[10-Q] CVB FINANCIAL CORP Quarterly Earnings Report
CVB Financial Corp. (CVBF) reported steady Q3 2025 results. Net earnings were $52.6 million, or $0.38 per diluted share, compared with $51.2 million a year ago. Net interest income before credit provision was $115.6 million versus $113.6 million last year, with a $1.0 million provision for credit losses in the quarter.
Noninterest income totaled $13.0 million, including an $8.2 million loss on sales of available‑for‑sale securities and $8.5 million of other income. Noninterest expense was $58.6 million, roughly flat year over year. Comprehensive income was $72.9 million.
Total assets were $15.7 billion, deposits were $12.1 billion, and net loans were $8.39 billion as of September 30, 2025. Cash and cash equivalents rose to $783.9 million. Accumulated other comprehensive loss improved to $(247.8) million from $(312.1) million at year‑end. The company repurchased $6.1 million of shares in Q3 and $43.9 million year‑to‑date, and declared a $0.20 per‑share dividend in the quarter ($0.60 year‑to‑date).
- None.
- None.
Insights
Stable quarter: modest earnings growth, strong liquidity.
CVB Financial delivered Q3 net earnings of
Noninterest income was balanced: an
Balance sheet metrics were solid: assets
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM
(Mark One)
For the quarterly period ended
or
For the transition period from _____ to _____
Commission File Number:
(Exact name of registrant as specified in its charter)
|
||
(State or other jurisdiction of Incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
|
|
|
|
||
(Address of principal executive offices) |
|
(Zip Code) |
|
|
|
|
( |
|
|
(Registrant's telephone number, including area code)
|
|
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
The |
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.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer, non-accelerated filer or smaller reporting company, or emerging growth company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
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
Number of shares of common stock of the registrant:
TABLE OF CONTENTS
PART I – |
FINANCIAL INFORMATION (UNAUDITED) |
3 |
ITEM 1. |
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
4 |
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
10 |
ITEM 2. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
40 |
|
CRITICAL ACCOUNTING POLICIES |
40 |
|
OVERVIEW |
43 |
|
ANALYSIS OF THE RESULTS OF OPERATIONS |
45 |
|
ANALYSIS OF FINANCIAL CONDITION |
55 |
|
ASSET/LIABILITY AND MARKET RISK MANAGEMENT |
72 |
ITEM 3. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
75 |
ITEM 4. |
CONTROLS AND PROCEDURES |
75 |
PART II – |
OTHER INFORMATION |
76 |
ITEM 1. |
LEGAL PROCEEDINGS |
76 |
ITEM 1A. |
RISK FACTORS |
76 |
ITEM 2. |
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
76 |
ITEM 3. |
DEFAULTS UPON SENIOR SECURITIES |
77 |
ITEM 4. |
MINE SAFETY DISCLOSURES |
77 |
ITEM 5. |
OTHER INFORMATION |
77 |
ITEM 6. |
EXHIBITS |
78 |
SIGNATURES |
|
79 |
2
PART I – FINANCIAL INFORMATION (UNAUDITED)
GENERAL
Cautionary Note Regarding Forward-Looking Statements
Certain statements set forth herein constitute forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. Words such as “will likely result”, “aims”, “anticipates”, “believes”, “could”, “estimates”,
“expects”, “hopes”, “intends”, “may”, “plans”, “projects”, “seeks”, “should”, “will,” “strategy”, “possibility”, and variations
of these words and similar expressions help to identify these forward-looking statements, which involve risks and uncertainties that
could cause actual results or performance to differ materially from those projected. These forward-looking statements are based on
management’s current expectations and beliefs concerning future developments and their potential effects on the Company,
including, without limitation, plans, strategies, goals and statements about the Company’s outlook regarding revenue and asset
growth, financial performance and profitability, capital and liquidity levels, loan and deposit growth and retention, yields and
returns, loan diversification and credit management, stockholder value creation, tax rates, the impact of business, economic, or political developments, the impact of monetary, fiscal and trade policies, and the impact of acquisitions we have made or may make. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the
Company, and there can be no assurance that future developments affecting the Company will be the same as those anticipated by
management. The Company cautions readers that a number of important factors in addition to those set forth below could cause
actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements.
General risks and uncertainties include, but are not limited to, the following: the strength of the United States economy and the strength of the local economies in which we conduct business; the effects of, and changes in, immigration, trade,
tariff, monetary, and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve
System; inflation/deflation, interest rate, market, and monetary fluctuations; the effect of acquisitions we have made or may make,
including, without limitation, the failure to obtain the necessary regulatory approvals, the failure to achieve the expected revenue
growth and/or expense savings from such acquisitions, and/or the failure to effectively integrate an acquisition target, key
personnel and customers into our operations; the timely development of competitive new products and services, and the acceptance
of these products and services by potential and existing customers; the impact of changes in financial services policies, laws, and
regulations, including those concerning banking, taxes, securities, and insurance, and the application thereof by regulatory agencies; the effectiveness of our risk management framework and quantitative models; changes in the levels of our nonperforming assets and charge-offs; the effect of changes in accounting policies and practices or accounting standards, as may be adopted from time-to-time by bank regulatory agencies, the U.S. Securities and Exchange Commission (“SEC”), the Public Company Accounting
Oversight Board, the Financial Accounting Standards Board or other accounting standards setters; possible credit related
impairments or declines in the fair value of loans and securities held by us; possible impairment charges to goodwill, including any
impairment that may result from increased volatility in our stock price; changes in consumer or business spending, borrowing, and savings
habits; the effects of our lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; periodic
fluctuations in commercial or residential real estate prices or values; our ability to attract and retain deposits (including low cost
deposits) or to access government or private lending facilities and other sources of liquidity; the possibility that we may reduce or
discontinue the payments of dividends on our common stock; changes in the financial performance and/or condition of our
borrowers or depositors; changes in the competitive environment among financial and bank holding companies and other financial service
providers; technological changes in banking and financial services; systemic or non-systemic bank failures or crises; geopolitical
conditions, including acts or threats of terrorism, actions taken by the United States or other governments in response to acts or
threats of terrorism, and/or military conflicts, which could impact business and economic conditions in the United States and
abroad; catastrophic events or natural disasters, including earthquakes, drought, climate change or extreme weather events that
may affect our assets, communications or computer services, customers, employees or third party vendors; public health crises and
pandemics, and their effects on our asset credit quality, business operations, and employees, as well as the impact on general
economic and financial market conditions; cybersecurity threats and fraud and the cost of defending against them, including the
costs of compliance with legislation or regulations to combat cybersecurity threats and fraud; our ability to recruit and retain key
executives, board members and other employees, and our compliance with federal, state and local employment laws and
regulations; ongoing or unanticipated regulatory or legal proceedings or outcomes; and our ability to manage the risks involved in
the foregoing.
Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the Company's 2024 Annual Report on Form 10-K filed with the SEC and available at the SEC’s Internet site (http://www.sec.gov).
The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to
reflect occurrences or unanticipated events or circumstances after the date of such statements, except as required by law. Any
statements about future operating results, such as those concerning accretion and dilution to the Company’s earnings, equity or
shareholder returns, are for illustrative purposes only, are not forecasts, and actual results may differ.
3
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share amounts)
(Unaudited)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2025 |
|
|
2024 |
|
||
Assets |
|
|
|
|
|
|
||
Cash and due from banks |
|
$ |
|
|
$ |
|
||
Interest-earning balances due from Federal Reserve |
|
|
|
|
|
|
||
Total cash and cash equivalents |
|
|
|
|
|
|
||
Interest-earning balances due from depository institutions |
|
|
|
|
|
|
||
Investment securities available-for-sale, at fair value (with amortized cost of |
|
|
|
|
|
|
||
Investment securities held-to-maturity (with fair value of $ |
|
|
|
|
|
|
||
Total investment securities |
|
|
|
|
|
|
||
Investment in stock of Federal Home Loan Bank (FHLB) |
|
|
|
|
|
|
||
Loans and lease finance receivables |
|
|
|
|
|
|
||
Allowance for credit losses |
|
|
( |
) |
|
|
( |
) |
Net loans and lease finance receivables |
|
|
|
|
|
|
||
Premises and equipment, net |
|
|
|
|
|
|
||
Bank owned life insurance |
|
|
|
|
|
|
||
Accrued interest receivable |
|
|
|
|
|
|
||
Intangibles |
|
|
|
|
|
|
||
Goodwill |
|
|
|
|
|
|
||
Income taxes |
|
|
|
|
|
|
||
Other assets |
|
|
|
|
|
|
||
Total assets |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|
||
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Deposits: |
|
|
|
|
|
|
||
Noninterest-bearing |
|
$ |
|
|
$ |
|
||
Interest-bearing |
|
|
|
|
|
|
||
Total deposits |
|
|
|
|
|
|
||
Customer repurchase agreements |
|
|
|
|
|
|
||
Other borrowings |
|
|
|
|
|
|
||
Deferred compensation |
|
|
|
|
|
|
||
Accrued interest payable |
|
|
|
|
|
|
||
Other liabilities |
|
|
|
|
|
|
||
Total liabilities |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Commitments and Contingencies |
|
|
|
|
|
|
||
Stockholders' Equity |
|
|
|
|
|
|
||
Common stock, authorized, |
|
|
|
|
|
|
||
Retained earnings |
|
|
|
|
|
|
||
Accumulated other comprehensive loss, net of tax |
|
|
( |
) |
|
|
( |
) |
Total stockholders' equity |
|
|
|
|
|
|
||
Total liabilities and stockholders' equity |
|
$ |
|
|
$ |
|
||
See accompanying notes to the unaudited condensed consolidated financial statements.
4
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
(Dollars in thousands, except per share amounts)
(Unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans and leases, including fees |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total investment income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dividends from FHLB stock |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning deposits with other institutions |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Borrowings and customer repurchase agreements |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest income before provision for (recapture of) credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for (recapture of) credit losses |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Net interest income after provision for (recapture of) credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Service charges on deposit accounts |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Trust and investment services |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Bankcard services |
|
|
|
|
|
|
|
|
|
|
|
|
||||
BOLI income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss on sale of AFS investment securities |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Gain on OREO, net |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain on sale leaseback transactions |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and employee benefits |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Occupancy and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Professional services |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Computer software expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Marketing and promotion |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for (recapture of) unfunded loan commitments |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gain (loss) on securities arising during the period, before tax |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Less: Income tax (expense) benefit related to items of other comprehensive income |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive income (loss) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per common share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Diluted earnings per common share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
See accompanying notes to the unaudited condensed consolidated financial statements.
5
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(Dollars and shares in thousands)
(Unaudited)
|
Common Shares Outstanding |
|
|
Common Stock |
|
|
Retained Earnings |
|
|
Accumulated Other Comprehensive (Loss) Income |
|
|
Total |
|
|||||
Balance, July 1, 2025 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Repurchase of common stock |
|
( |
) |
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Exercise of stock options |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Shares issued and compensation expense, pursuant to stock-based compensation plan, net of stock surrendered and cancelled |
|
( |
) |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Cash dividends declared on common stock |
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Net earnings |
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Other comprehensive income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Balance, September 30, 2025 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, July 1, 2024 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Repurchase of common stock |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Exercise of stock options |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Shares issued and compensation expense, pursuant to stock-based compensation plan, net of stock surrendered and cancelled |
|
( |
) |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Cash dividends declared on common stock |
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Net earnings |
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Other comprehensive income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Balance, September 30, 2024 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
See accompanying notes to the unaudited condensed consolidated financial statements.
6
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(Dollars and shares in thousands)
(Unaudited)
|
Common Shares Outstanding |
|
|
Common Stock |
|
|
Retained Earnings |
|
|
Accumulated Other Comprehensive (Loss) Income |
|
|
Total |
|
|||||
Balance, January 1, 2025 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Repurchase of common stock |
|
( |
) |
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Exercise of stock options |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Shares issued and compensation expense, pursuant to stock-based compensation plan, net of stock surrendered and cancelled |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Cash dividends declared on common stock |
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Net earnings |
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Other comprehensive income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Balance, September 30, 2025 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, January 1, 2024 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Repurchase of common stock |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Exercise of stock options |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Shares issued and compensation expense, pursuant to stock-based compensation plan, net of stock surrendered and cancelled |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Cash dividends declared on common stock |
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Net earnings |
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Other comprehensive income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Balance, September 30, 2024 |
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
See accompanying notes to the unaudited condensed consolidated financial statements.
7
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
|
Nine Months Ended |
|
|||||
|
September 30, |
|
|||||
|
2025 |
|
|
2024 |
|
||
Cash Flows from Operating Activities |
|
|
|
|
|
||
Interest and dividends received |
$ |
|
|
$ |
|
||
Service charges and other fees received |
|
|
|
|
|
||
Interest paid |
|
( |
) |
|
|
( |
) |
Net cash paid to vendors, employees and others |
|
( |
) |
|
|
( |
) |
Income taxes |
|
( |
) |
|
|
( |
) |
Net cash provided by operating activities |
|
|
|
|
|
||
Cash Flows from Investing Activities |
|
|
|
|
|
||
Net change in interest-earning balances from depository institutions |
|
( |
) |
|
|
( |
) |
Proceeds from repayment of investment securities available-for-sale |
|
|
|
|
|
||
Proceeds from maturity of investment securities available-for-sale |
|
|
|
|
|
||
Proceeds from sales of AFS securities |
|
|
|
|
|
||
Purchases of investment securities available-for-sale |
|
( |
) |
|
|
( |
) |
Proceeds from repayment and maturity of investment securities held-to-maturity |
|
|
|
|
|
||
Purchases of investment securities held-to-maturity |
|
( |
) |
|
|
( |
) |
Net increase in equity investments |
|
( |
) |
|
|
( |
) |
Net decrease in loan and lease finance receivables |
|
|
|
|
|
||
Purchase of premises and equipment |
|
( |
) |
|
|
( |
) |
Proceeds from sale-leaseback transactions |
|
|
|
|
|
||
Proceeds from BOLI death benefit |
|
|
|
|
|
||
Proceeds from sales of other real estate owned |
|
|
|
|
|
||
Net cash provided by investing activities |
|
|
|
|
|
||
Cash Flows from Financing Activities |
|
|
|
|
|
||
Net increase in other deposits |
|
|
|
|
|
||
Net increase in time deposits |
|
|
|
|
|
||
Net decrease in other borrowings |
|
|
|
|
( |
) |
|
Net increase in customer repurchase agreements |
|
|
|
|
|
||
Cash dividends on common stock |
|
( |
) |
|
|
( |
) |
Repurchase of common stock and restricted stock |
|
( |
) |
|
|
( |
) |
Proceeds from exercise of stock options |
|
|
|
|
|
||
Net cash provided by (used in) financing activities |
|
|
|
|
( |
) |
|
Net increase in cash and cash equivalents |
|
|
|
|
|
||
Cash and cash equivalents, beginning of period |
|
|
|
|
|
||
Cash and cash equivalents, end of period |
$ |
|
|
$ |
|
||
See accompanying notes to the unaudited condensed consolidated financial statements.
8
CVB FINANCIAL CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)
(Unaudited)
|
Nine Months Ended |
|
|||||
|
September 30, |
|
|||||
|
2025 |
|
|
2024 |
|
||
Reconciliation of Net Earnings to Net Cash Provided by Operating Activities |
|
|
|
|
|
||
Net earnings |
$ |
|
|
$ |
|
||
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
||
Gain on sale of other real estate owned |
|
( |
) |
|
|
|
|
Increase in BOLI |
|
( |
) |
|
|
( |
) |
Net amortization of premiums and discounts on investment securities |
|
|
|
|
|
||
Loss on sale of AFS securities |
|
|
|
|
|
||
Accretion of discount for acquired loans, net |
|
( |
) |
|
|
( |
) |
(Recapture of) provision for credit losses |
|
( |
) |
|
|
|
|
Provision for (recapture of) unfunded loan commitments |
|
|
|
|
( |
) |
|
Valuation allowance on other real estate owned |
|
|
|
|
|
||
Gain on sale leaseback transactions |
|
|
|
|
( |
) |
|
Stock-based compensation |
|
|
|
|
|
||
Depreciation and amortization, net |
|
|
|
|
|
||
Change in other assets and liabilities |
|
( |
) |
|
|
|
|
Total adjustments |
|
|
|
|
|
||
Net cash provided by operating activities |
$ |
|
|
$ |
|
||
|
|
|
|
|
|
||
Supplemental Disclosure of Non-cash Investing Activities |
|
|
|
|
|
||
Securities sold and not settled |
$ |
|
|
$ |
|
||
Transfer of loans to other real estate owned |
$ |
|
|
$ |
|
||
Lease liabilities arising from obtaining right-of-use assets |
$ |
|
|
$ |
|
||
See accompanying notes to the unaudited condensed consolidated financial statements.
9
CVB FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. BUSINESS
The condensed consolidated financial statements include CVB Financial Corp. (referred to herein on an unconsolidated basis as “CVB” and on a consolidated basis as “we”, “our” or the “Company”) and its wholly owned subsidiary: Citizens Business Bank (the “Bank” or “CBB”), after elimination of all intercompany transactions and balances. The Company has
The Company’s primary operations are related to traditional banking activities. This includes the acceptance of deposits and the lending and investing of money through the operations of the Bank. The Bank also provides trust and investment-related services to customers through its CitizensTrust Division. The Bank’s customers consist primarily of small to mid-sized businesses and individuals located throughout California. As of September 30, 2025, the Bank operated
2. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements and notes thereto have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) for Form 10-Q and conform to practices within the banking industry and include all of the information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”) for interim financial reporting. The accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments), which are necessary for a fair presentation of financial results for the interim periods presented. The results of operations for the three and nine months ended September 30, 2025 are not necessarily indicative of the results for the full year. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements, accounting policies and financial notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC. A summary of the significant accounting policies consistently applied in the preparation of the accompanying unaudited condensed consolidated financial statements follows.
Reclassification — Certain amounts in the prior periods’ unaudited condensed consolidated financial statements and related footnote disclosures have been reclassified to conform to the current presentation with no impact on previously reported net income or stockholders’ equity.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Except as discussed below, our accounting policies are described in Note 3 – Summary of Significant Accounting Policies, of our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2024 as filed with the SEC (“Form 10-K”).
Use of Estimates in the Preparation of Financial Statements — The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for credit losses. Other significant estimates, which may be subject to change, include fair value determinations and disclosures, impairment of investments, goodwill, loans, as well as valuation of deferred tax assets.
Business Segments — We regularly assess our strategic plans, operations, reporting structures and financial information provided to the Chief Executive Officer, our chief operating decision maker ("CODM"), to identify our reportable segments. At September 30, 2025 and since September 30, 2018, we have operated as one reportable segment. Changes to our reportable segments are expected to be infrequent.
The factors considered in making this determination included the nature of products and services offered, geographic regions in which we operate, the applicable regulatory environment, and the materiality of discrete financial information reviewed by our CODM. Through our network of banking centers, we provide relationship-based banking products, services
10
and solutions for small to mid-sized companies, real estate investors, non-profit organizations, professionals and other individuals. Our products include loans for commercial businesses, commercial real estate, multi-family, construction, land, dairy & livestock and agribusiness, consumer and government-guaranteed small business loans. We also provide business deposit products and treasury cash management services, as well as deposit products to the owners and employees of the businesses we serve. Our operations are throughout the state of California.
The Company has determined that all of its banking divisions meet the aggregation criteria of ASU 2023-07, Segment Reporting, as its current operating model is structured whereby banking divisions serve a similar base of primarily commercial clients utilizing a company-wide offering of similar products and services managed through similar processes and platforms, and therefore operates one line of business that is collectively reviewed by the CODM. The CODM regularly assesses performance of the aggregated single reporting segment and decides how to allocate resources based on net income calculated on the same basis as net income reported in the Company's consolidated statements of earnings and comprehensive income. The CODM is also regularly provided with expense information at a level consistent with that disclosed in the Company's consolidated statements of earnings and comprehensive income. No additional qualitative segment disclosures are required based on this assessment.
4. INVESTMENT SECURITIES
The amortized cost and estimated fair value of investment securities are summarized below. The majority of securities held are available-for-sale ("AFS") securities with fair value based on quoted prices for similar assets in active markets or quoted prices for identical assets in markets that are not active. Estimated fair values were obtained from an independent pricing service based upon market quotes.
|
September 30, 2025 |
|
|||||||||||||||||
|
Amortized Cost |
|
|
Gross Unrealized Holding Gain |
|
|
Gross Unrealized Holding Loss |
|
|
Fair Value |
|
|
Total Percent |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
% |
|||||
Mortgage-backed securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
CMO/REMIC |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Municipal bonds |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Other securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|||||
Unallocated portfolio layer fair value basis |
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
% |
||||
Total available-for-sale securities |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
% |
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
CMO/REMIC |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Municipal bonds |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Other securities (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|||||
Total held-to-maturity securities |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
% |
||||
11
|
December 31, 2024 |
|
|||||||||||||||||
|
Amortized Cost |
|
|
Gross Unrealized Holding Gain |
|
|
Gross Unrealized Holding Loss |
|
|
Fair Value |
|
|
Total Percent |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
% |
|||||
Mortgage-backed securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
CMO/REMIC |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Municipal bonds |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Other securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|||||
Unallocated portfolio layer fair value basis |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Total available-for-sale securities |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
% |
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
CMO/REMIC |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Municipal bonds |
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
% |
||||
Other securities (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|||||
Total held-to-maturity securities |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
% |
||||
The following table provides information about the amount of interest income earned on investment securities which is fully taxable, and interest income on investment securities which is exempt from regular federal income tax.
