[10-Q] FARMERS & MERCHANTS BANCORP Quarterly Earnings Report
Farmers & Merchants Bancorp reported solid Q3 performance. Net income was $23.7 million, up from $22.1 million a year ago, as net interest income rose to $55.4 million from $52.0 million. The company recorded a $0.7 million provision for credit losses and net charge-offs of $0.9 million.
As of September 30, 2025, total assets were $5.63 billion versus $5.37 billion at year-end. Deposits reached $4.89 billion, up from $4.70 billion, while loans and leases held for investment, net, were $3.53 billion. Shareholders’ equity improved to $645.3 million, supported by higher retained earnings and a smaller accumulated other comprehensive loss. Nonaccrual loans were modest at $0.96 million.
Operating cash flow was $90.5 million for the nine months; investing used $298.1 million, primarily for securities purchases, and financing provided $167.6 million, reflecting deposit growth. Basic EPS was $34.24 for the quarter, and shares outstanding were 720,365 as of October 31, 2025.
- None.
- None.
Insights
Stable quarter with higher earnings and deposit growth.
FMCB delivered higher quarterly profitability: net income of
Shareholders’ equity increased to
Key items to track in subsequent filings include deposit mix and pricing, credit trends within agricultural and commercial portfolios, and securities portfolio valuation given rate sensitivity.
| | | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
| | | |
| (Address of principal executive offices) | (Zip Code) |
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
|
None
|
Not Applicable
|
Not Applicable
|
| Large accelerated filer ☐ | |
| Non-accelerated filer ☐ | Smaller reporting company |
| Emerging growth company |
|
PART I. - FINANCIAL INFORMATION
|
Page
|
|
|
Item 1 - Consolidated Financial Statements (Unaudited)
|
||
|
Consolidated Balance Sheets
|
3
|
|
|
Consolidated Statements of Income
|
4
|
|
|
Consolidated Statements of Comprehensive Income
|
5
|
|
|
Consolidated Statements of Changes in Shareholders’ Equity
|
6
|
|
|
Consolidated Statements of Cash Flows
|
7
|
|
|
Notes to Consolidated Financial Statements
|
8
|
|
|
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
36
|
|
|
Item 3 - Quantitative and Qualitative Disclosures About Market Risk
|
59
|
|
|
Item 4 - Controls and Procedures
|
61
|
|
|
PART II. - OTHER INFORMATION
|
||
|
Item 1 – Legal Proceedings
|
61
|
|
|
Item 1A – Risk Factors
|
61
|
|
|
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
|
62
|
|
|
Item 3 – Defaults Upon Senior Securities
|
63
|
|
|
Item 4 – Mine Safety Disclosures
|
63
|
|
|
Item 5 – Other Information
|
63
|
|
|
Item 6 – Exhibits
|
63
|
|
|
Signatures
|
64
|
|
| Item 1. |
Financial Statements (Unaudited)
|
|
(Dollars in thousands, except share and per share amounts)
|
September 30,
2025
|
December 31,
2024 |
||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
$
|
|
$
|
|
||||
|
Interest bearing deposits with banks
|
|
|
||||||
|
Total cash and cash equivalents
|
|
|
||||||
| Securities available-for-sale, amortized cost $ |
|
|
||||||
| Securities held-to-maturity, fair value $ |
|
|
||||||
|
Allowance for credit losses - securities held-to-maturity
|
( |
)
|
( |
)
|
||||
|
Total investment securities
|
|
|
||||||
|
Non-marketable securities
|
|
|
||||||
|
Loans and leases held for investment, net of unearned income
|
|
|
||||||
|
Allowance for credit losses - loans and leases
|
( |
)
|
( |
)
|
||||
|
Loans and leases held for investment, net
|
|
|
||||||
|
Bank-owned life insurance
|
|
|
||||||
|
Premises and equipment, net
|
|
|
||||||
|
Deferred income tax assets and income taxes receivable
|
|
|
||||||
|
Accrued interest receivable
|
|
|
||||||
|
Goodwill
|
|
|
||||||
|
Other intangibles
|
|
|
||||||
|
Other real estate owned
|
|
|
||||||
|
Other assets
|
|
|
||||||
|
Total Assets
|
$
|
|
$
|
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
|
Deposits:
|
||||||||
|
Non-interest bearing
|
$
|
|
$
|
|
||||
|
Interest bearing:
|
||||||||
|
Demand
|
|
|
||||||
|
Savings and money market
|
|
|
||||||
|
Certificates of deposit
|
|
|
||||||
|
Total interest bearing
|
|
|
||||||
|
Total deposits
|
|
|
||||||
|
Subordinated debentures
|
|
|
||||||
|
Interest payable and other liabilities
|
|
|
||||||
|
Total Liabilities
|
|
|
||||||
|
COMMITMENTS AND CONTINGENCIES (Note 12)
|
||||||||
|
SHAREHOLDERS’ EQUITY
|
||||||||
| Preferred shares, |
|
|
||||||
| Common shares, $ |
|
|
||||||
|
Additional paid-in capital
|
|
|
||||||
|
Retained earnings
|
|
|
||||||
|
Accumulated other comprehensive loss, net of taxes
|
( |
)
|
( |
)
|
||||
| Treasury stock, at cost; |
( |
) |
|
|||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
|
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
|
$
|
|
||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
(Dollars in thousands, except share and per share amounts)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Interest income
|
||||||||||||||||
|
Interest and fees on loans and leases
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on investment securities
|
|
|
|
|
||||||||||||
|
Interest on deposits with others
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense
|
||||||||||||||||
|
Deposits
|
|
|
|
|
||||||||||||
|
Borrowed funds
|
|
|
|
|
||||||||||||
|
Subordinated debentures
|
|
|
|
|
||||||||||||
|
Total interest expense
|
|
|
|
|
||||||||||||
|
Net interest income
|
|
|
|
|
||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
|
|
|
||||||||||||
|
Non-interest income
|
||||||||||||||||
|
Card processing
|
|
|
|
|
||||||||||||
|
Service charges on deposit accounts
|
|
|
|
|
||||||||||||
|
Increase in cash surrender value of BOLI
|
|
|
|
|
||||||||||||
|
Net gain on sale of securities available-for-sale
|
|
|
|
|
||||||||||||
|
Net gain on deferred compensation benefits
|
|
|
|
|
||||||||||||
|
Other
|
|
|
|
|
||||||||||||
|
Total non-interest income
|
|
|
|
|
||||||||||||
|
Non-interest expense
|
||||||||||||||||
|
Salaries and employee benefits
|
|
|
|
|
||||||||||||
|
Data processing
|
|
|
|
|
||||||||||||
|
Occupancy
|
|
|
|
|
||||||||||||
|
Deposit insurance
|
|
|
|
|
||||||||||||
|
Professional services
|
|
|
|
|
||||||||||||
|
Marketing
|
|
|
|
|
||||||||||||
|
Net gain on deferred compensation benefits
|
|
|
|
|
||||||||||||
|
Other
|
|
|
|
|
||||||||||||
|
Total non-interest expense
|
|
|
|
|
||||||||||||
|
INCOME BEFORE INCOME TAXES
|
|
|
|
|
||||||||||||
|
Income tax expense
|
|
|
|
|
||||||||||||
|
NET INCOME
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Earnings per common share:
|
||||||||||||||||
|
Basic
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Diluted
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Weighted average number of common shares
|
||||||||||||||||
|
Basic
|
|
|
|
|
||||||||||||
|
Diluted
|
|
|
|
|
||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Other comprehensive income
|
||||||||||||||||
|
Unrealized gains on available-for-sale securities
|
|
|
|
|
||||||||||||
|
Reclassification adjustment for gains on available-for-sale securities
|
|
( |
)
|
|
( |
)
|
||||||||||
|
Amortization of unrecognized loss on securities transferred to held-to-maturity
|
( |
)
|
( |
)
|
( |
)
|
( |
)
|
||||||||
|
Net unrealized gains on securities
|
|
|
|
|
||||||||||||
|
Income tax expense
|
( |
)
|
( |
)
|
( |
)
|
( |
)
|
||||||||
|
Other comprehensive income, net of tax
|
|
|
|
|
||||||||||||
|
Total comprehensive income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
For the three and nine months ended September 30, 2025 and 2024
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands, except share amounts)
|
Common
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
(Loss)/Income
|
Shares
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||||
|
Balance as of June 30, 2025
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
( |
)
|
$
|
( |
)
|
$
|
|
|||||||||||||||
|
Net income
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Forfeiture of restricted stock awards
|
( |
)
|
|
|
|
|
-
|
|
|
|||||||||||||||||||||||
|
Stock based compensation expense
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
| Cash dividends declared ($ |
- |
|
|
( |
) |
|
- |
|
( |
) |
||||||||||||||||||||||
|
Repurchase of common stock
|
( |
)
|
|
|
( |
)
|
|
-
|
|
( |
)
|
|||||||||||||||||||||
|
Adjustment common stock excise tax
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Purchase of treasury stock
|
-
|
|
|
|
|
( |
)
|
( |
)
|
( |
)
|
|||||||||||||||||||||
|
Balance as of September 30, 2025
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
( |
)
|
$
|
( |
)
|
$
|
|
|||||||||||||||
|
Balance as of June 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
|
$
|
|
$
|
|
|||||||||||||||||
|
Net income
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Repurchase of common stock
|
( |
)
|
|
( |
)
|
|
|
-
|
|
( |
)
|
|||||||||||||||||||||
|
Balance as of September 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
|
$
|
|
$
|
|
|||||||||||||||||
|
(Dollars in thousands, except share amounts)
|
Common
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
(Loss)/Income
|
Shares
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||||
|
Balance as of December 31, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
|
$
|
|
$
|
|
|||||||||||||||||
|
Net income
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Issuance of restricted stock awards
|
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Forfeiture of restricted stock awards
|
( |
)
|
|
|
|
|
-
|
|
|
|||||||||||||||||||||||
|
Stock based compensation expense
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
| Cash dividends declared ($ |
- |
|
|
( |
) |
|
- |
|
( |
) |
||||||||||||||||||||||
|
Repurchase of common stock
|
( |
)
|
|
|
( |
)
|
|
-
|
|
( |
)
|
|||||||||||||||||||||
|
Purchase of treasury stock
|
-
|
|
|
|
|
( |
)
|
( |
)
|
( |
)
|
|||||||||||||||||||||
|
Balance as of September 30, 2025
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
( |
)
|
$
|
( |
)
|
$
|
|
|||||||||||||||
|
Balance as of December 31, 2023
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
|
$
|
|
$
|
|
|||||||||||||||||
|
Cumulative change from adoption of ASU 2023-02
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
||||||||||||||||||||||||
|
Net income
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
-
|
|
|
|
|
-
|
|
|
||||||||||||||||||||||||
| Cash dividends declared ($ |
- |
|
|
( |
) |
|
- |
|
( |
) |
||||||||||||||||||||||
|
Repurchase of common stock
|
( |
)
|
|
( |
)
|
|
|
-
|
|
( |
)
|
|||||||||||||||||||||
|
Balance as of September 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
( |
)
|
|
$
|
|
$
|
|
|||||||||||||||||
|
Nine Months Ended
September 30,
|
||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
|
$
|
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Provision for credit losses
|
|
|
||||||
|
Depreciation and amortization
|
|
|
||||||
|
Net accretion of securities premiums and discounts
|
( |
)
|
( |
)
|
||||
|
Stock based compensation expense
|
|
|
||||||
|
Increase in cash surrender value of BOLI
|
( |
)
|
( |
)
|
||||
|
Decrease in deferred income taxes, net
|
|
|
||||||
|
Gain on sale of securities available-for-sale
|
|
( |
)
|
|||||
|
Net changes in:
|
||||||||
|
Other assets
|
( |
)
|
( |
)
|
||||
|
Other liabilities
|
|
|
||||||
|
Net cash provided by operating activities
|
|
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Net decrease (increase) in loans and leases held for investment
|
|
( |
)
|
|||||
|
Purchase of available-for-sale securities
|
( |
)
|
( |
)
|
||||
|
Purchase of held-to-maturity securities
|
( |
)
|
( |
)
|
||||
|
Proceeds from sales, maturities, calls and pay downs of available-for-sale securities
|
|
|
||||||
|
Proceeds from maturities, calls and pay downs of held-to-maturity securities
|
|
|
||||||
|
Purchase of premises and equipment
|
( |
)
|
( |
)
|
||||
|
Purchase of other investments
|
( |
)
|
( |
)
|
||||
|
Redemption of other investments
|
|
|
||||||
|
Proceeds from bank-owned life insurance
|
|
|
||||||
|
Proceeds from sale of assets
|
|
|
||||||
|
Net cash used in investing activities
|
( |
)
|
( |
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Net increase in deposits
|
|
|
||||||
|
Cash dividends paid
|
( |
)
|
( |
)
|
||||
|
Net cash used in share repurchase program
|
( |
)
|
( |
)
|
||||
|
Purchase of treasury stock
|
( |
)
|
|
|||||
|
Net cash provided by financing activities
|
|
|
||||||
|
Net change in cash and cash equivalents
|
( |
)
|
( |
)
|
||||
|
Cash and cash equivalents, beginning of period
|
|
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$
|
|
$
|
|
||||
|
Income taxes paid
|
$
|
|
$
|
|
||||
|
Supplemental disclosures of non-cash transactions:
|
||||||||
|
Net change in unrealized losses on securities available-for-sale
|
$
|
( |
)
|
$
|
( |
)
|
||
|
Amortized
|
Gross Unrealized
|
|||||||||||||||
|
(Dollars in thousands)
|
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||||||
|
As of September 30, 2025
|
||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Mortgage-backed securities(1)
|
|
|
|
|
||||||||||||
|
Commercial mortgage-backed obligations(1)
|
|
|
|
|
||||||||||||
|
Collateralized mortgage obligations(1)
|
|
|
|
|
||||||||||||
|
Municipal securities
|
|
|
|
|
||||||||||||
|
Corporate securities
|
|
|
|
|
||||||||||||
|
Other
|
|
|
|
|
||||||||||||
|
Total available-for-sale securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Amortized
|
Gross Unrealized
|
|||||||||||||||
|
(Dollars in thousands)
|
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||||||
|
As of December 31, 2024
|
||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Mortgage-backed securities(1)
|
|
|
|
|
||||||||||||
|
Commercial mortgage-backed obligations(1)
