Cautionary Note Regarding Forward-Looking Statements

OLD SECOND BANCORP, INC.

Form 10-Q Quarterly Report

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report and other publicly available documents of the Company contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, including with respect to management’s expectations regarding future plans, strategies and financial performance, including regulatory developments, industry and economic trends, and other matters. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company's management and on information currently available to management, can be identified by the inclusion of such qualifications as “expects,” “intends,” “believes,” “may,” “will,” “would,” “could,” “should,” “plan,” “anticipate,” “estimate,” “possible,” “likely” or other indications that the particular statements are not historical facts and refer to future periods. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and may be outside of the Company’s control. Actual events and results may differ materially from those described in such forward-looking statements due to numerous factors, including:

●

our ability to execute our growth ~~strategy, including realizing the benefits from our recent strategic hires;~~strategy;

●

the impact of the ~~recent~~ outbreak of the novel coronavirus, or COVID-19, on our business, including the impact of the actions taken by governmental authorities to try and contain the virus or address the impact of the virus on the United States economy (including, without limitation, the Coronavirus Aid, Relief and Economic Security Act, or the CARES Act), and the resulting effect of these items on our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers;

●

negative economic conditions that adversely affect the economy, real estate values, the job market and other factors nationally and in our market area, in each case that may affect our liquidity and the performance of our loan portfolio;

●

impairment of goodwill, other intangible assets or deferred tax assets;

●

our ability to achieve anticipated results from any bank acquisition depends on the state of the economic and financial markets going forward. Specifically, we may incur more credit losses than expected, cost savings may be less than expected, anticipated strategic gains may be significantly harder or take longer to achieve than expected or may not be achieved in their entirety, and customer attrition may be greater than expected;

●

the financial success and viability of the borrowers of our commercial loans;

●

changes in U.S. monetary policy, the level and volatility of interest rates, the capital markets and other market conditions that may affect, among other things, our liquidity and the value of our assets and liabilities;

●

competitive pressures from other financial service businesses and from nontraditional financial technology (“FinTech”) companies;

●

any negative perception of our reputation or financial strength;

●

ability to raise additional capital on acceptable terms when needed;

●

ability to raise cost-effective funding to support business plans when needed:

●

ability to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations;

●

adverse effects on our information technology systems resulting from failures, human error or cyberattacks;

●

adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors and those vendors performing a service on the Company’s behalf;

●

the impact of any claims or legal actions, including any effect on our reputation;

●

losses incurred in connection with repurchases and indemnification payments related to mortgages;

●

the soundness of other financial institutions and other counter-party risk;

●

changes in accounting standards, rules and interpretations and the impact on our financial statements;

●

our ability to receive dividends from our subsidiaries;

●

a decrease in our regulatory capital ratios;

●

adverse federal or state tax assessments;

●

risks associated with actual or potential litigation or investigations by customers, regulatory agencies or others;

●

legislative or regulatory changes, particularly changes in regulation of financial services companies;

●

increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the current regulatory environment, including the Dodd-Frank Act;

●

negative changes in our capital position;

●

the adverse effects of events such as outbreaks of contagious disease, war or terrorist activities, or essential utility outages, including deterioration in the global economy, instability in credit markets and disruptions in our customers’ supply chains and transportation;

●

changes in trade policy and any related tariffs; and

●

each of the factors and risks under the heading “Risk Factors” in our 2019 Annual Report on Form 10-K, Part II, Item 1A, Risk Factors, in our Quarterly Reports on Form 10-Q, and in subsequent filings we make with the SEC.

Because the Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain, there can be no assurances that future actual results will correspond to any forward-looking statements and you should not rely on any forward-looking statements. Additionally, all statements in this Form 10-Q, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events, except as required by applicable law.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share data)


	(unaudited)				(unaudited)
	June 30,		December 31,		September 30,		December 31,
	2020		2019		2020		2019
Assets
Cash and due from banks	$	32,424	$	34,096	$	29,489	$	34,096
Interest earning deposits with financial institutions		225,065		16,536		283,651		16,536
Cash and cash equivalents		257,489		50,632		313,140		50,632
Securities available-for-sale, at fair value		447,436		484,648		448,421		484,648
Federal Home Loan Bank Chicago ("FHLBC") and Federal Reserve Bank Chicago ("FRBC") stock		9,917		9,917		9,917		9,917
Loans held-for-sale		9,416		3,061		10,229		3,061
Loans		2,052,336		1,930,812		2,030,327		1,930,812
Less: allowance for credit losses on loans		31,273		19,789		32,918		19,789
Net loans		2,021,063		1,911,023		1,997,409		1,911,023
Premises and equipment, net		44,536		44,354		44,914		44,354
Other real estate owned		5,082		5,004		2,686		5,004
Mortgage servicing rights, net		4,479		5,935		5,010		5,935
Goodwill and core deposit intangible		21,023		21,275		20,901		21,275
Bank-owned life insurance ("BOLI")		61,763		61,763		62,222		61,763
Deferred tax assets, net		13,242		11,459		9,626		11,459
Other assets		36,990		26,474		50,349		26,474
Total assets	$	2,932,436	$	2,635,545	$	2,974,824	$	2,635,545

Liabilities
Deposits:
Noninterest bearing demand	$	890,636	$	669,795	$	889,085	$	669,795
Interest bearing:
Savings, NOW, and money market		1,133,283		1,015,285		1,185,731		1,015,285
Time		427,398		441,669		404,427		441,669
Total deposits		2,451,317		2,126,749		2,479,243		2,126,749
Securities sold under repurchase agreements		52,088		48,693		59,268		48,693
Other short-term borrowings		8,250		48,500		6,125		48,500
Junior subordinated debentures		25,773		57,734		25,773		57,734
Senior notes		44,323		44,270		44,349		44,270
Notes payable and other borrowings		25,541		6,673		24,469		6,673
Other liabilities		42,628		25,062		39,329		25,062
Total liabilities		2,649,920		2,357,681		2,678,556		2,357,681

Stockholders’ Equity
Common stock		34,957		34,854		34,957		34,854
Additional paid-in capital		121,437		120,657		121,746		120,657
Retained earnings		218,856		213,723		228,825		213,723
Accumulated other comprehensive income		6,422		4,562		11,044		4,562
Treasury stock		(99,156)		(95,932)		(100,304)		(95,932)
Total stockholders’ equity		282,516		277,864		296,268		277,864
Total liabilities and stockholders’ equity	$	2,932,436	$	2,635,545	$	2,974,824	$	2,635,545


	June 30, 2020		December 31, 2019		September 30, 2020		December 31, 2019
	Common		Common		Common		Common
	Stock		Stock		Stock		Stock
Par value	$	1.00	$	1.00	$	1.00	$	1.00
Shares authorized		60,000,000		60,000,000		60,000,000		60,000,000
Shares issued		34,957,384		34,853,757		34,957,384		34,853,757
Shares outstanding		29,589,341		29,931,809		29,451,585		29,931,809
Treasury shares		5,368,043		4,921,948		5,505,799		4,921,948

See accompanying notes to consolidated financial statements.

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)


		(unaudited)			(unaudited)					(unaudited)			(unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019		2020		2019		2020		2019
Interest and dividend income
Loans, including fees	$	22,347	$	24,924	$	45,944	$	49,023	$	21,980	$	25,109	$	67,924	$	74,132
Loans held-for-sale		110		31		146		53		95		47		241		100
Securities:
Taxable		1,694		2,223		3,857		4,637		1,458		2,296		5,315		6,933
Tax exempt		1,396		2,141		2,851		4,239		1,327		1,719		4,178		5,958
Dividends from FHLBC and FRBC stock		123		156		248		305		118		154		366		459
Interest bearing deposits with financial institutions		42		111		117		225		68		119		185		344
Total interest and dividend income		25,712		29,586		53,163		58,482		25,046		29,444		78,209		87,926
Interest expense
Savings, NOW, and money market deposits		385		759		1,020		1,530		299		724		1,319		2,254
Time deposits		1,442		1,641		3,208		3,259		1,084		1,672		4,292		4,931
Securities sold under repurchase agreements		23		147		139		296		28		135		167		431
Other short-term borrowings		34		575		143		1,182		24		429		167		1,611
Junior subordinated debentures		283		931		1,647		1,858		285		933		1,932		2,791
Senior notes		673		672		1,346		1,344		673		682		2,019		2,026
Notes payable and other borrowings		165		107		295		223		144		89		439		312
Total interest expense		3,005		4,832		7,798		9,692		2,537		4,664		10,335		14,356
Net interest and dividend income		22,707		24,754		45,365		48,790		22,509		24,780		67,874		73,570
Provision for credit losses		2,129		450		10,113		900		300		550		10,413		1,450
Net interest and dividend income after provision for credit losses		20,578		24,304		35,252		47,890		22,209		24,230		57,461		72,120
Noninterest income
Trust income		1,664		1,739		3,196		3,225		1,506		1,730		4,702		4,955
Service charges on deposits		1,120		1,959		2,846		3,821		1,322		2,020		4,168		5,841
Secondary mortgage fees		505		203		775		339		492		282		1,267		621
Mortgage servicing rights mark to market loss		(445)		(1,137)		(2,579)		(1,956)		(160)		(946)		(2,739)		(2,902)
Mortgage servicing income		458		491		926		948		521		460		1,447		1,408
Net gain on sales of mortgage loans		4,631		1,163		6,877		1,925		5,246		2,074		12,123		3,999
Securities gains (losses) , net		-		986		(24)		1,013
Securities (losses) gains , net										(1)		3,463		(25)		4,476
Change in cash surrender value of BOLI		532		320		483		778		459		267		942		1,045
Death benefit realized on BOLI		59		-		59		-		(2)		-		57		-
Card related income		1,311		1,552		2,598		2,837		1,499		1,595		4,097		4,433
Other income		860		867		1,860		1,695		803		988		2,663		2,682
Total noninterest income		10,695		8,143		17,017		14,625		11,685		11,933		28,702		26,558
Noninterest expense
Salaries and employee benefits		11,342		11,587		24,260		23,199		12,586		12,062		36,846		35,261
Occupancy, furniture and equipment		1,935		1,925		4,236		3,914		2,003		2,235		6,239		6,149
Computer and data processing		1,247		1,524		2,582		2,856		1,226		1,490		3,808		4,346
FDIC insurance		155		116		212		290		191		(114)		403		176
General bank insurance		237		236		483		486		281		270		764		756
Amortization of core deposit intangible		124		121		252		253		122		157		374		410
Advertising expense		57		381		166		615		62		360		228		975
Card related expense		514		474		1,046		829		566		531		1,612		1,360
Legal fees		176		243		307		369		169		111		476		480
Other real estate expense, net		143		248		380		298		125		26		505		324
Other expense		2,966		3,271		5,974		6,211		2,935		2,826		8,909		9,037
Total noninterest expense		18,896		20,126		39,898		39,320		20,266		19,954		60,164		59,274
Income before income taxes		12,377		12,321		12,371		23,195		13,628		16,209		25,999		39,404
Provision for income taxes		3,139		3,043		2,858		5,449		3,363		4,036		6,221		9,485
Net income	$	9,238	$	9,278	$	9,513	$	17,746	$	10,265	$	12,173	$	19,778	$	29,919

Basic earnings per share	$	0.31	$	0.31	$	0.32	$	0.59	$	0.35	$	0.41	$	0.67	$	1.00
Diluted earnings per share		0.31		0.31		0.31		0.58		0.34		0.40		0.65		0.98
Dividends declared per share		0.01		0.01		0.02		0.02		0.01		0.01		0.03		0.03

See accompanying notes to consolidated financial statements.

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(In thousands)


	(unaudited)				(unaudited)				(unaudited)				(unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019		2020		2019		2020		2019
Net Income	$	9,238	$	9,278	$	9,513	$	17,746	$	10,265	$	12,173	$	19,778	$	29,919

Unrealized holding gains on available-for-sale securities arising during the period		11,019		8,645		4,643		17,837		5,812		5,824		10,455		23,661
Related tax expense		(3,096)		(2,432)		(1,299)		(5,019)		(1,633)		(1,638)		(2,932)		(6,657)
Holding gains after tax on available-for-sale securities		7,923		6,213		3,344		12,818		4,179		4,186		7,523		17,004

Less: Reclassification adjustment for the net (losses) gains realized during the period
Net realized gains (losses)		-		986		(24)		1,013
Net realized (losses) gains										(1)		3,463		(25)		4,476
Related tax (expense) benefit		-		(276)		7		(284)		-		(973)		7		(1,257)
Net realized gains (losses) after tax		-		710		(17)		729		(1)		2,490		(18)		3,219
Other comprehensive income on available-for-sale securities		7,923		5,503		3,361		12,089		4,180		1,696		7,541		13,785

Changes in fair value of derivatives used for cash flow hedges		443		(1,569)		(2,087)		(2,642)		615		(1,996)		(1,472)		(4,638)
Related tax (expense) benefit		(125)		442		586		744		(173)		559		413		1,303
Other comprehensive income (loss) on cash flow hedges		318		(1,127)		(1,501)		(1,898)		442		(1,437)		(1,059)		(3,335)

Total other comprehensive income		8,241		4,376		1,860		10,191		4,622		259		6,482		10,450
Total comprehensive income	$	17,479	$	13,654	$	11,373	$	27,937	$	14,887	$	12,432	$	26,260	$	40,369


	Accumulated		Accumulated		Total		Accumulated		Accumulated		Total
	Unrealized Gain		Unrealized Gain		Accumulated Other		Unrealized Gain		Unrealized Gain		Accumulated Other
	(Loss) on Securities		(Loss) on Derivative		Comprehensive		(Loss) on Securities		(Loss) on Derivative		Comprehensive
	Available-for -Sale		Instruments		Income/(Loss)		Available-for -Sale		Instruments		Income/(Loss)
For the Three Months Ended
Balance, March 31, 2019	$	2,548	$	(812)	$	1,736
Balance, June 30, 2019							$	8,051	$	(1,939)	$	6,112
Other comprehensive income (loss), net of tax		5,503		(1,127)		4,376		1,696		(1,437)		259
Balance, June 30, 2019	$	8,051	$	(1,939)	$	6,112
Balance, September 30, 2019							$	9,747	$	(3,376)	$	6,371

Balance, March 31, 2020	$	2,265	$	(4,084)	$	(1,819)
Balance, June 30, 2020							$	10,188	$	(3,766)	$	6,422
Other comprehensive income, net of tax		7,923		318		8,241		4,180		442		4,622
Balance, June 30, 2020	$	10,188	$	(3,766)	$	6,422
Balance, September 30, 2020							$	14,368	$	(3,324)	$	11,044



For the Six Months Ended
For the Nine Months Ended
Balance, December 31, 2018	$	(4,038)	$	(41)	$	(4,079)	$	(4,038)	$	(41)	$	(4,079)
Other comprehensive income (loss) , net of tax		12,089		(1,898)		10,191
Balance, June 30, 2019	$	8,051	$	(1,939)	$	6,112
Other comprehensive income (loss), net of tax								13,785		(3,335)		10,450
Balance, September 30, 2019							$	9,747	$	(3,376)	$	6,371

Balance, December 31, 2019	$	6,827	$	(2,265)	$	4,562	$	6,827	$	(2,265)	$	4,562
Other comprehensive income (loss), net of tax		3,361		(1,501)		1,860		7,541		(1,059)		6,482
Balance, June 30, 2020	$	10,188	$	(3,766)	$	6,422
Balance, September 30, 2020							$	14,368	$	(3,324)	$	11,044

See accompanying notes to consolidated financial statements.

