 and December 31, 2024. As of September 30, 2025, we had a $575.5 million available borrowing position with the Federal Home Loan Bank, compared to $485.0 million at December 31, 2024. We generally rely upon net
inflows of cash from financing activities, supplemented by net inflows of cash from operating activities, to provide cash for our investing activities. As is typical of many financial institutions, significant financing activities include deposit
gathering, use of short-term borrowing facilities such as repurchase agreements and federal funds purchased, and issuance of long-term debt. At September 30, 2025 and December 31, 2024, we had $50 million in lines of credit with various
correspondent banks available to meet any future cash needs. Our primary investing activities include purchases of securities and loan originations. We do not rely on any one source of liquidity and manage availability in response to changing
consolidated balance sheet needs. Included in our cash and cash equivalents at September 30, 2025 were deposits with the Federal Reserve of $424.8 million, compared to $289.4 million at December 31, 2024. Additionally, we project cash flows from
our investment portfolio to generate additional liquidity over the next 90 days.
The investment portfolio consists of investment grade short-term issues suitable for bank investments. The majority of the investment portfolio is in U.S. government and government sponsored
agency issuances. At September 30, 2025, available-for-sale (“AFS”) securities comprised 99.6% of the total investment portfolio, and the AFS portfolio was 124.8% of
equity capital. Ninety-two percent of the pledge-eligible portfolio was pledged.
Interest Rate Risk
We consider interest rate risk one of our most significant market risks. Interest rate risk is the exposure to adverse changes in net interest income due to changes in interest rates. Consistency
of our net interest revenue is largely dependent upon the effective management of interest rate risk. We employ a variety of measurement techniques to identify and manage our interest rate risk, including the use of an earnings simulation model to
analyze net interest income sensitivity to changing interest rates. The model is based on actual cash flows and repricing characteristics for on and off-balance sheet instruments and incorporates market-based assumptions regarding the effect of
changing interest rates on the prepayment rates of certain assets and liabilities. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into the model. These
assumptions are inherently uncertain, and as a result, the model cannot precisely measure net interest income or precisely predict the impact of fluctuations in interest rates on net interest income. Actual results will differ from simulated
results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies.
CTBI’s Asset/Liability Management Committee (ALCO), which includes executive and senior management representatives and reports to the Board of Directors, monitors and manages interest rate risk
within Board-approved policy limits. Our current exposure to interest rate risks is determined by measuring the anticipated change in net interest income spread evenly over the twelve-month period.
71
Capital Resources
We continue to offer a dividend to our shareholders, providing an annualized dividend yield of 3.79%. Our primary source of capital growth is the retention of earnings. Year-to-date cash
dividends were $1.47 per share. We retained 62.6% of our earnings for the period compared to 58.6% for prior year same period.
Insured depository institutions are required to meet certain capital level requirements. On October 29, 2019, federal banking regulators adopted a final rule to simplify the regulatory capital
requirements for eligible community banks and holding companies that opt-in to the community bank leverage ratio framework (the “CBLR framework”), as required by Section 201 of the Economic Growth, Relief and Consumer Protection Act of 2018. Under
the final rule, which became effective as of January 1, 2020, community banks and holding companies (which includes CTB and CTBI) that satisfy certain qualifying criteria, including having less than $10 billion in average total consolidated assets
and a leverage ratio (referred to as the “community bank leverage ratio”) of greater than 9%, were eligible to opt-in to the CBLR framework. The community bank leverage ratio is the ratio of a banking organization’s Tier 1 capital to its average
total consolidated assets, both as reported on the banking organization’s applicable regulatory filings. Accordingly, a qualifying community banking organization that has a community bank leverage ratio greater than 9% will be considered to have
met: (i) the risk-based and leverage capital requirements of the generally applicable capital rules; (ii) the capital ratio requirements in order to be considered well-capitalized under the prompt corrective action framework; and (iii) any other
applicable capital or leverage requirements. Management elected to use the CBLR framework for CTBI and CTB. CTBI’s CBLR ratio as of September 30, 2025 was 13.68%. CTB’s CBLR ratio as of September 30, 2025 was 13.21%.
As of September 30, 2025, we are not aware of any current recommendations by banking regulatory authorities which, if they were to be implemented, would have, or are reasonably likely to have, a
material adverse impact on our liquidity, capital resources, or operations.