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
September 30, |
|
|
September 30, |
|
||||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
(Dollars in thousands) |
|
|||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Tax-advantaged |
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest income from available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
|
|
|
|
|
|
|
|
|
|
||||
Tax-advantaged |
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest income from held-to-maturity securities |
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest income from investment securities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Approximately
12
The following table presents the Company’s available-for-sale and held-to-maturity investment securities, by investment category, in an unrealized loss position for which an allowance for credit losses has not been recorded as of September 30, 2025 and December 31, 2024.
|
September 30, 2025 |
|
|||||||||||||||||||||
|
Less Than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed securities |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|||
CMO/REMIC |
|
|
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Municipal bonds |
|
— |
|
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Total available-for-sale securities |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agency/GSE |
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||||
CMO/REMIC |
|
— |
|
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Municipal bonds |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Total held-to-maturity securities |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|||
|
December 31, 2024 |
|
|||||||||||||||||||||
|
Less Than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed securities |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|||
CMO/REMIC |
|
|
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Municipal bonds |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Total available-for-sale securities |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agency/GSE |
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
||
Mortgage-backed securities |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
CMO/REMIC |
|
— |
|
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Municipal bonds |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Total held-to-maturity securities |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|||
At September 30, 2025, investment securities with carrying values of $
At December 31, 2024, investment securities with carrying values of $
The amortized cost and fair value of debt securities at September 30, 2025, by contractual maturity, are shown in the following table. Although mortgage-backed and CMO/REMIC securities have weighted average remaining contractual maturities of approximately
13
the right to prepay such obligations without penalty.
|
September 30, 2025 |
|
|||||||||||||
|
Available-for-sale |
|
|
Held-to-maturity |
|
||||||||||
|
Amortized Cost |
|
|
Fair Value |
|
|
Amortized Cost |
|
|
Fair Value |
|
||||
|
|
|
|
(Dollars in thousands) |
|
|
|
|
|||||||
Due in one year or less |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Due after one year through five years |
|
|
|
|
|
|
|
|
|
|
|
||||
Due after five years through ten years |
|
|
|
|
|
|
|
|
|
|
|
||||
Due after ten years |
|
|
|
|
|
|
|
|
|
|
|
||||
Total investment securities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
The Bank is a member of the FHLB and members are required to own a certain amount of FHLB stock based on the level of borrowings and other factors. The investment in FHLB stock is periodically evaluated for impairment based on, among other things, the capital adequacy of the FHLB and its overall financial condition. No impairment losses have been recorded through September 30, 2025.
5. LOANS AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES
The following table provides a summary of total loans and lease finance receivables by type.
|
September 30, 2025 |
|
|
December 31, 2024 |
|
||
|
(Dollars in thousands) |
|
|||||
|
|
|
|
|
|
||
Commercial real estate |
$ |
|
|
$ |
|
||
Construction |
|
|
|
|
|
||
Small Business Administration ("SBA") |
|
|
|
|
|
||
SBA - Paycheck Protection Program ("PPP") |
|
|
|
|
|
||
Commercial and industrial |
|
|
|
|
|
||
Dairy & livestock and agribusiness |
|
|
|
|
|
||
Municipal lease finance receivables |
|
|
|
|
|
||
SFR mortgage |
|
|
|
|
|
||
Consumer and other loans |
|
|
|
|
|
||
Total loans, at amortized cost |
|
|
|
|
|
||
Less: Allowance for credit losses |
|
( |
) |
|
|
( |
) |
Total loans and lease finance receivables, net |
$ |
|
|
$ |
|
||
As of September 30, 2025,
Loans with carrying value of $
There were
14
Credit Quality Indicators
We monitor credit quality by evaluating various risk attributes and utilize such information in our evaluation of the appropriateness of the allowance for credit losses. Internal credit risk ratings, within our loan risk rating system, are the credit quality indicators that we most closely monitor.
An important element of our approach to credit risk management is our loan risk rating system. The originating officer assigns each loan an initial risk rating, which is reviewed and confirmed or changed, as appropriate, by credit management. Approvals are made based upon the amount of inherent credit risk specific to the transaction and are reviewed for appropriateness by senior line and credit management personnel. Credits are monitored by line and credit management personnel for deterioration or improvement in a borrower’s financial condition, which would impact the ability of the borrower to perform under the contract. Risk ratings are adjusted as necessary.
Loans are risk rated into the following categories: Pass, Special Mention, Substandard, Doubtful and Loss. Each of these groups is assessed for the proper amount to be used in determining the adequacy of our allowance for losses. These categories can be described as follows:
Pass — These loans, including loans on the Bank’s internal watch list, range from minimal credit risk to lower than average, but still acceptable, credit risk. Watch list loans usually require more than normal management attention. Loans on the watch list may involve borrowers with adverse financial trends, higher debt/equity ratios, or weaker liquidity positions, but not to the degree of being considered a defined weakness or problem loan where risk of loss may be apparent.
Special Mention — Loans assigned to this category have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.
Substandard — Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. Substandard loans are characterized by the distinct possibility that the Company will sustain some loss if deficiencies are not corrected.
Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or the liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.
Loss — Loans classified as loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this asset with insignificant value even though partial recovery may be affected in the future.
15
The following tables summarize loans by type and origination year, according to our internal risk ratings as of the dates presented.
|
Origination Year |
|
|
Revolving loans amortized |
|
|
Revolving loans converted to |
|
|
|
|
||||||||||||||||||||||||
September 30, 2025 |
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
cost basis |
|
|
term loans |
|
|
Total |
|
|||||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Commercial real |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Construction loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Construction |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SBA loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total SBA loans: |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SBA - PPP loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total SBA - PPP loans: |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Commercial and |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|||
16
|
Origination Year |
|
|
Revolving loans amortized |
|
|
Revolving loans converted to |
|
|
|
|
||||||||||||||||||||||||
September 30, 2025 |
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
cost basis |
|
|
term loans |
|
|
Total |
|
|||||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||||||||
Dairy & livestock and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Dairy & livestock |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Municipal lease finance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Municipal lease |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SFR mortgage loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total SFR mortgage |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consumer and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Consumer and |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Loans, at amortized cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Loans at amortized cost: |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
17
|
Origination Year |
|
|
Revolving loans amortized |
|
|
Revolving loans converted to |
|
|
|
|
||||||||||||||||||||||||
December 31, 2024 |
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
cost basis |
|
|
term loans |
|
|
Total |
|
|||||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Commercial real |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Construction loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Construction |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SBA loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total SBA loans: |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SBA - PPP loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total SBA - PPP loans: |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Commercial and |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
||||
18
|
Origination Year |
|
|
Revolving loans amortized |
|
|
Revolving loans converted to |
|
|
|
|
||||||||||||||||||||||||
December 31, 2024 |
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
cost basis |
|
|
term loans |
|
|
Total |
|
|||||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||||||||
Dairy & livestock and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Dairy & livestock |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Municipal lease finance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Municipal lease |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SFR mortgage loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total SFR mortgage |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consumer and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Consumer and |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
3 |
|
|
$ |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Loans, at amortized cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Risk Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special Mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful & Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Loans at amortized cost: |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current YTD Period: |
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
1 |
|
|
$ |
|
|
$ |
|
||||
19
Allowance for Credit Losses ("ACL")
The Company's allowance models calculate reserves over the average life of the loan, which includes the remaining time to maturity, adjusted for estimated prepayments applied as an adjustment to our commercial real estate and commercial and industrial loans. Our allowance for credit losses is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics. We have three collective loan pools: Commercial Real Estate, Commercial and Industrial, and Consumer. A substantial portion of the ACL relates to loans within the Commercial Real Estate and Commercial and Industrial methodologies, each evaluated on a collective basis. Our ACL amounts are largely driven by portfolio characteristics, including loss history, internal risk grading, various risk attributes, and the economic outlook for certain macroeconomic variables. Risk attributes for commercial real estate loans include Original Loan to Value ratios ("OLTV"), origination year, loan seasoning, and macroeconomic variables that include Real GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread. The macroeconomic variables for Consumer include unemployment rate and GDP. The Commercial Real Estate methodology is applied over commercial real estate loans, a portion of construction loans, and a portion of SBA loans. The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding Paycheck Protection Program loans). The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans. In addition to determining the quantitative life of loan loss rate to be applied against the amortized cost basis of the portfolio segments, management reviews current conditions and forecasts to determine whether adjustments are needed to ensure that the life of loan loss rates reflect both the current state of the portfolio, and expectations for macroeconomic changes. The Company’s ACL estimate incorporates a reasonable and supportable forecast of various macroeconomic variables over the remaining average life of our loans. This forecast incorporates an assumption that each macroeconomic variable will revert to a long-term expectation, starting in years two through three, of the reasonable and supportable forecast period, with the reversion largely completed within the first five years of the forecast. The economic forecast is based on probability weighted scenarios to address macroeconomic uncertainty. Our methodology for assessing the appropriateness of the allowance is reviewed on a regular basis and considers overall risks in the Bank’s loan portfolio. Refer to Note 3 – Summary of significant Accounting Policies included in our Annual Report on Form 10-K for the year ended December 31, 2024 for a more detailed discussion concerning the allowance for credit losses.
The ACL totaled $
Management believes that the ACL was appropriate at September 30, 2025 and December 31, 2024. Due to inflationary pressures, changing interest rates, lower commercial real estate values, international tariffs, and geopolitical events, no assurance can be given that economic conditions that adversely affect the Company’s service areas or other circumstances will not be reflected in increased provisions for credit losses in the future.
20
The following tables present the balance and activity related to the allowance for credit losses for held-for-investment loans by type for the periods presented.
|
Three Months Ended September 30, 2025 |
|
|||||||||||||||||
|
Ending Balance June 30, 2025 |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision for (Recapture of) Credit Losses |
|
|
Ending Balance September 30, 2025 |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Commercial real estate |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SBA |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Municipal lease finance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SFR mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consumer and other loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total allowance for credit losses |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
Three Months Ended September 30, 2024 |
|
|||||||||||||||||
|
Ending Balance June 30, 2024 |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision for (Recapture of) Credit Losses |
|
|
Ending Balance September 30, 2024 |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Commercial real estate |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Construction |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
SBA |
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Municipal lease finance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SFR mortgage |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Consumer and other loans |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Total allowance for credit losses |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
Nine Months Ended September 30, 2025 |
|
|||||||||||||||||
|
Ending Balance December 31, 2024 |
|
|
Charge-offs |
|
|
Recoveries |
|
|
(Recapture of) Provision for Credit Losses |
|
|
Ending Balance September 30, 2025 |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Commercial real estate |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Construction |
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||
SBA |
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
||||
Commercial and industrial |
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
||||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Municipal lease finance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SFR mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consumer and other loans |
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
||||
Total allowance for credit losses |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
|
Nine Months Ended September 30, 2024 |
|
|||||||||||||||||
|
Ending Balance December 31, 2023 |
|
|
Charge-offs |
|
|
Recoveries |
|
|
Provision for (Recapture of) Credit Losses |
|
|
Ending Balance September 30, 2024 |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Commercial real estate |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
||||
Construction |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
SBA |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Commercial and industrial |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Municipal lease finance |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
SFR mortgage |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Consumer and other loans |
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
||||
Total allowance for credit losses |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
||||
21
Past Due and Nonperforming Loans
We seek to manage asset quality and control credit risk through diversification of the loan portfolio and the application of policies designed to promote sound underwriting and loan monitoring practices. The Bank’s Credit Management Division is responsible for monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. Reviews of nonperforming, past due loans and larger credits, designed to identify potential charges to the allowance for credit losses, are conducted on a regular and ongoing basis. These reviews consider such factors as the financial strength of borrowers and any guarantors, the value of the applicable collateral, loan loss experience, estimated credit losses, growth in the loan portfolio, prevailing economic conditions and other factors. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2024, for additional discussion concerning the Bank’s policy for past due and nonperforming loans.
The following table presents the recorded investment in, and the aging of, past due loans (including nonaccrual loans), by type of loans as of the dates presented.
|
September 30, 2025 |
|
|||||||||||||||||||||
|
30-59 Days Past Due |
|
|
60-89 Days Past Due |
|
|
Greater than 89 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Total Loans and Financing Receivables |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owner occupied |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
Non-owner occupied |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Speculative (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-speculative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SBA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SBA - PPP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Municipal lease finance receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SFR mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consumer and other loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans at amortized cost |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
|
December 31, 2024 |
|
|||||||||||||||||||||
|
30-59 Days Past Due |
|
|
60-89 Days Past Due |
|
|
Greater than 89 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Total Loans and Financing Receivables |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owner occupied |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
Non-owner occupied |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Speculative (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-speculative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SBA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SBA - PPP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Municipal lease finance receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SFR mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consumer and other loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans at amortized cost |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
22
Amortized cost of our finance receivables and loans that are on nonaccrual status, including loans with no allowance are presented as of September 30, 2025 and December 31, 2024 by type of loan.
|
September 30, 2025 |
|
|||||||||
|
Nonaccrual with No Allowance for Credit Losses |
|
|
Total Nonaccrual |
|
|
Loans Past Due Over 89 Days Still Accruing |
|
|||
|
(Dollars in thousands) |
|
|||||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|||
Owner occupied |
$ |
|
|
$ |
|
|
$ |
|
|||
Non-owner occupied |
|
|
|
|
|
|
|
|
|||
SBA |
|
|
|
|
|
|
|
|
|||
Commercial and industrial |
|
|
|
|
|
|
|
|
|||
Total loans at amortized cost |
$ |
|
|
$ |
|
|
$ |
|
|||
|
December 31, 2024 |
|
|||||||||
|
Nonaccrual with No Allowance for Credit Losses |
|
|
Total Nonaccrual |
|
|
Loans Past Due Over 89 Days Still Accruing |
|
|||
|
(Dollars in thousands) |
|
|||||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|||
Owner occupied |
$ |
|
|
$ |
|
|
$ |
|
|||
Non-owner occupied |
|
|
|
|
|
|
|
|
|||
SBA |
|
|
|
|
|
|
|
|
|||
Commercial and industrial |
|
|
|
|
|
|
|
|
|||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|||
Total loans at amortized cost |
$ |
|
|
$ |
|
|
$ |
|
|||
Collateral Dependent Loans
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral.
|
September 30, 2025 |
|
|
Number of Loans |
|
||||||||||
|
Real Estate |
|
|
Business Assets |
|
|
Other |
|
|
Dependent on |
|
||||
|
(Dollars in thousands) |
|
|
||||||||||||
Commercial real estate |
$ |
|
|
$ |
|
|
$ |
|
|
|
|
||||
SBA |
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
||||
Total collateral-dependent loans |
$ |
|
|
$ |
|
|
$ |
|
|
|
|
||||
23
|
December 31, 2024 |
|
|
Number of Loans |
|
||||||||||
|
Real Estate |
|
|
Business Assets |
|
|
Other |
|
|
Dependent on |
|
||||
|
(Dollars in thousands) |
|
|
||||||||||||
Commercial real estate |
$ |
|
|
$ |
|
|
$ |
|
|
|
|
||||
SBA |
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
||||
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|
|
||||
Total collateral-dependent loans |
$ |
|
|
$ |
|
|
$ |
|
|
|
|
||||
Reserve for Unfunded Loan Commitments
The allowance for off-balance sheet credit exposure relates to commitments to extend credit, letters of credit and undisbursed funds on lines of credit. The Company evaluates credit risk associated with the off-balance sheet loan commitments in the same manner as it evaluates credit risk associated with the loan and lease portfolio. The Bank's ACL methodology produced an allowance of $
Modifications of Loans to Borrowers Experiencing Financial Difficulty
There were 16 loans to borrowers experiencing financial difficulty that were modified during the nine months ended September 30, 2025 with an amortized cost totaling $
The tables below reflect the amortized cost of loans by type made to borrowers experiencing financial difficulty that were modified as of September 30, 2025 and December 31, 2024.
|
|
Amortized Cost Basis |
|
|
% of Total Class of Financing Receivables |
|
|
Financial Effect |
||
September 30, 2025 |
|
|
|
|
|
|
|
|
||
Term Extension |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
$ |
|
|
|
% |
|
|||
Commercial and industrial |
|
|
|
|
|
% |
|
|||
Dairy & livestock and agribusiness |
|
|
|
|
|
% |
|
|||
Total |
|
$ |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||
Term Extension and Interest Rate Reduction |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
|
|
|
|
% |
|
|||
Commercial and industrial |
|
|
|
|
|
% |
|
|||
Total |
|
|
|
|
|
|
|
|
||
Total Modified |
|
$ |
|
|
|
|
|
|
||
24
|
|
Amortized Cost Basis |
|
|
% of Total Class of Financing Receivables |
|
|
Financial Effect |
||
December 31, 2024 |
|
|
|
|
|
|
|
|
||
Term Extension |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
$ |
|
|
|
% |
|
|||
Commercial and industrial |
|
|
|
|
|
% |
|
|||
Dairy & livestock and agribusiness |
|
|
|
|
|
% |
|
|||
Total |
|
$ |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||
Term Extension and Interest Rate Reduction |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
$ |
|
|
|
% |
|
|||
Total |
|
|
|
|
|
|
|
|
||
Total Modified |
|
$ |
|
|
|
|
|
|
||
During the three and nine months ended September 30, 2025, a commercial real estate loan defaulted within
The following table presents the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty as of September 30, 2025.
|
|
|
Payment Status (amortized cost basis) |
|
|||||||||
|
|
|
Current |
|
|
30-89 Days |
|
|
90+ Days |
|
|||
|
|
|
(Dollars in thousands) |
|
|||||||||
|
Commercial real estate loans |
|
$ |
|
|
$ |
|
|
$ |
|
|||
|
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|||
|
Dairy & livestock and agribusiness |
|
|
|
|
|
|
|
|
|
|||
|
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|||
25
6
Customer Repurchase Agreements
The Bank offers a repurchase agreement product to its customers. This product, known as Citizens Sweep Manager, sells our investment securities overnight to our customers under an agreement to repurchase them the next day at a price which reflects the market value of the use of funds by the Bank for the period concerned. These repurchase agreements are signed with customers who want to invest their excess deposits, above a pre-determined balance in a demand deposit account, in order to earn interest. As of September 30, 2025, total funds borrowed under these agreements were $
Federal Home Loan Bank Advances and Other Borrowings
As of September 30, 2025, borrowings totaled $
As of September 30, 2025, $
7. EARNINGS PER SHARE RECONCILIATION
Basic earnings per common share are computed by dividing income allocated to common stockholders by the weighted-average number of common shares outstanding during each period. The computation of diluted earnings per common share considers the number of shares issuable upon the assumed exercise of outstanding common stock options. Antidilutive common shares are not included in the calculation of diluted earnings per common share. For the three and nine months ended September 30, 2025, shares deemed to be antidilutive, and thus excluded from the computation of earnings per common share, were
The table below shows earnings per common share and diluted earnings per common share and reconciles the numerator and denominator of both earnings per common share calculations.
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
(In thousands, except per share amounts) |
|
|||||||||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Less: Net earnings allocated to restricted stock |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings allocated to common shareholders |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per common share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income allocated to common shareholders |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Incremental shares from assumed exercise of |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per common share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
26
8. FAIR VALUE INFORMATION
Fair Value Hierarchy
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
The valuation methodologies for financial assets and liabilities measured at fair value on a recurring and non-recurring basis are described in Note 17 — Fair Value Information, included in our Annual Report on Form 10-K for the year ended December 31, 2024.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The tables below present the balances of assets and liabilities measured at fair value on a recurring basis as of the dates presented.
|
|
Carrying Value at September 30, 2025 |
|
|
Quoted Prices |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Description of assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities - AFS: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Government agency/GSE |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
CMO/REMIC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal bonds |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total investment securities - AFS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives not designated as hedging |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Description of liability |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives not designated as hedging |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total liabilities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
27
|
|
Carrying Value at |
|
|
Quoted Prices |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Description of assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities - AFS: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Government agency/GSE |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
CMO/REMIC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal bonds |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total investment securities - AFS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives not designated as hedging |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Description of liability |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives not designated as hedging |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total liabilities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis
We may be required to measure certain assets at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or fair value accounting or impairment write-downs of individual assets.
For assets measured at fair value on a non-recurring basis that were held on the balance sheet at September 30, 2025 and December 31, 2024,
|
|
Carrying value at September 30, 2025 |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable Inputs (Level 2) |
|
|
Significant Unobservable Inputs (Level 3) |
|
|
Total Losses For The Nine Months Ended September 30, 2025 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||
Description of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
SBA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dairy & livestock and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other real estate owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||
Total assets |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
28
|
|
Carrying value at December 31, 2024 |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable Inputs (Level 2) |
|
|
Significant Unobservable Inputs (Level 3) |
|
|
Total Losses For The Year Ended December 31, 2024 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||
Description of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
SBA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dairy & livestock and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other real estate owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
29
Fair Value of Financial Instruments
The following disclosure presents the estimated fair value of our financial instruments. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to develop the estimates of fair value. Accordingly, the estimates presented below are not necessarily indicative of the amounts the Company may realize in a current market exchange as of September 30, 2025 and December 31, 2024, respectively.
|
September 30, 2025 |
|
|||||||||||||||||
|
Carrying |
|
|
Estimated Fair Value |
|
||||||||||||||
|
Amount |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total cash and cash equivalents |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Interest-earning balances due from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total loans, net of allowance for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest-bearing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
30
|
December 31, 2024 |
|
|||||||||||||||||
|
Carrying |
|
|
Estimated Fair Value |
|
||||||||||||||
|
Amount |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total cash and cash equivalents |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Interest-earning balances due from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total loans, net of allowance for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest-bearing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
31
9. DERIVATIVE FINANCIAL INSTRUMENTS
Derivatives Not Designated as Hedging Instruments
The Bank is exposed to certain risks relating to its ongoing business operations and utilizes interest rate swap agreements (“swaps”) as part of its asset/liability management strategy to help manage its interest rate risk position. As of September 30, 2025, the Bank has entered into
The structure of the swaps is as follows. The Bank enters into an interest rate swap with its customers in which the Bank pays the customer a variable rate and the customer pays the Bank a fixed rate, thereby allowing customers to in effect convert variable rate loans to fixed rate loans. At the same time, the Bank enters into a swap with a counterparty bank in which the Bank pays the counterparty a fixed rate and the counterparty in return pays the Bank a variable rate. The net effect of the transaction allows the Bank to receive interest on the loan from the customer at a variable rate based on Secured Overnight Financing Rate ("SOFR") plus a spread. The changes in the fair value of the swaps primarily offset each other and therefore should not have a material impact on the Company’s results of operations, although the Company does incur credit and counterparty risk with respect to performance on the swap agreements by the Bank’s customer and counterparty, respectively.
We believe our risk of loss associated with our counterparty borrowers related to interest rate swaps is mitigated as the loans with swaps are underwritten to take into account potential additional exposure, although there can be no assurances in this regard since the performance of our swaps is subject to market and counterparty risk.
Derivatives Designated as Hedging Instruments
Fair Value Hedges
To manage interest rate risk on our AFS securities portfolio, we have entered into pay-fixed, receive-floating interest rate swap contracts to hedge against exposure to changes in the fair value of such securities resulting from changes in interest rates. We designate these interest rate swap contracts as fair value hedges that qualify for hedge accounting under ASC 815, Derivatives and Hedging. We elected to account for the fair value hedges using the portfolio layer method in accordance with ASU 2022-01. We record the interest rate swaps in the line items "accrued interest receivable and other assets" and "other liabilities" on our consolidated balance sheet. For qualifying fair value hedges, both the changes in the fair value of the derivative and the portion of the fair value adjustments associated with the portfolio layer attributable to the hedged risk are recognized into earnings as they occur. Derivative amounts impacting earnings are recognized consistent with the classification of the hedged item in the line item "investment securities available for sale" as part of interest income, a component of consolidated net income.