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)


	(Unaudited)				(Unaudited)
	Six Months Ended June 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
Cash flows from operating activities
Net income	$	9,513	$	17,746	$	19,778	$	29,919
Adjustments to reconcile net income to net cash provided by operating activities:
Net premium / discount from amortization on securities		1,126		1,476		1,712		2,128
Securities losses (gains), net		24		(1,013)		25		(4,476)
Provision for credit losses		10,113		900		10,413		1,450
Originations of loans held-for-sale		(183,854)		(64,762)		(296,388)		(126,929)
Proceeds from sales of loans held-for-sale		183,570		64,181		300,045		127,455
Net gains on sales of mortgage loans		(6,877)		(1,925)		(12,123)		(3,999)
Mortgage servicing rights mark to market loss		2,579		1,956		2,739		2,902
Net discount from accretion on loans		(606)		(246)		(841)		(1,052)
Net change in cash surrender value of BOLI		(483)		(778)		(942)		(1,045)
Net gains on sale of other real estate owned		(23)		(150)		(188)		(254)
Provision for other real estate owned valuation losses		218		196		264		399
Depreciation of fixed assets and amortization of leasehold improvements		1,357		1,278		2,075		1,869
Net gains on disposal and transfer of fixed assets		-		(3)		-		(32)
Amortization of core deposit intangibles		252		253		374		410
Change in current income taxes receivable		1,137		2,395		(781)		3,319
(Benefit from) / Provision for deferred tax expense		(2,503)		3,013		(693)		4,493
Change in accrued interest receivable and other assets		(7,338)		(2,570)		(19,144)		(7,441)
Accretion of purchase accounting adjustment on time deposits		-		(38)		-		(38)
Amortization of purchase accounting adjustment on notes payable and other borrowings		20		54		25		75
Amortization of junior subordinated debentures issuance costs		643		24		643		36
Amortization of senior notes issuance costs		53		50		79		86
Change in accrued interest payable and other liabilities		10,578		16,575		8,060		6,366
Stock based compensation		1,314		1,241		1,623		1,905
Net cash provided by operating activities		20,813		39,853		16,755		37,546
Cash flows from investing activities
Proceeds from maturities and calls, including pay down of securities available-for-sale		35,523		27,863		41,645		32,631
Proceeds from sales of securities available-for-sale		18,006		120,596		18,006		177,824
Purchases of securities available-for-sale		(12,800)		(82,930)		(14,681)		(136,096)
Net proceeds from sales of FHLBC stock		-		2,825		-		2,722
Net change in loans		(123,645)		(6,195)		(100,370)		(2,833)
Proceeds from claims on BOLI, net of claims receivable		483		-		483		-
Proceeds from sales of other real estate owned, net of participation purchase		311		1,452		3,140		2,644
Proceeds from disposition of fixed assets		-		3		-		32
Net purchases of premises and equipment		(1,539)		(1,390)		(2,635)		(2,330)
Net cash (used in) provided by investing activities		(83,661)		62,224		(54,412)		74,594
Cash flows from financing activities
Net change in deposits		324,568		(38,861)		352,494		(42,144)
Net change in securities sold under repurchase agreements		3,395		7,534		10,575		2,238
Net change in other short-term borrowings		(40,250)		(62,375)		(42,375)		(65,500)
Redemption of junior subordinated debentures		(32,604)		-		(32,604)		-
Issuance of term note		20,000		-		20,000		-
Repayment of term note		(1,000)		-		(2,000)		-
Net change in notes payable and other borrowings, excluding term note		(152)		(4,398)		(229)		(6,598)
Proceeds from exercise of stock options		-		32		-		32
Dividends paid on common stock		(597)		(597)		(893)		(896)
Purchase of treasury stock		(3,655)		(430)		(4,803)		(470)
Net cash provided by (used in) financing activities		269,705		(99,095)		300,165		(113,338)
Net change in cash and cash equivalents		206,857		2,982		262,508		(1,198)
Cash and cash equivalents at beginning of period		50,632		55,235		50,632		55,235
Cash and cash equivalents at end of period	$	257,489	$	58,217	$	313,140	$	54,037

See accompanying notes to consolidated financial statements.

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Changes in

Stockholders’ Equity

(In thousands)


								Accumulated													Accumulated
				Additional				Other				Total					Additional				Other				Total
(unaudited)	(unaudited)	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’		(unaudited)	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’
		Stock		Capital		Earnings		Income (Loss)		Stock		Equity			Stock		Capital		Earnings		Income (Loss)		Stock		Equity
For the Three Months Ended

Balance, March 31, 2019		$	34,825	$	119,126	$	183,634	$	1,736	$	(96,066)	$	243,255
Net income							9,278						9,278
Other comprehensive income, net of tax									4,376				4,376
Dividends declared and paid, ($0.01 per share)							(300)						(300)
Vesting of restricted stock					(32)						32		-
Stock option exercised					668								668
Purchase of treasury stock											(13)		(13)
Balance, June 30, 2019		$	34,825	$	119,762	$	192,612	$	6,112	$	(96,047)	$	257,264		$	34,825	$	119,762	$	192,612	$	6,112	$	(96,047)	$	257,264

Balance, March 31, 2020		$	34,957	$	121,081	$	209,915	$	(1,819)	$	(98,357)	$	265,777
Net income							9,238						9,238							12,173						12,173
Other comprehensive income, net of tax									8,241				8,241									259				259
Dividends declared and paid, ($0.01 per share)							(297)						(297)							(299)						(299)
Vesting of restricted stock					(229)						229		-					(135)						135		-
Stock based compensation					585								585					664								664
Purchase of treasury stock from taxes withheld on stock awards											(12)		(12)
Purchase of treasury stock																								(40)		(40)
Balance, September 30, 2019															$	34,825	$	120,291	$	204,486	$	6,371	$	(95,952)	$	270,021

Balance, June 30, 2020															$	34,957	$	121,437	$	218,856	$	6,422	$	(99,156)	$	282,516
Net income																				10,265						10,265
Other comprehensive income, net of tax																						4,622				4,622
Dividends declared and paid, ($0.01 per share)																				(296)						(296)
Stock based compensation																		309								309
Purchase of treasury stock from stock repurchase program											(1,016)		(1,016)											(1,148)		(1,148)
Balance, June 30, 2020		$	34,957	$	121,437	$	218,856	$	6,422	$	(99,156)	$	282,516
Balance, September 30, 2020															$	34,957	$	121,746	$	228,825	$	11,044	$	(100,304)	$	296,268


							Accumulated												Accumulated
			Additional				Other				Total				Additional				Other				Total
	Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’		Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders’
	Stock		Capital		Earnings		Income (Loss)		Stock		Equity		Stock		Capital		Earnings		Income (Loss)		Stock		Equity
For the Six Months Ended
For the Nine Months Ended

Balance, December 31, 2018	$	34,720	$	119,081	$	175,463	$	(4,079)	$	(96,104)	$	229,081	$	34,720	$	119,081	$	175,463	$	(4,079)	$	(96,104)	$	229,081
Net income						17,746						17,746						29,919						29,919
Other comprehensive income, net of tax								10,191				10,191								10,450				10,450
Dividends declared and paid, ($0.02 per share)						(597)						(597)
Dividends declared and paid, ($0.03 per share)																		(896)						(896)
Vesting of restricted stock		103		(254)						151		-		103		(389)						286		-
Stock option exercised		2		7						23		32		2		7						23		32
Stock warrants exercised				(313)						313		-				(313)						313		-
Stock based compensation				1,241								1,241				1,905								1,905
Purchase of treasury stock										(430)		(430)										(470)		(470)
Balance, June 30, 2019	$	34,825	$	119,762	$	192,612	$	6,112	$	(96,047)	$	257,264
Balance, September 30, 2019													$	34,825	$	120,291	$	204,486	$	6,371	$	(95,952)	$	270,021


Balance, December 31, 2019	$	34,854	$	120,657	$	213,723	$	4,562	$	(95,932)	$	277,864	$	34,854	$	120,657	$	213,723	$	4,562	$	(95,932)	$	277,864
Net income						9,513						9,513						19,778						19,778
Other comprehensive income, net of tax								1,860				1,860								6,482				6,482
Adoption of ASU 2016-13						(3,783)						(3,783)						(3,783)						(3,783)
Dividends declared and paid, ($0.02 per share)						(597)						(597)
Dividends declared and paid, ($0.03 per share)																		(893)						(893)
Vesting of restricted stock		103		(534)						431		-		103		(534)						431		-
Stock based compensation				1,314								1,314				1,623								1,623
Purchase of treasury stock from taxes withheld on stock awards										(423)		(423)										(423)		(423)
Purchase of treasury stock from stock repurchase program										(3,232)		(3,232)										(4,380)		(4,380)
Balance, June 30, 2020	$	34,957	$	121,437	$	218,856	$	6,422	$	(99,156)	$	282,516
Balance, September 30, 2020													$	34,957	$	121,746	$	228,825	$	11,044	$	(100,304)	$	296,268

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 1 – Basis of Presentation and Changes in Significant Accounting Policies

Except as set forth below in this Note 1, the accounting policies followed in the preparation of the interim consolidated financial statements are consistent with those used in the preparation of the annual financial information. The interim consolidated financial statements reflect all normal and recurring adjustments that are necessary, in the opinion of management, for a fair statement of results for the interim period presented. Results for the period ended ~~June~~September 30, 2020, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. These interim consolidated financial statements are unaudited and should be read in conjunction with the audited financial statements and notes included in Old Second Bancorp, Inc.’s (the “Company”) annual report on Form 10-K for the year ended December 31, 2019. Unless otherwise indicated, dollar amounts in the tables contained in the notes to the consolidated financial statements are in thousands. Certain items in prior periods have been reclassified to conform to the current presentation.

The Company’s consolidated financial statements are prepared in accordance with United States generally accepted accounting principles (“GAAP”) and follow general practices within the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements. Future changes in information may affect these estimates, assumptions, and judgments, which, in turn, may affect amounts reported in the consolidated financial statements.

Recent Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Measurement of Credit Losses on Financial Instruments (Topic 326),” also known as Current Expected Credit Losses, or CECL. ASU 2016-13 was issued to provide financial statement users with more useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date to enhance the decision making process. The new methodology reflects expected credit losses based on relevant vintage historical information, supported by reasonable forecasts of projected loss given defaults, which will affect the collectability of the reported amounts. This new methodology also requires available-for-sale debt securities to have a credit loss recorded through an allowance rather than write-downs through an other than temporary impairment analysis. In addition, an allowance must be established for the credit risk related to unfunded commitments. ASU 2016-13 is effective for financial statements issued for fiscal years beginning after December 15, 2019, and was adopted as of January 1, 2020, by the Company.

Upon issuance of ASU 2016-13, the Company set up a CECL committee, with the goal of establishing a timeline for CECL data collection, implementation, parallel runs, testing, and model validation. The Company has implemented a software solution provided by a third party vendor to assist in the determination of the allowance for credit losses (“ACL”), and the third party validation process was completed in the fourth quarter of 2019. The Company accumulated historical data by loan pools and collateral classifications. All historical data, model assumptions and calculation parameters were analyzed by the third party validation team, and management made enhancements to the software model used based on their recommendations.

Our approach for estimating expected life-time credit losses for loans includes the following components:

●

An initial forecast period of one year for all portfolio segments and off-balance-sheet credit exposures. This period reflects management’s expectation of losses based on forward-looking economic scenarios over that time.

●

A historical reversion loss forecast period covering the remaining contractual life, adjusted for prepayments, by portfolio segment based on the historical loss rate of loans within those segments.

●

The initial loss forecast period and historical reversion loss rate is based on economic conditions at the measurement date.

●

We primarily utilized the static pool and migration analysis methods to estimate credit losses. Such methods would obtain estimated life-time credit losses using the conceptual components described above.

Based on our portfolio composition at December 31, 2019, and the economic environment at that time, we recorded an overall increase in our ACL for loans and leases of $5.9 million and an ACL for unfunded commitments of $1.7 million. Approximately $2.5 million of the increase to the ACL on loans resulted from the transfer of the non-accretable purchase accounting adjustments on purchased credit impaired loans. There was no impact from adoption of CECL on securities available-for sale. As a result of the adoption of this new standard on January 1, 2020, we recorded a reduction to retained earnings of approximately $3.7 million, which was net of the $1.4

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

million deferred tax asset impact stemming from adoption. The Company finalized internal control processes and disclosure documentation related to adoption of this standard during the first quarter of 2020.

As of March 31, 2020, a provision for credit losses of $8.0 million was recorded, comprised of $5.2 million of ACL related to loans and leases and $2.5 million of ACL related to unfunded commitments, based on the ~~current~~ uncertainty experienced in the macroeconomic environment, primarily due to falling interest rates and the impact of COVID-19. This additional ACL was not considered part of the ASU 2016-13 adoption, as these changes in the assessment of the ACL occurred after the January 1, 2020, adoption. We recorded a provision for credit losses of $2.1 million during the second quarter of 2020, comprised of $1.4 million of ACL related to loans and leases, and $734,000 of ACL related to unfunded commitments. We recorded a provision for credit losses of $300,000 during the third quarter of 2020, comprised of $1.3 million of ACL related to loans and leases, and a $980,000 reversal of ACL related to unfunded commitments due to a reduction in the funding rate assumptions based on analysis of the twelve month utilization rate on commercial commitments. We will continue to assess and evaluate the estimated future credit loss impact of current market conditions in subsequent reporting periods, which will be highly dependent on credit quality, macroeconomic forecasts and conditions, the local and national response to the COVID-19 pandemic, as well as the composition of our loans and available-for-sale securities portfolio.

Change in Significant Accounting Policies

Significant accounting policies are presented in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the consolidated financial statements and how those values are determined.

In addition to the significant accounting policies presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019, on January 1, 2020, as discussed above, the Company adopted CECL, an expected loss methodology which replaces the incurred loss methodology for determining the Company’s provision for loan losses and allowance for loan and lease losses. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in leases recognized by a lessor in accordance with ASU 2016-02 “Leases (Topic 842)” (“ASU 2016-02”). In addition, CECL made changes to the accounting for available-for-sale debt securities. The allowance for credit losses under CECL is discussed below.

Allowance for Credit Losses

The ACL is an estimate of the expected credit losses on the loans held for investment, unfunded loan commitments, and available-for-sale debt securities portfolios.

Allowance for Credit Losses on Loans

The ACL is calculated according to GAAP standards and is maintained by management at a level believed adequate to absorb estimated credit losses that are expected to occur within the existing loan portfolio through their contractual terms. The ACL is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on loans. Determination of the ACL is inherently subjective in nature since it requires significant estimates and management judgment, and includes a level of imprecision given the difficulty of identifying and assessing the factors impacting loan repayment and estimating the timing and amount of losses. While management utilizes its best judgment and information available, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond the Company’s direct control, including, but not limited to, the performance of the loan portfolio, consideration of current economic trends, changes in interest rates and property values, estimated losses on pools of homogeneous loans based on an analysis that uses historical loss experience for prior periods that are determined to have like characteristics with the current period such as pre-recessionary, recessionary, or recovery periods, portfolio growth and concentration risk, management and staffing changes, the interpretation of loan risk classifications by regulatory authorities and other credit market factors. While each component of the ACL is determined separately, the entire balance is available for the entire loan portfolio.

The ACL methodology consists of measuring loans on a collective (pool) basis when similar risk characteristics exist. The Company has identified the following loan portfolios and measures the ACL using the following methods:

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

●

Commercial loans – the Company uses a migration analysis, and within this segment classifies six different risk levels to assign a loss rate based on historical losses, as well as applying a qualitative factor adjustment in addition to the loss rates applied, as discussed below.

●

Leases – the Company uses a remaining life methodology, also known as WARM (weighted average remaining ~~life)~~maturity), as this segment is relatively new to the Company and more than four years of the Company’s own historical loss data is not available. In accordance with accounting standards, we used an identified peer group to estimate losses for this portfolio.

●

Real estate – commercial (“CRE”) – this loan portfolio is segregated into two segments:

CRE owner occupied – the Company uses a migration analysis, and within this segment classifies six different risk levels to assign a loss rate based on historical losses, as well as applying a qualitative adjustment in addition to the loss rates applied, as discussed below.

CRE investor – the Company uses a migration analysis, and within this segment classifies six different risk levels to assign a loss rate based on historical losses, as well as applying a qualitative adjustment in addition to the loss rates applied, as discussed below.

●

Real ~~estate – construction~~estate-construction – the Company uses a static segment analysis, which relies on the Company’s historical loss rates, as well as a qualitative adjustment in addition to the loss rates applied.

●

Real estate-residential -– this loan portfolio is segregated into two segments:

Residential owner occupied and Residential investor – the Company uses a static segment analysis, applying historical loss rates from periods with like characteristics as the current period, and also a qualitative adjustment in addition to the loss rates applied.

●

Multifamily – the Company uses a migration analysis, and within this segment, the Company classifies six different risk levels to assign a loss rate based on historical losses, as well as applying a qualitative adjustment in addition to the loss rates applied.

●

HELOCs – this portfolio is segregated into two segments, a HELOC legacy segment which uses a static pool analysis, and a HELOC purchased segment, which uses the WARM method, and applies loss rates from the institutions from which the Company purchased the HELOCs, if available.

Purchased credit deteriorated loans (“PCD loans”), are purchased loans that, as of the date of acquisition, the Company determined had experienced a more-than-insignificant deterioration in credit quality since origination. The Company records acquired PCD loans by adding the expected credit losses (i.e., the ACL) to the purchase price of the financial assets rather than recording it through the provision for credit losses in the income statement; thus, the sum of the loans’ purchase price and initial ALLL estimate represents the initial amortized cost basis. The difference between the initial amortized cost basis and the unpaid principal balance is the non-credit discount or premium. Subsequent changes in the ACL on PCD loans is recognized through the provision for credit losses.

The non-credit discount or premium is accreted or amortized into interest income over the remaining life of the PCD loan on a level-yield basis. In accordance with the transition requirements within the CECL standard, the Company’s purchased credit impaired loans (“PCI loans”) are now treated as PCD loans. Before January 1, 2020, PCI loans that met the definition of nonperforming loans were excluded from the Company’s nonperforming disclosures, as long as their cash flows and the timing of such cash flows continued to be estimable and probable of collection. As a result of CECL implementation on January 1, 2020, PCD loans that meet the definition of nonperforming loans are now included in the Company’s nonperforming disclosures.

The qualitative factors applied to each loan portfolio consist of the impact of other internal and external qualitative and credit market factors as assessed by management through a detailed loan review, ACL analysis and credit discussions. These internal and external qualitative and credit market factors include:

●

changes in lending policies and procedures, including changes in underwriting standards and collections, charge-offs and recovery practices;

●

changes in international, national, regionally and local conditions (specific factors which impact portfolios or discrepancies with national economic factors which are utilized within the economic forecast);

●

changes in the experience, depth and ability of lending management;

●

changes in the volume and severity of past due loans and other similar loan conditions;

●

changes in the nature and volume of the loan portfolio and terms of loans;

●

the existence and effect of any concentrations of credit and changes in the levels of such concentrations (this characteristic requires any portfolio exceeding 25% of capital to have a factor considered unless the pool is otherwise well diversified or holds a relatively low inherent risk);

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

●

effects of other external factors, such as competition, legal or regulatory factors, on the level of estimated credit losses;

●

changes in the quality of our loan review functions; and

●

changes in the value of underlying collateral for collateral dependent loans.