Impact of Inflation, Changing Prices, and Economic Conditions
The majority of our assets and liabilities are monetary in nature. Therefore, CTBI differs greatly from most commercial and industrial companies that have significant investment in nonmonetary
assets, such as fixed assets and inventories. However, inflation does have an important impact on the growth of assets in the banking industry and on the resulting need to increase equity capital at higher than normal rates in order to maintain an
appropriate equity to assets ratio. Inflation also affects other expenses, which tend to rise during periods of general inflation.
We believe one of the most significant impacts on financial and operating results is our ability to react to changes in interest rates. We seek to maintain an essentially balanced position between
interest rate sensitive assets and liabilities in order to protect against the effects of wide interest rate fluctuations.
Stock Repurchase Program
CTBI’s stock repurchase program began in December 1998 with the authorization to acquire up to 500,000 shares and was increased by an additional 1,000,000 shares in each of July 2000, May 2003, and
March 2020. As of September 30, 2025, a total of 2,465,294 shares have been repurchased through this program, leaving 1,034,706 shares remaining under our current repurchase authorization.
Critical Accounting Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires the appropriate application of
certain accounting policies, many of which require us to make estimates and assumptions about future events and their impact on amounts reported in our consolidated financial statements and related notes. Since future events and their impact
cannot be determined with certainty, the actual results will inevitably differ from our estimates. Such differences could be material to the consolidated financial statements.
72
We believe the application of accounting policies and the estimates required therein are reasonable. These accounting policies and estimates are constantly reevaluated, and adjustments are made
when facts and circumstances dictate a change. Historically, we have found our application of accounting estimates to be appropriate, and actual results have not differed materially from those determined using necessary estimates.
Our accounting policies are described in Note 1 to the condensed consolidated financial statements contained herein. We have identified the following critical accounting estimates:
Allowance for Credit Losses – We disaggregate our portfolio loans into portfolio segments for purposes of
determining the ACL. Our loan portfolio segments include commercial, residential mortgage, and consumer. We further disaggregate our portfolio segments into classes for purposes of monitoring and assessing credit quality based on certain risk
characteristics. For an analysis of CTBI’s ACL by portfolio segment and credit quality information by class, refer to Note 4 to the condensed consolidated financial statements contained herein.
The ACL is maintained at a level CTBI considers to be adequate and is based on ongoing quarterly assessments and evaluations of the collectability of loans, including historical credit loss
experience, current and forecasted market and economic conditions, and consideration of various qualitative factors that, in management’s judgment, deserve consideration in estimating expected credit losses. Provisions for credit losses are
recorded for the amounts necessary to adjust the ACL to CTBI’s current estimate of expected credit losses on portfolio loans. CTBI’s strategy for credit risk management includes a combination of conservative exposure limits significantly below
legal lending limits and conservative underwriting, documentation, and collection standards. The strategy also emphasizes diversification on a geographic, industry, and customer level, regular credit examinations, and quarterly management reviews
of large credit exposures and loans experiencing deterioration of credit quality.
CTBI’s methodology for determining the ACL requires significant management judgment and includes an estimate of expected credit losses on a collective basis for groups of loans with similar risk
characteristics and specific allowances for loans which are individually evaluated.