In June 2023, fair value hedging transactions were executed in which $
Cash Flow Hedges
To manage our interest rate risk associated with brokered CDs, FHLB advances or other fixed rate advances for specified periods, the Company enters into interest rate derivative contracts that are designated as qualifying cash flow hedges to hedge the exposure to variability in expected future cash flows attributable to changes in a contractually specified interest rates. During
32
the first quarter of 2024, $
To qualify for hedge accounting, a formal assessment is prepared to determine whether the hedging relationship, both at inception and on an ongoing basis, is expected to be highly effective in achieving offsetting cash flows attributable to the hedged risk during the term of the hedge if a cash flow hedge. At inception a statistical regression analysis is prepared to determine hedge effectiveness. At each reporting period thereafter, a statistical regression or qualitative analysis is performed to determine hedge effectiveness. If it is determined that hedge effectiveness has not been or will not continue to be highly effective, then hedge accounting ceases and any gain or loss in AOCI is recognized in earnings immediately. The cash flow hedges are recorded at fair value in other assets and other liabilities on the consolidated balance sheets with changes in fair value recorded in AOCI, net of tax. All related cash flows are reported in the operating activities section of the consolidated statement of cash flows. Amounts recorded to AOCI are reclassified into earnings in the same period in which the hedged asset or liability affects earnings and are presented in the same income statement line item as the earnings effect of the hedged asset or liability.
Balance Sheet Classification of Derivative Financial Instruments
As of September 30, 2025 and December 31, 2024, the notional amount, the location of the asset and liability, and their respective fair values, are summarized in the tables below.
|
|
September 30, 2025 |
|
|||||||||||||||||
|
|
Asset Derivatives |
|
|
Liability Derivatives |
|
||||||||||||||
|
|
Notional |
|
|
Balance Sheet Location |
|
Fair Value |
|
|
Notional |
|
|
Balance Sheet Location |
|
Fair Value |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
$ |
|
|
Other assets |
|
$ |
|
|
$ |
|
|
Other liabilities |
|
$ |
|
||||
Total derivatives |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value hedges: interest rate swaps |
|
$ |
|
|
Other assets |
|
$ |
|
|
$ |
— |
|
|
Other liabilities |
|
$ |
|
|||
Cash flow hedges: interest rate swaps |
|
|
— |
|
|
Other assets |
|
|
|
|
|
|
|
Other liabilities |
|
|
|
|||
Total |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
||||
33
|
|
December 31, 2024 |
|
|||||||||||||||||
|
|
Asset Derivatives |
|
|
Liability Derivatives |
|
||||||||||||||
|
|
Notional |
|
|
Balance Sheet Location |
|
Fair Value |
|
|
Notional |
|
|
Balance Sheet Location |
|
Fair Value |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
$ |
|
|
Other assets |
|
$ |
|
|
$ |
|
|
Other liabilities |
|
$ |
|
||||
Total derivatives |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value hedges: interest rate swaps |
|
$ |
|
|
Other assets |
|
$ |
|
|
$ |
|
|
Other liabilities |
|
$ |
|
||||
Cash flow hedges: interest rate swaps |
|
|
|
|
Other assets |
|
|
|
|
|
|
|
Other liabilities |
|
|
|
||||
Total |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
||||
The Effect of Derivatives Financial Instruments on the Condensed Consolidated Statements of Earnings
The following table summarizes the effect of derivative financial instruments on the condensed consolidated statements of earnings for the periods presented.
|
|
Location of Gain Recognized in |
|
Amount of Gain Recognized in |
|
|||||||||||||
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
|
(Dollars in thousands) |
|
|||||||||||||
Derivatives Not Designated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps |
|
Other income |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
Location of Gain Recognized in |
|
Amount of Gains (Losses) Recognized in Interest |
OCI Impact on Derivatives-Gains (Losses) recorded in OCI |
|
||||||||||||||||||||||||||||
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||||||||||||
|
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||||||
|
|
|
|
(Dollars in thousands) |
(Dollars in thousands) |
|
||||||||||||||||||||||||||||
Derivatives Designated as Hedging Instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fair value hedges: |
|
Interest income |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
||||
Cash flow hedges: |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|||||
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
||||
34
10. OTHER COMPREHENSIVE INCOME
The table below provides a summary of the components of other comprehensive income (“OCI”) for the periods presented.
|
|
Three Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
||||||||||||||||||
|
|
Before-tax |
|
|
Tax effect |
|
|
After-tax |
|
|
Before-tax |
|
|
Tax effect |
|
|
After-tax |
|
||||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net change in fair value recorded in accumulated OCI |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net realized loss on investment securities reclassified into earnings |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Amortization of net unrealized losses on securities |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fair value hedges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net change in fair value recorded in accumulated OCI |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net change in fair value recorded in accumulated OCI |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Net change |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
Nine Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
||||||||||||||||||
|
|
Before-tax |
|
|
Tax effect |
|
|
After-tax |
|
|
Before-tax |
|
|
Tax effect |
|
|
After-tax |
|
||||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net change in fair value recorded in accumulated OCI |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net realized loss on investment securities reclassified into earnings |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Amortization of net unrealized losses on securities |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fair value hedges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net change in fair value recorded in accumulated OCI |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net change in fair value recorded in accumulated OCI |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Net change |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
11. BALANCE SHEET OFFSETTING
Assets and liabilities relating to certain financial instruments, including, derivatives and securities sold under repurchase agreements (“repurchase agreements”), may be eligible for offset in the condensed consolidated balance sheets as permitted under accounting guidance. As noted above, our interest rate swap derivatives are subject to master netting arrangements. Our interest rate swap derivatives require the Company to pledge investment securities as collateral based on certain risk thresholds. Investment securities that have been pledged by the Company to counterparties continue to be reported in the Company’s condensed consolidated balance sheets unless the Company defaults. We offer a repurchase agreement product to our customers, which include master netting agreements that allow for the netting of collateral positions. This product, known as Citizens Sweep Manager, sells certain of our securities overnight to our customers under an agreement to repurchase them the next day. The repurchase agreements are not offset in the Company’s condensed consolidated balances.
In June 2023, fair value hedging transactions were executed in which $
During the first quarter of 2024, cash flow hedging transactions were executed in which $
35
Refer to Note 9 - Derivative Financial Instruments of the notes to the unaudited condensed consolidated financial statements of this report for additional information.
|
Gross Amounts Recognized in the Condensed |
|
|
Gross Amounts Offset in the Condensed |
|
|
Net Amounts Presented in the Condensed |
|
|
Gross Amounts Not Offset |
|
|
|
|
|||||||||
|
Consolidated Balance Sheets |
|
|
Consolidated Balance Sheets |
|
|
Consolidated Balance Sheets |
|
|
Financial Instruments |
|
|
Collateral Pledged |
|
|
Net Amount |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Derivatives not designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
Derivatives designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Derivatives not designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Derivatives designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Repurchase agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
||||
Total |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Derivatives not designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Derivatives designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total |
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Derivatives not designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
Derivatives designated as |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fair value hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flow hedges: interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Repurchase agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
||||
36
12. LEASES
The Company’s operating leases, where the Company is a lessee, include real estate, such as office space and banking centers. Lease expense for operating leases is recognized on a straight-line basis over the term of the lease and is reflected in the consolidated statement of earnings. Right-of-use (“ROU”) assets and lease liabilities are included in other assets and other liabilities, respectively, on the Company’s condensed consolidated balance sheet.
While the Company has, as a lessor, certain equipment finance leases, such leases are not material to the Company’s consolidated financial statements.
The tables below present the components of lease costs and supplemental information related to leases as of and for the periods presented.
|
|
September 30, |
|
|
December 31, |
|
||
|
|
(Dollars in thousands) |
|
|||||
Lease Assets and Liabilities |
|
|
|
|
|
|
||
ROU assets |
|
$ |
|
|
$ |
|
||
Total lease liabilities |
|
|
|
|
|
|
||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Lease Cost |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating lease expense (1) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Sublease income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total lease expense |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Other Information |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash paid for amounts included in the |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating cash outflows from operating |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
September 30, |
|
|
December 31, |
|
||
Lease Term and Discount Rate |
|
|
|
|
|
|
||
Weighted average remaining lease term |
|
|
|
|
|
|
||
Weighted average discount rate |
|
|
% |
|
|
% |
||
37
The Company’s lease arrangements that have not yet commenced as of September 30, 2025 and the Company’s short-term lease costs and variable lease costs, for the nine months ended September 30, 2025 and 2024 are not material to the consolidated financial statements.
|
|
September 30, 2025 |
|
|
|
|
(Dollars in thousands) |
|
|
Year: |
|
|
|
|
2025 (excluding the nine months ended September 30, 2025) |
|
$ |
|
|
2026 |
|
|
|
|
2027 |
|
|
|
|
2028 |
|
|
|
|
2029 |
|
|
|
|
2030 |
|
|
|
|
Thereafter |
|
|
|
|
Total future lease payments |
|
|
|
|
Less: Imputed interest |
|
|
( |
) |
Present value of lease liabilities |
|
$ |
|
|
13. REVENUE RECOGNITION
The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the periods indicated.
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
In-scope of Topic 606: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Service charges on deposit accounts |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Trust and investment services |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Bankcard services |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss on sale of AFS investment securities |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Gain on OREO, net |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain on sale of leaseback transactions |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest Income (in-scope of Topic 606) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest Income (out-of-scope of Topic 606) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest income |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Refer to Note 3 – Summary of Significant Accounting Policies and Note 22 – Revenue Recognition, included in our Annual Report on Form 10-K for the year ended December 31, 2024 for a more detailed discussion about noninterest revenue streams that are in-scope of Topic 606.
38
14. INCOME TAXES
The Company invests in low income housing tax credit and solar tax funds that are designed to generate a return primarily through the realization of federal tax credits. The Company accounts for these investments by amortizing the cost of tax credit investments over the life of the investment using a proportional amortization method and tax credit investment amortization expense is a component of the provision for income taxes.
The following table presents the balances of the Company's tax credit investments and related unfunded commitments at September 30, 2025 and December 31, 2024:
|
|
September 30, 2025 |
|
|
December 31, 2024 |
|
||
|
|
(Dollars in thousands) |
|
|||||
Tax credit investments |
|
$ |
|
|
$ |
|
||
Unfunded commitments - tax credit investments |
|
|
|
|
|
|
||
The following table presents other information related to the Company's tax credit investments at September 30, 2025 and December 31, 2024:
|
|
September 30, 2025 |
|
|
December 31, 2024 |
|
||
|
|
(Dollars in thousands) |
|
|||||
Tax credits and other tax benefits recognized |
|
$ |
|
|
$ |
|
||
Tax credit amortization expense included in provision for income taxes |
|
|
|
|
|
|
||
On June 27, 2025, California Senate Bill 132 ("SB 132") was passed and signed into law by Governor Newsom. Effective for taxable years beginning on or after January 1, 2025, SB 132 amends California Revenue and Tax Code ("CRTC") to require financial institutions to apportion income using the single sales factor formula. Prior to this change, businesses were required by CRTC Section 25128 (b) to use an evenly weighted three-factor apportionment formula contemplating a payroll factor, property and sales factor. The impact on the Company's tax expense as of September 30, 2025 is not material. The Company will continue to evaluate the impact of this bill on its deferred tax assets and liabilities.
The One Big Beautiful Bill Act (“OBBBA”) was signed and enacted into law by the President of the United States on July 4, 2025. Except for certain provisions, the Tax Act is effective for tax years beginning on or after January 1, 2025. Changes from OBBBA include modifications to allow for immediate expensing of certain business investments and provides certain permanent extensions of key business tax breaks originally enacted under the 2017 Tax Cuts and Job Act. We believe the impact of the OBBBA on Company's tax expense as of September 30, 2025 is not material.
39
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion provides information about the results of operations, financial condition, liquidity and capital resources of CVB Financial Corp. (referred to herein on an unconsolidated basis as “CVB” and on a consolidated basis as “we,” “our” or the “Company”) and its wholly owned bank subsidiary, Citizens Business Bank (the “Bank” or “CBB”). This information is intended to facilitate the understanding and assessment of significant changes and trends related to our financial condition and the results of our operations. This discussion and analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2024 and the unaudited condensed consolidated financial statements and accompanying notes presented elsewhere in this report.
CRITICAL ACCOUNTING POLICIES
The discussion and analysis of the Company’s unaudited condensed consolidated financial statements are based upon the Company’s unaudited condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these unaudited condensed consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of our financial statements. Actual results may differ from these estimates under different assumptions or conditions.
Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following is a summary of the more judgmental and complex accounting estimates and principles. In each area, we have identified the variables we believe are most important in our estimation process. We utilize information available to us to make the necessary estimates to value the related assets and liabilities. Actual performance that differs from our estimates and future changes in the key variables and information could change future valuations and impact the results of operations.
Our significant accounting policies are described in greater detail in our 2024 Annual Report on Form 10-K in the “Critical Accounting Policies” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations and in Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2024, which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations.
40
Recently Issued Accounting Pronouncements but Not Adopted as of September 30, 2025
Standard |
|
Description |
|
Adoption Timing |
|
Impact on Financial Statements |
ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses |
|
In November, 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40 Disaggregation of Income Statement Expenses. This ASU requires disaggregated disclosure of income statement expenses for public business entities. This ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures in tabular format within the footnotes to the financial statements. The prescribed categories include employee compensation, depreciation, and intangible asset amortization. This ASU is effective for annual reporting periods beginning after December 15, 2026, and interim periods within fiscal years beginning in 2028. This ASU is to be applied on a prospective basis, though early adoption and retrospective application are permitted. |
|
December 31, |
|
The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASU 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date |
|
In January, 2025, the FASB issued ASU 2025-01, which amends the effective date of ASU 2024-03 to clarify that all public business entities are required to adopt the guidance in annual periods after December 15, 2026, and interim periods in fiscal years beginning after December 15, 2027. |
|
See ASU 2024-03 |
|
|
|
|
|
|
|
|
|
ASU 2025-03, Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity (VIE) |
|
In May, 2025, the FASB issued ASU 2025-03, which clarifies the accounting acquirer determination in acquisitions where the legal acquiree is a VIE. |
|
December 31, |
|
The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. |
|
|
|
|
|
|
|
ASU 2025-04, Compensation—Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606): Clarifications to Share-Based Consideration Payable to a Customer |
|
In May, 2025, the FASB issued ASU 2025-04, which revises the definition of performance condition for share-based consideration payable to a customer, eliminates the forfeiture policy election for awards granted to customers (unless granted in exchange for a distinct good or service), and clarifies applicability of the variable consideration constraint. |
|
December 31, |
|
The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. |
|
|
|
|
|
|
|
ASU 2025-05, Financial Instruments — Credit Losses (Topic 326) : Measurement of Credit Losses for Accounts Receivable and Contract Assets |
|
In July, 2025, the FASB issued ASU 2025-05, which introduces a practical expedient and policy election to simplify application of CECL to trade accounts receivable and contract assets. |
|
December 31, |
|
The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. |
|
|
|
|
|
|
|
ASU 2025-06, Intangibles - Goodwill and Other Internal-Use Software (subtopic 350-40) |
|
In September, 2025, the FASB issued ASU 2025-06, which provides targeted improvements to the accounting for internal-use software, including revising the cost capitalization threshold. |
|
December 31, |
|
The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. |
41
Standard |
|
Description |
|
Adoption Timing |
|
Impact on Financial Statements |
|
|
|
|
|
|
|
ASU 2025-07, Derivatives and Hedging (Topic 815) and Revenue from Contracts with Customers (Topic 606) |
|
In September, 2025, the FASB issued ASU 2025-07, which establishes accounting requirements for contracts that meet the characteristics-based definition of a derivative and are not otherwise excluded from the Topic's scope. |
|
December 31, |
|
The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. |
42
OVERVIEW
For the third quarter of 2025, we reported net earnings of $52.6 million, compared with $50.6 million for the second quarter of 2025 and $51.2 million for the third quarter of 2024. Diluted earnings per share were $0.38 for the third quarter, compared to $0.37 for the prior quarter and $0.37 for the same period last year. Net income for the third quarter of 2025 produced an annualized return on average equity (“ROAE”) of 9.19%, an annualized return on average tangible common equity (“ROATCE”) of 14.11%, and an annualized return on average assets (“ROAA”) of 1.35%. Our net interest margin, tax equivalent (“NIM”), was 3.33% for the third quarter of 2025, while our efficiency ratio was 45.56%. Year-to-date net earnings for 2025 were $154.3 million, a $4.4 million increase compared to the same period in 2024.
Net interest income was $115.6 million for the third quarter of 2025, that represented a $4.0 million, or 3.56%, increase from the second quarter of 2025, and a $2.0 million, or 1.72%, increase from the third quarter of 2024. The quarter-over-quarter increase in net interest income was due to a $5.9 million increase in interest income resulting from a $315.0 million increase in average earning assets and a four basis point increase in the yield on average earning assets. The increase in interest income was partially offset by a $1.9 million increase in interest expense that was due to a $217 million increase in interest bearing deposits and customer repurchases and a two basis point increase in cost of funds. The increase in net interest income compared to the third quarter of 2024 was the net result of a $17.6 million decline in interest expense, that exceeded a $15.6 million decline in interest income. As a result of the Company's deleveraging strategy in the second half of 2024, average earning assets in the third quarter of 2025 were $1.1 billion lower than the third quarter of 2024, while the net interest margin increased by 28 basis points between the two periods. Year-to-date net interest income for 2025 was $337.6 million, a $700,000 increase compared to the same period in 2024.
Noninterest income was $13.0 million for the third quarter of 2025, compared with $14.7 million for the second quarter of 2025 and $12.8 million for the third quarter of 2024. Noninterest income decreased by $1.7 million in the third quarter of 2025 compared to the second quarter due primarily to a loss on sale of available-for-sale securities in the third quarter of 2025 of $8.2 million, that was partially offset by a $6.4 million increase in other income. The increase in other income includes a $6.0 million legal settlement received in the third quarter of 2025. Excluding the loss on sale of AFS securities and legal settlement, noninterest income grew by approximately $447,000 compared to the second quarter of 2025. Noninterest income for the first nine months of 2025 was $44.0 million, a $2.6 million, or 6.30% increase over the same period in 2024.
Noninterest expense for the third quarter of 2025 was $58.6 million, compared to $57.6 million for the second quarter of 2025 and $58.8 million for the third quarter of 2024. The $1.0 million quarter-over-quarter increase was primarily due to an $877,000 increase in salaries and benefits and a $500,000 provision for unfunded loan commitments in the third quarter of 2025. Noninterest expense for the first nine months of 2025 was $175.3 million, a $173,000, or 0.10% increase over the same period in 2024.
At September 30, 2025, total assets were $15.67 billion, an increase $512.6 million, or 3.38%, from total assets of $15.15 billion at December 31, 2024. Interest-earning assets were $14.0 billion at September 30, 2025, an increase of $483.9 million, or 3.58%, when compared with $13.53 billion at December 31, 2024. The increase in interest-earning assets was primarily due to a $581.2 million increase in interest-earning balances due from the Federal Reserve, offset by a $65.5 million decrease in total loans, and a $44.5 million decrease in investment securities.
Total investment securities were $4.88 billion at September 30, 2025, a decrease of $44.5 million, or 0.90%, from $4.92 billion at December 31, 2024. At September 30, 2025, investment securities held-to-maturity (“HTM”) totaled $2.30 billion, a $81.8 million, or 3.44%, decline from $2.38 billion at December 31, 2024. At September 30, 2025, investment securities available-for-sale (“AFS”) totaled $2.58 billion, inclusive of a pre-tax net unrealized loss of $333.8 million. AFS securities increased by $37.3 million, or 1.47%, from $2.54 billion at December 31, 2024. The pre-tax unrealized loss decreased by $113.9 million from December 31, 2024. Our tax equivalent yield on investments was 2.66% for the quarter ended September 30, 2025, compared to 2.62% for the second quarter of 2025 and 2.67% for the third quarter of 2024.
Total loans and leases, at amortized cost, of $8.47 billion at September 30, 2025, decreased by $65.5 million, or 0.77%, from December 31, 2024. The decrease in total loans included decreases of $138.5 million in dairy and livestock loans, offset partially by increases of $27.9 million in commercial real estate loans, $16.9 million in SFR mortgage loans, $14.0 million in commercial and industrial loans and $13.9 million in construction loans. The decline in dairy & livestock loans primarily relates to the seasonal peak in line utilization at the end of every calendar year, demonstrated by a decline in utilization from 81% at December 31, 2024 to 64% at September 30, 2025. Our yield on loans was 5.25% for the quarter ended September 30, 2025, compared to 5.22% for the quarter ended June 30, 2025 and 5.31% for the third quarter of 2024.
43
The allowance for credit losses totaled $79.3 million at September 30, 2025, compared to $80.1 million at December 31, 2024. There was a $1.0 million provision for credit losses in the third quarter of 2025 and a $1.0 million recapture of credit losses for the nine months ending September 30, 2025
Noninterest-bearing deposits were $7.24 billion at September 30, 2025, an increase of $207.9 million, or 2.95%, when compared to $7.04 billion at December 31, 2024. At September 30, 2025, noninterest-bearing deposits were 59.76% of total deposits, compared to 58.90% at December 31, 2024.
Interest-bearing deposits were $4.88 billion at September 30, 2025, a decrease of $32.0 million, or 0.65%, when compared to $4.91 billion at December 31, 2024. Customer repurchase agreements totaled $451.3 million at September 30, 2025, compared to $261.9 million at December 31, 2024. Our average cost of total deposits including customer repurchase agreements was 0.90% for the quarter ended September 30, 2025, compared to 0.87% for the quarter ended June 30, 2025, and 1.01% for the quarter ended September 30, 2024.
At September 30, 2025, total borrowings, consisted of $500.0 million of FHLB advances, at a weighted average cost of approximately 4.6%. The FHLB advances include maturities of $300 million in May 2026 and $200 million in May 2027.
The Company’s total equity was $2.28 billion at September 30, 2025. This represented an overall increase of $95.8 million from total equity of $2.19 billion at December 31, 2024. Increases to equity included $154.3 million in net earnings and a $64.3 million increase in other comprehensive income that were partially offset by $83.1 million in cash dividends. During the first nine months of 2025, we repurchased, under our stock repurchase plan, 2,360,070 shares at an average price of $18.43, totaling $43.5 million. Our tangible book value per share at September 30, 2025 was $10.98, which compares to $10.10 at December 31, 2024.