The impact of the above listed internal and external qualitative and credit market risk factors is assessed within predetermined ranges to adjust the ACL totals calculated.

In addition to the pooled analysis performed for the majority of our loan and commitment balances, we also individually review those loans that have collateral dependency or are nonperforming. Finally, we maintain a component of the ACL for those factors that cannot be quantified in the above analysis or are as yet unknown to us, due to changing economic conditions and other aspects of credit risk; which is known as the Company’s “Other Reserves.”

Loans are charged off against the ACL when management believes the uncollectibility of a loan balance is confirmed, while recoveries of amounts previously charged-off are credited to the ACL. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged off. Approved releases from previously established ACL reserves authorized under our ACL methodology also reduce the ACL. Additions to the ACL are established through the provision for credit losses on loans, which is charged to expense.

The Company’s ACL methodology is intended to reflect all loan portfolio risk, but management recognizes the inability to accurately depict all future credit losses in a current ACL estimate, as the impact of various factors cannot be fully known. Accrued interest receivable on loans is excluded from the amortized cost basis of financing receivables for the purpose of determining the allowance for credit losses. All calculations conform to GAAP.

Allowance for Credit Losses on Unfunded Loan Commitments

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk by a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The ACL related to off-balance sheet credit exposures, which is within other liabilities on the Company’s balance sheet, is estimated at each balance sheet date under the CECL model, and is adjusted as determined necessary through the provision for credit losses on the income statement. The estimate for ACL on unfunded loan commitments includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.

Allowance for Credit Losses on Securities Available-for-Sale

For available-for-sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will sell, the security before recovery of its amortized cost basis. If either of the aforementioned criteria exists, the Company will record an ACL related to securities available-for-sale with an offsetting entry to the provision for credit losses on securities on the income statement. If either of these criteria does not exist, the Company will evaluate the securities individually to determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or noncredit-related factors, such as market interest rate fluctuations.

In evaluating securities available-for sale for potential impairment, the Company considers many factors, including the financial condition and near-term prospects of the issuer, which for debt securities considers external credit ratings and recent downgrades; and its ability and intent to hold the security for a period of time sufficient for a recovery in value. The Company also considers the extent to which the securities are issued by the federal government or its agencies, and any guarantee of issued amounts by those agencies. The amount of the impairment related to other factors is recognized in other comprehensive income (loss).

Accrued interest receivable on securities available-for-sale is excluded from the amortized cost basis of those securities for the purpose of determining the allowance for credit losses. All calculations conform to GAAP.

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Risks and Uncertainties

~~In December 2019, a novel strain of~~The coronavirus (COVID-19) pandemic, which was ~~reported to have surfaced~~declared a national emergency in ~~China, and has since spread to many other countries, including the United States. In March 2020, the World Health Organization declared COVID-19 a global pandemic and~~ the United States ~~declared a National Public Health Emergency. The~~in March 2020, continues to create extensive disruptions to the global economy and financial markets and to businesses and the lives of individuals throughout the world. In particular, the COVID-19 pandemic has severely restricted the level of economic activity in the Company’s markets. ~~In response~~Federal and state governments have taken, and may continue to take, unprecedented actions to contain the ~~COVID-19 pandemic,~~spread of the ~~State of Illinois and most other states took preventative or protective actions, such as imposing restrictions on~~disease, including quarantines, travel ~~and business operations, advising or requiring individuals to limit or forego their time outside of their homes, and ordering temporary~~bans, shelter-in-place orders, closures of businesses ~~that were deemed~~and schools, fiscal stimulus, and legislation designed to ~~be non-essential.~~deliver monetary aid and other relief to businesses and individuals impacted by the pandemic. Although in various locations certain activity restrictions have been relaxed and businesses and schools have reopened with some level of success, in many ~~businesses have begun to re-open, some markets, including those in Illinois, have since experienced a resurgence~~states and localities the number of individuals diagnosed with COVID-19 ~~cases,~~has increased significantly, which may ~~further slow overall economic~~cause a freezing or, in certain cases, a reversal of previously announced relaxation of activity restrictions and ~~recovery. Uncertainty also remains if, how~~may prompt the need for additional aid and ~~when schools will re-open and the impact~~other forms of ~~such re-opening decision on the economy.~~

relief.

The impact of the COVID-19 pandemic is fluid and continues to evolve. The unprecedented and rapid spread of COVID-19 and its associated impacts on trade (including supply chains and export levels), travel, employee productivity, unemployment, consumer spending, and other economic activities has resulted in less economic activity, lower bank equity market valuations and significant volatility and disruption in financial markets. In addition, due to the COVID-19 pandemic, market interest rates have declined significantly, with the 10-year Treasury bond falling below 1.00% on March 3, 2020, for the first time, and declining further to 0.65% as of June 30, 2020. On March 3, 2020, the Federal Open Market Committee reduced the targeted federal funds interest rate range by 50 basis points to 1.00% to 1.25%. This range was further reduced to 0% to 0.25% percent on March 16, 2020. These reductions in interest rates and the other effects of the COVID-19 pandemic have had, and are expected to continue to have, possibly materially, an adverse effect on the Company’s business, financial condition and results of operations. The ultimate extent of the impact of the COVID-19 pandemic on the Company’s business, financial condition and results of operations is currently uncertain and will depend on various developments and other factors, including, among others, the duration and scope of the pandemic, as well as governmental, regulatory and private sector responses to the pandemic, and the associated impacts on the economy, financial markets and the Company’s customers, employees and vendors.

As of ~~June~~September 30, 2020, our consolidated balance sheet included goodwill of $18.6 million. ~~During the first and second~~For each quarter end of 2020, we considered whether a quantitative assessment of goodwill was required as a result of the significant economic disruption caused by the COVID-19 pandemic. Impacts of the economic disruptions were noted from the latter half of March through the ~~second~~third quarter, specifically, the decline in the trading price of our common stock and an increase in the U.S. unemployment rate. After considering qualitative factors regarding the expected impacts of the pandemic on our business, operations and financial condition, we determined that these conditions did not indicate that it is more likely than not that the Company’s carrying value exceeded our fair value as of ~~June~~September 30, ~~2020, based on information available at this time, as these negative market indicators were not observed over a sustained period of time.~~2020. However, further delayed recovery or further deterioration in market conditions related to the general economy, financial markets, and the associated impacts on our customers, employees and vendors, among other factors, could significantly impact the impairment analysis and may result in future goodwill impairment charges that, if incurred, could have a material adverse effect on our results of operations and financial condition.

Subsequent Events

On ~~July 21,~~October 19, 2020, the Company’s Board of Directors declared a cash dividend of $0.01 per share payable on ~~August 10,~~November 9, 2020, to stockholders of record as of ~~July 31,~~October 30, 2020; dividends of ~~$296,000~~$295,000 are scheduled to be paid to stockholders on ~~August 10,~~November 9, 2020.

Note 2 – Acquisitions

On April 20, 2018, the Company acquired Greater Chicago Financial Corp. (“GCFC”) and its wholly-owned subsidiary, ABC Bank, which operated 4 branches in the Chicago metro area. In addition to the acquisition price of $41.1 million, the Company retired the convertible and nonconvertible debentures held by GCFC upon acquisition, which totaled $6.6 million, including interest due. The purchase and the retirement of the debentures were funded with the Company’s cash on hand, and all GCFC common stock was retired and cancelled simultaneous with the close of the transaction. The Company acquired $227.6 million of loans, net of purchase accounting adjustments, and $248.5 million of deposits, net of purchase accounting adjustments for time deposits. Purchase accounting adjustments

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

recorded include a loan valuation mark of $11.2 million, a core deposit intangible of $3.1 million, a fixed asset valuation adjustment of $1.5 million, and goodwill of $10.2 million. In addition, a deferred tax asset of $3.5 million was recorded as of the date of acquisition

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

based on analysis of the fair value of assets acquired, less liabilities assumed. None of the $10.2 million recorded as goodwill is expected to be deductible for tax purposes. These fair value estimates were considered final as of March 31, 2019, and no further refinements to the values recorded are anticipated.

Note 3 – Securities

Investment Portfolio Management

Our investment portfolio serves the liquidity needs and income objectives of the Company. While the portfolio serves as an important component of the overall liquidity management at the Bank, portions of the portfolio also serve as income producing assets. The size and composition of the portfolio reflects liquidity needs, loan demand and interest income objectives. Portfolio size and composition will be adjusted from time to time. While a significant portion of the portfolio consists of readily marketable securities to address liquidity, other parts of the portfolio may reflect funds invested pending future loan demand or to maximize interest income without undue interest rate risk.

Investments are comprised of debt securities and non-marketable equity investments. Securities available-for-sale are carried at fair value. Unrealized gains and losses, net of tax, on securities available-for-sale are reported as a separate component of equity. This balance sheet component changes as interest rates and market conditions change. Unrealized gains and losses are not included in the calculation of regulatory capital.

Federal Home Loan Bank of Chicago (“FHLBC”) and Federal Reserve Bank of Chicago (“FRBC”) stock are considered nonmarketable equity investments. FHLBC stock was recorded at $3.7 million at ~~June~~September 30, 2020, and December 31, 2019. FRBC stock was recorded at $6.2 million at ~~June~~September 30, 2020, and December 31, 2019.

The following tables summarize the amortized cost and fair value of the securities portfolio at ~~June~~September 30, 2020, and December 31, 2019, and the corresponding amounts of gross unrealized gains and losses:

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


			Gross		Gross						Gross		Gross
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
June 30, 2020	Cost		Gains		Losses		Value
September 30, 2020									Cost¹		Gains		Losses		Value
Securities available-for-sale
U.S. Treasury	$	4,012	$	135	$	-	$	4,147	$	4,013	$	121	$	-	$	4,134
U.S. government agencies		7,450		-		(174)		7,276		7,169		-		(164)		7,005
U.S. government agencies mortgage-backed		15,505		1,274		-		16,779		17,056		1,165		(2)		18,219
States and political subdivisions		235,111		16,388		(1,135)		250,364		232,416		18,316		(955)		249,777
Collateralized mortgage obligations		55,391		1,672		(950)		56,113		54,597		2,839		(423)		57,013
Asset-backed securities		82,004		430		(2,408)		80,026		81,986		905		(1,306)		81,585
Collateralized loan obligations		33,794		46		(1,109)		32,731		31,202		19		(533)		30,688
Total securities available-for-sale	$	433,267	$	19,945	$	(5,776)	$	447,436	$	428,439	$	23,365	$	(3,383)	$	448,421


			Gross		Gross						Gross		Gross
	Amortized		Unrealized		Unrealized		Fair		Amortized		Unrealized		Unrealized		Fair
December 31, 2019	Cost¹		Gains		Losses		Value		Cost¹		Gains		Losses		Value
Securities available-for-sale
U.S. Treasury	$	4,010	$	26	$	-	$	4,036	$	4,010	$	26	$	-	$	4,036
U.S. government agencies		8,502		-		(165)		8,337		8,502		-		(165)		8,337
U.S. government agencies mortgage-backed		16,164		443		(19)		16,588		16,164		443		(19)		16,588
States and political subdivisions		240,399		11,207		(2,431)		249,175		240,399		11,207		(2,431)		249,175
Collateralized mortgage obligations		57,059		963		(38)		57,984		57,059		963		(38)		57,984
Asset-backed securities		82,114		617		(887)		81,844		82,114		617		(887)		81,844
Collateralized loan obligations		66,898		29		(243)		66,684		66,898		29		(243)		66,684
Total securities available-for-sale	$	475,146	$	13,285	$	(3,783)	$	484,648	$	475,146	$	13,285	$	(3,783)	$	484,648

¹ Excludes accrued interest receivable of $~~2.9~~2.6 million and $3.2 million at ~~June~~September 30, 2020 and December 31, 2019, respectively, that is recorded in other assets on the consolidated balance sheet.

The fair value, amortized cost and weighted average yield of debt securities at ~~June~~September 30, 2020, by contractual maturity, were as follows in the table below. Securities not due at a single maturity date are shown separately.


			Weighted						Weighted
	Amortized		Average		Fair		Amortized		Average		Fair
Securities available-for-sale	Cost		Yield		Value		Cost		Yield		Value
Due in one year or less	$	416	2.01	%	$	420	$	413	2.01	%	$	415
Due after one year through five years		6,066	2.11			6,326		6,056	2.11			6,309
Due after five years through ten years		15,770	2.43			16,211		28,014	2.31			28,993
Due after ten years		224,321	2.98			238,830		209,115	3.03			225,199
		246,573	2.93			261,787		243,598	2.92			260,916
Mortgage-backed and collateralized mortgage obligations		70,896	3.10			72,892		71,653	3.08			75,232
Asset-backed securities		82,004	1.60			80,026		81,986	1.51			81,585
Collateralized loan obligations		33,794	2.44			32,731		31,202	2.12			30,688
Total securities available-for-sale	$	433,267	2.66	%	$	447,436	$	428,439	2.62	%	$	448,421

At ~~June~~September 30, 2020, the Company’s investments included $55.9 million of asset-backed securities that are backed by student loans originated under the Federal Family Education Loan program (“FFEL”). Under the FFEL, private lenders made federally guaranteed student loans to parents and students. While the program was modified several times before elimination in 2010, FFEL securities are generally guaranteed by the U.S Department of Education (“DOE”) at not less than 97% of the outstanding principal amount of the loans. The guarantee will reduce to 85% if the DOE receives reimbursement requests in excess of 5% of insured loans; reimbursement will drop

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

to 75% if reimbursement requests exceed 9% of insured loans. In addition to the DOE guarantee, total added credit enhancement in the form of overcollateralization and/or subordination amounted to ~~$4.9~~$5.1 million, or ~~8.71%~~9.00% of outstanding principal.

~~The~~At September 30, 2020, the Company ~~has~~had invested in securities issued from 1 originator that individually ~~amount~~amounted to over 10% of the Company’s ~~stockholders~~stockholders’ equity. Information regarding this issuer and the value of the securities issued follows:

June 30, 2020

September 30, 2020

(in thousands)

Amortized

Fair

Amortized

Fair

Issuer

Cost

Value

Cost

Value

Towd Point Mortgage Trust

33,298

34,394

33,242

35,477

Securities with unrealized losses with no corresponding allowance for credit losses at ~~June~~September 30, 2020 and December 31, 2019, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows (in thousands except for number of securities):


	Less than 12 months					12 months or more										Less than 12 months					12 months or more
June 30, 2020	in an unrealized loss position					in an unrealized loss position					Total
September 30, 2020																in an unrealized loss position					in an unrealized loss position					Total
	Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair		Number of	Unrealized		Fair
Securities available-for-sale	Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value		Securities	Losses		Value
U.S. government agencies	-	$	-	$	-	4	$	174	$	7,276	4	$	174	$	7,276	-	$	-	$	-	4	$	164	$	7,005	4	$	164	$	7,005
U.S. government agencies mortgage-backed																1		2		260	-		-		-	1		2		260
States and political subdivisions	1		7		890	2		1,128		5,466	3		1,135		6,356	-		-		-	1		955		3,872	1		955		3,872
Collateralized mortgage obligations	8		944		11,867	1		6		522	9		950		12,389	4		421		8,027	1		2		279	5		423		8,306
Asset-backed securities	9		1,223		36,955	2		1,185		30,055	11		2,408		67,010	5		425		22,603	3		881		33,069	8		1,306		55,672
Collateralized loan obligations	3		646		16,343	2		463		11,703	5		1,109		28,046	1		123		7,376	4		410		21,245	5		533		28,621
Total securities available-for-sale	21	$	2,820	$	66,055	11	$	2,956	$	55,022	32	$	5,776	$	121,077	11	$	971	$	38,266	13	$	2,412	$	65,470	24	$	3,383	$	103,736


	Less than 12 months					12 months or more
December 31, 2019	in an unrealized loss position					in an unrealized loss position					Total
	Number of	Unrealized			Fair	Number of	Unrealized			Fair	Number of	Unrealized			Fair
Securities available-for-sale	Securities	Losses			Value	Securities	Losses			Value	Securities	Losses			Value
U.S. government agencies	-	$	-	$	-	4	$	165	$	8,337	4	$	165	$	8,337
U.S. government agencies mortgage-backed	3		10		3,018	2		9		843	5		19		3,861
States and political subdivisions	6		1,665		41,043	2		766		6,593	8		2,431		47,636
Collateralized mortgage obligations	2		26		9,054	2		12		1,209	4		38		10,263
Asset-backed securities	4		839		54,540	1		48		3,238	5		887		57,778
Collateralized loan obligations	4		62		21,927	4		181		25,020	8		243		46,947
Total securities available-for-sale	19	$	2,602	$	129,582	15	$	1,181	$	45,240	34	$	3,783	$	174,822

As required upon the adoption of ASU 2016-13, we performed an analysis to determine if any of the unrealized losses on securities available-for-sale were comprised of credit losses as compared to unrealized losses due to market interest rate adjustments. Our assessment included a review of the unrealized loss for each security issuance held; the financial condition and near-term prospects of the issuer, including external credit ratings and recent downgrades; and our ability and intent to hold the security for a period of time sufficient for a recovery in value. The Company also considered the extent to which the securities are issued by the federal government or its agencies, and any guarantee of issued amounts by those agencies. No credit losses were determined to be present as of the date of CECL adoption or as of the quarter ended ~~June~~September 30, 2020, as there was no credit quality deterioration noted. Therefore, no provision for credit losses on securities was recognized for the ~~second~~third quarter end.