Larger commercial loans with balances exceeding $1 million that exhibit probable or observed credit weaknesses and (i) have a criticized risk rating, (ii) are on nonaccrual status, (iii) have a
borrower experiencing financial difficulty with significant payment delay, or (iv) are 90 days or more past due, are individually evaluated for an ACL. CTBI considers the current value of collateral, credit quality of any guarantees, the
guarantor’s liquidity and willingness to cooperate, the loan structure and other factors when determining the amount of the ACL. Other factors may include the borrower’s susceptibility to risks presented by the forecasted macroeconomic
environment, the industry and geographic region of the borrower, size and financial condition of the borrower, cash flow and leverage of the borrower, and our evaluation of the borrower’s management. Significant management judgment is required
when evaluating which of these factors are most relevant in individual circumstances, and when estimating the amount of expected credit losses based on those factors. When loans are individually evaluated, allowances are determined based on
management’s estimate of the borrower’s ability to repay the loan given the availability of collateral and other sources of cash flow, as well as an evaluation of legal options available to CTBI. Allowances for individually evaluated loans that
are collateral-dependent are typically measured based on the fair value of the underlying collateral, less expected costs to sell where applicable. For collateral-dependent financial assets, the credit loss expected may be zero if the fair value
less costs to sell exceeds the amortized cost of the loan. Loans shall not be included in both collective assessments and individual assessments. Individually evaluated loans that are not collateral-dependent are measured based on the present
value of expected future cash flows discounted at the loan’s effective interest rate. Specific allowances on individually evaluated commercial loans, including loans to borrowers experiencing financial difficulty, are reviewed quarterly and
adjusted as necessary based on changing borrower and/or collateral conditions and actual collection and charge-off experience. Regardless of an initial measurement method, once it is determined that foreclosure is probable, the ACL is measured
based on the fair value of the collateral as of the measurement date. As a practical expedient, the fair value of the collateral may be used for a loan when determining the ACL for which the repayment is expected to be provided substantially
through the operation or sale of the collateral when the borrower is experiencing financial difficulty. The fair value shall be adjusted for selling costs when foreclosure is probable.
73
Expected credit losses are estimated on a collective basis for loans that are not individually evaluated. These include commercial loans that do not meet the criteria for individual evaluation as
well as homogeneous loans in the residential mortgage and consumer portfolio segments. CTBI uses a discounted cash flow (“DCF”) model for all loan segments. The primary reasons that contributed to this decision were: DCF models allow for the
effective incorporation of a reasonable and supportable forecast in a directionally consistent and objective manner; the analysis aligns well with other calculations outside of the ACL estimation which will mitigate model risk in other areas; and
peer data is available for certain inputs if first party data is not available or meaningful. Expected credit losses are estimated on a collective basis for loans that are not individually evaluated. These include commercial loans that do not
meet the criteria for individual evaluation as well as homogeneous loans in the residential mortgage and consumer portfolio segments. See Note 4 to the condensed consolidated financial statements contained herein for information on CTBI’s risk
rating system.
CTBI’s expected credit loss models consider historical credit loss experience, peer data, current market and economic conditions, and forecasted changes in market and economic conditions if such
forecasts are considered reasonable and supportable. Generally, CTBI considers our forecasts to be reasonable and supportable for a period of up to one year from the estimation date. For periods beyond the reasonable and supportable forecast
period, expected credit losses are estimated by reverting to historical loss information on an input basis. CTBI reverts to a long-run average of the modeled economic factors over four quarters to derive a long-run average probability of
default/loss given default. CTBI evaluates the length of our reasonable and supportable forecast period, our reversion period, and reversion methodology at least annually, or more often if warranted by economic conditions or other circumstances.
Other qualitative factors are used by CTBI in determining the ACL. These considerations inherently require significant management judgment to determine the appropriate factors to be considered and
the extent of their impact on the ACL estimate. Qualitative factors are used to capture characteristics in the portfolio that impact expected credit losses but that are not fully captured within CTBI’s expected credit loss models. These include
adjustments for changes in policies or procedures in underwriting, monitoring or collections, lending and risk management personnel, and results of internal audit and quality control reviews. These may also include adjustments, when deemed
necessary, for specific idiosyncratic risks such as geopolitical events, natural disasters and their effects on regional borrowers, and changes in product structures. Qualitative factors may also be used to address the impacts of unforeseen events
on key inputs and assumptions within CTBI’s expected credit loss models, such as the reasonable and supportable forecast period, changes to historical loss information, or changes to the reversion period or methodology. When evaluating the
adequacy of allowances, consideration is also given to regional geographic concentrations and the closely associated effect that changing economic conditions may have on CTBI’s customers.
Overall, the collective evaluation process requires significant management judgment when determining the estimation methodology and inputs into the models, as well as in evaluating the
reasonableness of the modeled results and the appropriateness of qualitative adjustments. CTBI’s forecasts of market and economic conditions and the internal risk grades assigned to loans in the commercial portfolio segment are examples of inputs
to the expected credit loss models that require significant management judgment. These inputs have the potential to drive significant variability in the resulting ACL.