Our capital ratios under the revised capital framework referred to as Basel III remain well-above regulatory requirements. As of September 30, 2025, the Company’s Tier 1 leverage capital ratio was 11.8%, common equity Tier 1 ratio was 16.3%, Tier 1 risk-based capital ratio was 16.3%, and total risk-based capital ratio was 17.1%. Refer to our Analysis of Financial Condition – Capital Resources.
44
ANALYSIS OF THE RESULTS OF OPERATIONS
Financial Performance
|
Three Months Ended |
|
|
Variance |
|
||||||||||
|
September 30, |
|
|
June 30, |
|
|
|
|
|
|
|
||||
|
2025 |
|
|
2025 |
|
|
$ |
|
|
% |
|
||||
|
(Dollars in thousands, except per share amounts) |
|
|||||||||||||
Net interest income |
$ |
115,577 |
|
|
$ |
111,608 |
|
|
$ |
3,969 |
|
|
|
3.56 |
% |
(Provision for) recapture of credit losses |
|
(1,000 |
) |
|
|
— |
|
|
|
(1,000 |
) |
|
|
— |
|
Noninterest income |
|
13,006 |
|
|
|
14,744 |
|
|
|
(1,738 |
) |
|
|
-11.79 |
% |
Noninterest expense |
|
(58,576 |
) |
|
|
(57,557 |
) |
|
|
(1,019 |
) |
|
|
-1.77 |
% |
Income taxes |
|
(16,421 |
) |
|
|
(18,231 |
) |
|
|
1,810 |
|
|
|
9.93 |
% |
Net earnings |
$ |
52,586 |
|
|
$ |
50,564 |
|
|
$ |
2,022 |
|
|
|
4.00 |
% |
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
$ |
0.38 |
|
|
$ |
0.37 |
|
|
$ |
0.01 |
|
|
|
|
|
Diluted |
$ |
0.38 |
|
|
$ |
0.37 |
|
|
$ |
0.01 |
|
|
|
|
|
Return on average assets |
|
1.35 |
% |
|
|
1.34 |
% |
|
|
0.01 |
% |
|
|
|
|
Return on average shareholders' equity |
|
9.19 |
% |
|
|
9.06 |
% |
|
|
0.13 |
% |
|
|
|
|
Efficiency ratio |
|
45.56 |
% |
|
|
45.55 |
% |
|
|
0.01 |
% |
|
|
|
|
Noninterest expense to average assets |
|
1.50 |
% |
|
|
1.52 |
% |
|
|
-0.02 |
% |
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|||||||
|
September 30, |
|
|
Variance |
|
||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
|
% |
|
||||
|
(Dollars in thousands, except per share amounts) |
|
|||||||||||||
Net interest income |
$ |
115,577 |
|
|
$ |
113,619 |
|
|
$ |
1,958 |
|
|
|
1.72 |
% |
(Provision for) recapture of credit losses |
|
(1,000 |
) |
|
|
— |
|
|
|
(1,000 |
) |
|
|
0.00 |
% |
Noninterest income |
|
13,006 |
|
|
|
12,834 |
|
|
|
172 |
|
|
|
1.34 |
% |
Noninterest expense |
|
(58,576 |
) |
|
|
(58,835 |
) |
|
|
259 |
|
|
|
0.44 |
% |
Income taxes |
|
(16,421 |
) |
|
|
(16,394 |
) |
|
|
(27 |
) |
|
|
-0.16 |
% |
Net earnings |
$ |
52,586 |
|
|
$ |
51,224 |
|
|
$ |
1,362 |
|
|
|
2.66 |
% |
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
$ |
0.38 |
|
|
$ |
0.37 |
|
|
$ |
0.01 |
|
|
|
|
|
Diluted |
$ |
0.38 |
|
|
$ |
0.37 |
|
|
$ |
0.01 |
|
|
|
|
|
Return on average assets |
|
1.35 |
% |
|
|
1.23 |
% |
|
|
0.12 |
% |
|
|
|
|
Return on average shareholders' equity |
|
9.19 |
% |
|
|
9.40 |
% |
|
|
-0.21 |
% |
|
|
|
|
Efficiency ratio |
|
45.56 |
% |
|
|
46.53 |
% |
|
|
-0.97 |
% |
|
|
|
|
Noninterest expense to average assets |
|
1.50 |
% |
|
|
1.42 |
% |
|
|
0.08 |
% |
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|||||||
|
September 30, |
|
|
Variance |
|
||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
|
% |
|
||||
|
(Dollars in thousands, except per share amounts) |
|
|||||||||||||
Net interest income |
$ |
337,629 |
|
|
$ |
336,929 |
|
|
$ |
700 |
|
|
|
0.21 |
% |
Recapture of (provision for) credit losses |
|
1,000 |
|
|
|
— |
|
|
|
1,000 |
|
|
|
100.00 |
% |
Noninterest income |
|
43,978 |
|
|
|
41,371 |
|
|
|
2,607 |
|
|
|
6.30 |
% |
Noninterest expense |
|
(175,276 |
) |
|
|
(175,103 |
) |
|
|
(173 |
) |
|
|
-0.10 |
% |
Income taxes |
|
(53,077 |
) |
|
|
(53,339 |
) |
|
|
262 |
|
|
|
0.49 |
% |
Net earnings |
$ |
154,254 |
|
|
$ |
149,858 |
|
|
$ |
4,396 |
|
|
|
2.93 |
% |
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
$ |
1.12 |
|
|
$ |
1.07 |
|
|
$ |
0.05 |
|
|
|
|
|
Diluted |
$ |
1.11 |
|
|
$ |
1.07 |
|
|
$ |
0.04 |
|
|
|
|
|
Return on average assets |
|
1.35 |
% |
|
|
1.23 |
% |
|
|
0.12 |
% |
|
|
|
|
Return on average shareholders' equity |
|
9.18 |
% |
|
|
9.43 |
% |
|
|
-0.25 |
% |
|
|
|
|
Efficiency ratio |
|
45.93 |
% |
|
|
46.29 |
% |
|
|
-0.36 |
% |
|
|
|
|
Noninterest expense to average assets |
|
1.53 |
% |
|
|
1.43 |
% |
|
|
0.10 |
% |
|
|
|
|
45
Return on Average Tangible Common Equity Reconciliation (Non-GAAP)
The return on average tangible common equity is a non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company's performance. The following is a reconciliation of net income, adjusted for tax-effected amortization of intangibles, to net income computed in accordance with GAAP, a reconciliation of average tangible common equity to the Company's average stockholders' equity computed in accordance with GAAP, as well as a calculation of return on average tangible common equity.
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||
|
|
September 30, |
|
|
June 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|||||
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||
Net Income |
|
$ |
52,586 |
|
|
$ |
50,564 |
|
|
$ |
51,224 |
|
|
$ |
154,254 |
|
|
$ |
149,858 |
|
Add: Amortization of intangible assets |
|
|
1,003 |
|
|
|
1,155 |
|
|
|
1,286 |
|
|
|
3,312 |
|
|
|
4,161 |
|
Less: Tax effect of amortization of intangible assets (1) |
|
|
(297 |
) |
|
|
(341 |
) |
|
|
(380 |
) |
|
|
(979 |
) |
|
|
(1,230 |
) |
Tangible net income |
|
$ |
53,292 |
|
|
$ |
51,378 |
|
|
$ |
52,130 |
|
|
$ |
156,587 |
|
|
$ |
152,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average stockholders' equity |
|
$ |
2,271,151 |
|
|
$ |
2,237,948 |
|
|
$ |
2,166,793 |
|
|
$ |
2,245,511 |
|
|
$ |
2,122,870 |
|
Less: Average goodwill |
|
|
(765,822 |
) |
|
|
(765,822 |
) |
|
|
(765,822 |
) |
|
|
(765,822 |
) |
|
|
(765,822 |
) |
Less: Average intangible assets |
|
|
(7,111 |
) |
|
|
(8,232 |
) |
|
|
(11,819 |
) |
|
|
(8,278 |
) |
|
|
(13,216 |
) |
Average tangible common equity |
|
$ |
1,498,218 |
|
|
$ |
1,463,894 |
|
|
$ |
1,389,152 |
|
|
$ |
1,471,411 |
|
|
$ |
1,343,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on average equity, annualized (2) |
|
|
9.19 |
% |
|
|
9.06 |
% |
|
|
9.40 |
% |
|
|
9.18 |
% |
|
|
9.43 |
% |
Return on average tangible common equity, annualized (2) |
|
|
14.11 |
% |
|
|
14.08 |
% |
|
|
14.93 |
% |
|
|
14.23 |
% |
|
|
15.19 |
% |
Net Interest Income
The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans and investments (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities). Net interest margin is net interest income as a percentage of average interest-earning assets for the period. The level of interest rates and the volume and mix of interest-earning assets and interest-bearing liabilities impact net interest income and net interest margin. The net interest spread is the yield on average interest-earning assets minus the cost of average interest-bearing liabilities. Net interest margin and net interest spread are included on a tax equivalent ("TE") basis by adjusting interest income utilizing the federal statutory corporate tax rates of 21% in effect for the three and nine months ended September 30, 2025 and 2024. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions. These conditions include short-term and long-term interest rates, inflation, monetary supply, and the strength of the international, national and state economies, in general, and more specifically, the local economies in which we conduct business. We manage interest rate risk within policy limits approved by the Board of Directors, which guides and limits the interest rate risk over short-term and long-term horizons. Sources of interest rate risk include differences in maturity and re-pricing characteristics of assets and liabilities, changes in the shape of the yield curve, and embedded options in assets or liabilities. The mix of interest-earning assets as well as the mix of noninterest bearing deposits and interest-bearing liabilities impacts our ability to manage net interest income during changing interest rate conditions. We also utilize certain derivative instruments to partially hedge interest rate risk. See Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Asset/Liability and Market Risk Management – Interest Rate Sensitivity Management included herein.
46
The tables below present the interest rate spread, net interest margin and the composition of average interest-earning assets and average interest-bearing liabilities by category for the periods indicated, including the changes in average balance, composition, and average yield/rate between these respective periods.
|
Three Months Ended September 30, |
|
|||||||||||||||||||||
|
2025 |
|
|
2024 |
|
||||||||||||||||||
|
Average |
|
|
|
|
|
Yield/ |
|
|
Average |
|
|
|
|
|
Yield/ |
|
||||||
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
INTEREST-EARNING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment securities (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable |
$ |
2,501,923 |
|
|
$ |
18,722 |
|
|
|
2.99 |
% |
|
$ |
2,637,216 |
|
|
$ |
20,010 |
|
|
|
3.03 |
% |
Tax-advantaged |
|
20,797 |
|
|
|
145 |
|
|
|
3.33 |
% |
|
|
24,774 |
|
|
|
168 |
|
|
|
3.25 |
% |
Held-to-maturity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable |
|
1,953,725 |
|
|
|
10,494 |
|
|
|
2.15 |
% |
|
|
2,046,987 |
|
|
|
10,896 |
|
|
|
2.13 |
% |
Tax-advantaged |
|
359,483 |
|
|
|
2,318 |
|
|
|
3.12 |
% |
|
|
371,056 |
|
|
|
2,388 |
|
|
|
3.11 |
% |
Investment in FHLB stock |
|
18,012 |
|
|
|
377 |
|
|
|
8.30 |
% |
|
|
18,012 |
|
|
|
375 |
|
|
|
8.28 |
% |
Interest-earning deposits with other institutions |
|
646,979 |
|
|
|
7,231 |
|
|
|
4.43 |
% |
|
|
1,232,551 |
|
|
|
16,986 |
|
|
|
5.48 |
% |
Loans (2) |
|
8,372,383 |
|
|
|
110,825 |
|
|
|
5.25 |
% |
|
|
8,605,270 |
|
|
|
114,929 |
|
|
|
5.31 |
% |
Total interest-earning assets |
|
13,873,302 |
|
|
|
150,112 |
|
|
|
4.32 |
% |
|
|
14,935,866 |
|
|
|
165,752 |
|
|
|
4.43 |
% |
Total noninterest-earning assets |
|
1,625,088 |
|
|
|
|
|
|
|
|
|
1,577,295 |
|
|
|
|
|
|
|
||||
Total assets |
$ |
15,498,390 |
|
|
|
|
|
|
|
|
$ |
16,513,161 |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
INTEREST-BEARING LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Savings deposits (3) |
$ |
4,311,097 |
|
|
$ |
22,060 |
|
|
|
2.03 |
% |
|
$ |
4,189,345 |
|
|
$ |
23,427 |
|
|
|
2.22 |
% |
Time deposits |
|
582,117 |
|
|
|
4,036 |
|
|
|
2.75 |
% |
|
|
741,875 |
|
|
|
6,394 |
|
|
|
3.43 |
% |
Total interest-bearing deposits |
|
4,893,214 |
|
|
|
26,096 |
|
|
|
2.12 |
% |
|
|
4,931,220 |
|
|
|
29,821 |
|
|
|
2.41 |
% |
FHLB advances, other borrowings, and customer |
|
956,235 |
|
|
|
8,109 |
|
|
|
3.36 |
% |
|
|
2,093,364 |
|
|
|
22,312 |
|
|
|
4.24 |
% |
Interest expense - Other interest-bearing liabilities |
|
30,029 |
|
|
|
330 |
|
|
|
4.30 |
% |
|
|
— |
|
|
|
— |
|
|
|
0.00 |
% |
Interest-bearing liabilities |
|
5,879,478 |
|
|
|
34,535 |
|
|
|
2.33 |
% |
|
|
7,024,584 |
|
|
|
52,133 |
|
|
|
2.95 |
% |
Noninterest-bearing deposits |
|
7,123,511 |
|
|
|
|
|
|
|
|
|
7,124,952 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
224,250 |
|
|
|
|
|
|
|
|
|
196,832 |
|
|
|
|
|
|
|
||||
Stockholders' equity |
|
2,271,151 |
|
|
|
|
|
|
|
|
|
2,166,793 |
|
|
|
|
|
|
|
||||
Total liabilities and stockholders' equity |
$ |
15,498,390 |
|
|
|
|
|
|
|
|
$ |
16,513,161 |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income |
|
|
|
$ |
115,577 |
|
|
|
|
|
|
|
|
$ |
113,619 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest spread - tax equivalent |
|
|
|
|
|
|
|
1.99 |
% |
|
|
|
|
|
|
|
|
1.48 |
% |
||||
Net interest margin |
|
|
|
|
|
|
|
3.31 |
% |
|
|
|
|
|
|
|
|
3.03 |
% |
||||
Net interest margin - tax equivalent |
|
|
|
|
|
|
|
3.33 |
% |
|
|
|
|
|
|
|
|
3.05 |
% |
||||
47
|
Nine Months Ended September 30, |
|
|||||||||||||||||||||
|
2025 |
|
|
2024 |
|
||||||||||||||||||
|
Average |
|
|
|
|
|
Yield/ |
|
|
Average |
|
|
|
|
|
Yield/ |
|
||||||
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
INTEREST-EARNING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment securities (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable |
$ |
2,501,899 |
|
|
$ |
55,466 |
|
|
|
2.96 |
% |
|
$ |
2,750,063 |
|
|
$ |
62,347 |
|
|
|
3.02 |
% |
Tax-advantaged |
|
20,552 |
|
|
|
434 |
|
|
|
3.36 |
% |
|
|
24,918 |
|
|
|
502 |
|
|
|
3.22 |
% |
Held-to-maturity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable |
|
1,978,043 |
|
|
|
31,690 |
|
|
|
2.14 |
% |
|
|
2,065,950 |
|
|
|
32,930 |
|
|
|
2.13 |
% |
Tax-advantaged |
|
363,260 |
|
|
|
7,029 |
|
|
|
3.12 |
% |
|
|
373,477 |
|
|
|
7,201 |
|
|
|
3.11 |
% |
Investment in FHLB stock |
|
18,012 |
|
|
|
1,167 |
|
|
|
8.66 |
% |
|
|
18,012 |
|
|
|
1,171 |
|
|
|
8.68 |
% |
Interest-earning deposits with other institutions |
|
384,208 |
|
|
|
12,796 |
|
|
|
4.45 |
% |
|
|
799,443 |
|
|
|
32,884 |
|
|
|
5.49 |
% |
Loans (2) |
|
8,397,900 |
|
|
|
328,741 |
|
|
|
5.23 |
% |
|
|
8,720,058 |
|
|
|
345,478 |
|
|
|
5.29 |
% |
Total interest-earning assets |
|
13,663,874 |
|
|
|
437,323 |
|
|
|
4.29 |
% |
|
|
14,751,921 |
|
|
|
482,513 |
|
|
|
4.38 |
% |
Total noninterest-earning assets |
|
1,620,955 |
|
|
|
|
|
|
|
|
|
15,814,501 |
|
|
|
|
|
|
|
||||
Total assets |
$ |
15,284,829 |
|
|
|
|
|
|
|
|
$ |
16,333,372 |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
INTEREST-BEARING LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Savings deposits (3) |
$ |
4,265,958 |
|
|
$ |
64,344 |
|
|
|
2.02 |
% |
|
$ |
4,064,625 |
|
|
$ |
61,844 |
|
|
|
2.03 |
% |
Time deposits |
|
572,593 |
|
|
|
11,903 |
|
|
|
2.78 |
% |
|
|
640,941 |
|
|
|
15,322 |
|
|
|
3.19 |
% |
Total interest-bearing deposits |
|
4,838,551 |
|
|
|
76,247 |
|
|
|
2.11 |
% |
|
|
4,705,566 |
|
|
|
77,166 |
|
|
|
2.19 |
% |
FHLB advances, other borrowings, and customer |
|
890,936 |
|
|
|
22,310 |
|
|
|
3.35 |
% |
|
|
2,177,051 |
|
|
|
68,418 |
|
|
|
4.20 |
% |
Interest expense - Other interest-bearing liabilities |
|
34,697 |
|
|
|
1,137 |
|
|
|
4.32 |
% |
|
|
— |
|
|
|
— |
|
|
|
0.00 |
% |
Interest-bearing liabilities |
|
5,764,184 |
|
|
|
99,694 |
|
|
|
2.31 |
% |
|
|
6,882,617 |
|
|
|
145,584 |
|
|
|
2.83 |
% |
Noninterest-bearing deposits |
|
7,060,953 |
|
|
|
|
|
|
|
|
|
7,153,557 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
214,181 |
|
|
|
|
|
|
|
|
|
174,328 |
|
|
|
|
|
|
|
||||
Stockholders' equity |
|
2,245,511 |
|
|
|
|
|
|
|
|
|
2,122,870 |
|
|
|
|
|
|
|
||||
Total liabilities and stockholders' equity |
$ |
15,284,829 |
|
|
|
|
|
|
|
|
$ |
16,333,372 |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income |
|
|
|
$ |
337,629 |
|
|
|
|
|
|
|
|
$ |
336,929 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest spread - tax equivalent |
|
|
|
|
|
|
|
1.98 |
% |
|
|
|
|
|
|
|
|
1.56 |
% |
||||
Net interest margin |
|
|
|
|
|
|
|
3.30 |
% |
|
|
|
|
|
|
|
|
3.05 |
% |
||||
Net interest margin - tax equivalent |
|
|
|
|
|
|
|
3.32 |
% |
|
|
|
|
|
|
|
|
3.06 |
% |
||||
48
The following table presents a comparison of interest income and interest expense resulting from changes in the volumes and rates on average interest-earning assets and average interest-bearing liabilities for the periods indicated. Changes in interest income or expense attributable to volume changes are calculated by multiplying the change in volume by the initial average interest rate. The change in interest income or expense attributable to changes in interest rates is calculated by multiplying the change in interest rate by the initial volume. The changes attributable to interest rate and volume changes are calculated by multiplying the change in rate times the change in volume and reflect an adjustment for the number of days as appropriate.
Rate and Volume Analysis for Changes in Interest Income, Interest Expense and Net Interest Income
|
Comparison of Three Months Ended September 30, |
|
|||||||||||||
|
2025 Compared to 2024 |
|
|||||||||||||
|
Increase (Decrease) Due to |
|
|||||||||||||
|
|
|
|
|
|
|
Rate/ |
|
|
|
|
||||
|
Volume |
|
|
Rate |
|
|
Volume |
|
|
Total |
|
||||
|
(Dollars in thousands) |
|
|||||||||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable investment securities |
$ |
(1,034 |
) |
|
$ |
(267 |
) |
|
$ |
13 |
|
|
$ |
(1,288 |
) |
Tax-advantaged investment securities |
|
(27 |
) |
|
|
5 |
|
|
|
(1 |
) |
|
|
(23 |
) |
Held-to-maturity securities: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable investment securities |
|
(501 |
) |
|
|
100 |
|
|
|
(1 |
) |
|
|
(402 |
) |
Tax-advantaged investment securities |
|
(75 |
) |
|
|
5 |
|
|
|
— |
|
|
|
(70 |
) |
Investment in FHLB stock |
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
Interest-earning deposits with other institutions |
|
(8,092 |
) |
|
|
(3,257 |
) |
|
|
1,594 |
|
|
|
(9,755 |
) |
Loans |
|
(3,119 |
) |
|
|
(1,325 |
) |
|
|
340 |
|
|
|
(4,104 |
) |
Total interest income |
|
(12,848 |
) |
|
|
(4,738 |
) |
|
|
1,946 |
|
|
|
(15,640 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
||||
Savings deposits |
|
683 |
|
|
|
(2,054 |
) |
|
|
4 |
|
|
|
(1,367 |
) |
Time deposits |
|
(1,381 |
) |
|
|
(1,268 |
) |
|
|
291 |
|
|
|
(2,358 |
) |
FHLB advances, other borrowings, and |
|
(12,153 |
) |
|
|
(4,621 |
) |
|
|
2,571 |
|
|
|
(14,203 |
) |
Interest expense - Other interest-bearing liabilities |
|
— |
|
|
|
— |
|
|
|
330 |
|
|
|
330 |
|
Total interest expense |
|
(12,851 |
) |
|
|
(7,943 |
) |
|
|
3,196 |
|
|
|
(17,598 |
) |
Net interest income |
$ |
3 |
|
|
$ |
3,205 |
|
|
$ |
(1,250 |
) |
|
$ |
1,958 |
|
49
|
Comparison of Nine Months Ended September 30, |
|
|||||||||||||
|
2025 Compared to 2024 |
|
|||||||||||||
|
Increase (Decrease) Due to |
|
|||||||||||||
|
|
|
|
|
|
|
Rate/ |
|
|
|
|
||||
|
Volume |
|
|
Rate |
|
|
Volume |
|
|
Total |
|
||||
|
(Dollars in thousands) |
|
|||||||||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable investment securities |
$ |
(7,509 |
) |
|
$ |
(1,859 |
) |
|
$ |
2,487 |
|
|
$ |
(6,881 |
) |
Tax-advantaged investment securities |
|
(117 |
) |
|
|
32 |
|
|
|
17 |
|
|
|
(68 |
) |
Held-to-maturity securities: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable investment securities |
|
(1,868 |
) |
|
|
224 |
|
|
|
404 |
|
|
|
(1,240 |
) |
Tax-advantaged investment securities |
|
(263 |
) |
|
|
34 |
|
|
|
57 |
|
|
|
(172 |
) |
Investment in FHLB stock |
|
— |
|
|
|
(4 |
) |
|
|
— |
|
|
|
(4 |
) |
Interest-earning deposits with other institutions |
|
(22,815 |
) |
|
|
(8,327 |
) |
|
|
11,054 |
|
|
|
(20,088 |
) |
Loans |
|
(17,048 |
) |
|
|
(5,106 |
) |
|
|
5,417 |
|
|
|
(16,737 |
) |
Total interest income |
|
(49,620 |
) |
|
|
(15,006 |
) |
|
|
19,436 |
|
|
|
(45,190 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
||||
Savings deposits |
|
4,092 |
|
|
|
(642 |
) |
|
|
(950 |
) |
|
|
2,500 |
|
Time deposits |
|
(2,182 |
) |
|
|
(2,653 |
) |
|
|
1,416 |
|
|
|
(3,419 |
) |
FHLB advances, other borrowings, and |
|
(53,990 |
) |
|
|
(18,503 |
) |
|
|
26,385 |
|
|
|
(46,108 |
) |
Interest expense - Other interest-bearing liabilities |
|
— |
|
|
|
— |
|
|
|
1,137 |
|
|
|
1,137 |
|
Total interest expense |
|
(52,080 |
) |
|
|
(21,798 |
) |
|
|
27,988 |
|
|
|
(45,890 |
) |
Net interest income |
$ |
2,460 |
|
|
$ |
6,792 |
|
|
$ |
(8,552 |
) |
|
$ |
700 |
|
Third Quarter of 2025 Compared to the Third Quarter of 2024
Net interest income, before provision for credit losses, of $115.6 million for the third quarter of 2025 increased by $2.0 million, or 1.72%, from the third quarter of 2024. The increase in net interest income in the third quarter of 2025 compared to the third quarter of 2024 was the net result of a $17.6 million decrease in interest expense that exceeded a $15.6 million decline in interest income. The decrease in interest expense was primarily due to a $14.9 million decrease in interest expense from a $1.2 billion decrease in average borrowings.