The following table presents net realized gains (losses) on securities available-for-sale for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019.

~~Three Months Ended~~

~~Six Months Ended~~

~~June 30,~~

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Securities available-for-sale

2020

2019

2020

2019

Proceeds from sales of securities

$
-

$
39,072

$
18,006

$
120,596

Gross realized gains on securities

-

986

17

1,591

Gross realized losses on securities

-

-

(41)

(578)

Net realized gains (losses)

$
-

$
986

$
(24)

$
1,013

Income tax (expense) benefit on net realized gains (losses)

$
-

$
(276)

$
7

$
(284)

Effective tax rate applied

0.0
%

28.0
%

29.2
%

28.0
%


		Three Months Ended						Nine Months Ended
		September 30,						September 30,
Securities available-for-sale	2020			2019			2020			2019
Proceeds from sales of securities	$	-		$	57,228		$	18,006		$	177,824
Gross realized gains on securities	$	-		$	3,841		$	17		$	5,432
Gross realized losses on securities		(1)			(378)			(42)			(956)
Net realized (losses) gains	$	(1)		$	3,463		$	(25)		$	4,476
Income tax (expense) benefit on net realized gains (losses)	$	-		$	(973)		$	7		$	(1,257)
Effective tax rate applied		0.0	%		28.1	%		28.0	%		28.1	%

Securities valued at ~~$329.5~~$353.2 million as of ~~June~~September 30, 2020, an increase from $320.8 million at year-end 2019, were pledged to secure deposits and borrowings, and for other purposes.

Note 4 – Loans and Allowance for Credit Losses on Loans

Major segments of loans were as follows:


	June 30, 2020		December 31, 2019		September 30, 2020		December 31, 2019
Commercial	$	441,642	$	332,842	$	436,277	$	332,842
Leases		133,293		119,751		133,676		119,751
Commercial real estate - Investor		525,714		520,095		548,970		520,095
Commercial real estate - Owner occupied		343,982		345,504		335,978		345,504
Construction		83,939		69,617		91,856		69,617
Residential real estate - Investor		69,421		71,105		61,923		71,105
Residential real estate - Owner occupied		126,303		136,023		114,283		136,023
Multifamily		197,521		189,773		188,398		189,773
HELOC		89,170		91,605		85,882		91,605
HELOC - Purchased		26,467		31,852		22,312		31,852
Other ¹		14,884		12,258		10,772		12,258
Total loans, excluding deferred loan costs and PCI loans ²		2,052,336		1,920,425		2,030,327		1,920,425
Net deferred loan costs		-		1,786		-		1,786
Total loans, excluding PCI loans ²		2,052,336		1,922,211		2,030,327		1,922,211
PCI loans		-		8,601		-		8,601
Total loans, including deferred loan costs and PCI loans ²	$	2,052,336	$	1,930,812	$	2,030,327	$	1,930,812
Allowance for credit losses on loans		(31,273)		(19,789)		(32,918)		(19,789)
Net loans³	$	2,021,063	$	1,911,023	$	1,997,409	$	1,911,023

¹ The “Other” segment for 2020 includes consumer and overdrafts in this table and in subsequent tables within Note 4 - Loans and Allowance for Credit Losses on Loans.

²As noted in the paragraph below, for periods before the Company’s adoption of CECL on January 1, 2020, PCI loans and their related deferred loan costs (now PCD loans) were excluded from nonperforming loan disclosures and were therefore separately reported. After the adoption of CECL, all PCD loans are now included within each relevant loan type and are not separately reported as PCI loans, because such loans are now included within the Company’s nonperforming loan disclosures, if such loans otherwise meet the definition of a nonperforming loan.

³ Excludes accrued interest receivable of $~~7.3~~7.1 million and $6.5 million at ~~June~~September 30, 2020 and December 31, 2019, respectively, that is recorded in other assets on the consolidated balance sheet.

Purchased credit deteriorated loans, or PCD loans, are purchased loans that, as of the date of acquisition, the Company determined had experienced a more-than-insignificant deterioration in credit quality since origination. Before the Company adopted CECL on January 1, 2020, PCD loans were referred to as purchased credit impaired loans, or PCI loans, and such PCI loans and their related

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

deferred loan costs were excluded from the Company’s nonperforming loan disclosures, as long as the cash flows on such loans and the timing of such cash flows continued to be estimable and probable of collection. However, after the Company adopted CECL on January 1, 2020, PCD loans and their related deferred loan costs are now included in the Company’s nonperforming loan disclosures, if such loans otherwise meet the definition of a nonperforming loan.

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

It is the policy of the Company to review each prospective credit prior to making a loan in order to determine if an adequate level of security or collateral has been obtained. The type of collateral, when required, will vary from liquid assets to real estate. The Company’s access to collateral, in the event of borrower default, is assured through adherence to lending laws, the Company’s lending standards and credit monitoring procedures. Although the Bank makes loans primarily within its market area, there are no significant concentrations of loans where the customers’ ability to honor loan terms is dependent upon a single economic sector. The real estate related categories listed above represent ~~71.3%~~71.4% and 75.4% of the portfolio at ~~June~~September 30, 2020, and December 31, 2019, respectively, and include a mix of owner and non-owner occupied, residential, construction and multifamily loans.

The following table presents the collateral dependent loans and the related ACL allocated by segment of loans as of September 30, 2020:


			Accounts								ACL
September 30, 2020	Real Estate		Receivable		Equipment		Other		Total		Allocation
Commercial	$	-	$	1,543	$	64	$	-	$	1,607	$	65
Leases		-		-		3,744		-		3,744		911
Commercial real estate - Investor		4,580		-		-		-		4,580		92
Commercial real estate - Owner occupied		10,846		-		-		-		10,846		198
Construction		1,883		-		-		-		1,883		944
Residential real estate - Investor		935		-		-		-		935		-
Residential real estate - Owner occupied		3,559		-		-		-		3,559		11
Multifamily		2,305		-		-		-		2,305		384
HELOC		1,047		-		-		-		1,047		96
HELOC - Purchased		-		-		-		-		-		-
Other		-		-		-		10		10		6
Total	$	25,155	$	1,543	$	3,808	$	10	$	30,516	$	2,707

The following table presents the activity in the allowance for credit losses (“ACL”) for the three and nine months ended September 30, 2020. The Company’s estimate of the ACL reflects losses over the expected remaining contractual life of the loans.


			Impact of		Provision
	Beginning		Adopting		for Credit						Ending
Allowance for credit losses	Balance		ASC 326		Losses		Charge-offs		Recoveries		Balance
Three months ended September 30, 2020
Commercial	$	2,292	$	-	$	98	$	5	$	12	$	2,397
Leases		2,012		-		1,965		119		-		3,858
Commercial real estate - Investor		7,725		-		783		-		102		8,610
Commercial real estate - Owner occupied		2,521		-		(535)		145		565		2,406
Construction		4,431		-		406		60		1		4,778
Real estate - Investor		2,217		-		(290)		3		18		1,942
Real estate - Owner occupied		3,204		-		(508)		-		25		2,721
Multifamily		3,518		-		(301)		-		-		3,217
HELOC		2,255		-		(359)		-		52		1,948
HELOC - Purchased		398		-		(43)		66		-		289
Other¹		700		-		64		53		41		752
	$	31,273	$	-	$	1,280	$	451	$	816	$	32,918

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


Nine months ended September 30, 2020
Commercial	$	3,015	$	(292)	$	(250)	$	124	$	48	$	2,397
Leases		1,262		501		2,214		119		-		3,858
Commercial real estate - Investor		6,218		(741)		3,009		15		139		8,610
Commercial real estate - Owner occupied		3,678		(848)		556		1,546		566		2,406
Construction		513		1,334		2,990		60		1		4,778
Residential real estate - Investor		601		740		564		8		45		1,942
Residential real estate - Owner occupied		1,257		1,320		30		43		157		2,721
Multifamily		1,444		1,732		41		-		-		3,217
HELOC		1,161		1,526		(902)		85		248		1,948
HELOC - Purchased		-		-		355		66		-		289
Other		640		607		(433)		192		130		752
	$	19,789	$	5,879	$	8,174	$	2,258	$	1,334	$	32,918

The ACL on loans excludes $4.0 million of allowance for unfunded commitments, recorded within Other Liabilities, as of September 30, 2020.

The following table presents activity in the allowance for loan and lease losses for the three and nine months ended at September 30, 2019, as determined in accordance with ASC 310 prior to the adoption of ASU 2016-13:


			Provision
	Beginning		for Loan						Ending
Allowance for loan and lease losses:	Balance		Losses		Charge-offs		Recoveries		Balance
Three months ended September 30, 2019
Commercial	$	3,377	$	(49)	$	20	$	10	$	3,318
Leases		961		66		47		-		980
Commercial real estate - Investor		6,307		(431)		159		12		5,729
Commercial real estate - Owner occupied		2,973		428		-		-		3,401
Construction		820		(7)		7		-		806
Real estate - Investor		586		(6)		1		7		586
Real estate - Owner occupied		1,204		62		2		15		1,279
Multifamily		1,230		(78)		-		-		1,152
HELOC		1,304		(79)		19		21		1,227
HELOC - Purchased		38		(2)		-		-		36
Other¹		572		646		142		61		1,137
	$	19,372	$	550	$	397	$	126	$	19,651


Nine months ended September 30, 2019
Commercial	$	2,832	$	539	$	99	$	46	$	3,318
Leases		734		293		47		-		980
Commercial real estate - Investor		5,492		496		303		44		5,729
Commercial real estate - Owner occupied		3,835		(308)		129		3		3,401
Construction		969		(156)		8		1		806
Residential real estate - Investor		629		(62)		7		26		586
Residential real estate - Owner occupied		1,302		(61)		14		52		1,279
Multifamily		1,143		1		-		8		1,152
HELOC		1,449		(232)		69		79		1,227
HELOC - Purchased		-		265		229		-		36
Other¹		621		675		311		152		1,137
	$	19,006	$	1,450	$	1,216	$	411	$	19,651

¹ The “Other” segment includes consumer, overdrafts and net deferred costs.

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Aged analysis of past due loans by segments of loans was as follows:


													90 days or
					90 Days or								Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past						Due and
September 30, 2020¹	Past Due		Past Due		Due		Due		Current		Total Loans		Accruing
Commercial	$	56	$	-	$	1,368	$	1,424	$	434,853	$	436,277	$	-
Leases		64		105		339		508		133,168		133,676		169
Commercial real estate - Investor		6		128		1,655		1,789		547,181		548,970		-
Commercial real estate - Owner occupied		1,965		-		7,618		9,583		326,395		335,978		207
Construction		-		-		-		-		91,856		91,856		-
Residential real estate - Investor		63		-		324		387		61,536		61,923		-
Residential real estate - Owner occupied		220		500		391		1,111		113,172		114,283		44
Multifamily		2,664		-		707		3,371		185,027		188,398		-
HELOC		313		19		175		507		85,375		85,882		2
HELOC - Purchased		-		-		-		-		22,312		22,312		-
Other²		14		-		-		14		10,758		10,772		-
Total	$	5,365	$	752	$	12,577	$	18,694	$	2,011,633	$	2,030,327	$	422

~~The following table presents~~¹ Loans modified under the ~~collateral dependent~~CARES Act are considered current if they are in compliance with the modified terms. There were 468 loans ~~and~~which totaled $226.2 million modified under the ~~related ACL allocated by segment~~CARES Act. As of ~~loans as of June~~September 30, ~~2020:~~

Accounts

ACL
June 30, 2020

Real Estate

Receivable

Other

Total

Allocation
Commercial

$
6

$
2,165

$
16

$
2,187

$
12
Leases

-

-

254

254

74
Commercial real estate - Investor

4,363

-

-

4,363

126
Commercial real estate - Owner occupied

9,089

-

-

9,089

199
Construction

2,318

-

-

2,318

933
Residential real estate - Investor

845

-

-

845

-
Residential real estate - Owner occupied

3,591

-

-

3,591

214
Multifamily

2,299

-

-

2,299

482
HELOC

1,148

-

-

1,148

212
HELOC - Purchased

113

-

-

113

-
Other

-

-

13

13

8
Total

$
23,772

$
2,165

$
283

$
26,220

$
2,260

~~The following table presents the activity in the allowance for credit losses (“ACL”) for the three and six months ended June 30, 2020. The Company’s estimate~~2020, 96 loans of the ~~ACL reflects losses over the expected remaining contractual life of the loans.~~ original 468 loans deferred, or $54.1 million, had an active deferral request and were in compliance with modified terms; 372 loans which totaled $172.1 million had resumed payments.

² The “Other” segment includes consumer and overdrafts.

Impact of

Provision

Beginning

Adopting

for Credit

Ending
Allowance for credit losses

Balance

ASC 326

Losses

Charge-offs

Recoveries

Balance
Three months ended June 30, 2020

Commercial

$
3,177

$
-

$
(887)

$
22

$
24

$
2,292
Leases

1,890

-

122

-

-

2,012
Commercial real estate - Investor

6,021

-

1,690

2

16

7,725
Commercial real estate - Owner occupied

2,051

-

762

292

-

2,521
Construction

4,031

-

400

-

-

4,431
Real estate - Investor

1,896

-

319

4

6

2,217
Real estate - Owner occupied

3,368

-

(230)

43

109

3,204
Multifamily

3,850

-

(332)

-

-

3,518
HELOC

2,260

-

(58)

2

55

2,255
HELOC - Purchased

850

-

(452)

-

-

398
Other¹

651

-

61

41

29

700

$
30,045

$
-

$
1,395

$
406

$
239

$
31,273

Six months ended June 30, 2020

Commercial

$
3,015

$
(292)

$
(348)

$
119

$
36

$
2,292
Leases

1,262

501

249

-

-

2,012
Commercial real estate - Investor

6,218

(741)

2,226

15

37

7,725
Commercial real estate - Owner occupied

3,678

(848)

1,091

1,401

1

2,521
Construction

513

1,334

2,584

-

-

4,431
Residential real estate - Investor

601

740

854

5

27

2,217
Residential real estate - Owner occupied

1,257

1,320

538

43

132

3,204
Multifamily

1,444

1,732

342

-

-

3,518
HELOC

1,161

1,526

(543)

85

196

2,255
HELOC - Purchased

-

-

398

-

-

398
Other

640

607

(497)

139

89

700

$
19,789

$
5,879

$
6,894

$
1,807

$
518

$
31,273

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

The following table presents activity in the allowance for loan and lease losses for the three and six months ended at June 30, 2019, as determined in accordance with ASC 310 prior to the adoption of ASU 2016-13:

Provision

Beginning

for Loan

Ending
Allowance for loan and lease losses:

Balance

Losses

Charge-offs

Recoveries

Balance
Three months ended June 30, 2019

Commercial

$
3,052

$
386

$
67

$
6

$
3,377
Leases

805

156

-

-

961
Commercial real estate - Investor

5,719

576

-

12

6,307
Commercial real estate - Owner occupied

3,148

(133)

42

-

2,973
Construction

800

19

1

2

820
Real estate - Investor

636

(53)

-

3

586
Real estate - Owner occupied

1,320

(127)

-

11

1,204
Multifamily

1,153

77

-

1,230
HELOC

1,325

17

50

12

1,304
HELOC - Purchased

-

267

229

-

38
Other¹

1,358

(735)

85

34

572

$
19,316

$
450

$
474

$
80

$
19,372


Six months ended June 30, 2019
																									Recorded
																									Investment
																									90 days or
															90 Days or										Greater Past
											30-59 Days		60-89 Days		Greater Past		Total Past								Due and
December 31, 2019											Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	2,832	$	588	$	79	$	36	$	3,377	$	1,271	$	925	$	2,103	$	4,299	$	328,399	$	144	$	332,842	$	2,132
Leases		734		227		-		-		961		362		-		81		443		118,979		329		119,751		128
Commercial real estate - Investor		5,492		927		144		32		6,307		626		95		343		1,064		517,336		1,695		520,095		348
Commercial real estate - Owner occupied		3,835		(736)		129		3		2,973		2,469		1,026		-		3,495		336,829		5,180		345,504		-
Construction		969		(149)		1		1		820		26		-		-		26		69,498		93		69,617		-
Residential real estate - Investor		629		(56)		6		19		586		141		125		-		266		70,051		788		71,105		-
Residential real estate - Owner occupied		1,302		(123)		12		37		1,204		3,450		1,351		-		4,801		128,650		2,572		136,023		-
Multifamily		1,143		79		-		8		1,230		10		1,700		-		1,710		187,995		68		189,773		-
HELOC		1,449		(153)		50		58		1,304		735		50		18		803		89,438		1,364		91,605		20
HELOC - Purchased		-		267		229		-		38		-		-		-		-		31,672		180		31,852		-
Other¹		621		29		169		91		572		28		-		-		28		13,997		19		14,044		-
	$	19,006	$	900	$	819	$	285	$	19,372

Total, excluding PCI												9,118		5,272		2,545		16,935		1,892,844		12,432		1,922,211		2,628
PCI loans, net of purchase accounting adjustments												261		-		-		261		5,377		2,963		8,601		-
Total											$	9,379	$	5,272	$	2,545	$	17,196	$	1,898,221	$	15,395	$	1,930,812	$	2,628

¹ The “Other” ~~class~~segment includes consumer, overdrafts and net deferred costs.