|
|
|
|
|
||||||||||||
|
Collateralized mortgage obligations(1)
|
|
|
|
|
||||||||||||
|
Corporate securities
|
|
|
|
|
||||||||||||
|
Other
|
|
|
|
|
||||||||||||
|
Total available-for-sale securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Amortized
|
Gross Unrecognized
|
Allowance
for Credit
|
||||||||||||||||||
|
(Dollars in thousands)
|
Cost
|
Gains
|
Losses
|
Fair Value
|
Losses
|
|||||||||||||||
|
As of September 30, 2025
|
||||||||||||||||||||
|
Mortgage-backed securities(1)
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Collateralized mortgage obligations(1)
|
|
|
|
|
|
|||||||||||||||
|
Municipal securities
|
|
|
|
|
|
|||||||||||||||
|
Total held-to-maturity securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Amortized
|
Gross Unrecognized
|
Allowance
for Credit
|
||||||||||||||||||
|
(Dollars in thousands)
|
Cost
|
Gains
|
Losses
|
Fair Value
|
Losses
|
|||||||||||||||
|
As of December 31, 2024
|
||||||||||||||||||||
|
Mortgage-backed securities(1)
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Collateralized mortgage obligations(1)
|
|
|
|
|
|
|||||||||||||||
|
Municipal securities
|
|
|
|
|
|
|||||||||||||||
|
Total held-to-maturity securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
September 30, 2025
|
||||||||||||||||||||||||
|
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
(Dollars in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Available-for-sale securities
|
||||||||||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Mortgage-backed securities(1)
|
|
|
|
|
|
|
||||||||||||||||||
|
Collateralized mortgage obligations(1)
|
|
|
|
|
|
|
||||||||||||||||||
|
Corporate securities
|
|
|
|
|
|
|
||||||||||||||||||
|
Total available-for-sale securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||
|
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
(Dollars in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Available-for-sale securities
|
||||||||||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Mortgage-backed securities(1)
|
|
|
|
|
|
|
||||||||||||||||||
|
Commerical mortgage-backed securities(1)
|
|
|
|
|
|
|
||||||||||||||||||
|
Collateralized mortgage obligations(1)
|
|
|
|
|
|
|
||||||||||||||||||
|
Corporate securities
|
|
|
|
|
|
|
||||||||||||||||||
|
Total available-for-sale securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
September 30, 2025
|
||||||||||||||||
|
(Dollars in thousands)
|
Municipal securities
|
Mortgage-backed
securities
|
Collateralized mortgage obligations
|
Total
|
||||||||||||
|
Allowance for credit losses - securities
|
||||||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
December 31, 2024
|
||||||||||||||||
|
(Dollars in thousands)
|
Municipal securities
|
Mortgage-backed
securities
|
Collateralized mortgage obligations
|
Total
|
||||||||||||
|
Allowance for credit losses - securities
|
||||||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Available-for-Sale
|
Held-to-Maturity
|
|||||||||||||||
|
(Dollars in thousands)
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
||||||||||||
|
Securities maturing in:
|
||||||||||||||||
|
One year or less
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
After one year through five years
|
|
|
|
|
||||||||||||
|
After five years through ten years
|
|
|
|
|
||||||||||||
|
After ten years
|
|
|
|
|
||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Held-to-Maturity
|
||||||||||||||||
|
Amortized Cost
|
||||||||||||||||
|
(Dollars in thousands)
|
AAA/AA/A
|
BBB/BB/B
|
Not Rated
|
Total
|
||||||||||||
|
September 30, 2025
|
||||||||||||||||
|
Municipal securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Held-to-Maturity
|
||||||||||||||||
|
Amortized Cost
|
||||||||||||||||
|
(Dollars in thousands)
|
AAA/AA/A
|
BBB/BB/B
|
Not Rated
|
Total
|
||||||||||||
|
December 31, 2024
|
||||||||||||||||
|
Municipal securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
(Dollars in thousands)
|
Gross Proceeds
|
Gross Gains
|
Gross Losses
|
|||||||||
|
Nine months ended September 30, 2025
|
$
|
|
$
|
|
$
|
|
||||||
|
Nine months ended September 30, 2024
|
$
|
|
$
|
|
$
|
|
||||||
|
(Dollars in thousands)
|
September 30,
2025
|
December 31,
2024 |
||||||
|
Loans and leases held for investment, net
|
||||||||
|
Real estate:
|
||||||||
|
Commercial
|
$
|
|
$
|
|
||||
|
Agricultural
|
|
|
||||||
|
Residential and home equity
|
|
|
||||||
|
Construction
|
|
|
||||||
|
Total real estate
|
|
|
||||||
|
Commercial & industrial
|
|
|
||||||
|
Agricultural
|
|
|
||||||
|
Commercial leases
|
|
|
||||||
|
Consumer and other
|
|
|
||||||
|
Total gross loans and leases
|
|
|
||||||
|
Unearned income
|
( |
)
|
( |
)
|
||||
|
Total net loans and leases
|
|
|
||||||
|
Allowance for credit losses
|
( |
)
|
( |
)
|
||||
|
Total loans and leases held for investment, net
|
$
|
|
$
|
|
||||
|
September 30, 2025
|
||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
30-89 Days
Past Due
|
90+ Days
Past Due
|
Non-accrual
|
Total Past
Due and
Non-accrual
|
Current
|
Total
|
Non-accrual with no ACL
|
|||||||||||||||||||||
| Loans and leases held for investment, net | ||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Residential and home equity
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Construction
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total real estate
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Commercial & industrial
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Commercial leases
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total loans and leases, net
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
30-89 Days
Past Due
|
90+ Days
Past Due
|
Non-accrual
|
Total Past
Due and
Non-accrual
|
Current
|
Total
|
Non-accrual
with no ACL
|
|||||||||||||||||||||
| Loans and leases held for investment, net | ||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Residential and home equity
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Construction
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total real estate
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Commercial & industrial
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Commercial leases
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total loans and leases, net
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||
|
Three Months Ended September 30, 2025
|
||||||||||||||||||||||||||||
|
Amortized cost associated with the following modification types:
|
||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Interest rate reduction
|
Maturity or term extension
|
Principal forgiveness
|
Payment deferral
|
Multiple modification types1
|
Total2
|
Percentage of total loan segment
|
|||||||||||||||||||||
| Loans and leases held for investment, net | ||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
%
|
||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Residential and home equity
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Construction
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Total real estate
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Commercial & industrial
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Commercial leases
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
%
|
||||||||||||||
|
Nine Months Ended September 30, 2025
|
||||||||||||||||||||||||||||
|
Amortized cost associated with the following modification types:
|
||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Interest rate reduction
|
Maturity or term extension
|
Principal forgiveness
|
Payment deferral
|
Multiple modification types1
|
Total2
|
Percentage of total loan segment
|
|||||||||||||||||||||
| Loans and leases held for investment, net | ||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
%
|
||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Residential and home equity
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Construction
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Total real estate
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Commercial & industrial
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Agricultural
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Commercial leases
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
%
|
||||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
%
|
||||||||||||||
|
September 30, 2025
|
||||||||||||||||||||||||||||||||||||
|
Term Loans and Leases Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving Loans Amortized Cost
|
Revolving Loans Converted to Term
|
Total
|
|||||||||||||||||||||||||||
|
Net loans and leases held for investment
|
||||||||||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Agricultural
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Residential and home equity
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Residential and home equity
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Residential and home equity
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Construction
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total construction
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Construction
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Total Real estate
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial & industrial
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Commercial & industrial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial & industrial
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
September 30, 2025
|
||||||||||||||||||||||||||||||||||||
|
Term Loans and Leases Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost
|
Revolving
Loans
Converted
to Term
|
Total |
|||||||||||||||||||||||||||
| Net loans and leases held for investment | ||||||||||||||||||||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Agricultural
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial leases
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Commercial leases
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial leases
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Consumer and other
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Consumer and other
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Consumer and other
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Total net loans and leases
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total net loans and leases
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Total current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||||||||||||||
|
Term Loans and Leases Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2024
|
2023
|
2022
|
2021
|
2020
|
Prior
|
Revolving Loans Amortized Cost
|
Revolving Loans Converted to Term
|
Total
|
|||||||||||||||||||||||||||
|
Net loans and leases held for investment
|
||||||||||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Agricultural
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Residential and home equity
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Residential and home equity
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Residential and home equity
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Construction
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total construction
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Construction
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Total Real estate
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial & industrial
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Commercial & industrial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial & industrial
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||||||||||||||
|
Term Loans and Leases Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2024 |
2023 | 2022 | 2021 | 2020 |
Prior
|
Revolving
Loans
Amortized
Cost
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||||||||
|
Net loans and leases held for investment
|
||||||||||||||||||||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Agricultural
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Agricultural
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial leases
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Commercial leases
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Commercial leases
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Consumer and other
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total Consumer and other
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Consumer and other
|
||||||||||||||||||||||||||||||||||||
|
Current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Total net loans and leases
|
||||||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Substandard
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total net loans and leases
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Total current-period gross charge-offs
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
(Dollars in thousands)
|
September 30,
2025 |
December 31,
2024 |
||||||
|
Balance at beginning of the period
|
$
|
|
$
|
|
||||
|
New loans or advances during year
|
|
|
||||||
|
Effect of changes in composition of related parties
|
( |
)
|
|
|||||
|
Repayments
|
( |
)
|
( |
)
|
||||
|
Balance at end of period
|
$
|
|
$
|
|
||||
|
December 31, 2024
|
||||||||||||
|
(Dollars in thousands)
|
Real Estate
|
Vehicles and Equipment
|
Total
|
|||||||||
|
Collateral dependent loans and leases
|
||||||||||||
|
Real estate:
|
||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
||||||
|
Agricultural
|
|
|
|
|||||||||
|
Residential and home equity
|
|
|
|
|||||||||
|
Construction
|
|
|
|
|||||||||
|
Total real estate
|
|
|
|
|||||||||
|
Commercial & industrial
|
|
|
|
|||||||||
|
Agricultural
|
|
|
|
|||||||||
|
Commercial leases
|
|
|
|