Total interest income of $150.1 million declined by $15.6 million, or 9.44%, when compared to the third quarter of 2024. This decrease was primarily due to a $1.06 billion decline in average interest-earning assets and an 11 basis point decrease of the yield on earning assets. Average loan balances declined by $232.9 million from the third quarter of 2024. Compared to the third quarter of 2024, the average balance of investment securities decreased by $244.1 million, while the average amount of funds held at the Federal Reserve decreased by $581.3 million.
Total interest income and fees on loans for the third quarter of 2025 was $110.8 million, a decrease of $4.1 million, or 3.57%, from the third quarter of 2024. This decrease in income was due to both the decline in average loan balances and a decline in loan yields from 5.31% for the third quarter of 2024, to 5.25% for the third quarter of 2025. Loan yields decreased as declining short term interest rates, such as the Prime rate, lowered the yield on variable indexed loans.
Interest income from investment securities was $31.7 million, a decrease of $1.8 million, or 5.33%, from the third quarter of 2024. The decrease was driven primarily by a $3.0 million decrease in the positive carry on pay-fixed swaps that are available-for-sale investment fair value hedges. The spread between daily SOFR and fixed rate paid on these swaps decreased from 1.71% in the third quarter of 2024 to .74% in the third quarter of 2025. Excluding the impact of the fair value hedges, investment security yields increased by 22 basis points, partially offsetting the impact on interest income from the $244.1 million decrease in average investment balances.
Interest expense was $34.5 million for the third quarter of 2025, a decrease of $17.6 million, compared to the third quarter of 2024. Total cost of funds of 1.05% for the third quarter of 2025 decreased from 1.47% for the year ago quarter. This 42 basis point decrease in cost of funds was primarily the result of a $1.2 billion decrease in average borrowings, as well as the 16 basis point decrease in average borrowing costs, when compared to the third quarter of 2024. The redemption of $1.3 billion of Federal Reserve Bank Term Funding Program borrowings in the third quarter of 2024 resulted in the year over year decline in
50
the level of borrowings. A 29 basis point decrease in the cost of total interest-bearing deposits was primarily due to a 19 basis point decrease in the cost of non-maturing interest bearing deposits. Additionally, time deposits declined by $159.8 million and the cost of time deposits decreased by 68 basis points. The cost of customer repurchase agreements increased from 1.73% in the third quarter of 2024 to 2.00% in the third quarter of 2025. Average noninterest-bearing deposits were 59.3% of total average deposits for the third quarter of 2025, compared to 59.1% for the third quarter of 2024.
Nine Months of 2025 Compared to Nine Months of 2024
Net interest income, before provision for credit losses, was $337.6 million for the nine months ended September 30, 2025, an increase of $0.7 million, or 0.21%, compared to $336.9 million for the same period in 2024. The increase in net interest income for the nine months ended September 30, 2025 compared to the same period in 2024 was due to the net impact of a 26 basis point increase in the net interest margin that offset a $1.1 billion decrease in average earning assets. The average balance on interest-bearing liabilities decreased by $1.1 billion, or 16.25%, to $5.76 billion for the nine months ended September 30, 2025, from $6.88 billion for the same period in the prior year. Our net interest margin (TE) was 3.32% for the first nine months of 2025, compared to 3.06% for the same period of 2024.
Total interest income was $437.3 million for the nine months ended September 30, 2025, which was $45.2 million, or 9.37%, lower than the same period of 2024. The decline was due to the decrease in the average balance in interest-earning assets which decreased by $1.1 billion, or 7.38%, to $13.66 billion for the nine months ended September 30, 2025 from $14.75 billion for the same period in 2024, and a nine basis point decrease in the yield on earning assets, to 4.29% for the first nine months of 2025, compared to 4.38% for the same period in 2024. The year-over-year decrease in average earning assets resulted from a decline of $350.7 million in average investment securities, a $322.2 million decrease in our average loan balances, and a $408.3 million decrease in the average amount of funds held at the Federal Reserve. The decrease in the average earning asset yield compared to the first nine months of 2024 resulted from a six basis point decrease in loan yields, from 5.29% for the first nine months of 2024 to 5.23% for the same period of 2025, and a four basis point decrease in the tax-equivalent yield on investment securities. Including the impact of fair value hedges, the yield on investment securities decreased from 2.68% for the first nine months of 2024 to 2.64% for the nine months ended September 30, 2025. The decrease in yield includes the positive carry on the fair value hedges, which resulted in $3.6 million of interest income for the nine months ended September 30, 2025, compared to $12.1 million in the first nine months of 2024.
Interest expense of $99.7 million for the nine months ended September 30, 2025, was $45.9 million lower than the same period of 2024. Total cost of funds for the first nine months of 2025 was 1.04%, compared with 1.39% for the same period of 2024. Average noninterest-bearing deposits for the nine months ending September 30, 2025 decreased by $92.6 million, compared to the first nine months of 2024. Average noninterest-bearing deposits represented 59.34% of our total average deposits for the nine months ended September 30, 2025, compared to 60.32% for the same period of 2024. The average rate paid on interest-bearing liabilities decreased by 52 basis points, to 2.31% for the first nine months of 2025, from 2.83% for the same period of 2024. The average rate paid on interest-bearing deposits for the first nine months of 2025 decreased by eight basis points from the same period in 2024. The average balance of time deposits decreased by $68.3 million to $572.6 million in the first nine months of 2025 compared to $640.9 million in the same period in 2024, while the cost of time deposits decreased to 2.78%, from 3.19% in the same period in 2024. The average balance on non-maturity interest-bearing deposits increased from the prior year period by $201.3 million, with the cost of these deposits decreasing by one basis point. Average borrowings for the first nine months of 2025 were $507.0 million at a cost of 4.61%, compared with $1.86 billion at cost of 4.76% of average borrowings for the same period of 2024. The decrease in rates on deposits and borrowings was due to declining market rates and the redemption of Bank Term Funding Program borrowings.
51
Provision for (Recapture of) Credit Losses
The provision for (recapture of) credit losses is a charge to earnings to maintain the allowance for credit losses at a level consistent with management’s assessment of expected lifetime losses in the loan portfolio as of the balance sheet date.
There was a $1.0 million provision for credit losses in the third quarter of 2025, compared to no provision in the third quarter of 2024. Net recoveries for the third quarter of 2025 were $333,000, compared to net recoveries of $156,000 in the third quarter of 2024. Projected loss rates were 0.94% at September 30, 2025, compared to 0.97% at September 30, 2024.
There was a $1.0 million recapture of credit losses for the nine months ended September 30, 2025, compared to no provision or recapture for credit losses for the same period of 2024. For the nine months ended September 30, 2025, we experienced credit charge-offs of $536,000 and total recoveries of $750,000, resulting in net recoveries of $214,000. For the nine months ended September 30, 2024, we experienced credit charge-offs of $4.3 million and total recoveries of $444,000, resulting in net charge-offs of $3.9 million. Refer to the discussion of “Allowance for Credit Losses” in Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations contained herein for discussion concerning observed changes in the credit quality of various components of our loan portfolio as well as changes and refinements to our methodology.
No assurance can be given that economic conditions which affect the Company’s service areas or other circumstances will or will not be reflected in future changes in the level of our allowance for credit losses and the resulting provision or recapture of provision for credit losses. The process to estimate the allowance for credit losses requires considerable judgment and our economic forecasts may continue to vary due to the uncertainty of the future impact from geopolitical events, trade barriers, including tariff policies, and global inflation will have on future interest rates, unemployment, the overall economy and resulting impact on our customers. See “Allowance for Credit Losses” under Analysis of Financial Condition herein.
Noninterest Income
Noninterest income includes income derived from financial services offered to our customers, such as CitizensTrust, merchant processing and card services, international banking, and other business services. Also included in noninterest income are service charges and fees, primarily from deposit accounts, gains (net of losses) from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets.
The following table sets forth the various components of noninterest income for the periods presented.
|
Three Months Ended |
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
||||||||||||||
|
September 30, |
|
|
Variance |
|
|
September 30, |
|
|
Variance |
|
||||||||||||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
|
% |
|
|
2025 |
|
|
2024 |
|
|
$ |
|
|
% |
|
||||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Service charges on deposit |
$ |
4,859 |
|
|
$ |
5,120 |
|
|
$ |
(261 |
) |
|
|
-5.10 |
% |
|
$ |
14,726 |
|
|
$ |
15,273 |
|
|
$ |
(547 |
) |
|
|
-3.58 |
% |
Trust and investment services |
|
3,875 |
|
|
|
3,565 |
|
|
|
310 |
|
|
|
8.70 |
% |
|
|
11,002 |
|
|
|
10,217 |
|
|
|
785 |
|
|
|
7.68 |
% |
Bankcard services |
|
684 |
|
|
|
355 |
|
|
|
329 |
|
|
|
92.68 |
% |
|
|
1,961 |
|
|
|
1,110 |
|
|
|
851 |
|
|
|
76.67 |
% |
BOLI income |
|
3,267 |
|
|
|
3,499 |
|
|
|
(232 |
) |
|
|
-6.63 |
% |
|
|
9,326 |
|
|
|
10,034 |
|
|
|
(708 |
) |
|
|
-7.06 |
% |
Loss on sale of AFS investment securities |
|
(8,185 |
) |
|
|
(11,582 |
) |
|
|
3,397 |
|
|
|
29.33 |
% |
|
|
(8,185 |
) |
|
|
(11,582 |
) |
|
|
3,397 |
|
|
|
29.33 |
% |
Gain on OREO, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,183 |
|
|
|
— |
|
|
|
2,183 |
|
|
|
— |
|
Gain on sale leaseback transactions |
|
— |
|
|
|
9,106 |
|
|
|
(9,106 |
) |
|
|
-100.00 |
% |
|
|
— |
|
|
|
9,106 |
|
|
|
(9,106 |
) |
|
|
-100.00 |
% |
Other |
|
8,506 |
|
|
|
2,771 |
|
|
|
5,735 |
|
|
|
206.96 |
% |
|
|
12,965 |
|
|
|
7,213 |
|
|
|
5,752 |
|
|
|
79.74 |
% |
Total noninterest income |
$ |
13,006 |
|
|
$ |
12,834 |
|
|
$ |
172 |
|
|
|
1.34 |
% |
|
$ |
43,978 |
|
|
$ |
41,371 |
|
|
$ |
2,607 |
|
|
|
6.30 |
% |
Third Quarter of 2025 Compared to the Third Quarter of 2024
The $172,000 increase in noninterest income in the third quarter of 2025 compared to the same period in 2024 was due to a $5.7 million increase in other income and a $3.4 million decrease in the loss on sale of AFS securities, partially offset by a $9.1 million gain on a sale leaseback transaction in the third quarter of 2024. The increase in other income included a $6.0 million legal settlement received in the third quarter of 2025.
Trust and Investment Services represents our CitizensTrust group. The CitizensTrust group is made up of wealth management and investment services. They provide a variety of services, which include asset management, financial planning,
52
estate planning, retirement planning, private and corporate trustee services, and probate services. Investment Services provides self-directed brokerage, 401(k) plans, mutual funds, insurance and other non-insured investment products. At September 30, 2025, CitizensTrust had approximately $5.2 billion in assets under management and administration, including $3.7 billion in assets under management. CitizensTrust generated fees of $3.9 million for the third quarter of 2025, compared to $3.6 million for the same period of 2024.
Nine Months of 2025 Compared to Nine Months of 2024
The $2.6 million year-over-year increase in noninterest income included a $2.2 million gain on sale of OREO, a $3.4 million decrease in the loss on sale of AFS securities, a $5.7 million increase in other income, and a $785,000 increase in trust and investment services, partially offset by a $9.1 million gain on a sale leaseback transaction in the third quarter of 2024. The increase in other income included a $6.0 million legal settlement received in the third quarter of 2025.
Noninterest Expense
The following table summarizes the various components of noninterest expense for the periods presented.
|
Three Months Ended |
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
||||||||||||||
|
September 30, |
|
|
Variance |
|
|
September 30, |
|
|
Variance |
|
||||||||||||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
|
% |
|
|
2025 |
|
|
2024 |
|
|
$ |
|
|
% |
|
||||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
$ |
35,876 |
|
|
$ |
36,647 |
|
|
$ |
(771 |
) |
|
|
-2.10 |
% |
|
$ |
107,352 |
|
|
$ |
108,474 |
|
|
$ |
(1,122 |
) |
|
|
-1.03 |
% |
Occupancy |
|
4,703 |
|
|
|
4,997 |
|
|
|
(294 |
) |
|
|
-5.88 |
% |
|
|
14,331 |
|
|
|
14,232 |
|
|
|
99 |
|
|
|
0.70 |
% |
Equipment |
|
1,120 |
|
|
|
1,207 |
|
|
|
(87 |
) |
|
|
-7.21 |
% |
|
|
3,596 |
|
|
|
3,309 |
|
|
|
287 |
|
|
|
8.67 |
% |
Professional services |
|
2,350 |
|
|
|
2,855 |
|
|
|
(505 |
) |
|
|
-17.69 |
% |
|
|
6,622 |
|
|
|
7,836 |
|
|
|
(1,214 |
) |
|
|
-15.49 |
% |
Computer software expense |
|
4,350 |
|
|
|
3,906 |
|
|
|
444 |
|
|
|
11.37 |
% |
|
|
12,981 |
|
|
|
11,380 |
|
|
|
1,601 |
|
|
|
14.07 |
% |
Marketing and promotion |
|
1,738 |
|
|
|
1,964 |
|
|
|
(226 |
) |
|
|
-11.51 |
% |
|
|
5,543 |
|
|
|
5,550 |
|
|
|
(7 |
) |
|
|
-0.13 |
% |
Amortization of intangible assets |
|
1,003 |
|
|
|
1,286 |
|
|
|
(283 |
) |
|
|
-22.01 |
% |
|
|
3,312 |
|
|
|
4,161 |
|
|
|
(849 |
) |
|
|
-20.40 |
% |
Telecommunications expense |
|
520 |
|
|
|
479 |
|
|
|
41 |
|
|
|
8.56 |
% |
|
|
1,574 |
|
|
|
1,461 |
|
|
|
113 |
|
|
|
7.73 |
% |
Regulatory assessments |
|
2,030 |
|
|
|
2,104 |
|
|
|
(74 |
) |
|
|
-3.52 |
% |
|
|
6,065 |
|
|
|
7,963 |
|
|
|
(1,898 |
) |
|
|
-23.84 |
% |
Insurance |
|
494 |
|
|
|
507 |
|
|
|
(13 |
) |
|
|
-2.56 |
% |
|
|
1,468 |
|
|
|
1,523 |
|
|
|
(55 |
) |
|
|
-3.61 |
% |
Provision for (recapture of) |
|
500 |
|
|
|
(750 |
) |
|
|
1,250 |
|
|
|
166.67 |
% |
|
|
1,000 |
|
|
|
(1,250 |
) |
|
|
2,250 |
|
|
|
180.00 |
% |
Directors' expenses |
|
316 |
|
|
|
306 |
|
|
|
10 |
|
|
|
3.27 |
% |
|
|
913 |
|
|
|
961 |
|
|
|
(48 |
) |
|
|
-4.99 |
% |
Other |
|
3,576 |
|
|
|
3,327 |
|
|
|
249 |
|
|
|
7.48 |
% |
|
|
10,519 |
|
|
|
9,503 |
|
|
|
1,016 |
|
|
|
10.69 |
% |
Total noninterest expense |
$ |
58,576 |
|
|
$ |
58,835 |
|
|
$ |
(259 |
) |
|
|
-0.44 |
% |
|
$ |
175,276 |
|
|
$ |
175,103 |
|
|
$ |
173 |
|
|
|
0.10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest expense to average |
|
1.50 |
% |
|
|
1.42 |
% |
|
|
|
|
|
|
|
|
1.53 |
% |
|
|
1.43 |
% |
|
|
|
|
|
|
||||
Efficiency ratio (1) |
|
45.56 |
% |
|
|
46.53 |
% |
|
|
|
|
|
|
|
|
45.93 |
% |
|
|
46.29 |
% |
|
|
|
|
|
|
||||
Our ability to control noninterest expenses in relation to asset growth can be measured in terms of total noninterest expenses as a percentage of average assets. Noninterest expense as a percentage of average assets was 1.50% for the third quarter of 2025, compared to 1.42% for the third quarter of 2024.
Our ability to control noninterest expenses in relation to the level of total revenue (net interest income before provision for credit losses plus noninterest income) can be measured by the efficiency ratio and indicates the percentage of net revenue that is used to cover expenses. The efficiency ratio was 45.56% for the third quarter of 2025, compared to 46.53% for the third quarter of 2024.
53
Third Quarter of 2025 Compared to the Third Quarter of 2024
Noninterest expense of $58.6 million for the third quarter of 2025 was $260,000, or 0.44%, lower than the third quarter of 2024. The decrease in noninterest expense from the third quarter of 2024 was the net result of decreases in most expense categories, that were partially offset by a $444,000 increase in software expense related to technology investments and a $1.25 million increase in the provision for unfunded loan commitments. The $771,000 decrease in salaries and employee benefits was primarily due to lower benefit expense.
Nine Months of 2025 Compared to Nine Months of 2024
Noninterest expense of $175.3 million for the first nine months of 2025 was $173,000 higher than the prior year period. Year-over-year expense increases included $1.6 million, or a 14.1% increase in computer software expense related to data processing costs from continued investments in technology and automation, which coincides with a $1.1 million decrease in salary and benefit expense. Regulatory assessment expense declined by $1.9 million as there was additional accruals in the first half of 2024 for the FDIC special assessment fee from initial estimates of losses from bank failures in 2023. This was offset by the impact of the change in unfunded commitment reserve. The first nine months of 2025 included $1.0 million in provision for unfunded loan commitments, compared to $1.3 million in recapture of provision for in the same period of 2024, resulting in a $2.3 million increase in expense. Legal expenses decreased by $1.3 million in the first nine months of 2025, primarily due to legal expenses incurred in the first nine months of 2024 related to the lawsuit the Company pursued related to allegations of trade secrets misappropriation that was settled in the third quarter of 2025. As a percentage of average assets, noninterest expense was 1.53% for the nine months ended September 30, 2025, compared to 1.43% for the same period of 2024. For the nine months ended September 30, 2025, the efficiency ratio was 45.93%, compared to 46.29% for the same period of 2024.
Income Taxes
The Company’s effective tax rate for the three and nine months ended September 30, 2025 was 23.80% and 25.60% compared to 24.25% and 26.25%, for the three and nine months ended September 30, 2024, respectively. Our estimated annual effective tax rate also varies depending upon the level of tax-advantaged income from municipal securities and bank owned life insurance ("BOLI"), as well as available tax credits. The decrease in the effective tax rate was primarily driven by increased investments in solar tax credits.
The Company’s effective tax rates are below the nominal combined Federal and State tax rate primarily as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period.
54
ANALYSIS OF FINANCIAL CONDITION
Total assets of $15.67 billion at September 30, 2025 increased by $512.6 million, or 3.38%, from total assets of $15.15 billion at December 31, 2024. Interest-earning assets of $14.01 billion at September 30, 2025 increased by $483.9 million, or 3.58%, when compared with $13.53 billion at December 31, 2024. The increase in interest-earning assets was primarily due to a $581.2 million increase in interest-earning balances due from the Federal Reserve, offset by a $65.5 million decrease in total loans, and a $44.5 million decrease in investment securities.
Total liabilities were $13.38 billion at September 30, 2025, an increase of $416.8 million, or 3.21%, from total liabilities of $12.97 billion at December 31, 2024. Total deposits increased by $175.9 million, or 1.47%, with noninterest-bearing deposits increasing by $207.9 million, or 2.95%. Interest-bearing deposits declined by $32.0 million, or 0.65%. Borrowings remained the same balance as of December 31, 2024. At September 30, 2025, total borrowings consisted of $500 million of FHLB advances, at an average cost of approximately 4.6%.
Total equity increased $95.8 million to $2.28 billion at September 30, 2025, compared to total equity of $2.19 billion at December 31, 2024. Increases to equity included $154.3 million in net earnings and a $64.3 million increase in other comprehensive income that were partially offset by $83.1 million in cash dividends. In the first nine months of 2025, we repurchased, under our stock repurchase plan, 2,360,070 shares of common stock, at an average repurchase price of $18.43, totaling $43.5 million. We engaged in no stock repurchases during the first nine months of 2024.