~~Aged analysis of past due loans by class of loans was as follows:~~

90 days or

90 Days or

Greater Past

30-59 Days

60-89 Days

Greater Past

Total Past

Due and
June 30, 2020

Past Due

Past Due

Due

Due

Current

Total Loans

Accruing
Commercial

$
-

$
13

$
2,151

$
2,164

$
439,478

$
441,642

$
-
Leases

93

415

181

689

132,604

133,293

-
Commercial real estate - Investor

242

430

1,515

2,187

523,527

525,714

-
Commercial real estate - Owner occupied

473

1,650

6,083

8,206

335,776

343,982

579
Construction

3,285

-

375

3,660

80,279

83,939

52
Residential real estate - Investor

80

160

689

929

68,492

69,421

-
Residential real estate - Owner occupied

6

314

1,307

1,627

124,676

126,303

209
Multifamily

4,133

821

69

5,023

192,498

197,521

-
HELOC

110

52

277

439

88,731

89,170

-
HELOC - Purchased

49

-

64

113

26,354

26,467

-
Other

31

1

8

40

14,844

14,884

-
Total

$
8,502

$
3,856

$
12,719

$
25,077

$
2,027,259

$
2,052,336

$
840

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Recorded

Investment

90 days or

90 Days or

Greater Past

30-59 Days

60-89 Days

Greater Past

Total Past

Due and
December 31, 2019

Past Due

Past Due

Due

Due

Current

Nonaccrual

Total Loans

Accruing
Commercial

$
1,271

$
925

$
2,103

$
4,299

$
328,399

$
144

$
332,842

$
2,132
Leases

362

-

81

443

118,979

329

119,751

128
Commercial real estate - Investor

626

95

343

1,064

517,336

1,695

520,095

348
Commercial real estate - Owner occupied

2,469

1,026

-

3,495

336,829

5,180

345,504

-
Construction

26

-

-

26

69,498

93

69,617

-
Residential real estate - Investor

141

125

-

266

70,051

788

71,105

-
Residential real estate - Owner occupied

3,450

1,351

-

4,801

128,650

2,572

136,023

-
Multifamily

10

1,700

-

1,710

187,995

68

189,773

-
HELOC

735

50

18

803

89,438

1,364

91,605

20
HELOC - Purchased

-

-

-

-

31,672

180

31,852

-
Other ¹

28

-

-

28

13,997

19

14,044

-
Total, excluding PCI

9,118

5,272

2,545

16,935

1,892,844

12,432

1,922,211

2,628
PCI loans, net of purchase accounting adjustments

261

-

-

261

5,377

2,963

8,601

-
Total

$
9,379

$
5,272

$
2,545

$
17,196

$
1,898,221

$
15,395

$
1,930,812

$
2,628

¹ ~~The “Other” class includes consumer, overdrafts and net deferred costs.~~

The table presents all nonaccrual loans and loans on nonaccrual for which there was no related allowance for credit losses as of ~~June~~September 30, 2020, and December 31, 2019:


	June 30, 2020				December 31, 2019				September 30, 2020				December 31, 2019
			Nonaccrual				Nonaccrual				Nonaccrual				Nonaccrual
	Nonaccrual		With no ACL		Nonaccrual		With no ACL		Nonaccrual		With no ACL		Nonaccrual		With no ACL
Commercial	$	2,168	$	2,166	$	144	$	-	$	1,605	$	50	$	144	$	-
Leases		181		103		329		70		1,910		1,910		329		70
Commercial real estate - Investor		1,968		1,968		1,695		1,590		2,021		2,021		1,695		1,590
Commercial real estate - Owner occupied		6,644		6,194		5,180		2,366		8,428		5,944		5,180		2,366
Construction		2,151		50		93		93		-		-		93		93
Residential real estate - Investor		845		845		788		788		935		935		788		788
Residential real estate - Owner occupied		3,259		2,626		2,572		2,475		3,229		3,229		2,572		2,475
Multifamily		69		69		68		68		895		895		68		68
HELOC		937		937		1,364		1,154		1,047		835		1,364		1,154
HELOC - Purchased		113		113		180		180		-		-		180		180
Other		8		1		19		2		6		-		19		2
Total, excluding PCI loans		18,343		15,072		12,432		8,786		20,076		15,819		12,432		8,786
PCI loans, net of purchase accounting adjustments		-		-		2,963		2,963		-		-		2,963		2,963
Total	$	18,343	$	15,072	$	15,395	$	11,749	$	20,076	$	15,819	$	15,395	$	11,749

The Company recognized ~~$284,000~~$93,000 of interest on nonaccrual loans during the three months ended ~~June~~September 30, 2020.

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

Credit Quality Indicators

The Company categorizes loans into credit risk categories based on current financial information, overall debt service coverage, comparison to industry averages, historical payment experience, and current economic trends. This analysis includes loans with outstanding balances or commitments greater than $50,000 and excludes homogeneous loans such as home equity lines of credit and residential mortgages. Loans with a classified risk rating are reviewed quarterly regardless of size or loan type. The Company uses the following definitions for classified risk ratings:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Credits that are not covered by the definitions above are pass credits, which are not considered to be adversely rated. The Company follows the guidance of ASC 310-20 when determining whether a modification, extension, or renewal of a loan constitutes a current period origination. Generally, current period renewals of credit are re-underwritten at the point of renewal and considered current period financing receivables. The following table summarizes loans held for investment by year of origination and the related credit quality indicators at ~~June~~September 30, 2020:

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)




															Revolving
															Loans
															Converted
													Revolving		To Term
	2020		2019		2018		2017		2016		Prior		Loans		Loans		Total
Commercial
Pass	$	161,595	$	42,502	$	16,568	$	7,215	$	3,096	$	2,755	$	188,270	$	-	$	422,001
Special Mention		443		1,564		68		13		4		16		6,176		-		8,284
Substandard¹		2,252		52		2,036		-		-		13		1,639		-		5,992
Total commercial		164,290		44,118		18,672		7,228		3,100		2,784		196,085		-		436,277

Leases
Pass		39,333		55,923		18,937		7,755		6,463		1,196		-		-		129,607
Special Mention		-		799		-		-		-		-		-		-		799
Substandard¹		-		1,255		1,004		64		467		480		-		-		3,270
Total leases		39,333		57,977		19,941		7,819		6,930		1,676		-		-		133,676

Commercial real estate - Investor
Pass		128,123		168,503		92,140		70,566		56,666		24,362		868		-		541,228
Special Mention		1,816		-		231		-		99		-		-		-		2,146
Substandard¹		474		3,783		-		-		345		994		-		-		5,596
Total commercial real estate - investor		130,413		172,286		92,371		70,566		57,110		25,356		868		-		548,970

Commercial real estate - Owner occupied
Pass		55,107		54,702		78,655		45,928		51,895		30,174		1,083		-		317,544
Special Mention		925		-		464		2,141		5,246		-		-		-		8,776
Substandard¹		185		2,454		1,088		1,695		708		3,528		-		-		9,658
Total commercial real estate - owner occupied		56,217		57,156		80,207		49,764		57,849		33,702		1,083		-		335,978

Construction
Pass		28,182		40,302		6,972		589		245		1,283		9,136		-		86,709
Special Mention		39		-		-		-		-		-		-		-		39
Substandard¹		-		3,058		2,050		-		-		-		-		-		5,108
Total construction		28,221		43,360		9,022		589		245		1,283		9,136		-		91,856

Residential real estate - Investor
Pass		10,497		14,632		11,721		8,488		2,558		11,985		516		-		60,397
Special Mention		-		-		-		-		-		-		-		-		-
Substandard¹		340		-		614		-		99		473		-		-		1,526
Total residential real estate - investor		10,837		14,632		12,335		8,488		2,657		12,458		516		-		61,923

Residential real estate - Owner occupied
Pass		8,747		23,545		12,094		18,796		10,716		33,867		2,682		-		110,447
Special Mention		-		-		-		-		-		-		-		-		-
Substandard¹		48		-		412		221		535		2,620		-		-		3,836
Total residential real estate - owner occupied		8,795		23,545		12,506		19,017		11,251		36,487		2,682		-		114,283

Multifamily
Pass		27,856		37,940		45,291		45,516		13,143		10,514		202		-		180,462
Special Mention		-		-		1,544		552		7		-		-		-		2,103

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


															Revolving
															Loans
															Converted
													Revolving		To Term
	2020		2019		2018		2017		2016		Prior		Loans		Loans		Total
Commercial
Pass	$	153,129	$	44,105	$	18,257	$	9,747	$	3,352	$	3,368	$	191,684	$	-	$	423,642
Special Mention		120		1,609		68		15		359		32		7,170		-		9,373
Substandard¹		507		23		2,623		-		1,972		-		3,502		-		8,627
Total commercial		153,756		45,737		20,948		9,762		5,683		3,400		202,356		-		441,642

Leases
Pass		29,370		61,681		21,732		8,897		8,470		2,371		-		-		132,521
Special Mention		-		518		-		-		-		-		-		-		518
Substandard¹		-		-		-		73		181		-		-		-		254
Total leases		29,370		62,199		21,732		8,970		8,651		2,371		-		-		133,293

Commercial real estate - Investor
Pass		88,855		174,146		97,629		70,088		59,039		29,000		969		-		519,726
Special Mention		56		151		233		-		103		-		-		-		543
Substandard¹		484		3,572		-		-		268		1,121		-		-		5,445
Total commercial real estate - investor		89,395		177,869		97,862		70,088		59,410		30,121		969		-		525,714

Commercial real estate - Owner occupied
Pass		46,088		54,932		81,718		48,807		53,601		40,323		1,163		-		326,632
Special Mention		-		-		464		2,168		5,286		-		-		-		7,918
Substandard¹		1,130		2,787		1,147		1,762		1,472		1,134		-		-		9,432
Total commercial real estate - owner occupied		47,218		57,719		83,329		52,737		60,359		41,457		1,163		-		343,982

Construction
Pass		11,657		41,167		17,823		597		470		1,326		8,540		-		81,580
Special Mention		41		-		-		-		-		-		-		-		41
Substandard¹		-		323		1,945		-		-		50		-		-		2,318
Total construction		11,698		41,490		19,768		597		470		1,376		8,540		-		83,939

Residential real estate - Investor
Pass		7,585		19,341		13,598		10,211		3,513		12,604		1,115		-		67,967
Special Mention		-		-		-		-		-		-		-		-		-
Substandard¹		343		-		633		2		-		372		104		-		1,454
Total residential real estate - investor		7,928		19,341		14,231		10,213		3,513		12,976		1,219		-		69,421

Residential real estate - Owner occupied
Pass		6,345		26,051		15,223		23,746		11,256		37,674		1,738		-		122,033
Special Mention		-		-		-		-		-		-		-		-		-
Substandard¹		48		-		267		619		547		2,789		-		-		4,270
Total residential real estate - owner occupied		6,393		26,051		15,490		24,365		11,803		40,463		1,738		-		126,303

Multifamily
Pass		10,067		54,973		45,603		45,780		13,777		19,460		207		-		189,867
Special Mention		-		-		1,527		557		8		-		-		-		2,092
Substandard¹		-		-		2,103		961		124		2,374		-		-		5,562		69		-		2,687		901		119		2,057		-		-		5,833
Total multifamily		10,067		54,973		49,233		47,298		13,909		21,834		207		-		197,521		27,925		37,940		49,522		46,969		13,269		12,571		202		-		188,398

HELOC
Pass		2,550		2,470		1,763		2,605		785		1,123		76,171		-		87,467		2,185		2,287		1,697		2,471		694		1,197		73,772		-		84,303
Special Mention		-		-		-		-		-		-		13		-		13		-		-		-		-		-		-		13		-		13
Substandard¹		-		1		73		37		259		58		1,262		-		1,690		-		-		88		37		265		93		1,083		-		1,566
Total HELOC		2,550		2,471		1,836		2,642		1,044		1,181		77,446		-		89,170		2,185		2,287		1,785		2,508		959		1,290		74,868		-		85,882

HELOC - Purchased
Pass																				-		-		-		-		-		22,312		-		-		22,312
Special Mention																				-		-		-		-		-		-		-		-		-
Substandard¹																				-		-		-		-		-		-		-		-		-
Total HELOC - purchased																				-		-		-		-		-		22,312		-		-		22,312

Other
Pass																				995		1,415		451		320		468		324		6,527		-		10,500
Special Mention																				-		-		-		-		-		-		-		-		-
Substandard¹																				-		-		266		6		-		-		-		-		272
Total other																				995		1,415		717		326		468		324		6,527		-		10,772

Total loans
Pass																				462,620		441,751		284,526		207,644		145,944		139,969		283,056		-		1,965,510
Special Mention																				3,223		2,363		2,307		2,706		5,356		16		6,189		-		22,160
Substandard¹																				3,368		10,602		10,245		2,924		2,538		10,258		2,722		-		42,657
Total loans																			$	469,211	$	454,716	$	297,078	$	213,274	$	153,838	$	150,243	$	291,967	$	-	$	2,030,327

¹The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.

Credit quality indicators by loan segment at December 31, 2019 were as follows:


December 31, 2019			Special
	Pass		Mention		Substandard²		Doubtful		Total
Commercial	$	307,948	$	13,206	$	11,688	$	-	$	332,842
Leases		119,045		377		329		-		119,751
Commercial real estate - Investor		510,640		4,529		4,926				520,095
Commercial real estate - Owner occupied		330,891		6,657		7,956		-		345,504
Construction		69,355		-		262		-		69,617
Residential real estate - Investor		69,715		-		1,390		-		71,105
Residential real estate - Owner occupied		132,258		134		3,631		-		136,023
Multifamily		187,560		1,710		503		-		189,773
HELOC		89,804		12		1,789		-		91,605
HELOC - Purchased		31,672		-		180		-		31,852
Other ¹		13,685		-		359		-		14,044
Total, excluding PCI loans	$	1,862,573	$	26,625	$	33,013	$	-	$	1,922,211
PCI loans, net of purchase accounting adjustments		573		261		7,767		-		8,601
Total	$	1,863,146	$	26,886	$	40,780	$	-	$	1,930,812

¹ The “Other” segment includes consumer, overdrafts and net deferred costs.

²The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.

The Company had $541,000 and $831,000 in residential real estate loans in the process of foreclosure as of September 30, 2020, and December 31, 2019, respectively.

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Pass

-

-

-

-

-

26,354

-

-

26,354
Special Mention

-

-

-

-

-

-

-

-

-
Substandard¹

-

65

48

-

-

-

-

-

113
Total HELOC - purchased

-

65

48

-

-

26,354

-

-

26,467

Other

Pass

872

3,038

986

481

687

413

8,054

-

14,531
Special Mention

-

-

-

-

-

-

-

-

-
Substandard¹

-

-

345

8

-

-

-

-

353
Total other

872

3,038

1,331

489

687

413

8,054

-

14,884

Total loans

Pass

356,518

481,904

314,332

220,959

154,950

174,016

289,641

-

1,992,320
Special Mention

217

2,278

2,292

2,740

5,756

32

7,183

-

20,498
Substandard¹

2,512

6,771

9,184

3,462

4,823

7,898

4,868

-

39,518
Total loans

$
359,247

$
490,953

$
325,808

$
227,161

$
165,529

$
181,946

$
301,692

$
-

$
2,052,336

¹~~The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.~~

~~Credit quality indicators by loan segment at December 31, 2019 were as follows:~~

December 31, 2019

Special


Pass

Mention

Substandard²

Doubtful

Total
Commercial

$
307,948

$
13,206

$
11,688

$
-

$
332,842
Leases

119,045

377

329

-

119,751
Commercial real estate - Investor

510,640

4,529

4,926

520,095
Commercial real estate - Owner occupied

330,891

6,657

7,956

-

345,504
Construction

69,355

-

262

-

69,617
Residential real estate - Investor

69,715

-

1,390

-

71,105
Residential real estate - Owner occupied

132,258

134

3,631

-

136,023
Multifamily

187,560

1,710

503

-

189,773
HELOC

89,804

12

1,789

-

91,605
HELOC - Purchased

31,672

-

180

31,852
Other ¹

13,685

-

359

-

14,044
Total, excluding PCI loans

$
1,862,573

$
26,625

$
33,013

$
-

$
1,922,211
PCI loans, net of purchase accounting adjustments

573

261

7,767

-

8,601
Total

$
1,863,146

$
26,886

$
40,780

$
-

$
1,930,812

¹ ~~The “Other” class includes consumer, overdrafts and net deferred costs.~~

²~~The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans.~~

~~The Company had $598,000 and $831,000 in residential real estate loans in the process of foreclosure as of June 30, 2020, and December 31, 2019, respectively.~~

Troubled debt restructurings (“TDRs”) are loans for which the contractual terms have been modified and both of these conditions exist: (1) there is a concession to the borrower and (2) the borrower is experiencing financial difficulties. Loans are restructured on a case-by-case basis during the loan collection process with modifications generally initiated at the request of the borrower. These modifications may include reduction in interest rates, extension of term, deferrals of principal, and other modifications. The Bank participates in the U.S. Department of the Treasury’s (the “Treasury”) Home Affordable Modification Program (“HAMP”) which gives qualifying homeowners an opportunity to refinance into more affordable monthly payments. Additionally, in accordance with interagency guidance, short-term deferrals granted due to the COVID-19 pandemic are not considered TDRs unless the borrower was experiencing financial difficulty prior to the pandemic.