|||||||||
|
Consumer and other
|
|
|
|
|||||||||
|
Total gross loans and leases
|
$
|
|
$
|
|
$
|
|
||||||
|
For the Three Months Ended September 30,
|
||||||||||||||||||||||||
|
2025
|
2024
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
ACL for
Loans and
Leases
|
ACL for
Unfunded
Commitments
|
Allowance
for
Credit Losses
|
ACL for
Loans and
Leases
|
ACL for
Unfunded
Commitments
|
Allowance
for
Credit Losses
|
||||||||||||||||||
|
Balance at beginning of period
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Provision for/(reversal of) credit losses
|
|
|
|
|
( |
)
|
|
|||||||||||||||||
|
Charge-offs
|
( |
)
|
|
( |
)
|
( |
)
|
|
( |
)
|
||||||||||||||
|
Recoveries
|
|
|
|
|
|
|
||||||||||||||||||
|
Net (charge-offs)/recoveries
|
( |
)
|
|
( |
)
|
( |
)
|
|
( |
)
|
||||||||||||||
|
Balance at end of period
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
2025
|
2024
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
ACL for
Loans and
Leases
|
ACL for
Unfunded
Commitments
|
Allowance
for
Credit Losses
|
ACL for
Loans and
Leases
|
ACL for
Unfunded
Commitments
|
Allowance
for
Credit Losses
|
||||||||||||||||||
|
Balance at beginning of period
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Provision for/(reversal of) credit losses
|
|
|
|
|
( |
)
|
|
|||||||||||||||||
|
Charge-offs
|
( |
)
|
|
( |
)
|
( |
)
|
|
( |
)
|
||||||||||||||
|
Recoveries
|
|
|
|
|
|
|
||||||||||||||||||
|
Net (charge-offs)/recoveries
|
( |
)
|
|
( |
)
|
( |
)
|
|
( |
)
|
||||||||||||||
|
Balance at end of period
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
For the Three Months Ended September 30, 2025
|
||||||||||||||||||||
|
(Dollars in thousands)
|
Balance at
beginning of
period
|
Provision
for/(recapture of)
credit losses
|
Charge-Offs
|
Recoveries
|
Balance at
end of period
|
|||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Agricultural
|
|
|
( |
)
|
|
|
||||||||||||||
|
Residential and home equity
|
|
( |
)
|
|
|
|
||||||||||||||
|
Construction
|
|
|
|
|
|
|||||||||||||||
|
Total real estate
|
|
|
( |
)
|
|
|
||||||||||||||
|
Commercial & industrial
|
|
|
|
|
|
|||||||||||||||
|
Agricultural
|
|
( |
)
|
|
|
|
||||||||||||||
|
Commercial leases
|
|
( |
)
|
|
|
|
||||||||||||||
|
Consumer and other
|
|
|
( |
)
|
|
|
||||||||||||||
|
Total allowance for credit losses
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
|||||||||
|
For the Three Months Ended September 30, 2024
|
||||||||||||||||||||
|
(Dollars in thousands)
|
Balance at beginning of period
|
Provision
for/(recapture of)
credit losses
|
Charge-Offs
|
Recoveries
|
Balance at
end of period
|
|||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Agricultural
|
|
|
|
|
|
|||||||||||||||
|
Residential and home equity
|
|
( |
)
|
( |
)
|
|
|
|||||||||||||
|
Construction
|
|
|
|
|
|
|||||||||||||||
|
Total real estate
|
|
|
( |
)
|
|
|
||||||||||||||
|
Commercial & industrial
|
|
( |
)
|
( |
)
|
|
|
|||||||||||||
|
Agricultural
|
|
|
|
|
|
|||||||||||||||
|
Commercial leases
|
|
( |
)
|
|
|
|
||||||||||||||
|
Consumer and other
|
|
( |
)
|
( |
)
|
|
|
|||||||||||||
|
Total allowance for credit losses
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
|||||||||
|
For the Nine Months Ended September 30, 2025
|
||||||||||||||||||||
|
(Dollars in thousands)
|
Balance at beginning of period
|
Provision
for/(recapture of)
credit losses
|
Charge-Offs
|
Recoveries
|
Balance at
end of period
|
|||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
|||||||||
|
Agricultural
|
|
|
( |
)
|
|
|
||||||||||||||
|
Residential and home equity
|
|
|
|
|
|
|||||||||||||||
|
Construction
|
|
( |
)
|
|
|
|
||||||||||||||
|
Total real estate
|
|
|
( |
)
|
|
|
||||||||||||||
|
Commercial & industrial
|
|
( |
)
|
( |
)
|
|
|
|||||||||||||
|
Agricultural
|
|
|
( |
)
|
|
|
||||||||||||||
|
Commercial leases
|
|
( |
)
|
|
|
|
||||||||||||||
|
Consumer and other
|
|
|
( |
)
|
|
|
||||||||||||||
|
Total allowance for credit losses
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
|||||||||
|
For the Nine Months Ended September 30, 2024
|
||||||||||||||||||||
|
(Dollars in thousands)
|
Balance at beginning of period
|
Provision
for/(recapture of)
credit losses
|
Charge-Offs
|
Recoveries
|
Balance at
end of period
|
|||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Commercial
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Agricultural
|
|
|
|
|
|
|||||||||||||||
|
Residential and home equity
|
|
( |
)
|
( |
)
|
|
|
|||||||||||||
|
Construction
|
|
( |
)
|
|
|
|
||||||||||||||
|
Total real estate
|
|
|
( |
)
|
|
|
||||||||||||||
|
Commercial & industrial
|
|
( |
)
|
( |
)
|
|
|
|||||||||||||
|
Agricultural
|
|
( |
)
|
|
|
|
||||||||||||||
|
Commercial leases
|
|
( |
)
|
|
|
|
||||||||||||||
|
Consumer and other
|
|
|
( |
)
|
|
|
||||||||||||||
|
Total allowance for credit losses
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
$
|
|
|||||||||
|
(Dollars in thousands)
|
September 30,
2025 |
December 31, 2024
|
||||||
|
Certificates of deposit:
|
||||||||
|
Certificates of deposit equal to or less than $250,000
|
$
|
|
$
|
|
||||
|
Certificates of deposit greater than $250,000
|
|
|
||||||
|
Total certificates of deposit
|
$
|
|
$
|
|
||||
|
(Dollars in thousands)
|
Amount
|
|||
|
2025
|
$
|
|
||
|
2026
|
|
|||
|
2027
|
|
|||
|
2028
|
|
|||
|
2029
|
|
|||
|
2030
|
|
|||
|
Total certificates of deposit
|
$
|
|
||
| • |
Level 1 – inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets.
|
| • |
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not
active, and inputs that are observable for the assets or liabilities, either directly or indirectly (such as interest rates, yield curves, and prepayment speeds).
|
| • |
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value. These may be internally developed, using the Company’s best information and assumptions that a market participant would consider.
|
|
September 30, 2025
|
Fair Value Measurements
|
|||||||||||||||||||
|
(Dollars in thousands)
|
Carrying Amount
|
Level 1
|
Level 2
|
Level 3
|
Total Fair
Value
|
|||||||||||||||
|
Fair valued on a recurring basis:
|
||||||||||||||||||||
|
Financial assets
|
||||||||||||||||||||
|
Available-for-sale securities
|
||||||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Mortgage-backed securities
|
|
|
|
|
|
|||||||||||||||
|
Commercial mortgage-backed securities
|
|
|
|
|
|
|||||||||||||||
|
Collateralized mortgage obligations
|
|
|
|
|
|
|||||||||||||||
|
Municipal securities
|
|
|
|
|
|
|||||||||||||||
|
Corporate securities
|
|
|
|
|
|
|||||||||||||||
|
Other
|
|
|
|
|
|
|||||||||||||||
|
Other equity investments
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Derivatives not designated as hedging instruments
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Financial liabilities
|
||||||||||||||||||||
|
Derivatives not designated as hedging instruments
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Fair valued on a non-recurring basis:
|
||||||||||||||||||||
|
Other real estate owned
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
December 31, 2024
|
Fair Value Measurements
|
|||||||||||||||||||
|
(Dollars in thousands)
|
Carrying Amount
|
Level 1
|
Level 2
|
Level 3
|
Total Fair
Value
|
|||||||||||||||
|
Fair valued on a recurring basis:
|
||||||||||||||||||||
|
Available-for-sale securities
|
||||||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Mortgage-backed securities
|
|
|
|
|
|
|||||||||||||||
|
Commercial mortgage-backed securities
|
|
|
|
|
|
|||||||||||||||
|
Collateralized mortgage obligations
|
|
|
|
|
|
|||||||||||||||
|
Corporate securities
|
|
|
|
|
|
|||||||||||||||
|
Other
|
|
|
|
|
|
|||||||||||||||
|
Fair valued on a non-recurring basis:
|
||||||||||||||||||||
|
Collateral dependent loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Other real estate owned
|
|
|
|
|
|
|||||||||||||||
|
September 30, 2025
|
Fair Value Measurements
|
|||||||||||||||||||
|
(Dollars in thousands)
|
Carrying Amount
|
Level 1
|
Level 2
|
Level 3
|
Total Fair
Value
|
|||||||||||||||
|
Financial assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Held-to-maturity securities, net
|
|
|
|
|
|
|||||||||||||||
|
Non-marketable securities, at cost
|
|
|
|
|
|
|||||||||||||||
|
Loans and leases, net
|
|
|
|
|
|
|||||||||||||||
|
Financial liabilities:
|
||||||||||||||||||||
|
Total deposits
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Subordinated debentures
|
|
|
|
|
|
|||||||||||||||
|
December 31, 2024
|
Fair Value Measurements
|
|||||||||||||||||||
|
(Dollars in thousands)
|
Carrying Amount
|
Level 1
|
Level 2
|
Level 3
|
Total Fair
Value
|
|||||||||||||||
|
Financial assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Held-to-maturity securities, net
|
|
|
|
|
|
|||||||||||||||
|
Non-marketable securities, at cost
|
|
|
|
|
|
|||||||||||||||
|
Loans and leases, net
|
|
|
|
|
|
|||||||||||||||
|
Financial liabilities:
|
||||||||||||||||||||
|
Total deposits
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Subordinated debentures
|
|
|
|
|
|
|||||||||||||||
|
Three Months Ended
September 30,
|
||||||||
|
(Dollars in thousands, except share and per share amounts)
|
2025
|
2024
|
||||||
|
Net income
|
$
|
|
$
|
|
||||
|
|
||||||||
|
Weighted average common shares outstanding for basic earnings per common share
|
|
|
||||||
|
Dilutive potential common shares
|
|
|
||||||
|
Shares used in computing diluted earnings per common share
|
|
|
||||||
|
|
||||||||
|
Basic earnings per common share
|
$
|
|
$
|
|
||||
|
Diluted earnings per common share
|
$
|
|
$
|
|
||||
|
Nine Months Ended
September 30,
|
||||||||
|
(Dollars in thousands, except share and per share amounts)
|
2025
|
2024
|
||||||
|
Net income
|
$
|
|
$
|
|
||||
|
|
||||||||
|
Weighted average common shares outstanding for basic earnings per common share
|
|
|
||||||
|
Dilutive potential common shares
|
|
|
||||||
|
Shares used in computing diluted earnings per common share
|
|
|
||||||
|
|
||||||||
|
Basic earnings per common share
|
$
|
|
$
|
|
||||
|
Diluted earnings per common share
|
$
|
|
$
|
|
||||
|
Number of Shares
|
Weighted Average Fair
Value at Grant-Date
|
|||||||
|
Restricted Stock Award
|
||||||||
|
Nonvested shares outstanding, June 30, 2025
|
|
$
|
|
|||||
|
Granted
|
|
|
||||||
|
Vested
|
|
|
||||||
|
Forfeited
|
|
|
||||||
|
Nonvested shares outstanding, September 30, 2025
|
|
$
|
|
|||||
|
Number of Shares
|
Weighted Average Fair
Value at Grant-Date
|
|||||||
|
Restricted Stock Award
|
||||||||
|
Nonvested shares outstanding, January 1, 2025
|
|
$
|
|
|||||
|
Granted
|
|
|
||||||
|
Vested
|
|
|
||||||
|
Forfeited
|
|
|
||||||
|
Nonvested shares outstanding, September 30, 2025
|
|
$
|
|
|||||
|
September 30, 2025
|
December 31, 2024
|
|||||||||||||||
|
(Dollars in thousands)
|
Notional Amount
|
Fair Value
|
Notional Amount
|
Fair Value
|
||||||||||||
|
Derivatives not designated as hedging instruments:
|
||||||||||||||||
|
Interest rate swaps related to customer loans
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total included in other assets
|
$
|
|
$
|
|
||||||||||||
|
|
||||||||||||||||
|
Derivatives not designated as hedging instruments:
|
||||||||||||||||
|
Interest rate swaps related to customer loans
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Total included in other liabilities
|
$
|
|
$
|
|
||||||||||||
|
Location of Gain or (Loss)
Recognized in Income on
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
(Dollars in thousands)
|
Derivatives
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Derivatives not designated as hedging instruments:
|
|||||||||||||||||
|
Interest rate swaps related to loan customers
|
Other (expense) income
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
|||||||
|
Total
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
||||||||
|
(Dollars in thousands)
|
September 30, 2025
|
December 31, 2024
|
||||||
| Commitments to extend credit, including unsecured commitments of $ as of September 30, 2025 and December 31, 2024, respectively |
$ |
|
$ |
|
||||
| Standby letters of credit, including unsecured commitments of $ as of September 30, 2025 and December 31, 2024, respectively |
|
|
||||||
| Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
| ■ |
changes in general economic conditions, either nationally, in California, or in our local markets;
|
| ■ |
inflation, changes in interest rates, securities market volatility and monetary fluctuations;
|
| ■ |
increases in competitive pressures among financial institutions and businesses offering similar products and services;
|
| ■ |
impacts of tariff policies by U.S. and foreign governments;
|
| ■ |
risks associated with negative events in the banking industry, and any legislative and/or bank regulatory actions, that could potentially impact earnings, liquidity and/or the availability of capital or which could increase the cost of
our deposit insurance by the FDIC;
|
| ■ |
higher defaults in our loan and lease portfolio than we expect;
|
| ■ |
changes in management’s estimate of the adequacy of the allowance for credit losses;
|
| ■ |
risks associated with our growth and expansion strategy and related costs;
|
| ■ |
increased lending risks associated with our high concentration of real estate loans or agricultural loans;
|
| ■ |
legislative or regulatory changes, changes in monetary and fiscal policies or changes in accounting principles, policies or guidelines;
|
| ■ |
technological changes;
|
| ■ |
operational risks, including processing, information systems, cybersecurity, vendor problems, business interruption, and fraud;
|
| ■ |
regulatory or judicial proceedings; and
|
| ■ |
other factors and risks including those described under “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this report and the Company’s 2024 Form 10-K.