Investment Securities
The Company maintains a portfolio of investment securities to provide interest income and to serve as a source of liquidity for its ongoing operations. At September 30, 2025, total investment securities were $4.88 billion. This represented a decrease of $44.5 million, or 0.90%, from $4.92 billion at December 31, 2024. The overall decrease in investment securities was primarily due to a $81.8 million decline in our HTM securities. At September 30, 2025, our AFS investment securities totaled $2.58 billion, inclusive of a pre-tax net unrealized loss of $333.8 million. The $113.9 million increase in fair value of our AFS securities since December 31, 2024 was partially offset by a $18.4 million decrease in the fair value of our derivatives that hedge the change in value of our AFS portfolio. The after-tax unrealized loss reported in AOCI on our AFS investment securities at September 30, 2025 was $236.8 million. The changes in the net unrealized holding loss resulted primarily from fluctuations in market interest rates. At September 30, 2025, investment securities HTM totaled $2.30 billion. For the nine months ended September 30, 2025 and 2024, repayments/maturities of investment securities totaled $339.4 million and $366.4 million, purchases totaled $250.2 million and $44.9 million, and sales totaled $65.5 million and $245.3 million, respectively. Total Commercial Property Assessed Clean Energy ("C-PACE") bonds which are included in our HTM securities portfolio at September 30, 2025 were $17.7 million, of which $6.2 million was originated in the first nine months of 2025.
55
The tables below set forth our investment securities AFS and HTM portfolio by type for the dates presented.
|
September 30, 2025 |
|
|||||||||||||||||
|
Amortized Cost |
|
|
Gross Unrealized Holding Gain |
|
|
Gross Unrealized Holding Loss |
|
|
Fair Value |
|
|
Total Percent |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
34,738 |
|
|
$ |
14 |
|
|
$ |
— |
|
|
$ |
34,752 |
|
|
|
1.35 |
% |
Mortgage-backed securities |
|
2,186,896 |
|
|
|
1,810 |
|
|
|
(225,199 |
) |
|
|
1,963,507 |
|
|
|
76.13 |
% |
CMO/REMIC |
|
668,135 |
|
|
|
1,170 |
|
|
|
(111,026 |
) |
|
|
558,279 |
|
|
|
21.64 |
% |
Municipal bonds |
|
21,778 |
|
|
|
34 |
|
|
|
(609 |
) |
|
|
21,203 |
|
|
|
0.82 |
% |
Other securities |
|
1,656 |
|
|
|
— |
|
|
|
— |
|
|
|
1,656 |
|
|
|
0.06 |
% |
Unallocated portfolio layer fair value basis |
|
(10,838 |
) |
|
|
10,838 |
|
|
|
— |
|
|
|
— |
|
|
|
0.00 |
% |
Total available-for-sale securities |
$ |
2,902,365 |
|
|
$ |
13,866 |
|
|
$ |
(336,834 |
) |
|
$ |
2,579,397 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
502,460 |
|
|
$ |
— |
|
|
$ |
(86,096 |
) |
|
$ |
416,364 |
|
|
|
21.87 |
% |
Mortgage-backed securities |
|
570,690 |
|
|
|
2 |
|
|
|
(87,814 |
) |
|
|
482,878 |
|
|
|
24.84 |
% |
CMO/REMIC |
|
760,193 |
|
|
|
— |
|
|
|
(157,362 |
) |
|
|
602,831 |
|
|
|
33.07 |
% |
Municipal bonds |
|
446,881 |
|
|
|
861 |
|
|
|
(31,602 |
) |
|
|
416,140 |
|
|
|
19.45 |
% |
Other securities (2) |
|
17,685 |
|
|
|
— |
|
|
|
— |
|
|
|
17,685 |
|
|
|
0.77 |
% |
Total held-to-maturity securities |
$ |
2,297,909 |
|
|
$ |
863 |
|
|
$ |
(362,874 |
) |
|
$ |
1,935,898 |
|
|
|
100.00 |
% |
|
December 31, 2024 |
|
|||||||||||||||||
|
Amortized Cost |
|
|
Gross Unrealized Holding Gain |
|
|
Gross Unrealized Holding Loss |
|
|
Fair Value |
|
|
Total Percent |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
34,149 |
|
|
$ |
106 |
|
|
$ |
— |
|
|
$ |
34,255 |
|
|
|
1.35 |
% |
Mortgage-backed securities |
|
2,460,573 |
|
|
|
337 |
|
|
|
(326,376 |
) |
|
|
2,134,534 |
|
|
|
83.97 |
% |
CMO/REMIC |
|
471,921 |
|
|
|
— |
|
|
|
(120,399 |
) |
|
|
351,522 |
|
|
|
13.82 |
% |
Municipal bonds |
|
21,755 |
|
|
|
28 |
|
|
|
(1,406 |
) |
|
|
20,377 |
|
|
|
0.80 |
% |
Other securities |
|
1,427 |
|
|
|
— |
|
|
|
— |
|
|
|
1,427 |
|
|
|
0.06 |
% |
Unallocated portfolio layer fair value basis |
|
7,222 |
|
|
|
— |
|
|
|
(7,222 |
) |
|
|
— |
|
|
|
0.00 |
% |
Total available-for-sale securities |
$ |
2,997,047 |
|
|
$ |
471 |
|
|
$ |
(455,403 |
) |
|
$ |
2,542,115 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government agency/GSE |
$ |
514,572 |
|
|
$ |
— |
|
|
$ |
(106,315 |
) |
|
$ |
408,257 |
|
|
|
21.62 |
% |
Mortgage-backed securities |
|
614,383 |
|
|
|
— |
|
|
|
(110,020 |
) |
|
|
504,363 |
|
|
|
25.82 |
% |
CMO/REMIC |
|
784,059 |
|
|
|
— |
|
|
|
(170,121 |
) |
|
|
613,938 |
|
|
|
32.95 |
% |
Municipal bonds |
|
455,199 |
|
|
|
1,158 |
|
|
|
(40,025 |
) |
|
|
416,332 |
|
|
|
19.13 |
% |
Other securities (2) |
|
11,455 |
|
|
|
— |
|
|
|
— |
|
|
|
11,455 |
|
|
|
0.48 |
% |
Total held-to-maturity securities |
$ |
2,379,668 |
|
|
$ |
1,158 |
|
|
$ |
(426,481 |
) |
|
$ |
1,954,345 |
|
|
|
100.00 |
% |
56
As of September 30, 2025, $21.8 million in U.S. government agency bonds are callable. The Agency CMO/REMIC securities are backed by agency-pooled collateral. Municipal bonds, which represented approximately 9% of the total investment portfolio, are predominately AA or higher rated securities.
The following table presents the Company’s AFS investment securities and HTM investment securities, by investment category, in an unrealized loss position for which an allowance for credit losses has not been recorded as of September 30, 2025 and December 31, 2024.
|
September 30, 2025 |
|
|||||||||||||||||||||
|
Less Than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed securities |
$ |
192,418 |
|
|
$ |
(957 |
) |
|
$ |
1,621,368 |
|
|
$ |
(224,242 |
) |
|
$ |
1,813,786 |
|
|
$ |
(225,199 |
) |
CMO/REMIC |
|
30,549 |
|
|
|
— |
|
|
|
346,830 |
|
|
|
(111,026 |
) |
|
|
377,379 |
|
|
|
(111,026 |
) |
Municipal bonds |
|
— |
|
|
|
— |
|
|
|
18,318 |
|
|
|
(609 |
) |
|
|
18,318 |
|
|
|
(609 |
) |
Total available-for-sale securities |
$ |
222,967 |
|
|
$ |
(957 |
) |
|
$ |
1,986,516 |
|
|
$ |
(335,877 |
) |
|
$ |
2,209,483 |
|
|
$ |
(336,834 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agency/GSE |
$ |
— |
|
|
$ |
— |
|
|
$ |
416,364 |
|
|
$ |
(86,096 |
) |
|
$ |
416,364 |
|
|
$ |
(86,096 |
) |
Mortgage-backed securities |
|
1,826 |
|
|
|
— |
|
|
|
463,805 |
|
|
|
(87,814 |
) |
|
|
465,631 |
|
|
|
(87,814 |
) |
CMO/REMIC |
|
— |
|
|
|
— |
|
|
|
602,831 |
|
|
|
(157,362 |
) |
|
|
602,831 |
|
|
|
(157,362 |
) |
Municipal bonds |
|
61,397 |
|
|
|
(1,224 |
) |
|
|
294,987 |
|
|
|
(30,378 |
) |
|
|
356,384 |
|
|
|
(31,602 |
) |
Total held-to-maturity securities |
$ |
63,223 |
|
|
$ |
(1,224 |
) |
|
$ |
1,777,987 |
|
|
$ |
(361,649 |
) |
|
$ |
1,841,210 |
|
|
$ |
(362,874 |
) |
|
December 31, 2024 |
|
|||||||||||||||||||||
|
Less Than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
|
Fair Value |
|
|
Gross Unrealized Holding Losses |
|
||||||
|
(Dollars in thousands) |
|
|||||||||||||||||||||
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed securities |
$ |
204,428 |
|
|
$ |
(700 |
) |
|
$ |
1,757,066 |
|
|
$ |
(325,677 |
) |
|
$ |
1,961,494 |
|
|
$ |
(326,377 |
) |
CMO/REMIC |
|
1 |
|
|
|
— |
|
|
|
351,521 |
|
|
|
(120,399 |
) |
|
|
351,522 |
|
|
|
(120,399 |
) |
Municipal bonds |
|
3,215 |
|
|
|
(155 |
) |
|
|
16,262 |
|
|
|
(1,250 |
) |
|
|
19,477 |
|
|
|
(1,405 |
) |
Total available-for-sale securities |
$ |
207,644 |
|
|
$ |
(855 |
) |
|
$ |
2,124,849 |
|
|
$ |
(447,326 |
) |
|
$ |
2,332,493 |
|
|
$ |
(448,181 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment securities held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agency/GSE |
$ |
— |
|
|
$ |
— |
|
|
$ |
408,257 |
|
|
$ |
(106,315 |
) |
|
$ |
408,257 |
|
|
$ |
(106,315 |
) |
Mortgage-backed securities |
|
2,072 |
|
|
|
(42 |
) |
|
|
502,292 |
|
|
|
(109,978 |
) |
|
|
504,364 |
|
|
|
(110,020 |
) |
CMO/REMIC |
|
— |
|
|
|
— |
|
|
|
613,937 |
|
|
|
(170,121 |
) |
|
|
613,937 |
|
|
|
(170,121 |
) |
Municipal bonds |
|
63,668 |
|
|
|
(1,067 |
) |
|
|
286,868 |
|
|
|
(38,958 |
) |
|
|
350,536 |
|
|
|
(40,025 |
) |
Total held-to-maturity securities |
$ |
65,740 |
|
|
$ |
(1,109 |
) |
|
$ |
1,811,354 |
|
|
$ |
(425,372 |
) |
|
$ |
1,877,094 |
|
|
$ |
(426,481 |
) |
Once it is determined that a credit loss has occurred, an allowance for credit losses is established on our available-for-sale and held-to-maturity securities. Management determined that credit losses did not exist for securities in an unrealized loss position as of September 30, 2025 and December 31, 2024.
Refer to Note 4 – Investment Securities of the notes to the unaudited condensed consolidated financial statements of this report for additional information on our investment securities portfolio.
57
Loans
Total loans and leases, at amortized cost, of $8.47 billion at September 30, 2025 decreased by $65.5 million, or 0.77%, from December 31, 2024. The decrease in total loans included decreases of $138.5 million in dairy & livestock loans, offset partially by increases of $14.0 million in commercial and industrial loans, $27.9 million in commercial real estate loans, $13.9 million in construction loans, $11.6 million in agribusiness loans, and $16.9 million in single family residential loans. The decline in dairy & livestock loans primarily relates to the seasonal peak in line utilization at the end of every calendar year, demonstrated by a decline in utilization from 81% at the end of 2024 to 64% at September 30, 2025. Excluding the decline in dairy & livestock loans, total gross loans would have increased by $73.0 million.
The following table presents our loan portfolio by type as of the dates presented.
|
September 30, 2025 |
|
|
December 31, 2024 |
|
||
|
(Dollars in thousands) |
|
|||||
|
|
|
|
|
|
||
Commercial real estate |
$ |
6,535,319 |
|
|
$ |
6,507,452 |
|
Construction |
|
29,976 |
|
|
|
16,082 |
|
Small Business Administration ("SBA") |
|
266,228 |
|
|
|
273,013 |
|
SBA - Paycheck Protection Program ("PPP") |
|
51 |
|
|
|
774 |
|
Commercial and industrial |
|
939,174 |
|
|
|
925,178 |
|
Dairy & livestock and agribusiness |
|
292,963 |
|
|
|
419,904 |
|
Municipal lease finance receivables |
|
61,383 |
|
|
|
66,114 |
|
SFR mortgage |
|
286,111 |
|
|
|
269,172 |
|
Consumer and other loans |
|
59,701 |
|
|
|
58,743 |
|
Total loans, at amortized cost |
|
8,470,906 |
|
|
|
8,536,432 |
|
Less: Allowance for credit losses |
|
(79,336 |
) |
|
|
(80,122 |
) |
Total loans and lease finance receivables, net |
$ |
8,391,570 |
|
|
$ |
8,456,310 |
|
As of September 30, 2025, $411.4 million, or 6.30% of the total commercial real estate loans included loans secured by farmland, compared to $449.8 million, or 6.91%, at December 31, 2024. The loans secured by farmland included $102.0 million for loans secured by dairy & livestock land and $309.4 million for loans secured by agricultural land at September 30, 2025, compared to $109.1 million for loans secured by dairy & livestock land and $340.7 million for loans secured by agricultural land at December 31, 2024. As of September 30, 2025, dairy & livestock and agribusiness loans of $293.0 million were comprised of $246.7 million of dairy & livestock loans and $46.2 million of agribusiness loans, compared to $419.9 million comprised of $385.3 million of dairy & livestock loans and $34.6 million of agribusiness loans December 31, 2024.
Real estate loans are loans secured by conforming trust deeds on real property, including property under construction, land development, commercial property and single-family and multi-family residences. Our real estate loans are comprised of industrial, office, retail, medical, single family residences, multi-family residences, and farmland. Consumer loans include installment loans to consumers as well as home equity loans, auto and equipment leases and other loans secured by junior liens on real property. Municipal lease finance receivables are leases to municipalities. Dairy & livestock and agribusiness loans are loans to finance the operating needs of wholesale dairy farm operations, cattle feeders, livestock raisers and farmers.
As of September 30, 2025, the Company had $211.2 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral. The loan with the first lien is typically at a 50% advance to the acquisition costs and the second lien loan provides the financing for 40% of the acquisition costs with the borrower’s down payment of 10% of the acquisition costs. The Bank retains the first lien loan for its term and sells the second lien loan to the SBA subordinated debenture program. A majority of the Bank’s 504 loans are granted for the purpose of commercial real estate acquisition. As of September 30, 2025, the Company had $55.0 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default. The SBA 7(a) loans include revolving lines of credit (SBA Express) and term loans of up to ten (10) years to finance long-term working capital requirements, capital expenditures, and/or for the purchase or refinance of commercial real estate.
58
As of September 30, 2025, the Company had $30.0 million in construction loans. This represents 0.36% of total loans held-for-investment. There were no nonperforming construction loans at September 30, 2025.
Our loan portfolio is geographically disbursed throughout our marketplace. The following is the breakdown of our total held-for-investment commercial real estate loans, by region as of September 30, 2025.
|
September 30, 2025 |
|
|||||||||||||
|
Total Loans |
|
|
Commercial Real |
|
||||||||||
|
(Dollars in thousands) |
|
|||||||||||||
Los Angeles County |
$ |
3,047,648 |
|
|
|
36.0 |
% |
|
$ |
2,244,360 |
|
|
|
34.3 |
% |
Central Valley and Sacramento |
|
1,936,895 |
|
|
|
22.9 |
% |
|
|
1,525,975 |
|
|
|
23.4 |
% |
Orange County |
|
1,275,191 |
|
|
|
15.0 |
% |
|
|
763,425 |
|
|
|
11.7 |
% |
Inland Empire |
|
981,350 |
|
|
|
11.6 |
% |
|
|
865,278 |
|
|
|
13.2 |
% |
Central Coast |
|
441,366 |
|
|
|
5.2 |
% |
|
|
380,311 |
|
|
|
5.8 |
% |
San Diego |
|
319,646 |
|
|
|
3.8 |
% |
|
|
311,839 |
|
|
|
4.8 |
% |
Other California |
|
144,468 |
|
|
|
1.7 |
% |
|
|
104,006 |
|
|
|
1.6 |
% |
Out of State |
|
324,342 |
|
|
|
3.8 |
% |
|
|
340,125 |
|
|
|
5.2 |
% |
|
$ |
8,470,906 |
|
|
|
100.0 |
% |
|
$ |
6,535,319 |
|
|
|
100.0 |
% |
The table below breaks down our commercial real estate portfolio.
|
September 30, 2025 |
|
|||||||||||||
|
Loan Balance |
|
|
Percent |
|
|
Percent |
|
|
Average |
|
||||
|
(Dollars in thousands) |
|
|||||||||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
||||
Industrial |
$ |
2,228,294 |
|
|
|
34.1 |
% |
|
|
46.5 |
% |
|
$ |
1,655 |
|
Office |
|
1,025,127 |
|
|
|
15.7 |
% |
|
|
27.5 |
% |
|
|
1,678 |
|
Retail |
|
898,769 |
|
|
|
13.8 |
% |
|
|
11.0 |
% |
|
|
1,722 |
|
Multi-family |
|
819,750 |
|
|
|
12.5 |
% |
|
|
0.5 |
% |
|
|
1,538 |
|
Secured by farmland (2) |
|
411,359 |
|
|
|
6.3 |
% |
|
|
99.5 |
% |
|
|
1,418 |
|
Medical |
|
326,848 |
|
|
|
5.0 |
% |
|
|
32.1 |
% |
|
|
1,520 |
|
Other (3) |
|
825,172 |
|
|
|
12.6 |
% |
|
|
42.4 |
% |
|
|
1,858 |
|
Total commercial real estate |
$ |
6,535,319 |
|
|
|
100.0 |
% |
|
|
35.0 |
% |
|
$ |
1,650 |
|
59
Nonperforming Assets
The following table provides information on nonperforming assets as of the dates presented.
|
September 30, 2025 |
|
|
December 31, 2024 |
|
||
|
(Dollars in thousands) |
|
|||||
Nonaccrual loans |
$ |
27,804 |
|
|
$ |
27,795 |
|
Total nonperforming loans |
|
27,804 |
|
|
|
27,795 |
|
OREO, net |
|
661 |
|
|
|
19,303 |
|
Total nonperforming assets |
$ |
28,465 |
|
|
$ |
47,098 |
|
Modified loans to borrowers experiencing financial difficulty |
$ |
10,756 |
|
|
$ |
6,467 |
|
|
|
|
|
|
|
||
Total nonperforming loans and performing modified loans to borrowers |
$ |
38,560 |
|
|
$ |
34,262 |
|
|
|
|
|
|
|
||
Percentage of nonperforming loans and performing modified loans to |
|
0.46 |
% |
|
|
0.40 |
% |
|
|
|
|
|
|
||
Percentage of nonperforming assets to total loans, at amortized cost, |
|
0.34 |
% |
|
|
0.55 |
% |
Percentage of nonperforming assets to total assets |
|
0.18 |
% |
|
|
0.31 |
% |
60
Modifications of Loans to Borrowers Experiencing Financial Difficulty
There were 16 loans to borrowers experiencing financial difficulty that were modified during the nine months ended September 30, 2025 with an amortized cost totaling $10.8 million at September 30, 2025, including seven commercial real estate loans totaling $8.4 million, eight commercial and industrial loans totaling $1.9 million and a dairy & livestock and agribusiness loan of $395,000.
The table below reflects the amortized cost of loans by type made to borrowers experiencing financial difficulty that were modified as of September 30, 2025 and December 31, 2024, and the financial effect of those modifications.
|
|
Amortized Cost Basis |
|
|
% of Total Class of Financing Receivables |
|
|
Financial Effect |
||
September 30, 2025 |
|
|
|
|
|
|
|
|
||
Term Extension |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
$ |
7,754 |
|
|
|
0.09 |
% |
|
Added a weighted-average 1.8 years to the life of loans, which reduced monthly payment amounts for the borrowers. |
Commercial and industrial |
|
|
1,149 |
|
|
|
0.01 |
% |
|
Added a weighted-average 1.4 years to the life of loans, which reduced monthly payment amounts for the borrowers. |
Dairy & livestock and agribusiness |
|
|
395 |
|
|
|
0.00 |
% |
|
Added a weighted-average 1.6 years to the life of loans, which reduced monthly payment amounts for the borrowers. |
Total |
|
$ |
9,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Term Extension and Interest Rate Reduction |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
|
675 |
|
|
|
0.01 |
% |
|
Added a weighted-average 7.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10.00% to 7.25%. |
Commercial and industrial |
|
|
783 |
|
|
|
0.01 |
% |
|
Added a weighted-average 1.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 8.50% to 7.75%. |
Total |
|
|
1,458 |
|
|
|
|
|
|
|
Total Modified |
|
$ |
10,756 |
|
|
|
|
|
|
|
61
|
|
Amortized Cost Basis |
|
|
% of Total Class of Financing Receivables |
|
|
Financial Effect |
||
December 31, 2024 |
|
|
|
|
|
|
|
|
||
Term Extension |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
$ |
2,180 |
|
|
|
0.03 |
% |
|
Added a weighted-average 1.7 years to the life of loans, which reduced monthly payment amounts for the borrowers. |
Commercial and industrial |
|
|
2,804 |
|
|
|
0.03 |
% |
|
Added a weighted-average 1.2 years to the life of loans, which reduced monthly payment amounts for the borrowers. |
Dairy & livestock and agribusiness |
|
|
800 |
|
|
|
0.01 |
% |
|
Added a weighted-average 0.9 years to the life of loans, which reduced monthly payment amounts for the borrowers. |
Total |
|
$ |
5,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Term Extension and Interest Rate Reduction |
|
|
|
|
|
|
|
|
||
Commercial real estate loans |
|
$ |
683 |
|
|
|
0.01 |
% |
|
Added a weighted-average 7.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10.00% to 7.25%. |
Total |
|
|
683 |
|
|
|
|
|
|
|
Total Modified |
|
$ |
6,467 |
|
|
|
|
|
|
|
During the three and nine months ended September 30, 2025, a commercial real estate loan defaulted within 12 months after the loan was modified with a term extension. The amortized cost of the loan was $244,300. Payment default is defined as movement to nonaccrual (nonperforming) status, foreclosure or charge-off, whichever occurs first.