The specific allocation of the allowance for ~~loan and lease~~credit losses for TDRs is determined by calculating the present value of the TDR cash flows by discounting the original payment less an assumption for probability of default at the original note’s issue rate, and adding

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

this amount to the present value of collateral less selling costs. If the resulting amount is less than the recorded book value, the Bank either establishes a valuation allowance (i.e., specific reserve) as a component of the allowance for ~~loan and lease~~credit losses or charges off the impaired balance if it determines that such amount is a confirmed loss. This method is used consistently for all segments of the portfolio. The allowance for ~~loan and lease~~credit losses also includes an allowance based on a loss migration analysis for each loan category on loans and leases that are not individually evaluated for specific impairment. All loans charged-off, including TDRs charged-off, are factored into this calculation by portfolio segment.

TDRs that were modified during the period are as follows:


	TDR Modifications					TDR Modifications
	Three Months Ended September 30, 2020					Nine Months Ended September 30, 2020
	# of	Pre-modification		Post-modification		# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment		contracts	recorded investment		recorded investment
Troubled debt restructurings
Residential real estate - Owner occupied
HAMP¹	1	$	154	$	153	3	$	410	$	404
Total	1	$	154	$	153	3	$	410	$	404


	TDR Modifications					TDR Modifications
	Three Months Ended September 30, 2019					Nine Months Ended September 30, 2019
	# of	Pre-modification		Post-modification		# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment		contracts	recorded investment		recorded investment
Troubled debt restructurings
Commercial real estate - Investor
Other²	1	$	1,159	$	1,122	2	$	1,217	$	1,177
Residential real estate - Owner occupied
HAMP¹	-		-		-	3		399		297
HELOC
HAMP¹	-		-		-	1		39		34
Other²	-		-		-	1		39		38
Total	1	$	1,159	$	1,122	7	$	1,694	$	1,546

¹HAMP: Home Affordable Modification Program.

2625

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

~~TDRs that were modified during the period are as follows:~~

TDR Modifications

TDR Modifications

Three Months Ended June 30, 2020

Six Months Ended June 30, 2020

# of

Pre-modification

Post-modification

# of

Pre-modification

Post-modification


contracts

recorded investment

recorded investment

contracts

recorded investment

recorded investment

Troubled debt restructurings

Residential real estate - Owner occupied

HAMP¹

2

$
256

$
253

2

$
256

$
253

Total

2

$
256

$
253

2

$
256

$
253

TDR Modifications

TDR Modifications

Three Months Ended June 30, 2019

Six Months Ended June 30, 2019

# of

Pre-modification

Post-modification

# of

Pre-modification

Post-modification


contracts

recorded investment

recorded investment

contracts

recorded investment

recorded investment

Troubled debt restructurings

Commercial real estate - owner occupied

Other²

-

$
-

$
-

1

$
58

$
57

Residential real estate - owner occupied

HAMP¹

2

294

292

3

399

299

HELOC

HAMP¹

-

-

-

1

39

34

Other²

-

-

-

1

39

39

Total

2

$
294

$
292

6

$
535

$
429

¹~~HAMP: Home Affordable Modification Program.~~

² Other: Change of terms from bankruptcy court.

TDRs are classified as being in default on a case-by-case basis when they fail to be in compliance with the modified terms. There was 0 TDR default activity for the periods ended ~~June~~September 30, 2020, and ~~June~~September 30, 2019, for loans that were restructured within the prior 12 month period.

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

Note 5 – Other Real Estate Owned

Details related to the activity in the other real estate owned (“OREO”) portfolio, net of valuation ~~reserve,~~allowance, for the periods presented are itemized in the following table:


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
Other real estate owned	2020		2019		2020		2019		2020		2019		2020		2019
Balance at beginning of period	$	5,049	$	6,365	$	5,004	$	7,175	$	5,082	$	5,668	$	5,004	$	7,175
Property additions, net of acquisition adjustments		93		-		584		-		314		305		898		305
Property improvements		-		-		-		-
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		-		501		288		1,302		2,664		1,088		2,952		2,390
Period valuation adjustments		60		196		218		196		46		203		264		399
Other adjustments		-		-		-		9		-		-		-		9
Balance at end of period	$	5,082	$	5,668	$	5,082	$	5,668	$	2,686	$	4,682	$	2,686	$	4,682

Activity in the valuation allowance was as follows:


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2020		2019		2020		2019		2020		2019		2020		2019
Balance at beginning of period	$	6,404	$	7,875	$	6,712	$	8,027	$	6,464	$	8,061	$	6,712	$	8,027
Provision for unrealized losses		60		196		218		196		46		203		264		399
Reductions taken on sales		-		(10)		(466)		(162)		(4,897)		(798)		(5,363)		(960)
Balance at end of period	$	6,464	$	8,061	$	6,464	$	8,061	$	1,613	$	7,466	$	1,613	$	7,466

Expenses related to OREO, net of lease revenue includes:


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2020		2019		2020		2019		2020		2019		2020		2019
Gain on sales, net	$	-	$	(77)	$	(23)	$	(150)	$	(165)	$	(104)	$	(188)	$	(254)
Provision for unrealized losses		60		196		218		196		46		203		264		399
Operating expenses		105		129		207		257		253		(73)		460		184
Less:
Lease revenue		22		-		22		5		9		-		31		5
Net OREO expense	$	143	$	248	$	380	$	298	$	125	$	26	$	505	$	324

~~Note 6 – Deposits~~

~~Major classifications of deposits were as follows:~~

June 30, 2020

December 31, 2019

Noninterest bearing demand

$
890,636

$
669,795

Savings

373,448

307,015

NOW accounts

466,762

425,792

Money market accounts

293,073

282,478

Certificates of deposit of less than $100,000

215,777

227,578

Certificates of deposit of $100,000 through $250,000

146,374

151,279

Certificates of deposit of more than $250,000

65,247

62,812

Total deposits

$
2,451,317

$
2,126,749

2826

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 6 – Deposits

Major classifications of deposits were as follows:


	September 30, 2020		December 31, 2019
Noninterest bearing demand	$	889,085	$	669,795
Savings		382,711		307,015
NOW accounts		492,407		425,792
Money market accounts		310,613		282,478
Certificates of deposit of less than $100,000		208,570		227,578
Certificates of deposit of $100,000 through $250,000		129,522		151,279
Certificates of deposit of more than $250,000		66,335		62,812
Total deposits	$	2,479,243	$	2,126,749

Note 7 – Borrowings

The following table is a summary of borrowings as of ~~June~~September 30, 2020, and December 31, 2019. Junior subordinated debentures are discussed in more detail in Note 8:


	June 30, 2020		December 31, 2019		September 30, 2020		December 31, 2019
Securities sold under repurchase agreements	$	52,088	$	48,693	$	59,268	$	48,693
Other short-term borrowings ¹		8,250		48,500		6,125		48,500
Junior subordinated debentures		25,773		57,734		25,773		57,734
Senior notes		44,323		44,270		44,349		44,270
Notes payable and other borrowings		25,541		6,673		24,469		6,673
Total borrowings	$	155,975	$	205,870	$	159,984	$	205,870

¹ Includes short-term FHLBC advances for both periods presented.

The Company enters into deposit sweep transactions where the transaction amounts are secured by pledged securities. These transactions consistently mature overnight from the transaction date and are governed by sweep repurchase agreements. All sweep repurchase agreements are treated as financings secured by U.S. government agencies and collateralized mortgage-backed securities and had a carrying amount of ~~$52.1~~$59.3 million at ~~June~~September 30, 2020, and $48.7 million at December 31, 2019. The fair value of the pledged collateral was ~~$69.6~~$79.3 million at ~~June~~September 30, 2020, and $70.7 million at December 31, 2019. At ~~June~~September 30, 2020, there were 0 customers with secured balances exceeding 10% of stockholders’ equity.

The Company’s borrowings at the FHLBC require the Bank to be a member and invest in the stock of the FHLBC. Total borrowings are generally limited to the lower of 35% of total assets or 60% of the book value of certain mortgage loans. As of ~~June~~September 30, 2020, the Bank had ~~$8.3~~$6.1 million in short-term advances outstanding under the FHLBC compared to $48.5 million outstanding as of December 31, 2019; the remaining ~~$8.3~~$6.1 million was issued at ~~rates ranging from~~a rate of 2.19% ~~to 2.23%~~. The Bank also assumed $23.4 million of long-term FHLBC advances with the ABC Bank acquisition in 2018. At ~~June~~September 30, 2020, one advance remains in long-term status, with a total outstanding balance of $6.5 million, at a 2.83% interest rate, and is scheduled to mature on February 2, 2026. FHLBC stock ~~held at June~~as of September 30, 2020 was valued at $3.7 million, and any potential FHLBC advances were collateralized by securities with a fair value of ~~$52.2~~$53.1 million and loans with a principal balance of ~~$620.9~~$569.7 million, which carried a FHLBC-calculated combined collateral value of ~~$461.2~~$428.4 million. The Company had excess collateral of ~~$335.2~~$289.6 million available to secure borrowings at ~~June~~September 30, 2020.

The Company also has $44.3 million of senior notes outstanding, net of deferred issuance costs, as of ~~June~~September 30, 2020 and December 31, 2019. The senior notes were issued in December 2016 with a ten year maturity, and terms include interest payable semiannually at 5.75% for five years. Beginning December 2021, the senior debt will pay interest at a floating rate, with interest payable quarterly at three month LIBOR plus 385 basis points. The notes are redeemable, in whole or in part, at the option of the Company, beginning with the interest payment date on December 31, 2021, and on any floating rate interest payment date thereafter, at a redemption price equal to 100% of the principal amount of the notes plus accrued and unpaid interest. As of ~~June~~September 30, 2020, and December 31,

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

2019, unamortized debt issuance costs related to the senior notes were ~~$677,000~~$651,000 and $730,000, respectively, and are included as a reduction of the balance of the senior notes on the Consolidated Balance Sheet. These deferred issuance costs will be amortized to interest expense over the ten year term of the notes and are included in the Consolidated Statements of Income.

On February 24, 2020, the Company originated a $20.0 million term note, of which ~~$19.0~~$18.0 million is outstanding as of ~~June~~September 30, 2020, with a correspondent bank ~~in anticipation of~~related to the Company’s redemption of the ~~Company’s~~ 7.80% cumulative trust preferred securities issued by Old Second Capital Trust I and related junior subordinated debentures. See the discussion in Note 8 – Junior Subordinated Debentures. The term note was issued for a three year term at one-month Libor plus 175 basis points, requires principal and interest payments quarterly, and the balance of this note is included within Notes Payable and Other Borrowings on the Consolidated Balance Sheet. The Company also has an undrawn line of credit of $20.0 million with a correspondent bank to be used for short-term funding needs; advances under this line can be outstanding up to 360 days from the date of issuance. This line of credit has not been utilized since early 2019.

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

Note 8 – Junior Subordinated Debentures

On March 2, 2020, the Company redeemed the 7.80% cumulative trust preferred securities issued by Old Second Capital Trust I (“OSBCP”) and related debentures, which totaled $32.6 million. These debentures were originally issued in 2003 for a term of 30 years at 7.80%, and subject to regulatory approval, were able to be called in whole or in part by the Company after June 30, 2008. The Company received regulatory approval to redeem the debentures in early 2020, and notified OSBCP stockholders of the redemption in late January 2020. Cash disbursed for the redemption, including accrued interest on the debentures, totaled $33.0 million, or $10.13 per OSBCP share. The OSBCP redemption was funded by cash on hand and the $20 million term note discussed in Note 7 – Borrowings. Upon redemption of the junior subordinated debentures related to OSBCP in March 2020, the Company recognized the remaining unamortized debt issuance costs of $635,000.

The Company issued $25.0 million of cumulative trust preferred securities through a private placement completed by another unconsolidated subsidiary, Old Second Capital Trust II, in April 2007. These trust preferred securities also mature in 30 years, but subject to the aforementioned regulatory approval, can be called in whole or in part on a quarterly basis commencing June 15, 2017. The quarterly cash distributions on the securities were fixed at 6.77% through June 15, 2017, and float at 150 basis points over three-month LIBOR thereafter. Upon conversion to a floating rate, a cash flow hedge was initiated which resulted in the total interest rate paid on the debt of ~~4.42%~~4.40% for the quarter ended ~~June~~September 30, 2020, compared to the rate paid for the quarter ended ~~June~~September 30, 2019, of 4.40%. The Company issued a new $25.8 million subordinated debenture to Old Second Capital Trust II in return for the aggregate net proceeds of this trust preferred offering. The interest rate and payment frequency on the debenture are equivalent to the cash distribution basis on the trust preferred securities.

The junior subordinated debentures issued by the Company are disclosed on the Consolidated Balance Sheet, and the related interest expense for each issuance is included in the Consolidated Statements of Income. As of ~~June~~September 30, 2020, and December 31, 2019, the remaining unamortized debt issuance costs related to the junior subordinated debentures were $1,000 and $644,000 respectively, and are included as a reduction to the balance of the junior subordinated debentures on the Consolidated Balance Sheet. The remaining deferred issuance costs on the junior subordinated debentures related to the issuance of Old Second Capital Trust II will be amortized to interest expense over the remainder of the 30-year term of the notes and are included in the Consolidated Statements of Income.

Note 9 – Equity Compensation Plans

Stock-based awards are outstanding under the Company’s 2014 Equity Incentive Plan, as amended (the “2014 Plan”), and the Company’s 2019 Equity Incentive Plan (the “2019 Plan” and together with the 2014 Plan, the “Plans”). The 2019 Plan was approved at the May 2019 annual stockholders’ meeting and the number of authorized shares under the 2019 Plan is fixed at 600,000. Following approval of the 2019 Plan, no further awards were to be granted under the 2014 Plan or any other prior Company equity compensation plan. The 2019 Plan authorizes the granting of qualified stock options, non-qualified stock options, restricted stock, restricted stock units, and stock appreciation rights (“SARs”). Awards may be granted to selected directors, officers, employees or eligible service providers under the 2019 Plan at the discretion of the Compensation Committee of the Company’s Board of Directors. As of ~~June~~September 30, 2020, 343,602 shares remained available for issuance under the 2019 Plan.

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Under the 2019 Plan, unless otherwise provided in an award agreement, upon the occurrence of a change in control, all stock options and SARs then held by the participant will become fully exercisable immediately if, and all stock awards and cash incentive awards will become fully earned and vested immediately if, (i) the 2019 Plan is not an obligation of the successor entity following a change in control or (ii) the 2019 Plan is an obligation of the successor entity following a change in control and the participant incurs a termination of service without cause or for good reason following the change in control. Notwithstanding the immediately preceding sentence, if the vesting of an award is conditioned upon the achievement of performance measures, then such vesting will generally be subject to the following: if, at the time of the change in control, the performance measures are less than 50% attained (pro rata based upon the time of the period through the change in control), the award will become vested and exercisable on a fractional basis with the numerator being equal to the percentage of attainment and the denominator being 50%; and if, at the time of the change in control, the performance measures are at least 50% attained (pro rata based upon the time of the period through the change in control), the award will become fully earned and vested immediately upon the change in control.

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

Generally, restricted stock and restricted stock units granted under the Plans vest three years from the grant date, but the Compensation Committee of the Company’s Board of Directors has discretionary authority to change some terms including the amount of time until the vest date. There were 0 stock options granted or exercised during the ~~six~~nine months ended ~~June~~September 30, 2020, and as of ~~June~~September 30, 2020, there were 0 stock options outstanding.

The Company granted restricted stock under its equity compensation plans beginning in 2005 and it began granting restricted stock units in February 2009. Awards of restricted stock under the Plans generally entitle holders to voting and dividend rights upon grant and are subject to forfeiture until certain restrictions have lapsed including employment for a specific period. Awards of restricted stock units under the Plans are also subject to forfeiture until certain restrictions have lapsed including employment for a specific period, but do not entitle holders to voting rights until the restricted period ends and shares are transferred in connection with the units.

There were 137,944 and 166,106 restricted stock units issued under the 2019 Plan during the ~~six~~nine months ended ~~June~~September 30, 2020 and ~~139,606 restricted stock units were issued under the 2014 Plan during the six months ended June~~September 30, ~~2019.~~2019, respectively. Compensation expense is recognized over the vesting period of the restricted stock ~~unit~~units based on the market value of the award on the issue date. Total compensation cost that has been recorded for the ~~Plans~~Plan was ~~$1.3~~$1.6 million in the first ~~six~~nine months of 2020 and $1.9 million for the first nine months of 2019.