|
| • |
Tangible common equity ratio and tangible book value per common share: Given that the use of these measures is prevalent among banking regulators, investors, and analysts, we disclose them in
addition to the related GAAP measures of return on average equity and book value per common share. The reconciliations of these non-GAAP measurements to the GAAP measurements are presented in the following tables for and as of the periods
presented.
|
|
Tangible Common Equity Ratio and
|
September 30,
|
December 31,
|
September 30,
|
|||||||||
|
Tangible Book Value Per Common Share
|
2025
|
2024
|
2024
|
|||||||||
|
(Dollars in thousands, except share and per share data)
|
||||||||||||
|
Shareholders’ equity
|
$
|
645,252
|
$
|
573,072
|
$
|
602,696
|
||||||
|
Less: Intangible assets
|
12,478
|
12,870
|
13,007
|
|||||||||
|
Tangible common equity
|
$
|
632,774
|
$
|
560,202
|
$
|
589,689
|
||||||
|
Total assets
|
$
|
5,629,867
|
$
|
5,370,196
|
$
|
5,418,132
|
||||||
|
Less: Intangible assets
|
12,478
|
12,870
|
13,007
|
|||||||||
|
Tangible assets
|
$
|
5,617,389
|
$
|
5,357,326
|
$
|
5,405,125
|
||||||
|
Tangible common equity ratio(1)
|
11.26
|
%
|
10.46
|
%
|
10.91
|
%
|
||||||
|
Book value per common share(2)
|
$
|
894.43
|
$
|
818.91
|
$
|
816.67
|
||||||
|
Tangible book value per common share(3)
|
$
|
877.13
|
$
|
800.52
|
$
|
799.04
|
||||||
|
Common shares outstanding
|
721,411
|
699,798
|
737,995
|
|||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
|
(Dollars in thousands, except share and per share amounts)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
|
Earnings Summary:
|
||||||||||||||||
|
Interest income
|
$
|
70,592
|
$
|
68,635
|
$
|
207,791
|
$
|
205,107
|
||||||||
|
Interest expense
|
15,175
|
16,642
|
45,365
|
50,620
|
||||||||||||
|
Net interest income
|
55,417
|
51,993
|
162,426
|
154,487
|
||||||||||||
|
Provision for credit losses
|
700
|
-
|
2,400
|
-
|
||||||||||||
|
Non-interest income
|
6,867
|
6,280
|
17,407
|
16,122
|
||||||||||||
|
Non-interest expense
|
28,948
|
27,755
|
81,108
|
78,698
|
||||||||||||
|
Income before taxes
|
32,636
|
30,518
|
96,325
|
91,911
|
||||||||||||
|
Income tax expense
|
8,918
|
8,397
|
26,543
|
25,300
|
||||||||||||
|
Net Income
|
$
|
23,718
|
$
|
22,121
|
$
|
69,782
|
$
|
66,611
|
||||||||
|
Per Common Share Data:
|
||||||||||||||||
|
Basic earnings per common share
|
$
|
34.24
|
$
|
29.96
|
$
|
100.18
|
$
|
89.91
|
||||||||
|
Diluted earnings per common share
|
$
|
33.92
|
$
|
29.96
|
$
|
99.67
|
$
|
89.91
|
||||||||
|
Book value per common share
|
$
|
894.43
|
$
|
816.67
|
$
|
894.43
|
$
|
816.67
|
||||||||
|
Tangible book value per common share(1)
|
$
|
877.13
|
$
|
799.04
|
$
|
877.13
|
$
|
799.04
|
||||||||
|
Performance Ratios:
|
||||||||||||||||
|
Return on average assets
|
1.70
|
%
|
1.65
|
%
|
1.68
|
%
|
1.65
|
%
|
||||||||
|
Return on average equity
|
15.10
|
%
|
15.03
|
%
|
15.28
|
%
|
15.55
|
%
|
||||||||
|
Net interest margin (tax equivalent)
|
4.16
|
%
|
4.07
|
%
|
4.14
|
%
|
4.04
|
%
|
||||||||
|
Yield on average loans and leases (tax equivalent)
|
6.05
|
%
|
6.13
|
%
|
6.06
|
%
|
6.11
|
%
|
||||||||
|
Cost of average total deposits
|
1.22
|
%
|
1.39
|
%
|
1.24
|
%
|
1.39
|
%
|
||||||||
|
Efficiency ratio
|
46.48
|
%
|
47.63
|
%
|
45.10
|
%
|
46.13
|
%
|
||||||||
|
Loan-to-deposit ratio
|
74.16
|
%
|
78.87
|
%
|
74.16
|
%
|
78.87
|
%
|
||||||||
|
Percentage of checking deposits to total deposits
|
48.69
|
%
|
50.01
|
%
|
48.69
|
%
|
50.01
|
%
|
||||||||
|
Capital Ratios - Bancorp:
|
||||||||||||||||
|
Common equity tier 1 capital to risk-weighted assets
|
14.26
|
%
|
13.47
|
%
|
14.26
|
%
|
13.47
|
%
|
||||||||
|
Tier 1 capital to risk-weighted assets
|
14.48
|
%
|
13.70
|
%
|
14.48
|
%
|
13.70
|
%
|
||||||||
|
Risk-based capital to risk-weighted assets
|
15.74
|
%
|
14.95
|
%
|
15.74
|
%
|
14.95
|
%
|
||||||||
|
Tier 1 leverage capital ratio
|
11.59
|
%
|
11.32
|
%
|
11.59
|
%
|
11.32
|
%
|
||||||||
|
Tangible common equity ratio(1)
|
11.26
|
%
|
10.91
|
%
|
11.26
|
%
|
10.91
|
%
|
||||||||
|
For the Three Months Ended September 30,
|
||||||||||||||||||||||||
|
2025
|
2024
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
Average
Balance
|
Interest
Income / Expense
|
Average
Yield /
Rate
|
Average
Balance
|
Interest
Income / Expense
|
Average
Yield /
Rate
|
||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
Interest earnings deposits in other banks and federal funds sold
|
$
|
274,506
|
$
|
3,065
|
4.43
|
%
|
$
|
286,108
|
$
|
3,893
|
5.41
|
%
|
||||||||||||
|
Investment securities:(1)
|
||||||||||||||||||||||||
|
Taxable securities
|
1,331,683
|
11,067
|
3.32
|
%
|
1,055,551
|
7,116
|
2.70
|
%
|
||||||||||||||||
|
Non-taxable securities(2)
|
66,137
|
1,173
|
7.10
|
%
|
62,021
|
767
|
4.95
|
%
|
||||||||||||||||
|
Total investment securities
|
1,397,820
|
12,240
|
3.50
|
%
|
1,117,572
|
7,883
|
2.82
|
%
|
||||||||||||||||
|
Loans:(3)
|
||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||
|
Commercial
|
1,412,052
|
19,638
|
5.52
|
%
|
1,343,844
|
18,118
|
5.36
|
%
|
||||||||||||||||
|
Agricultural
|
717,015
|
10,108
|
5.59
|
%
|
732,100
|
10,600
|
5.76
|
%
|
||||||||||||||||
|
Residential and home equity
|
401,365
|
5,153
|
5.09
|
%
|
404,014
|
4,979
|
4.90
|
%
|
||||||||||||||||
|
Construction
|
175,351
|
3,177
|
7.19
|
%
|
205,061
|
3,623
|
7.03
|
%
|
||||||||||||||||
|
Total real estate
|
2,705,783
|
38,076
|
5.58
|
%
|
2,685,019
|
37,320
|
5.53
|
%
|
||||||||||||||||
|
Commercial & industrial
|
483,192
|
8,862
|
7.28
|
%
|
507,504
|
9,693
|
7.60
|
%
|
||||||||||||||||
|
Agricultural
|
258,126
|
5,182
|
7.96
|
%
|
308,530
|
6,547
|
8.44
|
%
|
||||||||||||||||
|
Commercial leases
|
167,914
|
2,976
|
7.03
|
%
|
174,939
|
3,046
|
6.93
|
%
|
||||||||||||||||
|
Consumer and other
|
5,206
|
89
|
6.78
|
%
|
5,500
|
92
|
6.65
|
%
|
||||||||||||||||
|
Total loans and leases
|
3,620,221
|
55,185
|
6.05
|
%
|
3,681,492
|
56,698
|
6.13
|
%
|
||||||||||||||||
|
Non-marketable securities
|
15,549
|
334
|
8.52
|
%
|
15,549
|
317
|
8.11
|
%
|
||||||||||||||||
|
Total interest earning assets
|
5,308,096
|
70,824
|
5.29
|
%
|
5,100,721
|
68,791
|
5.37
|
%
|
||||||||||||||||
|
Allowance for credit losses
|
(76,505
|
)
|
(75,488
|
)
|
||||||||||||||||||||
|
Non-interest earning assets
|
356,589
|
350,420
|
||||||||||||||||||||||
|
Total average assets
|
$
|
5,588,180
|
$
|
5,375,653
|
||||||||||||||||||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||||||||||
|
Interest bearing deposits:
|
||||||||||||||||||||||||
|
Demand
|
$
|
794,683
|
695
|
0.35
|
%
|
$
|
877,985
|
776
|
0.35
|
%
|
||||||||||||||
|
Savings and money market accounts
|
1,786,743
|
8,404
|
1.87
|
%
|
1,636,997
|
8,358
|
2.03
|
%
|
||||||||||||||||
|
Certificates of deposit greater than $250,000
|
393,222
|
3,431
|
3.46
|
%
|
404,988
|
4,231
|
4.16
|
%
|
||||||||||||||||
|
Certificates of deposit equal to or less than $250,000
|
343,364
|
2,451
|
2.83
|
%
|
354,311
|
3,056
|
3.43
|
%
|
||||||||||||||||
|
Total interest bearing deposits
|
3,318,012
|
14,981
|
1.79
|
%
|
3,274,281
|
16,421
|
2.00
|
%
|
||||||||||||||||
|
Subordinated debentures
|
10,310
|
194
|
7.47
|
%
|
10,310
|
221
|
8.53
|
%
|
||||||||||||||||
|
Total interest bearing liabilities
|
3,328,322
|
15,175
|
1.81
|
%
|
3,284,591
|
16,642
|
2.02
|
%
|
||||||||||||||||
|
Non-interest bearing deposits
|
1,539,835
|
1,410,025
|
||||||||||||||||||||||
|
Total funding
|
4,868,157
|
15,175
|
1.24
|
%
|
4,694,616
|
16,642
|
1.41
|
%
|
||||||||||||||||
|
Other non-interest bearing liabilities
|
91,883
|
92,147
|
||||||||||||||||||||||
|
Shareholders’ equity
|
628,140
|
588,890
|
||||||||||||||||||||||
|
Total average liabilities and shareholders’ equity
|
$
|
5,588,180
|
$
|
5,375,653
|
||||||||||||||||||||
|
Net interest income and margin(4)
|
$
|
55,649
|
4.16
|
%
|
$
|
52,149
|
4.07
|
%
|
||||||||||||||||
|
Interest rate spread
|
3.48
|
%
|
3.35
|
%
|
||||||||||||||||||||
|
Tax equivalent adjustment
|
(232
|
)
|
(156
|
)
|
||||||||||||||||||||
|
Net interest income
|
$
|
55,417
|
4.14
|
%
|
$
|
51,993
|
4.06
|
%
|
||||||||||||||||