The following table presents the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty as of September 30, 2025.
|
|
|
Payment Status (amortized cost basis) |
|
|||||||||
|
|
|
Current |
|
|
30-89 Days |
|
|
90+ Days |
|
|||
|
|
|
(Dollars in thousands) |
|
|||||||||
|
Commercial real estate loans |
|
$ |
8,386 |
|
|
$ |
43 |
|
|
$ |
— |
|
|
Commercial and industrial |
|
|
1,932 |
|
|
|
— |
|
|
|
— |
|
|
Dairy & livestock and agribusiness |
|
|
395 |
|
|
|
— |
|
|
|
— |
|
|
Total |
|
$ |
10,713 |
|
|
$ |
43 |
|
|
$ |
— |
|
At September 30, 2025 and December 31, 2024, there was no ACL allocated to modified loans to borrowers experiencing financial difficulty. Impairment amounts identified are typically charged off against the allowance at the time the loan is considered uncollectible. There were no charge-offs on loans to borrowers experiencing financial difficulty for the nine months ended September 30, 2025 and 2024.
62
Nonperforming Assets and Delinquencies
The table below provides trends in our nonperforming assets and delinquencies as of the dates presented.
|
|
September 30, |
|
|
June 30, |
|
|
March 31, |
|
|
December 31, |
|
|
September 30, |
|
|||||
|
|
2025 |
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2024 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||
Nonperforming loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate |
|
$ |
23,707 |
|
|
$ |
24,379 |
|
|
$ |
24,379 |
|
|
$ |
25,866 |
|
|
$ |
18,794 |
|
SBA |
|
|
3,952 |
|
|
|
1,265 |
|
|
|
1,024 |
|
|
|
1,529 |
|
|
|
151 |
|
Commercial and industrial |
|
|
145 |
|
|
|
265 |
|
|
|
173 |
|
|
|
340 |
|
|
|
2,825 |
|
Dairy & livestock and agribusiness |
|
|
— |
|
|
|
60 |
|
|
|
60 |
|
|
|
60 |
|
|
|
143 |
|
Total |
|
$ |
27,804 |
|
|
$ |
25,969 |
|
|
$ |
25,636 |
|
|
$ |
27,795 |
|
|
$ |
21,913 |
|
% of Total loans |
|
|
0.33 |
% |
|
|
0.31 |
% |
|
|
0.31 |
% |
|
|
0.33 |
% |
|
|
0.26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Past due 30-89 days (accruing): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate |
|
$ |
43 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
30,701 |
|
SBA |
|
|
42 |
|
|
|
3,419 |
|
|
|
718 |
|
|
|
88 |
|
|
|
— |
|
Commercial and industrial |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
399 |
|
|
|
64 |
|
Total |
|
$ |
85 |
|
|
$ |
3,419 |
|
|
$ |
718 |
|
|
$ |
487 |
|
|
$ |
30,765 |
|
% of Total loans |
|
|
0.00 |
% |
|
|
0.04 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
OREO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate |
|
$ |
661 |
|
|
$ |
661 |
|
|
$ |
495 |
|
|
$ |
18,656 |
|
|
$ |
— |
|
SFR mortgage |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
647 |
|
|
|
647 |
|
Total |
|
$ |
661 |
|
|
$ |
661 |
|
|
$ |
495 |
|
|
$ |
19,303 |
|
|
$ |
647 |
|
Total nonperforming, past due, and OREO |
|
$ |
28,550 |
|
|
$ |
30,049 |
|
|
$ |
26,849 |
|
|
$ |
47,585 |
|
|
$ |
53,325 |
|
% of Total loans |
|
|
0.34 |
% |
|
|
0.36 |
% |
|
|
0.32 |
% |
|
|
0.56 |
% |
|
|
0.62 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Classified Loans |
|
$ |
78,180 |
|
|
$ |
73,422 |
|
|
$ |
94,169 |
|
|
$ |
89,549 |
|
|
$ |
124,606 |
|
Nonperforming loans, defined as nonaccrual loans, including modified loans on nonaccrual, and loans past due 90 days or more and still accruing interest, were $27.8 million at September 30, 2025, or 0.33% of total loans. This compares to nonperforming loans of $27.8 million, or 0.33% of total loans, at December 31, 2024 and $21.9 million, or 0.26% of total loans, at September 30, 2024. The $1.8 million increase in nonperforming loans from June 30, 2025 was primarily due to the addition of one nonperforming SBA loan in the amount of $3.4 million, that was past due at the end of the second quarter of 2025.
Classified loans are loans that are graded “substandard” or worse. Classified loans increased $4.8 million quarter-over-quarter, primarily due to a downgrade of a $2.9 million commercial and industrial loan.
At September 30, 2025, we had two OREO properties totaling $661,000. At December 31, 2024 we had four OREO properties totaling $19.3 million. In the first quarter of 2025, we sold four properties with a total book value of $19.3 million. These sales resulted in gains on sale of approximately $2.0 million.
63
Allowance for Credit Losses
The allowance for credit losses totaled $79.3 million as of September 30, 2025, compared to $80.1 million as of December 31, 2024 and $82.9 million as of September 30, 2024. Our allowance for credit losses at September 30, 2025 was 0.94% of total loans. This compares to 0.94% at December 31, 2024 and 0.97% at September 30, 2024. The decrease in our allowance for credit losses from December 31, 2024 was due to a $1.0 million recapture of credit losses compared to no provision for credit losses recorded for the nine months ended September 30, 2024. Net recoveries were $214,000 for the nine months ended September 30, 2025, compared to net charge-offs of $3.9 million for the same period of 2024.
The allowance for credit losses as of September 30, 2025 is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics. We have three collective loan pools: Commercial Real Estate, Commercial and Industrial, and Consumer. Our ACL amounts are largely driven by portfolio characteristics, including loss history and various risk attributes, and the economic outlook for certain macroeconomic variables. The allowance for credit loss is sensitive to both changes in these portfolio characteristics and the forecast of macroeconomic variables. Risk attributes for commercial real estate loans include Original Loan to Value ratios ("OLTV"), origination year, loan seasoning, and macroeconomic variables that include Real GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread. The macroeconomic variables for Consumer include unemployment rate and GDP. The Commercial Real Estate methodology is applied over commercial real estate loans, a portion of construction loans, and a portion of SBA loans. The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding PPP loans). The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans. In addition to determining the quantitative life of loan loss rate to be applied against the portfolio segments, management reviews current conditions and forecasts to determine whether adjustments are needed to ensure that the life of loan loss rates reflect both the current state of the portfolio, and expectations for macroeconomic changes.
Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with both upside and downside risks weighted among multiple forecasts. As of September 30, 2025, the resulting weighted forecast reflects lower GDP in 2027 and 2028. GDP growth is forecasted to be below 1.5% until the end of 2027 and will not reach 2% until 2028. The unemployment rate is forecasted to increase, with unemployment averaging 5% by the beginning of 2026 and stay above 5% through 2028.
64
The table below presents a summary of charge-offs and recoveries by type, the provision for credit losses on loans, and the resulting allowance for credit losses for the periods presented.
|
As of and For the |
|
|||||
|
Nine Months Ended |
|
|||||
|
September 30, |
|
|||||
|
2025 |
|
|
2024 |
|
||
|
(Dollars in thousands) |
|
|||||
Allowance for credit losses at beginning of period |
$ |
80,122 |
|
|
$ |
86,842 |
|
Charge-offs: |
|
|
|
|
|
||
Commercial real estate |
|
— |
|
|
|
(2,258 |
) |
SBA |
|
(118 |
) |
|
|
(165 |
) |
Commercial and industrial |
|
(413 |
) |
|
|
(1,917 |
) |
Consumer and other loans |
|
(5 |
) |
|
|
(4 |
) |
Total charge-offs |
|
(536 |
) |
|
|
(4,344 |
) |
Recoveries: |
|
|
|
|
|
||
Construction |
|
171 |
|
|
|
61 |
|
SBA |
|
47 |
|
|
|
94 |
|
Commercial and industrial |
|
532 |
|
|
|
289 |
|
Total recoveries |
|
750 |
|
|
|
444 |
|
Net recoveries (charge-offs) |
|
214 |
|
|
|
(3,900 |
) |
(Recapture of) provision for credit losses |
|
(1,000 |
) |
|
|
— |
|
Allowance for credit losses at end of period |
$ |
79,336 |
|
|
$ |
82,942 |
|
|
|
|
|
|
|
||
Summary of reserve for unfunded loan commitments: |
|
|
|
|
|
||
Reserve for unfunded loan commitments at beginning of period |
$ |
6,250 |
|
|
$ |
7,500 |
|
Provision for (recapture of) unfunded loan commitments |
|
1,000 |
|
|
|
(1,250 |
) |
Reserve for unfunded loan commitments at end of period |
$ |
7,250 |
|
|
$ |
6,250 |
|
|
|
|
|
|
|
||
Reserve for unfunded loan commitments to total unfunded loan |
|
0.34 |
% |
|
|
0.33 |
% |
|
|
|
|
|
|
||
Amount of total loans at end of period (1) |
$ |
8,470,906 |
|
|
$ |
8,572,565 |
|
Average total loans outstanding (1) |
$ |
8,397,900 |
|
|
$ |
8,720,058 |
|
|
|
|
|
|
|
||
Net recoveries (charge-offs) to average total loans |
|
0.00 |
% |
|
|
-0.04 |
% |
Net recoveries (charge-offs) to total loans at end of period |
|
0.00 |
% |
|
|
-0.50 |
% |
Allowance for credit losses to average total loans |
|
0.94 |
% |
|
|
0.95 |
% |
Allowance for credit losses to total loans at end of period |
|
0.94 |
% |
|
|
0.97 |
% |
Net recoveries (charge-offs) to allowance for credit losses |
|
0.27 |
% |
|
|
-4.70 |
% |
Net (charge-offs) recoveries to recapture for credit losses |
|
-21.40 |
% |
|
-0.00% |
|
|
The Bank’s ACL methodology also produced an allowance of $7.3 million for our off-balance sheet credit exposures as of September 30, 2025, compared with $6.3 million as of December 31, 2024 and September 30, 2024. There was a $1.0 million provision for unfunded loan commitments in the first nine months of 2025, compared to a $1.3 million recapture for the same period of 2024.
While we believe that the allowance at September 30, 2025 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for credit losses in the future.
Changes in economic and business conditions could have an impact on our market area and on our loan portfolio. We continually monitor these conditions in determining our estimates of needed reserves. However, we cannot predict the extent
65
to which the deterioration in general economic conditions, real estate values, changes in general rates of interest and changes in the financial conditions or business of a borrower may adversely affect a specific borrower’s ability to pay or the value of our collateral. See “Risk Management – Credit Risk Management” contained in our Annual Report on Form 10-K for the year ended December 31, 2024.
Deposits
The primary source of funds to support earning assets (loans and investments) is the generation of deposits.
Total deposits were $12.12 billion at September 30, 2025. This represented an increase of $175.9 million, or 1.47%, when compared with total deposits of $11.95 billion at December 31, 2024. The composition of deposits is summarized as of the dates presented in the table below.
|
September 30, 2025 |
|
|
December 31, 2024 |
|
||||||||||
|
Balance |
|
|
Percent |
|
|
Balance |
|
|
Percent |
|
||||
|
(Dollars in thousands) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest-bearing deposits |
$ |
7,244,968 |
|
|
|
59.76 |
% |
|
$ |
7,037,096 |
|
|
|
58.90 |
% |
Interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
||||
Investment checking |
|
487,738 |
|
|
|
4.02 |
% |
|
|
551,305 |
|
|
|
4.61 |
% |
Money market |
|
3,413,769 |
|
|
|
28.16 |
% |
|
|
3,363,804 |
|
|
|
28.15 |
% |
Savings |
|
395,999 |
|
|
|
3.26 |
% |
|
|
422,583 |
|
|
|
3.54 |
% |
Time deposits |
|
581,765 |
|
|
|
4.80 |
% |
|
|
573,593 |
|
|
|
4.80 |
% |
Total Deposits |
$ |
12,124,239 |
|
|
|
100.00 |
% |
|
$ |
11,948,381 |
|
|
|
100.00 |
% |
The amount of noninterest-bearing deposits in relation to total deposits is an integral element in our strategy of seeking to achieve a low cost of funds. Noninterest-bearing deposits totaled $7.24 billion for the third quarter of 2025, an increase of $207.9 million, or 2.95%, from $7.04 billion at December 31, 2024. Noninterest-bearing deposits were 59.76% of total deposits at the end of the third quarter of 2025, compared to 58.90% at December 31, 2024.
Interest-bearing non-maturity deposits, which include savings, interest-bearing demand, and money market accounts, totaled, totaled $4.30 billion at September 30, 2025, representing a decrease of $40.2 million, or 0.93%, from $4.34 billion at December 31, 2024.
Time deposits totaled $581.8 million at September 30, 2025, representing an increase of $8.2 million, or 1.42%, from total time deposits of $573.6 million at December 31, 2024.
During the first nine months of 2024, $400 million of brokered time deposits were issued and cash flow hedging transactions were simultaneously executed in which $300 million of notional pay-fixed interest rate swaps were consummated with maturities of three years, wherein the Company pays a weighted average fixed rate of approximately 4.2% and receives daily SOFR. We entered into these interest rate derivative contracts that are designated as qualifying cash flow hedges to hedge the exposure to variability in expected future cash flows attributable to changes in a contractually specified interest rate. The fair value of these instruments totaled $2.76 million and were reflected as a liability at September 30, 2025.
Our deposits are primarily relationship based and include deposits and customer repurchase agreements ("repos"). For the third quarter of 2025, 79% of our deposits consisted of business deposits and 21% consisted of consumer deposits, with consumer deposits coming primarily from the owners and employees of our business customers. One of the largest percentage of our deposits, 39%, are analyzed business accounts, which represent customer operating accounts that generally utilize a wide array of treasury management products. As most of our business customers need to operate with more than $250,000 in their operating account, we have a significant percentage of deposits that are uninsured. As of September 30, 2025, 42% of our total deposits and customer repos were uncollateralized and uninsured.
Our customer deposit relationships represent a diverse set of industries. Overall, there are 15 different industry classifications that represent 2% or more of our deposits as of September 30, 2025. The industry classification with the largest concentrations is finance & insurance, which represent 14% of our deposits. Manufacturing and construction each represents 7%, while property management, and other real estate rental & leasing, each represents 6% of our deposits. Our depositors have typically banked with us for many years. As of September 30, 2025, 47% of our deposit relationships have banked with us more than 10 years and 75% of our deposit relationships have been with us for three or more years.
66
Average total deposits and customer repos for the third quarter of 2025 increased by $52.8 million when compared to the third quarter of 2024. Our average noninterest-bearing deposits continued to be greater than 59% of our average total deposits for the third quarter of 2025.
Our cost of deposits was 86 basis points on average for the third quarter of 2025, which compares to 98 basis points for the third quarter of 2024. During the Federal Reserve's interest rates tightening cycle from the first quarter of 2022 through the third quarter of 2024, our cost of deposits increased by 95 basis points, representing a deposit beta of 18%, compared to the 525 basis point increase in the Fed Funds rate during the rising rate period.
Borrowings
At September 30, 2025, our borrowings were $951.3 million, which consisted of $451.3 million of customer repurchase agreements and $500.0 million of FHLB advances, at an average cost of approximately 4.55%. At December 31, 2024, our borrowings were $761.9 million including $261.9 million of customer repurchase agreements and $500.0 million of FHLB advances, at an average cost of approximately 4.55%. Refer to Note 6 - Borrowings of the notes to the consolidated financial statements for a more detailed discussion.
We offer a repurchase agreement product to our customers. This product, known as Citizens Sweep Manager, sells our investment securities overnight to our customers under an agreement to repurchase them the next day at a price that reflects the market value of the use of these funds by the Bank for the period concerned. These repurchase agreements are signed with customers who want to invest their excess deposits, above a pre-determined balance in a demand deposit account, in order to earn interest. As of September 30, 2025 and December 31, 2024, total funds borrowed under these agreements were $451.3 million and $261.9 million, respectively, with a weighted average interest rate of approximately 2.00% for the third quarter of 2025, compared to 1.73% for the third quarter of 2024.
At September 30, 2025, loans with a carrying value of $6.43 billion were pledged to secure the borrowings and available lines of credit from the FHLB and the Federal Reserve Bank. At September 30, 2025, the Bank had unused borrowing capacity at the FHLB of $3.89 billion and unused borrowing capacity at the FRB of $1.09 billion.
At September 30, 2025, investment securities with total carrying values of $4.56 billion were pledged, of which, $2.70 billion were pledged to secure various types of deposits. In addition, investment securities with carrying values of $1.86 billion were pledged to secure $569 million for repurchase agreements, $57 million for other purposes as required or permitted by law, and $1.24 billion were for unused borrowing capacity.
67
Aggregate Contractual Obligations
The following table summarizes the aggregate contractual obligations as of September 30, 2025.
|
|
|
|
Maturity by Period |
|
||||||||||||||
|
Total |
|
|
Less Than One Year |
|
|
One Year Through |
|
|
Four Years Through |
|
|
Over Five Years |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Deposits (1) |
$ |
12,124,239 |
|
|
$ |
12,116,423 |
|
|
$ |
6,407 |
|
|
$ |
1,311 |
|
|
$ |
98 |
|
Customer repurchase agreements (1) |
|
451,258 |
|
|
|
451,258 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other borrowings |
|
500,000 |
|
|
|
300,000 |
|
|
|
200,000 |
|
|
|
— |
|
|
|
— |
|
Deferred compensation |
|
21,994 |
|
|
|
577 |
|
|
|
1,150 |
|
|
|
1,150 |
|
|
|
19,117 |
|
Operating leases |
|
65,401 |
|
|
|
9,813 |
|
|
|
15,839 |
|
|
|
9,217 |
|
|
|
30,532 |
|
Equity investments |
|
116,767 |
|
|
|
86,417 |
|
|
|
27,831 |
|
|
|
684 |
|
|
|
1,835 |
|
Total |
$ |
13,279,659 |
|
|
$ |
12,964,488 |
|
|
$ |
251,227 |
|
|
$ |
12,362 |
|
|
$ |
51,582 |
|
Deposits represent noninterest-bearing, money market, savings, NOW, certificates of deposits, brokered and all other deposits held by the Bank.
Customer repurchase agreements represent excess amounts swept from customer demand deposit accounts, which mature the following business day and are collateralized by investment securities. These amounts are due to customers.
Other borrowings represent amounts due for FHLB advances based on their contractual maturity dates.
Deferred compensation represents the amounts that are due to former employees based on salary continuation agreements as a result of acquisitions and amounts due to current and retired employees under our deferred compensation plans.
Operating leases represent the total minimum lease payments due under non-cancelable operating leases. Refer to Note 12 – Leases of the notes to the Company’s unaudited condensed consolidated financial statements for a more detailed discussion about leases.
Equity investments represent commitments to contribute capital to LIHTC and other CRA related investment partnerships.
68
Off-Balance Sheet Arrangements
The following table summarizes the off-balance sheet items at September 30, 2025.
|
|
|
|
Maturity by Period |
|
||||||||||||||
|
Total |
|
|
Less Than One Year |
|
|
One Year Through |
|
|
Four Years Through |
|
|
After Five Years |
|
|||||
|
(Dollars in thousands) |
|
|||||||||||||||||
Commitment to extend credit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate |
$ |
388,470 |
|
|
$ |
74,363 |
|
|
$ |
164,384 |
|
|
$ |
126,166 |
|
|
$ |
23,557 |
|
Construction |
|
111,651 |
|
|
|
39,774 |
|
|
|
67,617 |
|
|
|
— |
|
|
|
4,260 |
|
SBA |
|
856 |
|
|
|
529 |
|
|
|
— |
|
|
|
— |
|
|
|
327 |
|
Commercial and industrial |
|
1,070,281 |
|
|
|
835,062 |
|
|
|
202,156 |
|
|
|
3,279 |
|
|
|
29,784 |
|
Dairy & livestock and agribusiness (1) |
|
328,308 |
|
|
|
179,153 |
|
|
|
149,155 |
|
|
|
— |
|
|
|
— |
|
SFR Mortgage |
|
710 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
710 |
|
Consumer and other loans |
|
123,338 |
|
|
|
13,287 |
|
|
|
19,654 |
|
|
|
1,676 |
|
|
|
88,721 |
|
Total commitment to extend credit |
|
2,023,614 |
|
|
|
1,142,168 |
|
|
|
602,966 |
|
|
|
131,121 |
|
|
|
147,359 |
|
Obligations under letters of credit |
|
96,714 |
|
|
|
73,180 |
|
|
|
18,529 |
|
|
|
4,987 |
|
|
|
18 |
|
Total |
$ |
2,120,328 |
|
|
$ |
1,215,348 |
|
|
$ |
621,495 |
|
|
$ |
136,108 |
|
|
$ |
147,377 |
|
As of September 30, 2025, we had commitments to extend credit of approximately $2.02 billion, and obligations under letters of credit of $96.7 million. Commitments to extend credit are agreements to lend to customers, provided there is no violation of any material condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Commitments are generally variable rate, and many of these commitments are expected to expire without being drawn upon. As such, the total commitment amounts do not necessarily represent future cash requirements. We use the same credit underwriting policies in granting or accepting such commitments or contingent obligations as we do for on-balance sheet instruments, which consist of evaluating customers’ creditworthiness individually. As of September 30, 2025 and December 31, 2024, the balance in this reserve was $7.3 million and $6.3 million, respectively, and was included in other liabilities. Year-over-year, the reserve included $1.0 million provision for unfunded loan commitments for the nine months ended September 30, 2025, compared to $1.3 million in recapture for the same period of 2024.
Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing or purchase arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. When deemed necessary, we hold appropriate collateral supporting those commitments.
69
Capital Resources
Our primary source of capital has been the retention of operating earnings and issuance of common stock in connection with periodic acquisitions. In order to ensure adequate levels of capital, we conduct an ongoing assessment of projected sources, needs and uses of capital in conjunction with projected increases in assets and the level of risk. As part of this ongoing assessment, the Board of Directors reviews the various components of our capital plan and capital stress testing.
Total equity increased $95.8 million to $2.28 billion at September 30, 2025, compared to total equity of $2.19 billion at December 31, 2024. Increases to equity included $154.3 million in net earnings and a $64.3 million increase in other comprehensive income, that were partially offset by $83.1 million in cash dividends. During the third quarter of 2025, we repurchased 296,506 shares at an average price of $20.35, totaling $6.0 million. Total shares repurchased for the nine months ended September 30, 2025 was 2,360,070, at an average price of $18.43, totaling $43.5 million. We did not engage in stock repurchases during the first nine months of 2024 other than the shares repurchased pursuant to net settlement by employees in satisfaction of income tax withholding obligations incurred through the vesting of Company stock awards. Our tangible book value per share at September 30, 2025 was $10.98, compared to $10.10 at December 31, 2024.