A summary of changes in the Company’s unvested restricted awards for the ~~six~~nine months ended ~~June~~September 30, 2020, is as follows:


	June 30, 2020			September 30, 2020
		Weighted			Weighted
	Restricted	Average		Restricted	Average
	Stock Shares	Grant Date		Stock Shares	Grant Date
	and Units	Fair Value		and Units	Fair Value
Unvested at January 1	555,283	$	12.85	555,283	$	12.85
Granted	137,944		12.26	137,944		12.26
Vested	(149,952)		11.16	(149,952)		11.16
Forfeited	-		-	-		-
Unvested at June 30	543,275	$	13.17
Unvested at September 30				543,275	$	13.17

Total unrecognized compensation cost of restricted awards was ~~$3.4~~$2.8 million as of ~~June~~September 30, 2020, which is expected to be recognized over a weighted-average period of ~~1.92~~1.75 years.

3129

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Note 10 – Earnings Per Share

The earnings per share, both basic and diluted, are included below as of ~~June~~September 30:


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019		2020		2019		2020		2019
Basic earnings per share:
Weighted-average common shares outstanding		29,637,567		29,896,231		29,783,665		29,871,081		29,559,026		29,899,063		29,708,239		29,880,511
Net income	$	9,238	$	9,278	$	9,513	$	17,746	$	10,265	$	12,173	$	19,778	$	29,919
Basic earnings per share	$	0.31	$	0.31	$	0.32	$	0.59	$	0.35	$	0.41	$	0.67	$	1.00

Diluted earnings per share:
Weighted-average common shares outstanding		29,637,567		29,896,231		29,783,665		29,871,081		29,559,026		29,899,063		29,708,239		29,880,511
Dilutive effect of unvested restricted awards ¹		556,440		493,661		558,641		495,808		543,275		539,270		553,482		510,454
Diluted average common shares outstanding		30,194,007		30,389,892		30,342,306		30,366,889		30,102,301		30,438,333		30,261,721		30,390,965

Net Income	$	9,238	$	9,278	$	9,513	$	17,746	$	10,265	$	12,173	$	19,778	$	29,919
Diluted earnings per share	$	0.31	$	0.31	$	0.31	$	0.58	$	0.34	$	0.40	$	0.65	$	0.98


¹ Includes the common stock equivalents for restricted share rights that are dilutive.

Note 11 – Regulatory & Capital Matters

The Bank is subject to the risk-based capital regulatory guidelines, which include the methodology for calculating the risk-weighted Bank assets, developed by the Office of the Comptroller of the Currency (the “OCC”) and the other bank regulatory agencies. In connection with the current risk-based capital regulatory guidelines, the Bank’s Board of Directors has established an internal guideline requiring the Bank to maintain a Tier 1 leverage capital ratio at or above 8 percent (8%) and a total risk-based capital ratio at or above 12 percent (12%). At ~~June~~September 30, 2020, the Bank exceeded those thresholds.

At ~~June~~September 30, 2020, the Bank’s Tier 1 capital leverage ratio was ~~10.86%~~10.90%, a decrease of ~~164~~160 basis points from December 31, 2019, but is well above the 8.00% objective. The ~~Bank’s total capital ratio was 14.71%, a decrease of 52 basis points from December 31, 2019, but also well above the objective of 12.00%. The~~ reduction in the ~~ratios~~Tier 1 capital leverage ratio is primarily due to a $30.0 million dividend the Bank paid the Company in March ~~2020.~~2020.The Bank’s total capital ratio was 15.49%, an increase of 26 basis points from December 31, 2019, and also well above the objective of 12.00%.

Bank holding companies are generally required to maintain minimum levels of capital in accordance with capital guidelines implemented by the Board of Governors of the Federal Reserve System. The general bank and holding company capital adequacy guidelines are shown in the accompanying table, as are the capital ratios of the Company and the Bank, as of ~~June~~September 30, 2020, and December 31, 2019.

In July 2013, the U.S. federal banking authorities issued final rules (the “Basel III Rules”) establishing more stringent regulatory capital requirements for U.S. banking institutions, which went into effect on January 1, 2015. The Basel III Rules are applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies” generally holding companies with consolidated assets of less than $3 billion. The Company is currently considered a “small bank holding company.” A detailed discussion of the Basel III Rules is included in Part I, Item 1 of the Company’s Form 10-K for the year ended December 31, 2019, under the heading “Supervision and Regulation.”

At ~~June~~September 30, 2020, and December 31, 2019, the Company, on a consolidated basis, exceeded the minimum thresholds to be considered “well capitalized” under current regulatory defined capital ratios.

3230

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Capital levels and industry defined regulatory minimum required levels are as follows:



					Minimum Capital				Well Capitalized								Minimum Capital				Well Capitalized
					Adequacy with Capital				Under Prompt Corrective								Adequacy with Capital				Under Prompt Corrective
	Actual				Conservation Buffer, if applicable¹				Action Provisions²				Actual				Conservation Buffer, if applicable¹				Action Provisions²
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
June 30, 2020
September 30, 2020
Common equity tier 1 capital to risk weighted assets
Consolidated	$	260,384	11.31	%	$	161,157	7.000	%		N/A	N/A		$	269,874	11.97	%	$	157,821	7.000	%		N/A	N/A
Old Second Bank		308,038	13.46			160,198	7.000		$	148,755	6.50	%		319,662	14.24			157,137	7.000		$	145,913	6.50	%
Total capital to risk weighted assets
Consolidated		313,380	13.63			241,415	10.500			N/A	N/A			323,041	14.33			236,701	10.500			N/A	N/A
Old Second Bank		336,483	14.71			240,182	10.500			228,744	10.00			347,723	15.49			235,706	10.500			224,482	10.00
Tier 1 capital to risk weighted assets
Consolidated		285,384	12.39			195,784	8.500			N/A	N/A			294,874	13.08			191,623	8.500			N/A	N/A
Old Second Bank		308,038	13.46			194,526	8.500			183,084	8.00			319,662	14.24			190,809	8.500			179,585	8.00
Tier 1 capital to average assets
Consolidated		285,384	10.06			113,473	4.00			N/A	N/A			294,874	10.07			117,130	4.00			N/A	N/A
Old Second Bank		308,038	10.86			113,458	4.00			141,822	5.00			319,662	10.90			117,307	4.00			146,634	5.00

December 31, 2019
Common equity tier 1 capital to risk weighted assets
Consolidated	$	251,477	11.14	%	$	158,020	7.000	%		N/A	N/A		$	251,477	11.14	%	$	158,020	7.000	%		N/A	N/A
Old Second Bank		322,496	14.35			157,315	7.000		$	146,078	6.50	%		322,496	14.35			157,315	7.000		$	146,078	6.50	%
Total capital to risk weighted assets
Consolidated		327,886	14.53			236,944	10.500			N/A	N/A			327,886	14.53			236,944	10.500			N/A	N/A
Old Second Bank		342,280	15.23			235,978	10.500			224,741	10.00			342,280	15.23			235,978	10.500			224,741	10.00
Tier 1 capital to risk weighted assets
Consolidated		308,102	13.65			191,858	8.500			N/A	N/A			308,102	13.65			191,858	8.500			N/A	N/A
Old Second Bank		322,496	14.35			191,026	8.500			179,789	8.00			322,496	14.35			191,026	8.500			179,789	8.00
Tier 1 capital to average assets
Consolidated		308,102	11.93			103,303	4.00			N/A	N/A			308,102	11.93			103,303	4.00			N/A	N/A
Old Second Bank		322,496	12.50			103,199	4.00			128,998	5.00			322,496	12.50			103,199	4.00			128,998	5.00

¹Amounts are shown inclusive of a capital conservation buffer of 2.50%. Under the Federal Reserve’s Small Bank Holding Company Policy Statement, the Company is not subject to the minimum capital adequacy and capital conservation buffer capital requirements at the holding company level, unless otherwise advised by the Federal Reserve (such capital requirements are applicable only at the Bank level). Although the minimum regulatory capital requirements are not applicable to the Company, we calculate these ratios for our own planning and monitoring purposes.

² The prompt corrective action provisions are only applicable at the Bank level. The Bank exceeded the general minimum regulatory requirements to be considered “well capitalized.”

As part of its response to the impact of the COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2020, we have elected to utilize the five-year CECL transition. The cumulative amount that is not recognized in regulatory capital, in addition to the $3.8 million Day 1 impact of CECL adoption, will be phased in at 25% per year beginning January 1, 2022. As of ~~June~~September 30, 2020, the capital ~~measures~~

3331

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

measures of the Company exclude ~~$5.6~~$5.7 million, which is the Day 1 impact to retained earnings and 25% of the ~~10.1~~$10.4 million increase in the allowance for credit losses in the first ~~six~~nine months of 2020, excluding PCD loans.

Dividend Restrictions

In addition to the above requirements, banking regulations and capital guidelines generally limit the amount of dividends that may be paid by a bank without prior regulatory approval. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s profits, combined with the retained profit of the previous two years, subject to the capital requirements described above. Pursuant to the Basel III rules that came into effect January 1, 2015, and were fully phased in as of January 1, 2019, the Bank must keep a capital conservation buffer of 2.50% above the new regulatory minimum capital requirements, which must consist entirely of Common Equity Tier 1 capital in order to avoid additional limitations on capital distributions and certain other payments.

Stock Repurchase Program

In September 2019, our board of directors authorized the repurchase of up to 1,494,826 shares of our common stock (the “Repurchase Program”). Repurchases by us under the Repurchase Program may be made from time to time through open market purchases, trading plans established in accordance with SEC rules, privately negotiated transactions, or by other means. During the first, second and ~~second~~third quarters of 2020, we repurchased 312,723 shares, 145,932 shares, and ~~145,932~~137,756 shares of our common stock at weighted average prices of $7.06 per share, $6.97 per share, and ~~$6.97~~$8.34 per share, respectively, pursuant to the Repurchase Program.

Note 12 – Fair Value Measurements

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value hierarchy established by the Company also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Three levels of inputs that may be used to measure fair value are:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the Company has the ability to access as of the measurement date.

Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own view about the assumptions that market participants would use in pricing an asset or liability.

The majority of securities available-for-sale are valued by external pricing services or dealer market participants and are classified in Level 2 of the fair value hierarchy. Both market and income valuation approaches are utilized. Quarterly, the Company evaluates the methodologies used by the external pricing services or dealer market participants to develop the fair values to determine whether the results of the valuations are representative of an exit price in the Company’s principal markets and an appropriate representation of fair value. The Company uses the following methods and significant assumptions to estimate fair value:

●

Government-sponsored agency debt securities are primarily priced using available market information through processes such as benchmark spreads, market valuations of like securities, like securities groupings and matrix pricing.

●

Other government-sponsored agency securities, MBS and some of the actively traded real estate mortgage investment conduits and collateralized mortgage obligations are priced using available market information including benchmark yields, prepayment speeds, spreads, volatility of similar securities and trade date.

●

State and political subdivisions are largely grouped by characteristics (e.g., geographical data and source of revenue in trade dissemination systems). Because some securities are not traded daily and due to other grouping limitations, active market quotes are often obtained using benchmarking for like securities.

●

Auction rate securities are priced using market spreads, cash flows, prepayment speeds, and loss analytics. Therefore, the valuations of auction rate asset-backed securities are considered Level 2 valuations.

3432

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

●

Asset-backed collateralized loan obligations were priced using data from a pricing matrix supported by our bond accounting service provider and are therefore considered Level 2 valuations.

●

Annually every security holding is priced by a pricing service independent of the regular and recurring pricing services used. The independent service provides a measurement to indicate if the price assigned by the regular service is within or outside of a reasonable range. Management reviews this report and applies judgment in adjusting calculations at year end related to securities pricing.

●

Residential mortgage loans available for sale in the secondary market are carried at fair market value. The fair value of loans held-for-sale is determined using quoted secondary market prices.

●

Lending related commitments to fund certain residential mortgage loans, e.g., residential mortgage loans with locked interest rates to be sold in the secondary market and forward commitments for the future delivery of mortgage loans to third party investors, as well as forward commitments for future delivery of MBS are considered derivatives. Fair values are estimated based on observable changes in mortgage interest rates including prices for MBS from the date of the commitment and do not typically involve significant judgments by management.

●

The fair value of mortgage servicing rights is based on a valuation model that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income to derive the resultant value. The Company is able to compare the valuation model inputs, such as the discount rate, prepayment speeds, weighted average delinquency and foreclosure/bankruptcy rates to widely available published industry data for reasonableness.

●

Interest rate swap positions, both assets and liabilities, are based on valuation pricing models using an income approach reflecting readily observable market parameters such as interest rate yield curves.

●

The fair value of impaired loans with specific allocations of the allowance for credit losses is essentially based on recent real estate appraisals or the fair value of the collateralized asset. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are made in the appraisal process by the appraisers to reflect differences between the available comparable sales and income data. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

●

Nonrecurring adjustments to certain commercial and residential real estate properties classified as OREO are measured at fair value, less costs to sell. Fair values are based on third party appraisals of the property, resulting in a Level 3 classification, or an executed pending sales contract. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

3533

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Assets and Liabilities Measured at Fair Value on a Recurring Basis:

The tables below present the balance of assets and liabilities at ~~June~~September 30, 2020, and December 31, 2019, respectively, measured by the Company at fair value on a recurring basis:


	June 30, 2020								September 30, 2020
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	4,147	$	-	$	-	$	4,147	$	4,134	$	-	$	-	$	4,134
U.S. government agencies		-		7,276		-		7,276		-		7,005		-		7,005
U.S. government agencies mortgage-backed		-		16,779		-		16,779		-		18,219		-		18,219
States and political subdivisions		-		245,686		4,678		250,364		-		244,987		4,790		249,777
Collateralized mortgage obligations		-		56,113		-		56,113		-		57,013		-		57,013
Asset-backed securities		-		80,026		-		80,026		-		81,585		-		81,585
Collateralized loan obligations		-		32,731		-		32,731		-		30,688		-		30,688
Loans held-for-sale		-		9,416		-		9,416		-		10,229		-		10,229
Mortgage servicing rights		-		-		4,479		4,479		-		-		5,010		5,010
Interest rate swap agreements		-		11,165		-		11,165		-		10,506		-		10,506
Mortgage banking derivatives		-		1,238		-		1,238		-		1,434		-		1,434
Total	$	4,147	$	460,430	$	9,157	$	473,734	$	4,134	$	461,666	$	9,800	$	475,600

Liabilities:
Interest rate swap agreements, including risk participation agreements	$	-	$	16,518	$	-	$	16,518	$	-	$	15,231	$	-	$	15,231
Total	$	-	$	16,518	$	-	$	16,518	$	-	$	15,231	$	-	$	15,231


	December 31, 2019
	Level 1		Level 2		Level 3		Total
Assets:
Securities available-for-sale
U.S. Treasury	$	4,036	$	-	$	-	$	4,036
U.S. government agencies		-		8,337		-		8,337
U.S. government agencies mortgage-backed		-		16,588		-		16,588
States and political subdivisions		-		243,756		5,419		249,175
Collateralized mortgage obligations		-		57,984		-		57,984
Asset-backed securities		-		81,844		-		81,844
Collateralized loan obligations		-		66,684		-		66,684
Loans held-for-sale		-		3,061		-		3,061
Mortgage servicing rights		-		-		5,935		5,935
Interest rate swap agreements		-		2,771		-		2,771
Mortgage banking derivatives		-		250		-		250
Total	$	4,036	$	481,275	$	11,354	$	496,665

Liabilities:
Interest rate swap agreements, including risk participation agreements	$	-	$	5,974	$	-	$	5,974
Total	$	-	$	5,974	$	-	$	5,974

3634

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are as follows:


	Six Months Ended June 30, 2020				Nine Months Ended September 30, 2020
	Securities available-for-sale				Securities available-for-sale
	States and		Mortgage		States and		Mortgage
	Political		Servicing		Political		Servicing
	Subdivisions		Rights		Subdivisions		Rights
Beginning balance January 1, 2020	$	5,419	$	5,935	$	5,419	$	5,935
Total gains or losses
Included in earnings		(12)		(2,304)		(16)		(2,463)
Included in other comprehensive income		(363)		-		(216)		-
Purchases, issuances, sales, and settlements
Purchases		12,800		-		12,900		-
Issuances		-		1,123		-		1,813
Settlements		(13,166)		(275)		(13,297)		(275)
Ending balance June 30, 2020	$	4,678	$	4,479
Ending balance September 30, 2020					$	4,790	$	5,010


	Six Months Ended June 30, 2019				Nine Months Ended September 30, 2019
	Securities available-for-sale				Securities available-for-sale
	States and		Mortgage		States and		Mortgage
	Political		Servicing		Political		Servicing
	Subdivisions		Rights		Subdivisions		Rights
Beginning balance January 1, 2019	$	8,165	$	7,357	$	8,165	$	7,357
Total gains or losses
Included in earnings		(17)		(1,701)		(25)		(2,384)
Included in other comprehensive income		500		-		898		-
Purchases, issuances, sales, and settlements
Purchases		17,554		-		17,643		-
Issuances		-		417		-		906
Settlements		(19,027)		(254)		(20,808)		(518)
Ending balance June 30, 2019	$	7,175	$	5,819
Ending balance September 30, 2019					$	5,873	$	5,361

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of ~~June~~September 30, 2020:

Weighted

Measured at fair value

Unobservable

Average

Unobservable

Average

on a recurring basis:

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Mortgage servicing rights

4,479

Discounted Cash Flow

Discount Rate

11.0 - 15.0%

11.0

5,010

Discounted Cash Flow

Discount Rate

11.0 - 15.0%

11.0

Prepayment Speed

0.0 - 45.4%

16.7

Prepayment Speed

0.0 - 42.8%

15.4

3735

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2019:

Weighted

Measured at fair value

Unobservable

Average

on a recurring basis:

Fair Value

Valuation Methodology

Inputs

Range of Input

of Inputs

Mortgage servicing rights

5,935

Discounted Cash Flow

Discount Rate

10.0 - 58.8%

10.1

Prepayment Speed

0.0 - 69.0%

14.1

In addition to the above, Level 3 fair value measurement included ~~$4.7~~$4.8 million for state and political subdivisions representing various local municipality securities at ~~June~~September 30, 2020. This was classified as securities available-for-sale, and was valued using a discount based on market spreads of similar assets, but the liquidity premium was an unobservable input. The state and political subdivisions securities balance in Level 3 fair value at ~~June~~September 30, 2019, was ~~$7.2~~$5.9 million. These securities were classified as securities available-for-sale, and were valued using a discount based on market spreads of similar assets, but the liquidity premium was an unobservable input.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis:

The Company may be required, from time to time, to measure certain other assets at fair value on a nonrecurring basis in accordance with GAAP. These assets consist of individually evaluated (formerly, impaired) loans and OREO. For assets measured at fair value on a nonrecurring basis at ~~June~~September 30, 2020, and December 31, 2019, respectively, the following tables provide the level of valuation assumptions used to determine each valuation and the carrying value of the related assets:


	June 30, 2020								September 30, 2020
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Individually evaluated loans¹	$	-	$	-	$	8,313	$	8,313	$	-	$	-	$	12,200	$	12,200
Other real estate owned, net²		-		-		5,082		5,082		-		-		2,686		2,686
Total	$	-	$	-	$	13,395	$	13,395	$	-	$	-	$	14,886	$	14,886

¹ Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans; had a carrying amount of $~~10.6~~14.9 million and a valuation allowance of $~~2.3~~2.7 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $~~1.1~~1.6 million for the ~~six~~nine months ended ~~June~~September 30, 2020.