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
2025
|
2024
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
Average
Balance
|
Interest
Income / Expense
|
Average
Yield / Rate
|
Average
Balance
|
Interest
Income / Expense
|
Average
Yield /
Rate
|
||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
Interest earnings deposits in other banks and federal funds sold
|
$
|
297,885
|
$
|
9,892
|
4.44
|
%
|
$
|
358,180
|
$
|
14,640
|
5.46
|
%
|
||||||||||||
|
Investment securities:(1)
|
||||||||||||||||||||||||
|
Taxable securities
|
1,264,605
|
30,601
|
3.23
|
%
|
1,012,943
|
19,309
|
2.54
|
%
|
||||||||||||||||
|
Non-taxable securities(2)
|
66,813
|
2,765
|
5.52
|
%
|
62,483
|
2,289
|
4.88
|
%
|
||||||||||||||||
|
Total investment securities
|
1,331,418
|
33,366
|
3.34
|
%
|
1,075,426
|
21,598
|
2.68
|
%
|
||||||||||||||||
|
Loans:(3)
|
||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||
|
Commercial
|
1,379,852
|
56,188
|
5.44
|
%
|
1,338,178
|
53,711
|
5.36
|
%
|
||||||||||||||||
|
Agricultural
|
729,365
|
31,494
|
5.77
|
%
|
727,478
|
31,361
|
5.76
|
%
|
||||||||||||||||
|
Residential and home equity
|
399,028
|
14,928
|
5.00
|
%
|
403,737
|
14,666
|
4.85
|
%
|
||||||||||||||||
|
Construction
|
180,147
|
9,329
|
6.92
|
%
|
217,368
|
11,502
|
7.07
|
%
|
||||||||||||||||
|
Total real estate
|
2,688,392
|
111,939
|
5.57
|
%
|
2,686,761
|
111,240
|
5.53
|
%
|
||||||||||||||||
|
Commercial & industrial
|
489,567
|
26,952
|
7.36
|
%
|
497,925
|
28,101
|
7.54
|
%
|
||||||||||||||||
|
Agricultural
|
262,733
|
15,647
|
7.96
|
%
|
313,596
|
19,606
|
8.35
|
%
|
||||||||||||||||
|
Commercial leases
|
170,801
|
9,256
|
7.25
|
%
|
173,474
|
9,064
|
6.98
|
%
|
||||||||||||||||
|
Consumer and other
|
5,155
|
265
|
6.87
|
%
|
5,614
|
285
|
6.78
|
%
|
||||||||||||||||
|
Total loans and leases
|
3,616,648
|
164,059
|
6.06
|
%
|
3,677,370
|
168,296
|
6.11
|
%
|
||||||||||||||||
|
Non-marketable securities
|
15,549
|
1,020
|
8.77
|
%
|
15,549
|
1,038
|
8.92
|
%
|
||||||||||||||||
|
Total interest earning assets
|
5,261,500
|
208,337
|
5.29
|
%
|
5,126,525
|
205,572
|
5.36
|
%
|
||||||||||||||||
|
Allowance for credit losses
|
(76,202
|
)
|
(75,518
|
)
|
||||||||||||||||||||
|
Non-interest earning assets
|
349,700
|
345,236
|
||||||||||||||||||||||
|
Total average assets
|
$
|
5,534,998
|
$
|
5,396,243
|
||||||||||||||||||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||||||||||
|
Interest bearing deposits:
|
||||||||||||||||||||||||
|
Demand
|
$
|
878,917
|
4,267
|
0.65
|
%
|
$
|
914,908
|
3,568
|
0.52
|
%
|
||||||||||||||
|
Savings and money market accounts
|
1,723,405
|
23,160
|
1.80
|
%
|
1,623,784
|
23,253
|
1.91
|
%
|
||||||||||||||||
|
Certificates of deposit greater than $250,000
|
386,639
|
10,219
|
3.53
|
%
|
419,528
|
13,264
|
4.22
|
%
|
||||||||||||||||
|
Certificates of deposit equal to or less than $250,000
|
331,959
|
7,139
|
2.88
|
%
|
354,164
|
8,887
|
3.35
|
%
|
||||||||||||||||
|
Total interest bearing deposits
|
3,320,920
|
44,785
|
1.80
|
%
|
3,312,384
|
48,972
|
1.97
|
%
|
||||||||||||||||
|
Short-term borrowings
|
1
|
-
|
0.00
|
%
|
22,629
|
986
|
5.82
|
%
|
||||||||||||||||
|
Subordinated debentures
|
10,310
|
580
|
7.52
|
%
|
10,310
|
662
|
8.58
|
%
|
||||||||||||||||
|
Total interest bearing liabilities
|
3,331,231
|
45,365
|
1.82
|
%
|
3,345,323
|
50,620
|
2.02
|
%
|
||||||||||||||||
|
Non-interest bearing deposits
|
1,505,088
|
1,393,955
|
||||||||||||||||||||||
|
Total funding
|
4,836,319
|
45,365
|
1.25
|
%
|
4,739,278
|
50,620
|
1.43
|
%
|
||||||||||||||||
|
Other non-interest bearing liabilities
|
89,604
|
85,788
|
||||||||||||||||||||||
|
Shareholders’ equity
|
609,075
|
571,177
|
||||||||||||||||||||||
|
Total average liabilities and shareholders’ equity
|
$
|
5,534,998
|
$
|
5,396,243
|
||||||||||||||||||||
|
Net interest income and margin(4)
|
$
|
162,972
|
4.14
|
%
|
$
|
154,952
|
4.04
|
%
|
||||||||||||||||
|
Interest rate spread
|
3.47
|
%
|
3.34
|
%
|
||||||||||||||||||||
|
Tax equivalent adjustment
|
(546
|
)
|
(465
|
)
|
||||||||||||||||||||
|
Net interest income
|
$
|
162,426
|
4.13
|
%
|
$
|
154,487
|
4.03
|
%
|
||||||||||||||||
|
Three Months Ended September 30,
2025 compared with 2024
|
Nine Months Ended September 30,
2025 compared with 2024
|
|||||||||||||||||||||||
|
Increase (Decrease) Due to:
|
Increase (Decrease) Due to:
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
||||||||||||||||||
|
Interest income:
|
||||||||||||||||||||||||
|
Interest earnings deposits in other banks and federal funds sold
|
$
|
(151
|
)
|
$
|
(677
|
)
|
$
|
(828
|
)
|
$
|
(2,251
|
)
|
$
|
(2,497
|
)
|
$
|
(4,748
|
)
|
||||||
|
Investment securities:
|
||||||||||||||||||||||||
|
Taxable securities
|
2,091
|
1,860
|
3,951
|
5,417
|
5,875
|
11,292
|
||||||||||||||||||
|
Non-taxable securities
|
54
|
353
|
407
|
166
|
310
|
476
|
||||||||||||||||||
|
Total investment securities
|
2,145
|
2,213
|
4,358
|
5,583
|
6,185
|
11,768
|
||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||
|
Commercial
|
971
|
549
|
1,520
|
1,655
|
822
|
2,477
|
||||||||||||||||||
|
Agricultural
|
(204
|
)
|
(288
|
)
|
(492
|
)
|
67
|
66
|
133
|
|||||||||||||||
|
Residential and home equity
|
(30
|
)
|
204
|
174
|
(177
|
)
|
439
|
262
|
||||||||||||||||
|
Construction
|
(527
|
)
|
81
|
(446
|
)
|
(1,941
|
)
|
(232
|
)
|
(2,173
|
)
|
|||||||||||||
|
Total real estate
|
210
|
546
|
756
|
(396
|
)
|
1,095
|
699
|
|||||||||||||||||
|
Commercial & industrial
|
(441
|
)
|
(390
|
)
|
(831
|
)
|
(477
|
)
|
(672
|
)
|
(1,149
|
)
|
||||||||||||
|
Agricultural
|
(1,014
|
)
|
(351
|
)
|
(1,365
|
)
|
(3,076
|
)
|
(883
|
)
|
(3,959
|
)
|
||||||||||||
|
Commercial leases
|
(117
|
)
|
47
|
(70
|
)
|
(144
|
)
|
336
|
192
|
|||||||||||||||
|
Consumer and other
|
(5
|
)
|
2
|
(3
|
)
|
(24
|
)
|
4
|
(20
|
)
|
||||||||||||||
|
Total loans and leases
|
(1,367
|
)
|
(146
|
)
|
(1,513
|
)
|
(4,117
|
)
|
(120
|
)
|
(4,237
|
)
|
||||||||||||
|
Non-marketable securities
|
-
|
17
|
17
|
-
|
(18
|
)
|
(18
|
)
|
||||||||||||||||
|
Total interest income
|
627
|
1,407
|
2,034
|
(785
|
)
|
3,550
|
2,765
|
|||||||||||||||||
|
Interest expense:
|
||||||||||||||||||||||||
|
Interest bearing deposits:
|
||||||||||||||||||||||||
|
Demand
|
(71
|
)
|
(10
|
)
|
(81
|
)
|
(146
|
)
|
845
|
699
|
||||||||||||||
|
Savings and money market accounts
|
740
|
(694
|
)
|
46
|
1,375
|
(1,468
|
)
|
(93
|
)
|
|||||||||||||||
|
Certificates of deposit greater than $250,000
|
(118
|
)
|
(682
|
)
|
(800
|
)
|
(988
|
)
|
(2,057
|
)
|
(3,045
|
)
|
||||||||||||
|
Certificates of deposit equal to or less than $250,000
|
(91
|
)
|
(514
|
)
|
(605
|
)
|
(535
|
)
|
(1,213
|
)
|
(1,748
|
)
|
||||||||||||
|
Total interest bearing deposits
|
460
|
(1,900
|
)
|
(1,440
|
)
|
(294
|
)
|
(3,893
|
)
|
(4,187
|
)
|
|||||||||||||
|
Short-term borrowings
|
-
|
-
|
-
|
(986
|
)
|
-
|
(986
|
)
|
||||||||||||||||
|
Subordinated debentures
|
-
|
(27
|
)
|
(27
|
)
|
-
|
(82
|
)
|
(82
|
)
|
||||||||||||||
|
Total interest expense
|
460
|
(1,927
|
)
|
(1,467
|
)
|
(1,280
|
)
|
(3,975
|
)
|
(5,255
|
)
|
|||||||||||||
|
Net interest income
|
$
|
167
|
$
|
3,334
|
$
|
3,501
|
$
|
495
|
$
|
7,525
|
$
|
8,020
|
||||||||||||
|
Three Months Ended
September 30, |
$ Better /
|
% Better /
|
Nine Months Ended
September 30, |
$ Better /
|
% Better /
|
|||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
(Worse)
|
(Worse)
|
2025
|
2024
|
(Worse)
|
(Worse)
|
||||||||||||||||||||||||
|
Selected Income Statement Information:
|
||||||||||||||||||||||||||||||||
|
Interest income
|
$
|
70,592
|
$
|
68,635
|
$
|
1,957
|
2.85
|
%
|
$
|
207,791
|
$
|
205,107
|
$
|
2,684
|
1.31
|
%
|
||||||||||||||||
|
Interest expense
|
15,175
|
16,642
|
1,467
|
8.82
|
%
|
45,365
|
50,620
|
5,255
|
10.38
|
%
|
||||||||||||||||||||||
|
Net interest income
|
55,417
|
51,993
|
3,424
|
6.59
|
%
|
162,426
|
154,487
|
7,939
|
5.14
|
%
|
||||||||||||||||||||||
|
Provision for credit losses
|
700
|
-
|
(700
|
)
|
N/A
|
2,400
|
-
|
(2,400
|
)
|
N/A
|
||||||||||||||||||||||
|
Net interest income after provision for credit losses
|
54,717
|
51,993
|