During the third quarter of 2025, the Board of Directors of CVB declared a quarterly cash dividend totaling $0.20 per share. Dividends are payable at the discretion of the Board of Directors and there can be no assurance that the Board of Directors will continue to pay dividends at the same rate, or at all, in the future. CVB’s ability to pay cash dividends to its shareholders is subject to restrictions under federal and California law, including restrictions imposed by the Federal Reserve, and covenants set forth in various agreements we are a party to.
On November 20, 2024, our Board of Directors approved a program to repurchase up to 10,000,000 shares (the "Maximum Amount") of CVB common stock including by means of one or more Rule 10b5-1 plans or other appropriate buy-back arrangements, including open market purchases and private transactions, based on the prices and timing considered appropriate due to prevailing market conditions and other corporate and legal considerations ("2024 Repurchase Program"). This 2024 Repurchase Program replaced in its entirety the Company's previous 2022 share repurchase program under which 4,300,059 shares remained available for repurchase and which has now been terminated. The 2024 Repurchase Program terminates on the earlier of the repurchase of the Maximum Amount, or five years from the date of authorization. During the first quarter of 2025, we repurchased 782,063 shares at an average price of $19.55, totaling $15.3 million, while during the second quarter of 2025 1,281,501 shares were repurchased at an average price of $17.30, totaling $22.2 million, and during the third quarter of 2025 296,506 shares were repurchased at an average price of $20.35, totaling $6.0 million. Total shares repurchased under the 2024 Repurchase Program was 2,360,070 shares, resulting in 7,639,930 remaining shares for repurchase. We engaged in no stock repurchases during the nine months ended September 30, 2024 other than the shares repurchased pursuant to net settlement by employees in satisfaction of income tax withholding obligations incurred through the vesting of Company stock awards.
The Bank and the Company are required to meet risk-based capital standards under the revised capital framework referred to as Basel III set by their respective regulatory authorities. The risk-based capital standards require the achievement of a minimum total risk-based capital ratio of 8.0%, a Tier 1 risk-based capital ratio of 6.0% and a common equity Tier 1 (“CET1”) capital ratio of 4.5%. In addition, the regulatory authorities require the highest rated institutions to maintain a minimum leverage ratio of 4.0%. To be considered “well-capitalized” for bank regulatory purposes, the Bank and the Company are required to have a CET1 capital ratio equal to or greater than 6.5%, a Tier 1 risk-based capital ratio equal to or greater than 8.0%, a total risk-based capital ratio equal to or greater than 10.0% and a Tier 1 leverage ratio equal to or greater than 5.0%. At September 30, 2025, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1. Business – Capital Adequacy Requirements” as described in our Annual Report on Form 10-K for the year ended December 31, 2024.
70
The table below presents the Company’s and the Bank’s risk-based and leverage capital ratios for the periods presented.
|
|
|
|
|
|
|
|
September 30, 2025 |
|
December 31, 2024 |
||||
Capital Ratios |
|
Adequately Capitalized Ratios |
|
Minimum Required Plus Capital Conservation Buffer |
|
Well Capitalized Ratios |
|
CVB Financial Corp. Consolidated |
|
Citizens Business Bank |
|
CVB Financial Corp. Consolidated |
|
Citizens Business Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage capital ratio |
|
4.00% |
|
4.00% |
|
5.00% |
|
11.76% |
|
11.62% |
|
11.46% |
|
11.30% |
Common equity Tier 1 capital ratio |
|
4.50% |
|
7.00% |
|
6.50% |
|
16.33% |
|
16.14% |
|
16.24% |
|
16.01% |
Tier 1 risk-based capital ratio |
|
6.00% |
|
8.50% |
|
8.00% |
|
16.33% |
|
16.14% |
|
16.24% |
|
16.01% |
Total risk-based capital ratio |
|
8.00% |
|
10.50% |
|
10.00% |
|
17.13% |
|
16.94% |
|
17.06% |
|
16.82% |
71
ASSET/LIABILITY AND MARKET RISK MANAGEMENT
Liquidity and Cash Flow
The objective of liquidity management is to ensure that funds are available in a timely manner to meet our financial obligations when they come due without incurring unnecessary cost or risk, or causing a disruption to our normal operating activities. This includes the ability to manage unplanned decreases or changes in funding sources, accommodating loan demand and growth, funding investments, repurchasing securities, paying creditors as necessary, and other operating or capital needs.
We regularly assess the amount and likelihood of projected funding requirements through a review of factors such as historical deposit volatility and funding patterns, present and forecasted market and economic conditions, individual customer funding needs, as well as current and planned business activities. Management has an Asset/Liability Committee that meets monthly. This committee analyzes the cash flows from loans, investments, deposits and borrowings, as well as the input assumptions and results from various models. In addition, the Company has a Balance Sheet Management Committee of the Board of Directors that meets at least quarterly to review the Company’s balance sheet and liquidity position. This committee provides oversight to the balance sheet and liquidity management process and recommends policy guidelines for the approval of our Board of Directors, and courses of action to address our actual and projected liquidity needs.
In general, our liquidity is managed daily by controlling the level of liquid assets as well as the use of funds provided by the cash flow from the investment portfolio, loan demand, deposit fluctuations, and borrowings. Our definition of liquid assets includes cash and cash equivalents in excess of minimum levels needed to fulfill normal business operations, short-term investment securities, and other anticipated near term cash flows from investments. In addition to on balance sheet liquidity, we have significant off-balance sheet sources of liquidity. To meet unexpected demands, lines of credit are maintained with correspondent banks, the Federal Home Loan Bank and the Federal Reserve, although availability under these lines of credit are subject to certain conditions. In addition to having more than $780 million of cash on the balance sheet at September 30, 2025, we had substantial sources of off-balance sheet liquidity. These sources of available liquidity include $3.89 billion of secured and unused capacity with the Federal Home Loan Bank, $1.09 of secured unused borrowing capacity at the Fed’s discount window, more than $286 million of unpledged AFS securities that could be pledged at the discount window and $300 million of unsecured lines of credit. In addition to these borrowing sources, the Bank has capacity to utilize additional brokered deposits as of September 30, 2025. We can also obtain additional liquidity from deposit growth by utilizing state and national wholesale markets.
Our primary sources of funds for the Company are deposits, customer repurchase agreements and borrowings. Total deposits and customer repos of $12.58 billion at September 30, 2025 increased $365.2 million, or 2.99%, over total deposits and customer repos of $12.21 billion at December 31, 2024. As of September 30, 2025, total borrowings, consisted of $500 million of FHLB advances, at an average cost of approximately 4.55%. Our deposit levels and cost of deposits may fluctuate from period-to-period due to a variety of factors, including the stability of our deposit base, prevailing interest rates, and market conditions. At September 30, 2025, our deposits and customer repurchase agreements that are neither collateralized nor insured were approximately $5.3 billion, or 42% of our total deposits and customer repos.
Additional sources of liquidity include cash on deposit at the Federal Reserve, which exceeded $630 million at September 30, 2025, and principal and interest payments from our investment portfolio. Our total investment portfolio declined by $44.5 million from December 31, 2024 to $4.88 billion as of September 30, 2025. The decrease was primarily $81.8 million decline in held-to-maturity securities offset by $37 million increase in AFS securities. AFS securities increased to $2.58 billion at September 30, 2025 with new purchases of approximately $243 million exceeding sales of $74 million carrying value of AFS securities during the year. This is inclusive of a pre-tax net unrealized loss of $333.8 million. Pre-tax unrealized loss decline by $113.9 million from December 31, 2024. Market risk is partly managed by $700 million notional pay fixed swaps hedging the fair value of the AFS portfolio. The increase in fair value of our AFS securities was partially offset by a $18.1 million decrease in the fair value of our derivatives that hedge the change in value of our AFS portfolio.
CVB is a holding company separate and apart from the Bank that must provide for its own liquidity and must service its own obligations. Substantially all of CVB’s revenues are obtained from dividends declared and paid by the Bank to CVB. There are statutory and regulatory provisions that could limit the ability of the Bank to pay dividends to CVB. In addition, our regulators could limit the ability of the Bank or CVB to pay dividends or make other distributions.
72
Below is a summary of our average cash position and statement of cash flows for the nine months ended September 30, 2025 and 2024. For further details see our “Condensed Consolidated Statements of Cash Flows (Unaudited)” under Part I, Item 1 of this report.
|
Nine Months Ended |
|
|||||
|
2025 |
|
|
2024 |
|
||
|
(Dollars in thousands) |
|
|||||
|
|
|
|
|
|
||
Average cash and cash equivalents |
$ |
531,049 |
|
|
$ |
948,667 |
|
Percentage of total average assets |
|
3.47 |
% |
|
|
5.81 |
% |
|
|
|
|
|
|
||
Net cash provided by operating activities |
$ |
176,528 |
|
|
$ |
175,014 |
|
Net cash provided by investing activities |
|
167,962 |
|
|
|
891,830 |
|
Net cash provided by (used in) financing activities |
|
234,732 |
|
|
|
(894,669 |
) |
Net increase in cash and cash equivalents |
$ |
579,222 |
|
|
$ |
172,175 |
|
Average cash and cash equivalents decreased by $417.6 million, or 44.02%, to $531.0 million for the nine months ended September 30, 2025, compared to $948.7 million for the same period of 2024.
At September 30, 2025, cash and cash equivalents totaled $783.9 million. This represented an increase of $579.2 million, or 282.96%, from $204.7 million at December 31, 2024. Our cash on deposit at the Federal Reserve increased by $581.2 million when compared to December 31, 2024.
Interest Rate Sensitivity Management
During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings. Interest rate risk is managed by attempting to control the spread between rates earned on interest-earning assets and the rates paid on interest-bearing liabilities within the constraints imposed by market competition in our service area. The primary goal of interest rate risk management is to control exposure to interest rate risk, within policy limits approved by the Board of Directors. These limits and guidelines reflect our risk appetite for interest rate risk over both short-term and long-term horizons. We measure these risks and their impact by identifying and quantifying exposures through the use of sophisticated simulation and valuation models, which, as described in additional detail below, are employed by management to understand net interest income (NII) at risk and economic value of equity (EVE) at risk. Net interest income at risk sensitivity captures asset and liability repricing mismatches and is considered a shorter term measure, while EVE sensitivity captures mismatches within the period end balance sheets through the financial instruments’ respective maturities or estimated durations and is considered a longer term measure.
One of the primary methods that we use to quantify and manage interest rate risk is simulation analysis, which we use to model NII from the Company’s balance sheet under various interest rate scenarios. We use simulation analysis to project rate sensitive income under many scenarios. The analyses may include rapid and gradual ramping of interest rates, rate shocks, basis risk analysis, and yield curve scenarios. Specific balance sheet management strategies are also analyzed to determine their impact on NII and EVE. Key assumptions in the simulation analysis relate to the behavior of interest rates and pricing spreads, the changes in product balances, and the behavior of loan and deposit clients in different rate environments. This analysis incorporates several assumptions, the most material of which relate to the re-pricing characteristics and balance fluctuations of deposits with indeterminate or non-contractual maturities, and prepayment of loans and securities.
Our interest rate risk policy measures the sensitivity of our net interest income over both a one-year and two-year cumulative time horizon.
The simulation model estimates the impact of changing interest rates on interest income from all interest-earning assets and interest expense paid on all interest-bearing liabilities reflected on our balance sheet. This sensitivity analysis is compared to policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two year horizon assuming no balance sheet growth, given a 200 basis point upward and a 200 basis point downward shift in interest rates depending on the level of current market rates. The simulation model uses a parallel yield curve shift that adjusts rates up or down on a pro rata basis ramped over 12-months and measures the resulting net interest income sensitivity over both the 12-month and 24-month time horizons.
73
The following depicts the Company’s net interest income sensitivity analysis for the periods presented below, when rates are adjusted by ramping up 200 bps or ramping down 200 bps over a 12-month and 24-month time horizons.
|
|
Estimated Net Interest Income Sensitivity (1) |
||||||||
|
|
September 30, 2025 |
|
|
|
December 31, 2024 |
||||
Interest Rate Scenario |
|
12-month Period |
|
24-month Period (Cumulative) |
|
Interest Rate Scenario |
|
12-month Period |
|
24-month Period (Cumulative) |
|
|
|
|
|
|
|
|
|
|
|
+ 200 basis points |
|
4.45% |
|
6.66% |
|
+ 200 basis points |
|
4.66% |
|
6.26% |
- 200 basis points |
|
-3.88% |
|
-7.48% |
|
- 200 basis points |
|
-3.63% |
|
-6.36% |
Based on our current simulation models, we believe that the interest rate risk profile of the balance sheet is modestly asset sensitive over both a one-year and a two-year horizon. The estimated sensitivity does not necessarily represent a forecast and the results may not be indicative of actual changes to our net interest income. These estimates are based upon a number of assumptions including: the nature and timing of interest rate levels including yield curve shape, re-pricing characteristics and balance fluctuations of deposits with indeterminate or non-contractual maturities, prepayments on loans and securities, pricing strategies on loans and deposits, and replacement of asset and liability cash flows. While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions including how customer preferences or competitor influences might change.
We also perform valuation analysis, which incorporates all cash flows over the estimated remaining life of all material balance sheet and derivative positions. The valuation of the balance sheet, at a point in time, is defined as the discounted present value of all asset cash flows and derivative cash flows minus the discounted present value of all liability cash flows, the net of which is referred to as EVE. The sensitivity of EVE to changes in the level of interest rates is a measure of the longer-term re-pricing risk and options risk embedded in the balance sheet. EVE uses instantaneous changes in rates, as shown in the table below. Assumptions about the timing and variability of balance sheet cash flows are critical in the EVE analysis. Particularly important are the assumptions driving prepayments and the expected duration and pricing of the indeterminate deposit portfolios. EVE sensitivity is reported in both upward and downward rate shocks. At September 30, 2025 and December 31, 2024, the EVE profile indicates a decline in net balance sheet value due to instantaneous downward changes in rates. From December 31, 2024 to September 30, 2025, our EVE sensitivity to declining interest rates was modestly lower. Our overall sensitivity of EVE to changes in interest rates is generally modest, with the exception of more meaningful reductions in value if rates were to immediately decline by 300 or 400 basis points.
Economic Value of Equity Sensitivity
|
|
September 30, 2025 |
|
December 31, 2024 |
|
|
|
|
|
400 bp decrease in interest rates |
|
15.6% |
|
15.7% |
300 bp decrease in interest rates |
|
15.6% |
|
17.1% |
200 bp decrease in interest rates |
|
16.8% |
|
17.9% |
100 bp decrease in interest rates |
|
17.7% |
|
18.4% |
Base |
|
18.3% |
|
19.0% |
100 bp increase in interest rates |
|
18.6% |
|
19.2% |
200 bp increase in interest rates |
|
18.7% |
|
19.6% |
300 bp increase in interest rates |
|
18.4% |
|
19.8% |
400 bp increase in interest rates |
|
18.1% |
|
20.0% |
As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year). Further, EVE does not take into account factors such as future balance sheet growth, changes in asset and liability mix, changes in yield curve relationships, and changing product spreads that could mitigate the adverse impact of changes in interest rates.
74
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the risk of loss from adverse changes in the market prices and interest rates. Our market risk arises primarily from interest rate risk inherent in our lending and deposit taking activities, as well as our portfolio of investment securities and fair value hedges. We do not currently have futures, forwards, or option contracts. As a result of the phase out of LIBOR, our interest rate swap derivatives and the associated loans that were indexed to LIBOR, have been replaced with one month CME Term SOFR. For further quantitative and qualitative disclosures about market risks in our portfolio, see Asset/Liability Management and Interest Rate Sensitivity Management” included in Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” presented elsewhere in this report. This analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2024. Our analysis of market risk and market-sensitive financial information contains forward-looking statements and is subject to the disclosure at the beginning of Part I regarding such forward-looking information.
ITEM 4. CONTROLS AND PROCEDURES
As of the end of the period covered by this report, we carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures under the supervision and with the participation of the Chief Executive Officer, the Chief Financial Officer and other senior management of the Company. Based on the foregoing, the Company’s Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this report.
During the quarter ended September 30, 2025, there have been no changes in our internal controls over financial reporting that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.
75
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
The Company and its subsidiaries are parties to various lawsuits and threatened lawsuits in the course of business. From time to time, such lawsuits and threatened lawsuits may include, but are not limited to, actions involving securities litigation, wage-hour and employment law claims, consumer claims, regulatory compliance claims, data privacy and cyber security claims, lender liability claims, fraud loss claims, bankruptcy-related claims and negligence claims, some of which may be styled as “class action” or representative cases. Some of these lawsuits may be similar in nature to other lawsuits pending against the Company’s competitors.
For lawsuits where the Company has determined that a loss is both probable and reasonably estimable, a liability representing the best estimate of the Company’s financial exposure based on known facts has been recorded in accordance with FASB guidance over loss contingencies (ASC 450). However, as a result of inherent uncertainties in judicial interpretation and application of a myriad of laws and regulations applicable to the Company’s business, and the unique, complex factual issues presented in any given lawsuit, the Company often cannot determine the probability of loss or estimate the amount of damages which a plaintiff might successfully prove if the Company were found to be liable. For lawsuits or threatened lawsuits where a claim has been asserted or the Company has determined that it is probable that a claim will be asserted, and there is a reasonable possibility that the outcome will be unfavorable, the Company will disclose the existence of the loss contingency, even if the Company is not able to make an estimate of the possible loss or range of possible loss with respect to the action or potential action in question, unless the Company believes that the nature, potential magnitude or potential timing (if known) of the loss contingency is not reasonably likely to be material to the Company’s results of operations, financial condition or cash flows.
Our accruals and disclosures for loss contingencies are reviewed quarterly and adjusted as additional information becomes available. We disclose a loss contingency and/or the amount accrued if we believe it is reasonably likely to be material or if we believe such disclosure is necessary for our financial statements to not be misleading. If we determine that an exposure to loss exists in excess of an amount previously accrued or disclosed, we assess whether there is at least a reasonable possibility that a loss, or additional loss, may have been incurred, and we adjust our accruals and disclosures accordingly.
We do not presently believe that the ultimate resolution of any lawsuits currently pending against the Company will have a material adverse effect on the Company’s results of operations, financial condition, or cash flows. The outcome of litigation and other legal and regulatory matters is inherently uncertain, however, and it is possible that one or more of the legal or regulatory matters currently pending or threatened against the Company could have a material adverse effect on our results of operations, financial condition and/or cash flows.
ITEM 1A. RISK FACTORS
There have been no material changes to the risk factors as previously disclosed in Item 1A. to Part I of our Annual Report on Form 10-K for the year ended December 31, 2024. The materiality of any risks and uncertainties identified in our Forward Looking Statements contained in this report together with those previously disclosed in the Form 10-K or those that are presently unforeseen could result in significant adverse effects on our financial condition, results of operations and/or cash flows. See Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report on Form 10-Q.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On November 20, 2024, our Board of Directors approved a program to repurchase up to 10,000,000 shares (the "Maximum Amount") of CVB common stock including by means of one or more Rule 10b5-1 plans or other appropriate buy-back arrangements, including open market purchases and private transactions, at times and at prices considered appropriate by us, depending upon prevailing market conditions and other corporate and legal considerations ("2024 Repurchase Program"). This 2024 Repurchase Program replaced in its entirety the Company's previous 2022 share repurchase program under which 4,300,059 shares remained available for repurchase has now been terminated. The 2024 Repurchase Program terminates on the earlier of the repurchase of the Maximum Amount or five years from the date of authorization. In the third quarter of 2025, we repurchased 296,506 shares of common stock under this program, at an average price of $20.35, totaling $6.0 million. For the nine months ended September 30, 2025 total shares repurchased was 2,360,070 shares at an average price of $18.43, totaling $43.5 million. As of September 30, 2025, an aggregate of 7,639,930 shares remained available for repurchase under our 2024 Repurchase Program. Additionally, there were 2,160 shares repurchased during the third quarter of 2025, pursuant to net
76
settlement by employees in satisfaction of income tax withholding obligations incurred through the vesting of Company stock awards.
Period |
|
Total Number of Shares Purchased (1) |
|
|
Average Price |
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
|
|
Average Price |
|
|
Maximum Number of Shares Available for Repurchase Under the Plans or Programs |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
July 1 - 31, 2025 |
|
|
866 |
|
|
$ |
20.59 |
|
|
|
— |
|
|
$ |
- |
|
|
|
7,936,436 |
|
August 1 - 31, 2025 |
|
|
1,211 |
|
|
$ |
19.04 |
|
|
|
— |
|
|
$ |
- |
|
|
|
7,936,436 |
|
September 1 - 30, 2025 |
|
|
83 |
|
|
$ |
19.67 |
|
|
|
296,506 |
|
|
$ |
20.35 |
|
|
|
7,639,930 |
|
Total |
|
|
2,160 |
|
|
$ |
18.43 |
|
|
|
296,506 |
|
|
$ |
20.35 |
|
|
|
7,639,930 |
|
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
Not Applicable
ITEM 4. MINE SAFETY DISCLOSURES
Not Applicable
ITEM 5. OTHER INFORMATION
77
ITEM 6. EXHIBITS
|
|
|
Exhibit No. |
|
Description of Exhibits |
|
|
|
3.1 |
|
Articles of Incorporation of CVB Financial Corp., as amended (1) |
3.2 |
|
Second Amended and Restated Bylaws of CVB Financial Corp. (2) |
4.1 |
|
Form of CVB Financial Corp. common stock certificate (3) |
31.1 |
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* |
31.2 |
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* |
32.1 |
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002** |
32.2 |
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002** |
101.INS |
|
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
101.SCH |
|
XBRL Taxonomy Extension Schema Document |
104 |
|
The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, has been formatted in Inline XBRL. |
* |
|
Filed herewith |
** |
|
Furnished herewith |
(1) Incorporated herein by reference to Exhibit 3.1 to the Registrant's Form 10-Q filed with the SEC on August 9, 2010.
(2) Incorporated herein by reference to Exhibit 3.1 to the Registrant's Form 8-K filed with the SEC on September 21, 2023.
(3) Incorporated herein by reference to Exhibit 4.1 to the Registrant's Form 8-A12G filed with the SEC on June 11, 2001.
78
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CVB FINANCIAL CORP.
(Registrant)
Date: November 7, 2025
/s/ E. Allen Nicholson
E. Allen Nicholson
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
79