74
The reserve for unfunded commitments is maintained at a level believed by management to be sufficient to absorb estimated expected credit losses related to unfunded credit facilities and is
included in other liabilities in the consolidated balance sheets. The determination of the adequacy of the reserve is based upon expected credit losses over the remaining contractual life of the commitments, taking into consideration the current
funded balance and estimated exposure over the reasonable and supportable forecast period. This process takes into consideration the same risk elements that are analyzed in the determination of the adequacy of CTBI’s ACL, as previously discussed.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Interest rate risk management focuses on maintaining consistent growth in net interest income within Board-approved policy limits. CTBI uses an earnings simulation model to analyze net interest
income sensitivity to movements in interest rates. Given a 200 basis point increase to the yield curve used in the simulation model, it is estimated net interest income for CTBI would increase by 2.39% over one year and 4.13% over two years. A
200 basis point decrease in the yield curve would decrease net interest income by an estimated 3.02% over one year and 4.94% over two years. For further discussion of CTBI’s market risk, see the Management’s Discussion and Analysis of Financial
Condition and Results of Operations—Liquidity and Market Risk included in the annual report on Form 10-K for the year ended December 31, 2024.
Item 4. Controls and Procedures
EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES
CTBI’s management is responsible for establishing and maintaining effective disclosure controls and procedures, as defined under Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of
1934. As of September 30, 2025, an evaluation was carried out by CTBI’s management, with the participation of our Chief Executive Officer and our Chief Financial Officer of the effectiveness of the design and operation of our disclosure controls
and procedures. Based on this evaluation, management concluded that disclosure controls and procedures as of September 30, 2025 were effective in ensuring material information required to be disclosed in this quarterly report on Form 10-Q was
recorded, processed, summarized, and reported on a timely basis.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
There were no changes in CTBI’s internal control over financial reporting that occurred during the three months ended September 30, 2025 that have materially affected, or are reasonably likely to
materially affect, CTBI’s internal control over financial reporting.
75
PART II - OTHER INFORMATION
|
Item 1.
|
Legal Proceedings
|
None
|
|
Item 1A.
|
Risk Factors
|
None
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
None
|
|
Item 3.
|
Defaults Upon Senior Securities
|
None
|
|
Item 4.
|
Mine Safety Disclosure
|
Not applicable
|
|
Item 5.
|
Other Information:
|
|
|
(a) Information required to be disclosed in a report on Form 8-K
|
None
|
|
|
(b) Changes to director nomination procedures
|
None
|
|
|
(c) Insider trading arrangements
|
||
|
During the three months ended September 30, 2025, no director or officer of CTBI
|
||
|
Item 6.
|
Exhibits:
|
|
|
(1) Certifications Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Exhibit 31.1
Exhibit 31.2
|
|
|
(2) Certifications Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Exhibit 32.1
Exhibit 32.2
|
|
|
(3) XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL
|
Exhibit 101.INS
|
|
|
(4) XBRL Taxonomy Extension Schema Document
|
Exhibit 101.SCH
|
|
|
(5) XBRL Taxonomy Extension Calculation Linkbase
|
Exhibit 101.CAL
|
|
|
(6) XBRL Taxonomy Extension Definition Linkbase
|
Exhibit 101.DEF
|
|
|
(7) XBRL Taxonomy Extension Label Linkbase
|
Exhibit 101.LAB
|
|
|
(8) XBRL Taxonomy Extension Presentation Linkbase
|
Exhibit 101.PRE
|
|
|
(9) Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)
|
Exhibit 104
|
76
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, CTBI has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
COMMUNITY TRUST BANCORP, INC.
|
|
|
Date: November 7, 2025
|
By:
|
|
/s/ Mark A. Gooch
|
|
|
Mark A. Gooch
|
|
|
Chairman, President, and Chief Executive Officer
|
|
|
/s/ Kevin J. Stumbo
|
|
|
Kevin J. Stumbo
|
|
|
Executive Vice President, Chief Financial Officer, and Treasurer
|
77
Community Tr Bancorp Inc
NASDAQ:CTBI
CTBI Rankings
CTBI Latest News
CTBI Latest SEC Filings
Aug 25, 2025
[144/A] Community Trust Bancorp Inc SEC Filing
Aug 25, 2025
[144/A] Community Trust Bancorp Inc SEC Filing
CTBI Stock Data
950.23M
17.87M
1.29%
64.95%
0.74%
Banks - Regional
State Commercial Banks
United States
PIKEVILLE