2,724
|
5.24
|
%
|
160,026
|
154,487
|
5,539
|
3.59
|
%
|
||||||||||||||||||||||
|
Non-interest income
|
6,867
|
6,280
|
587
|
9.35
|
%
|
17,407
|
16,122
|
1,285
|
7.97
|
%
|
||||||||||||||||||||||
|
Non-interest expense
|
28,948
|
27,755
|
(1,193
|
)
|
(4.30
|
%)
|
81,108
|
78,698
|
(2,410
|
)
|
(3.06
|
%)
|
||||||||||||||||||||
|
Income before income tax expense
|
32,636
|
30,518
|
2,118
|
6.94
|
%
|
96,325
|
91,911
|
4,414
|
4.80
|
%
|
||||||||||||||||||||||
|
Income tax expense
|
8,918
|
8,397
|
(521
|
)
|
(6.20
|
%)
|
26,543
|
25,300
|
(1,243
|
)
|
(4.91
|
%)
|
||||||||||||||||||||
|
Net income
|
$
|
23,718
|
$
|
22,121
|
$
|
1,597
|
7.22
|
%
|
$
|
69,782
|
$
|
66,611
|
$
|
3,171
|
4.76
|
%
|
||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
$ Better / (Worse)
|
% Better / (Worse)
|
2025
|
2024
|
$ Better / (Worse)
|
% Better / (Worse)
|
||||||||||||||||||||||||
|
Non-interest income:
|
||||||||||||||||||||||||||||||||
|
Card processing
|
$
|
1,780
|
$
|
1,777
|
$
|
3
|
0.17
|
%
|
$
|
5,236
|
$
|
5,170
|
$
|
66
|
1.28
|
%
|
||||||||||||||||
|
Net gain on deferred compensation benefits
|
1,200
|
1,277
|
(77
|
)
|
(6.03
|
%)
|
2,797
|
2,849
|
(52
|
)
|
(1.83
|
%)
|
||||||||||||||||||||
|
Service charges on deposit accounts
|
779
|
794
|
(15
|
)
|
(1.89
|
%)
|
2,295
|
2,291
|
4
|
0.17
|
%
|
|||||||||||||||||||||
|
Increase in cash surrender value of BOLI
|
639
|
606
|
33
|
5.45
|
%
|
1,869
|
1,803
|
66
|
3.66
|
%
|
||||||||||||||||||||||
|
Net gain on sale of securities available-for-sale
|
-
|
743
|
(743
|
)
|
N/A
|
-
|
743
|
(743
|
)
|
N/A
|
||||||||||||||||||||||
|
Other
|
2,469
|
1,083
|
1,386
|
127.98
|
%
|
5,210
|
3,266
|
1,944
|
59.52
|
%
|
||||||||||||||||||||||
|
Total non-interest income
|
$
|
6,867
|
$
|
6,280
|
$
|
587
|
9.35
|
%
|
$
|
17,407
|
$
|
16,122
|
$
|
1,285
|
7.97
|
%
|
||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
$ Better / (Worse)
|
% Better / (Worse)
|
2025
|
2024
|
$ Better / (Worse)
|
% Better / (Worse)
|
||||||||||||||||||||||||
|
Non-interest expense:
|
||||||||||||||||||||||||||||||||
|
Salaries and employee benefits
|
$
|
18,912
|
$
|
19,049
|
$
|
137
|
0.72
|
%
|
$
|
54,488
|
$
|
54,551
|
$
|
63
|
0.12
|
%
|
||||||||||||||||
|
Data processing
|
1,764
|
1,513
|
(251
|
)
|
(16.59
|
%)
|
5,186
|
4,503
|
(683
|
)
|
(15.17
|
%)
|
||||||||||||||||||||
|
Occupancy
|
1,259
|
1,318
|
59
|
4.48
|
%
|
3,854
|
3,793
|
(61
|
)
|
(1.61
|
%)
|
|||||||||||||||||||||
|
Net gain on deferred compensation benefits
|
1,200
|
1,277
|
77
|
6.03
|
%
|
2,797
|
2,849
|
52
|
1.83
|
%
|
||||||||||||||||||||||
|
Deposit insurance
|
719
|
705
|
(14
|
)
|
(1.99
|
%)
|
2,217
|
2,119
|
(98
|
)
|
(4.62
|
%)
|
||||||||||||||||||||
|
Professional services
|
786
|
968
|
182
|
18.80
|
%
|
2,402
|
2,130
|
(272
|
)
|
(12.77
|
%)
|
|||||||||||||||||||||
|
Marketing
|
478
|
504
|
26
|
5.16
|
%
|
1,397
|
1,546
|
149
|
9.64
|
%
|
||||||||||||||||||||||
|
Other
|
3,830
|
2,421
|
(1,409
|
)
|
(58.20
|
%)
|
8,767
|
7,207
|
(1,560
|
)
|
(21.65
|
%)
|
||||||||||||||||||||
|
Total non-interest expense
|
$
|
28,948
|
$
|
27,755
|
$
|
(1,193
|
)
|
(4.30
|
%)
|
$
|
81,108
|
$
|
78,698
|
$
|
(2,410
|
)
|
(3.06
|
%)
|
||||||||||||||
|
(Dollars in thousands)
|
September 30,
2025
|
December 31,
2024
|
||||||
|
Available-for-sale securities
|
||||||||
|
U.S. Government-sponsored securities
|
$
|
2,130
|
$
|
2,644
|
||||
|
Mortgage-backed securities(1)
|
746,463
|
439,858
|
||||||
|
Commercial mortgage-backed securities(1)
|
1,254
|
1,212
|
||||||
|
Collateralized mortgage obligations(1)
|
20,877
|
5,497
|
||||||
|
Municipal securities
|
69,486
|
-
|
||||||
|
Corporate securities
|
29,641
|
14,856
|
||||||
|
Other
|
310
|
347
|
||||||
|
Total available-for-sale securities
|
$
|
870,161
|
$
|
464,414
|
||||
|
(Dollars in thousands)
|
September 30,
2025
|
December 31,
2024
|
||||||
|
Held-to-maturity securities
|
||||||||
|
Mortgage-backed securities(1)
|
$
|
598,870
|
$
|
626,427
|
||||
|
Collateralized mortgage obligations(1)
|
63,635
|
68,377
|
||||||
|
Municipal securities
|
72,123
|
74,639
|
||||||
|
Total held-to-maturity securities
|
$
|
734,628
|
$
|
769,443
|
||||
|
Allowance for credit losses
|
(450
|
)
|
(450
|
)
|
||||
|
Total held-to-maturity securities
|
$
|
734,178
|
$
|
768,993
|
||||
|
As of September 30, 2025
|
||||||||||||||||||||||||||||||||||||||||
|
Within One Year
|
After One but Within
Five Years
|
After Five but
Within Ten Years
|
After Ten Years
|
Total
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||||||||
|
Securities available-for-sale
|
||||||||||||||||||||||||||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
-
|
0.00
|
%
|
$
|
5
|
5.30
|
%
|
$
|
314
|
6.28
|
%
|
$
|
1,811
|
5.30
|
%
|
$
|
2,130
|
5.44
|
%
|
||||||||||||||||||||
|
Mortgage-backed securities(1)
|
99
|
2.57
|
%
|
1,619
|
2.50
|
%
|
2,642
|
4.10
|
%
|
742,103
|
4.89
|
%
|
746,463
|
4.87
|
%
|
|||||||||||||||||||||||||
|
Commercial mortgage-backed securities (1)
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
1,254
|
5.83
|
%
|
1,254
|
5.83
|
%
|
|||||||||||||||||||||||||
|
Collateralized mortgage obligations(1)
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
20,877
|
4.80
|
%
|
20,877
|
4.80
|
%
|
|||||||||||||||||||||||||
|
Municipal securities
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
19,930
|
4.71
|
%
|
49,556
|
4.77
|
%
|
69,486
|
4.75
|
%
|
|||||||||||||||||||||||||
|
Corporate securities
|
4,993
|
4.34
|
%
|
24,648
|
4.74
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
29,641
|
4.67
|
%
|
|||||||||||||||||||||||||
|
Other
|
310
|
7.54
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
310
|
7.54
|
%
|
|||||||||||||||||||||||||
|
Total securities available-for-sale
|
$
|
5,402
|
4.49
|
%
|
$
|
26,272
|
4.60
|
%
|
$
|
22,886
|
4.66
|
%
|
$
|
815,601
|
4.88
|
%
|
$
|
870,161
|
4.86
|
%
|
||||||||||||||||||||
|
As of September 30, 2025
|
||||||||||||||||||||||||||||||||||||||||
|
Within One Year
|
After One but Within
Five Years
|
After Five but
Within Ten Years
|
After Ten Years
|
Total
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||||||||
|
Securities held-to-maturity
|
||||||||||||||||||||||||||||||||||||||||
|
Mortgage-backed securities(1)
|
$
|
-
|
0.00
|
%
|
$
|
2,510
|
0.86
|
%
|
$
|
7,299
|
1.69
|
%
|
$
|
589,061
|
1.91
|
%
|
$
|
598,870
|
1.90
|
%
|
||||||||||||||||||||
|
Collateralized mortgage obligations(1)
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
63,635
|
1.78
|
%
|
63,635
|
1.77
|
%
|
|||||||||||||||||||||||||
|
Municipal securities
|
1,502
|
3.61
|
%
|
20,376
|
4.74
|
%
|
13,025
|
4.09
|
%
|
37,220
|
5.28
|
%
|
72,123
|
4.88
|
%
|
|||||||||||||||||||||||||
|
Total securities held-to-maturity
|
$
|
1,502
|
3.61
|
%
|
$
|
22,886
|
4.32
|
%
|
$
|
20,324
|
3.23
|
%
|
$
|
689,916
|
2.08
|
%
|
$
|
734,628
|
2.18
|
%
|
||||||||||||||||||||
|
As of December 31, 2024
|
||||||||||||||||||||||||||||||||||||||||
|
Within One Year
|
After One but Within
Five Years
|
After Five but
Within Ten Years
|
After Ten Years
|
Total
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||||||||
|
Securities available-for-sale
|
||||||||||||||||||||||||||||||||||||||||
|
U.S. Government-sponsored securities
|
$
|
2
|
3.00
|
%
|
$
|
33
|
5.64
|
%
|
$
|
279
|
6.15
|
%
|
$
|
2,330
|
5.89
|
%
|
$
|
2,644
|
5.92
|
%
|
||||||||||||||||||||
|
Mortgage-backed securities(1)
|
74
|
2.83
|
%
|
3,074
|
2.57
|
%
|
1,949
|
3.92
|
%
|
434,761
|
4.70
|
%
|
439,858
|
4.70
|
%
|
|||||||||||||||||||||||||
|
Commercial mortgage-backed securities (1)
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
1,212
|
6.01
|
%
|
1,212
|
6.01
|
%
|
|||||||||||||||||||||||||
|
Collateralized mortgage obligations(1)
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
5,497
|
6.01
|
%
|
5,497
|
6.01
|
%
|
|||||||||||||||||||||||||
|
Corporate securities
|
-
|
0.00
|
%
|
14,856
|
5.63
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
14,856
|
5.63
|
%
|
|||||||||||||||||||||||||
|
Other
|
347
|
3.72
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
347
|
3.72
|
%
|
|||||||||||||||||||||||||
|
Total securities available-for-sale
|
$
|
423
|
3.56
|
%
|
$
|
17,963
|
5.10
|
%
|
$
|
2,228
|
4.20
|
%
|
$
|
443,800
|
4.72
|
%
|
$
|
464,414
|
4.75
|
%
|
||||||||||||||||||||
|
As of December 31, 2024
|
||||||||||||||||||||||||||||||||||||||||
|
Within One Year
|
After One but Within
Five Years
|
After Five but
Within Ten Years
|
After Ten Years
|
Total
|
||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||||||||
|
Securities held-to-maturity
|
||||||||||||||||||||||||||||||||||||||||
|
Mortgage-backed securities(1)
|
$
|
-
|
0.00
|
%
|
$
|
3,426
|
0.82
|
%
|
$
|
7,756
|
1.66
|
%
|
$
|
615,245
|
1.89
|
%
|
$
|
626,427
|
1.88
|
%
|
||||||||||||||||||||
|
Collateralized mortgage obligations(1)
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
68,377
|
1.75
|
%
|
68,377
|
1.75
|
%
|
|||||||||||||||||||||||||
|
Municipal securities
|
1,180
|
3.86
|
%
|
18,365
|
4.79
|
%
|
6,733
|
4.34
|
%
|
48,361
|
5.01
|
%
|
74,639
|
4.88
|
%
|
|||||||||||||||||||||||||
|
Total securities held-to-maturity
|
$
|
1,180
|
3.86
|
%
|
$
|
21,791
|
4.17
|
%
|
$
|
14,489
|
2.91
|
%
|
$
|
731,983
|
2.08
|
%
|
$
|
769,443
|
2.16
|
%
|
||||||||||||||||||||
|
September 30, 2025
|
December 31, 2024
|
|||||||||||||||
|
(Dollars in thousands)
|
Dollars
|
Percent of
Total |
Dollars
|
Percent of
Total
|
||||||||||||
|
Gross loans and leases
|
||||||||||||||||
|
Real estate:
|
||||||||||||||||
|
Commercial
|
$
|
1,425,598
|
39.35
|
%
|
$
|
1,360,841
|
36.88
|
%
|
||||||||
|
Agricultural
|
710,789
|
19.62
|
%
|
751,026
|
20.35
|
%
|
||||||||||
|
Residential and home equity
|
404,635
|
11.17
|
%
|
404,399
|
10.96
|
%
|
||||||||||
|
Construction
|
170,681
|
4.71
|
%
|
194,903
|
5.28
|
%
|
||||||||||
|
Total real estate
|
2,711,703
|
74.85
|
%
|
2,711,169
|
73.47
|
%
|
||||||||||
|
Commercial & industrial
|
488,440
|
13.48
|
%
|
504,403
|
13.67
|
%
|
||||||||||
|
Agricultural
|
251,958
|
6.96
|
%
|
289,847
|
7.85
|
%
|
||||||||||
|
Commercial leases
|
165,754
|
4.58
|
%
|
179,718
|
4.87
|
%
|
||||||||||
|
Consumer and other
|
4,727
|
0.13
|
%
|
5,084
|
0.14
|
%
|
||||||||||
|
Total gross loans and leases
|
$
|
3,622,582
|
100.00
|
%
|
$
|
3,690,221
|
100.00
|
%
|
||||||||
|
Loan Contractual Maturity
|
||||||||||||||||||||
|
(Dollars in thousands)
|
One Year or
Less
|
After One But
Within Five
Years
|
After Five
Years But
Within Fifteen
Years
|
After Fifteen
Years
|
Total
|
|||||||||||||||
|
Gross loan and leases:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Commercial
|
$
|
71,826
|
$
|
558,927
|
$
|
759,851
|
$
|
34,994
|
$
|
1,425,598
|
||||||||||
|
Agricultural
|
50,723
|
171,911
|
457,324
|
30,831
|
710,789
|
|||||||||||||||
|
Residential and home equity
|
36
|
5,083
|
114,978
|
284,538
|
404,635
|
|||||||||||||||
|
Construction
|
158,667
|
12,014
|
-
|
-
|
170,681
|
|||||||||||||||
|
Total real estate
|
281,252
|
747,935
|
1,332,153
|
350,363
|
2,711,703
|
|||||||||||||||
|
Commercial & industrial
|
223,415
|
171,342
|
91,419
|
2,264
|
488,440
|
|||||||||||||||
|
Agricultural
|
167,171
|
73,644
|
11,143
|
-
|
251,958
|
|||||||||||||||
|
Commercial leases
|
2,776
|
81,281
|
81,697
|
-
|
165,754
|
|||||||||||||||
|
Consumer and other
|
647
|
3,462
|
165
|
453
|
4,727
|
|||||||||||||||
|
Total gross loans and leases
|
$
|
675,261
|
$
|
1,077,664
|
$
|
1,516,577
|
$
|
353,080
|
$
|
3,622,582
|
||||||||||
|
Rate structure for loans and leases
|
||||||||||||||||||||
|
Fixed rate
|
$
|
175,021
|
$
|
808,886
|
$
|
911,817
|
$
|
195,616
|
$
|
2,091,340
|
||||||||||
|
Adjustable rate
|
500,240
|
268,778
|
604,760
|
157,464
|
1,531,242
|
|||||||||||||||
|
Total gross loans and leases
|
$
|
675,261
|
$
|
1,077,664
|
$
|
1,516,577
|
$
|
353,080
|
$
|
3,622,582
|
||||||||||
|
(Dollars in thousands)
|
September 30, 2025
|
December 31, 2024
|
||||||
|
Non-performing assets:
|
||||||||
|
Non-accrual loans and leases
|
||||||||
|
Real estate:
|
||||||||
|
Commercial
|
$
|
955
|
$
|
170
|
||||
|
Agricultural
|
-
|
-
|
||||||
|
Residential and home equity
|
-
|
-
|
||||||
|
Construction
|
-
|
-
|
||||||
|
Total real estate
|
955
|
170
|
||||||
|
Commercial & industrial
|
-
|
759
|
||||||
|
Agricultural
|
-
|
-
|
||||||
|
Commercial leases
|
-
|
-
|
||||||
|
Consumer and other
|
-
|
-
|
||||||
|
Total non-performing loans and leases
|
955
|
929
|
||||||
|
Other real estate owned (“OREO”)
|
873
|
873
|
||||||
|
Total non-performing assets
|
$
|
1,828
|
$
|
1,802
|
||||
|
Selected ratios:
|
||||||||
|
Non-performing loans to total loans and leases
|
0.03
|
%
|
0.03
|
%
|
||||
|
Non-performing assets to total assets
|
0.03
|
%
|
0.03
|
%
|
||||
|
Nine Months Ended
September 30,
|
||||||||
|
(Dollars in thousands)
|
2025
|
2024
|
||||||
|
Allowance for credit losses:
|
||||||||
|
Balance at beginning of year
|
$
|
77,973
|
$
|
78,655
|
||||
|
Provision for credit losses:
|
||||||||
|
Allowance for credit losses- loans and leases
|
2,290
|
1,000
|
||||||
|
Allowance for credit losses- unfunded loan commitments
|
110
|
(1,000
|
)
|
|||||
|
Total provision for credit losses
|
2,400
|
-
|
||||||
|
Charge-offs:
|
||||||||
|
Real estate:
|
||||||||
|
Commercial
|
(175
|
)
|
-
|
|||||
|
Agricultural
|
(1,119
|
)
|
-
|
|||||
|
Residential and home equity
|
-
|
(29
|
)
|
|||||
|
Construction
|
-
|
-
|
||||||
|
Total real estate
|
(1,294
|
)
|
(29
|
)
|
||||
|
Commercial & industrial
|
(232
|
)
|
(200
|
)
|
||||
|
Agricultural
|
(234
|
)
|
-
|
|||||
|
Commercial leases
|
-
|
-
|
||||||
|
Consumer and other
|
(44
|
)
|
(52
|
)
|
||||
|
Total charge-offs
|
(1,804
|
)
|
(281
|
)
|
||||
|
Recoveries:
|
||||||||
|
Real estate:
|
||||||||
|
Commercial
|
-
|
-
|
||||||
|
Agricultural
|
5
|
-
|
||||||
|
Residential and home equity
|
6
|
19
|
||||||
|
Construction
|
-
|
-
|
||||||
|
Total real estate
|
11
|
19
|
||||||
|
Commercial & industrial
|
142
|
51
|
||||||
|
Agricultural
|
24
|
16
|
||||||
|
Commercial leases
|
-
|
-
|
||||||
|
Consumer and other
|
17
|
46
|
||||||
|
Total recoveries
|
194
|
132
|
||||||
|
Net (charge-offs)
|
(1,610
|
)
|
(149
|
)
|
||||
|
Balance at end of period
|
$
|
78,763
|
$
|
78,506
|
||||
|
Allowance for credit losses - loans and leases
|
75,963
|
75,816
|
||||||
|
Allowance for credit losses - unfunded loan commitments
|
2,800
|
2,690
|
||||||
|
Total allowance for credit losses
|
$
|
78,763
|
$
|
78,506
|
||||
|
Selected financial information:
|
||||||||
|
Net loans and leases held for investment
|
$
|
3,532,383
|
$
|
3,628,293
|
||||
|
Average loans and leases
|
3,616,648
|
3,677,370
|
||||||
|
Non-performing loans and leases
|
955
|
677
|
||||||
|
Allowance for credit losses to non-performing loans and leases
|
N/M
|
(1)
|
N/M
|
(1)
|
||||
|
Net (charge-offs) / recoveries to average loans and leases
|
(0.04
|
%)
|
(0.004
|
%)
|
||||
|
Provision for credit losses to average loans and leases
|
0.07
|
%
|
0.00
|
%
|
||||
|
Allowance for loan and lease losses to loans and leases held for investment
|
2.10
|
%
|
2.04
|
%
|
||||
|
September 30, 2025
|
December 31, 2024
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
Dollars
|
Percent of
Each Loan
Type to Total
Loans
|
Percent of
ACL to Each
Loan Type
|
Dollars
|
Percent of
Each Loan
Type to Total
Loans
|
Percent of
ACL to Each
Loan Type
|
||||||||||||||||||
|
Allowance for credit losses:
|
||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||
|
Commercial
|
$
|
21,514
|
39.35
|
%
|
1.51
|
%
|
$
|
20,382
|
36.88
|
%
|
1.50
|
%
|
||||||||||||
|
Agricultural
|
24,347
|
19.62
|
%
|
3.43
|
%
|
23,615
|
20.35
|
%
|
3.14
|
%
|
||||||||||||||
|
Residential and home equity
|
7,473
|
11.17
|
%
|
1.85
|
%
|
7,340
|
10.96
|
%
|
1.82
|
%
|
||||||||||||||
|
Construction
|
2,820
|
4.71
|
%
|
1.65
|
%
|
3,055
|
5.28
|
%
|
1.57
|
%
|
||||||||||||||
|
Total real estate
|
56,154
|
74.85
|
%
|
2.07
|
%
|
54,392
|
73.47
|
%
|
2.01
|
%
|
||||||||||||||
|
Commercial & industrial
|
7,375
|
13.48
|
%
|
1.51
|
%
|
7,791
|
13.67
|
%
|
1.54
|
%
|
||||||||||||||
|
Agricultural
|
6,631
|
6.96
|
%
|
2.63
|
%
|
6,725
|
7.85
|
%
|
2.32
|
%
|
||||||||||||||
|
Commercial leases
|
5,583
|
4.58
|
%
|
3.37
|
%
|
6,153
|
4.87
|
%
|
3.42
|
%
|
||||||||||||||
|
Consumer and other
|
220
|
0.13
|
%
|
4.65
|
%
|
222
|
0.14
|
%
|
4.37
|
%
|
||||||||||||||
|
Total allowance for credit losses
|
$
|
75,963
|
100.00
|
%
|
2.10
|
%
|
$
|
75,283
|
100.00
|
%
|
2.04
|
%
|
||||||||||||
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
2025
|
2024
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
Average
Balance
|
Interest
Expense
|
Average
Rate
|
Average
Balance
|
Interest
Expense
|
Average
Rate
|
||||||||||||||||||
|
Total deposits:
|
||||||||||||||||||||||||
|
Interest bearing deposits:
|
||||||||||||||||||||||||
|
Demand
|
$
|
878,917
|
$
|
4,267
|
0.65
|
%
|
$
|
914,908
|
$
|
3,568
|
0.52
|
%
|
||||||||||||
|
Savings and money market
|
1,723,405
|
23,160
|
1.80
|
%
|
1,623,784
|
23,253
|
1.91
|
%
|
||||||||||||||||
|
Certificates of deposit greater than $250,000
|
386,639
|
10,219
|
3.53
|
%
|
419,528
|
13,264
|
4.22
|
%
|
||||||||||||||||
|
Certificates of deposit equal to or less than $250,000
|
331,959
|
7,139
|
2.88
|
%
|
354,164
|
8,887
|
3.35
|
%
|
||||||||||||||||
|
Total interest bearing deposits
|
3,320,920
|
44,785
|
1.80
|
%
|
3,312,384
|
48,972
|
1.97
|
%
|
||||||||||||||||
|
Non-interest bearing deposits
|
1,505,088
|
1,393,955
|
||||||||||||||||||||||
|
Total deposits
|
$
|
4,826,008
|
$
|
44,785
|
1.24
|
%
|
$
|
4,706,339
|
$
|
48,972
|
1.39
|
%
|
||||||||||||
|
September 30,
|
December 31,
|
|||||||
|
(Dollars in thousands)
|
2025
|
2024
|
||||||
|
Non-maturity deposits greater than $250,000
|
$
|
2,636,359
|
$
|
2,486,450
|
||||
|
Certificates of deposit greater than $250,000, by maturity:
|
||||||||
|
Less than 3 months
|
191,103
|
153,662
|
||||||
|
3 months to 6 months
|
117,937
|
146,341
|
||||||
|
6 months to 12 months
|
90,301
|
81,642
|
||||||
|
More than 12 months
|
1,210
|
3,427
|
||||||
|
Total certificates of deposit greater than $250,000
|
$
|
400,551
|
$
|
385,072
|
||||
|
Total deposits greater than $250,000
|
$
|
3,036,910
|
$
|
2,871,522
|
||||
|
September 30, 2025
|
||||||||||||||||||||||||
|
Actual
|
Required for Capital
Adequacy Purposes
|
Minimum to be Categorized
as “Well Capitalized” Under
Prompt Corrective Action
Regulation
|
||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
Bancorp:
|
||||||||||||||||||||||||
|
CET1 capital to risk-weighted assets
|
$
|
639,030
|
14.26
|
%
|
$
|
201,655
|
4.50
|
%
|
N/A
|
N/A
|
||||||||||||||
|
Tier 1 capital to risk-weighted assets
|
649,030
|
14.48
|
%
|
268,874
|
6.00
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Risk-based capital to risk-weighted assets
|
705,332
|
15.74
|
%
|
358,498
|
8.00
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Tier 1 leverage capital ratio
|
649,030
|
11.59
|
%
|
223,969
|
4.00
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Bank:
|
||||||||||||||||||||||||
|
CET1 capital to risk-weighted assets
|
$
|
626,414
|
13.98
|
%
|
$
|
201,612
|
4.50
|
%
|
$
|
291,217
|
6.50
|
%
|
||||||||||||
|
Tier 1 capital to risk-weighted assets
|
626,414
|
13.98
|
%
|
268,816
|
6.00
|
%
|
358,421
|
8.00
|
%
|
|||||||||||||||
|
Risk-based capital to risk-weighted assets
|
682,704
|
15.24
|
%
|
358,421
|
8.00
|
%
|
448,026
|
10.00
|
%
|
|||||||||||||||
|
Tier 1 leverage capital ratio
|
626,414
|
11.21
|
%
|
223,510
|
4.00
|
%
|
279,387
|
5.00
|
%
|
|||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||
|
Actual
|
Required for Capital
Adequacy Purposes
|
Minimum to be Categorized
as “Well Capitalized” Under
Prompt Corrective Action
Regulation
|
||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
Bancorp:
|
||||||||||||||||||||||||
|
CET1 capital to risk-weighted assets
|
$
|
579,602
|
13.04
|
%
|
$
|
200,046
|
4.50
|
%
|
N/A
|
N/A
|
||||||||||||||
|
Tier 1 capital to risk-weighted assets
|
589,602
|
13.26
|
%
|
266,728
|
6.00
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Risk-based capital to risk-weighted assets
|
645,453
|
14.52
|
%
|
355,637
|
8.00
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Tier 1 leverage capital ratio
|
589,602
|
10.95
|
%
|
215,379
|
4.00
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Bank:
|
||||||||||||||||||||||||
|
CET1 capital to risk-weighted assets
|
$
|
591,072
|
13.30
|
%
|
$
|
200,038
|
4.50
|
%
|
$
|
288,944
|
6.50
|
%
|
||||||||||||
|
Tier 1 capital to risk-weighted assets
|
591,072
|
13.30
|
%
|
266,718
|
6.00
|
%
|
355,624
|
8.00
|
%
|
|||||||||||||||
|
Risk-based capital to risk-weighted assets
|
646,920
|
14.55
|
%
|
355,624
|
8.00
|
%
|
444,530
|
10.00
|
%
|
|||||||||||||||
|
Tier 1 leverage capital ratio
|
591,072
|
10.99
|
%
|
215,213
|
4.00
|
%
|
269,016
|
5.00
|
%
|
|||||||||||||||
|
Amount of Commitment Expiration per Period
|
||||||||||||||||||||
|
(Dollars in thousands)
|
Total
Committed
Amount
|
Less than
One Year
|
One to
Three
Years
|
Three to
Five Years
|
After Five Years
|
|||||||||||||||
|
Off-balance sheet commitments
|
||||||||||||||||||||
|
Commitments to extend credit
|
$
|
1,057,402
|
$
|
510,030
|
$
|
363,448
|
$
|
45,277
|
$
|
138,647
|
||||||||||
|
Standby letters of credit
|
18,995
|
15,683
|
1,812
|
1,500
|
-
|
|||||||||||||||
|
Total off-balance sheet commitments
|
$
|
1,076,397
|
$
|
525,713
|
$
|
365,260
|
$
|
46,777
|
$
|
138,647
|
||||||||||
|
September 30, 2025
|
||||||||||||||||
|
(Dollars in thousands)
|
Total Credit
Line Limit
|
Outstanding
Amount
|
Remaining
Credit Line
Available
|
Value of
Collateral
Pledged
|
||||||||||||
|
Additional liquidity sources:
|
||||||||||||||||
|
Federal Reserve Bank BIC
|
$
|
1,127,174
|
$
|
-
|
$
|
1,127,174
|
$
|
1,414,322
|
||||||||
|
Federal Home Loan Bank
|
807,252
|
-
|
807,252
|
1,039,503
|
||||||||||||
|
US Bank Fed Funds
|
65,000
|
-
|
65,000
|
-
|
||||||||||||
|
PCBB Fed Funds
|
50,000
|
-
|
50,000
|
-
|
||||||||||||
|
FHLB Fed Funds
|
18,000
|
-
|
18,000
|
-
|
||||||||||||
|
Total additional liquidity sources
|
$
|
2,067,426
|
$
|
-
|
$
|
2,067,426
|
$
|
2,453,825
|
||||||||
| Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
|
Estimated Change in
Net Interest Income (NII)
(as a % of NII)
|
Estimated Change in
Economic Value of Equity
(EVE)
(as a % of EVE)
|
|||||||
|
September 30, 2025
|
||||||||
|
+300 bps
|
(2.0
|
%)
|
(11.8
|
%)
|
||||
|
+200 bps
|
(1.7
|
%)
|
(7.9
|
%)
|
||||
|
+100 bps
|
(1.0
|
%)
|
(3.0
|
%)
|
||||
|
0 bps
|
-
|
-
|
||||||
|
-100 bps
|
0.1
|
%
|
0.7
|
%
|
||||
|
-200 bps
|
(0.5
|
%)
|
(1.5
|
%)
|
||||
|
-300 bps
|
(0.6
|
%)
|
(6.1
|
%)
|
||||
| Item 4. |
Controls and Procedures
|
| Item 1. |
Legal Proceedings
|
| Item 1A. |
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Period
|
Total number
of shares
purchased
|
Average price
paid per share(1)
|
Total number of shares
purchased as part of
publicly announced
plans or programs
|
Maximum number (or
approximate dollar
value) of shares that
may yet be purchased
under the plans or
programs (In
thousands)
|
||||||||||||
|
Total 1st Quarter 2025
|
703
|
$
|
1,001.00
|
703
|
$
|
19,205
|
||||||||||
|
Total 2nd Quarter 2025
|
4,546
|
1,002.82
|
4,546
|
14,651
|
||||||||||||
|
July 1, 2025 to July 31, 2025
|
2,077
|
$
|
995.49
|
2,077
|
$
|
12,584
|
||||||||||
|
August 1, 2025 to August 31, 2025
|
202
|
1,014.46
|
202
|
57,379
|
||||||||||||
|
September 1, 2025 to September 30, 2025
|
261
|
1,036.00
|
261
|
57,108
|
||||||||||||
|
Total 3rd Quarter 2025
|
2,540
|
$
|
1,001.16
|
2,540
|
$
|
57,108
|
||||||||||
|
Total 2025
|
7,789
|
$
|
1,002.12
|
7,789
|
$
|
57,108
|
||||||||||
| Item 3. |
Defaults Upon Senior Securities
|
| Item 4. |
Mine Safety Disclosures
|
| Item 5. |
Other Information
|
| Item 6. |
Exhibits
|
|
Exhibit
Number
|
Description
|
|
31(a)
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31(b)
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated
Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements. The
XBRL instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)
|
|
FARMERS & MERCHANTS BANCORP
|
|
|
Date: November 7, 2025
|
/s/ Kent A. Steinwert
|
|
Kent A. Steinwert
|
|
|
Director, Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
|
Date: November 7, 2025
|
/s/ Bart R. Olson
|
|
Bart R. Olson
|
|
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
|