² OREO is measured at fair value, less costs to sell, and had a net carrying amount of $~~5.1~~2.7 million at September 30, 2020, which is made up of the outstanding balance of $~~12.4~~4.3 million, net of a valuation allowance of $~~6.5~~1.6 million and ~~a participation of~~ ~~$937,000~~ ~~at June 30, 2020.~~no participations.


	December 31, 2019
	Level 1		Level 2		Level 3		Total
Impaired loans¹	$	-	$	-	$	7,435	$	7,435
Other real estate owned, net²		-		-		5,004		5,004
Total	$	-	$	-	$	12,439	$	12,439

¹ Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans; had a carrying amount of $8.6 million and a valuation allowance of $1.2 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $783,000 for the year December 31, 2019.

² OREO is measured at fair value, less costs to sell, and had a net carrying amount of $5.0 million at December 31, 2019, which is made up of the outstanding balance of $~~12.6~~12.7 million, net of a valuation allowance of $6.7 million and a participation of $937,000~~, at December 31, 2019.~~.

The Company has estimated the fair values of these assets based primarily on Level 3 inputs. OREO and impaired loans are generally valued using the fair value of collateral provided by third party appraisals. These valuations include assumptions related to cash flow ~~projections, discount rates, and recent comparable sales. The numerical ranges of unobservable inputs for these valuation assumptions are not meaningful.~~

3836

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

projections, discount rates, and recent comparable sales. The numerical ranges of unobservable inputs for these valuation assumptions are not meaningful.

Note 13 – Fair Values of Financial Instruments

The estimated fair values approximate carrying amount for all items except those described in the following table. Securities available-for-sale fair values are based upon market prices or dealer quotes, and if no such information is available, on the rate and term of the security. The carrying value of FHLBC stock approximates fair value as the stock is nonmarketable and can only be sold to the FHLBC or another member institution at par. FHLBC stock is carried at cost and considered a Level 2 fair value. For ~~June~~September 30, 2020 and December 31, 2019, the fair values of loans and leases are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors. The fair value of time deposits is estimated using discounted future cash flows at current rates offered for deposits of similar remaining maturities. The fair values of borrowings were estimated based on interest rates available to the Company for debt with similar terms and remaining maturities. The fair value of off balance sheet volume is not considered material.

The carrying amount and estimated fair values of financial instruments were as follows:


	June 30, 2020										September 30, 2020
	Carrying		Fair								Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3		Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	32,424	$	32,424	$	32,424	$	-	$	-	$	29,489	$	29,489	$	29,489	$	-	$	-
Interest earning deposits with financial institutions		225,065		225,065		225,065		-		-		283,651		283,651		283,651		-		-
Securities available-for-sale		447,436		447,436		4,147		438,611		4,678		448,421		448,421		4,134		439,497		4,790
FHLBC and FRBC stock		9,917		9,917		-		9,917		-		9,917		9,917		-		9,917		-
Loans held-for-sale		9,416		9,416		-		9,416		-		10,229		10,229		-		10,229		-
Net loans		2,021,063		2,038,963		-		-		2,038,963		1,997,409		2,013,415		-		-		2,013,415
Interest rate swap agreements		11,165		11,165		-		11,165				10,506		10,506		-		10,506		-
Interest receivable on securities and loans		10,169		10,169		-		10,169		-		9,706		9,706		-		9,706		-

Financial liabilities:
Noninterest bearing deposits	$	890,636	$	890,636	$	890,636	$	-	$	-	$	889,085	$	889,085	$	889,085	$	-	$	-
Interest bearing deposits		1,560,681		1,563,979		-		1,563,979		-		1,590,158		1,593,058		-		1,593,058		-
Securities sold under repurchase agreements		52,088		52,088		-		52,088		-		59,268		59,268		-		59,268		-
Other short-term borrowings		8,250		8,250		-		8,250		-		6,125		6,125		-		6,125		-
Junior subordinated debentures		25,773		11,957		-		11,957		-		25,773		14,167		-		14,167		-
Senior notes		44,323		42,553		42,553		-		-		44,349		44,799		44,799		-		-
Note payable and other borrowings		25,541		26,239		-		26,239		-		24,469		25,160		-		25,160		-
Interest rate swap agreements		16,402		16,402		-		16,402		-		15,128		15,128		-		15,128		-
Interest payable on deposits and borrowings		794		794		-		794		-		1,257		1,257		-		1,257		-

3937

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)


	December 31, 2019
	Carrying		Fair
	Amount		Value		Level 1		Level 2		Level 3
Financial assets:
Cash and due from banks	$	34,096	$	34,096	$	34,096	$	-	$	-
Interest earning deposits with financial institutions		16,536		16,536		16,536		-		-
Securities available-for-sale		484,648		484,648		4,036		475,193		5,419
FHLBC and FRBC stock		9,917		9,917		-		9,917		-
Loans held-for-sale		3,061		3,061		-		3,061		-
Net loans		1,911,023		1,915,531		-		-		1,915,531
Interest rate swap agreements		2,771		2,771		-		2,771		-
Interest receivable on securities and loans		9,697		9,697		-		9,697		-

Financial liabilities:
Noninterest bearing deposits	$	669,795	$	669,795	$	669,795	$	-	$	-
Interest bearing deposits		1,456,954		1,457,832		-		1,457,832		-
Securities sold under repurchase agreements		48,693		48,693		-		48,693		-
Other short-term borrowings		48,500		48,500		-		48,500		-
Junior subordinated debentures		57,734		51,188		33,614		17,574		-
Senior notes		44,270		46,269		46,269		-		-
Note payable and other borrowings		6,673		7,003		-		7,003		-
Interest rate swap agreements		5,921		5,921		-		5,921		-
Interest payable on deposits and borrowings		1,079		1,079		-		1,079		-

Note 14 – Derivatives, Hedging Activities and Financial Instruments with Off-Balance Sheet Risk

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s loan portfolio.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. In December of 2019, the Company also executed a loan pool hedge of $50 million to convert variable rate loans to a fixed rate index for a five year term.

For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in Accumulated Other Comprehensive Income and subsequently reclassified into interest income/expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are received on the Company’s variable-rate borrowings. During the next twelve months, the Company estimates that an additional ~~$722,000~~$180,000 will be reclassified as an increase to interest income and an additional ~~$662,000~~$163,000 will be reclassified as an increase to interest expense.

4038

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

~~Old Second Bancorp, Inc. and Subsidiaries~~

~~Notes to Consolidated Financial Statements~~

~~(Dollar amounts in thousands, except per share data, unaudited)~~

Non-designated Hedges

Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives with financial counterparties are recognized directly in earnings.

The Company also grants mortgage loan interest rate lock commitments to borrowers, subject to normal loan underwriting standards. The interest rate risk associated with these loan interest rate lock commitments is managed with contracts for future deliveries of loans as well as selling forward mortgage-backed securities contracts. Loan interest rate lock commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Commitments to originate residential mortgage loans held-for-sale and forward commitments to sell residential mortgage loans or forward MBS contracts are considered derivative instruments and changes in the fair value are recorded to mortgage banking revenue. Fair values are estimated based on observable changes in mortgage interest rates including mortgage-backed securities prices from the date of the commitment.

Disclosure of Fair Values of Derivative Instruments on the Balance Sheet

The Company entered into a forward starting interest rate swap on August 18, 2015, with an effective date of June 15, 2017. This transaction had a notional amount totaling $25.8 million as of ~~December 31, 2018,~~September 30, 2020, was designated as a cash flow hedge of certain junior subordinated debentures and was determined to be fully effective during the period presented. As such, no amount of ineffectiveness has been included in net income. Therefore, the aggregate fair value of the swap is recorded in other liabilities with changes in fair value recorded in other comprehensive income, net of tax. The amount included in other comprehensive income would be reclassified to current earnings should all or a portion of the hedge no longer be considered effective. The Company expects the hedge to remain fully effective during the remaining term of the swap. The Bank will pay the counterparty a fixed rate and receive a floating rate based on three month LIBOR. The trust preferred securities changed from fixed rate to floating rate on June 15, 2017. The cash flow hedge has a maturity date of June 15, 2037.

In December of 2019, the Company also executed a loan pool hedge of $50.0 million to convert variable rate loans to a fixed rate index for a five year term. This transaction falls under hedge accounting standards and is paired against a pool of the Bank’s Libor-based loans. Overall, the new swap only bolsters income in down rate scenarios by a modest degree. We consider the current level of interest rate risk to be moderate but intend to continue looking for market opportunities to hedge further. The Bank held $1.7 million of cash collateral related to one correspondent financial institution to cover the loan pool hedge mark to market valuation at September 30, 2020.

The Bank also has interest rate derivative positions to assist with risk management that are not designated as hedging instruments. These derivative positions relate to transactions in which the Bank enters an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. The Bank had ~~a net $3.1~~$17.2 million of cash collateral held by 1 correspondent financial institution to support interest rate swap activity at ~~June~~September 30, 2020 and ~~$14.1 million of~~no investment securities were required to be pledged to 1any correspondent financial institution. The Bank had $114,000 of cash collateral pledged with 1 correspondent financial institution to support interest rate swap activity at December 31, 2019 and $11.0 million of investment securities were required to be pledged to 2 correspondent financial institutions. At ~~June~~September 30, 2020, the notional amount of non-hedging interest rate swaps was ~~$193.5~~$191.3 million with a weighted average maturity of ~~5.2~~5.0 years. At December 31, 2019, the notional amount of non-hedging interest rate swaps was $177.9 million with a weighted average maturity of 5.9 years. The Bank offsets derivative assets and liabilities that are subject to a master netting arrangement.

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Balance Sheet as of ~~June~~September 30, 2020 and December 31, 2019.

4239

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Fair Value of Derivative Instruments


			June 30, 2020						September 30, 2020
	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest rate swaps	2	75,774	Other Assets	3,155	Other Liabilities	8,392	2	75,774	Other Assets	2,988	Other Liabilities	7,610
Total derivatives designated as hedging instruments				3,155		8,392				2,988		7,610

Derivatives not designated as hedging instruments
Interest rate swaps with commercial loan customers	273	193,532	Other Assets	8,010	Other Liabilities	8,010	28	191,341	Other Assets	7,518	Other Liabilities	7,518
Interest rate lock commitments and forward contracts	15	67,000	Other Assets	1,238	Other Liabilities	-	250	92,154	Other Assets	1,434	Other Liabilities	-
Other contracts	4	27,894	Other Assets	-	Other Liabilities	116	4	26,683	Other Assets	-	Other Liabilities	103
Total derivatives not designated as hedging instruments				9,248		8,126				8,952		7,621


			December 31, 2019						December 31, 2019
	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $	No. of Trans.	Notional Amount $	Balance Sheet Location	Fair Value $	Balance Sheet Location	Fair Value $
Derivatives designated as hedging instruments
Interest rate swaps	2	75,774	Other Assets	-	Other Liabilities	3,150	2	75,774	Other Assets	-	Other Liabilities	3,150
Total derivatives designated as hedging instruments				-		3,150				-		3,150

Derivatives not designated as hedging instruments
Interest rate swaps with commercial loan customers	25	177,872	Other Assets	2,771	Other Liabilities	2,771	25	177,872	Other Assets	2,771	Other Liabilities	2,771
Interest rate lock commitments and forward contracts	87	23,667	Other Assets	250	Other Liabilities	-	87	23,667	Other Assets	250	Other Liabilities	-
Other contracts	4	28,176	Other Assets	-	Other Liabilities	53	4	28,176	Other Assets	-	Other Liabilities	53
Total derivatives not designated as hedging instruments				3,021		2,824				3,021		2,824

Disclosure of the Effect of Fair Value and Cash Flow Hedge Accounting

The fair value and cash flow hedge accounting related to derivatives covered under ASC Subtopic 815-20 impacted Accumulated Other Comprehensive Income (“AOCI”) and the Income Statement. The loss recognized in AOCI on derivatives totaled ~~$3.8~~$3.3 million as of ~~June~~September 30, 2020, and a ~~gain~~loss of ~~$1.6~~$3.4 million as of ~~June~~September 30, 2019. The amount of the loss reclassified from AOCI to interest income on the income statement totaled ~~$90,000~~$72,000 and ~~$15,000~~$27,000 for the ~~six~~nine months ended ~~June~~September 30, 2020, and ~~June~~September 30, 2019, respectively.

Credit-risk-related Contingent Features

For derivative transactions involving counterparties who are lending customers of the Company, the derivative credit exposure is managed through the normal credit review and monitoring process, which may include collateralization, financial covenants and/or financial guarantees of affiliated parties. Agreements with such customers require that losses associated with derivative transactions receive payment priority from any funds recovered should a customer default and ultimate disposition of collateral or guarantees occur.

Credit exposure to broker/dealer counterparties is managed through agreements with each derivative counterparty that require collateralization of fair value gains owed by such counterparties. Some small degree of credit exposure exists due to timing differences between when a gain may occur and the subsequent point in time that collateral is delivered to secure that gain. This is monitored by the Company and procedures are in place to minimize this exposure. Such agreements also require the Company to collateralize counterparties in circumstances wherein the fair value of the derivatives result in loss to the Company.

4340

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data, unaudited)

Other provisions of such agreements include the definition of certain events that may lead to the declaration of default and/or the early termination of the derivative transaction(s):

●

If the Company either defaults or is capable of being declared in default on any of its indebtedness (exclusive of deposit obligations), then the Company could also be declared in default on its derivative obligations.

●

If a merger occurs that materially changes the Company's creditworthiness in an adverse manner.

●

If certain specified adverse regulatory actions occur, such as the issuance of a Cease and Desist Order, or citations for actions considered Unsafe and Unsound or that may lead to the termination of deposit insurance coverage by the FDIC.

The Bank also issues letters of credit, which are conditional commitments that guarantee the performance of a customer to a third party. The credit risk involved and collateral obtained in issuing letters of credit are essentially the same as that involved in extending loan commitments to our customers. In addition to customer related commitments, the Company is responsible for letters of credit commitments that relate to properties held in OREO. The following table represents the Company’s contractual commitments due to letters of credit as of ~~June~~September 30, 2020, and December 31, 2019.

The following table is a summary of letter of credit commitments:

June 30, 2020

December 31, 2019


Fixed

Variable

Total

Fixed

Variable

Total

Letters of credit:

Borrower:

Financial standby

$
329

$
8,921

$
9,250

$
339

$
9,612

$
9,951

Commercial standby

-

-

-

-

-

-

Performance standby

356

6,007

6,363

571

6,212

6,783

685

14,928

15,613

910

15,824

16,734

Non-borrower:

Performance standby

-

67

67

-

67

67

Total letters of credit

$
685

$
14,995

$
15,680

$
910

$
15,891

$
16,801

Unused loan commitments:

$
127,763

$
347,384

$
475,147

$
111,348

$
320,120

$
431,468


	September 30, 2020						December 31, 2019
	Fixed		Variable		Total		Fixed		Variable		Total
Letters of credit:
Borrower:
Financial standby	$	329	$	8,881	$	9,210	$	339	$	9,612	$	9,951
Commercial standby		-		-		-		-		-		-
Performance standby		356		5,825		6,181		571		6,212		6,783
		685		14,706		15,391		910		15,824		16,734
Non-borrower:
Performance standby		-		67		67		-		67		67
Total letters of credit	$	685	$	14,773	$	15,458	$	910	$	15,891	$	16,801

Unused loan commitments:	$	93,875	$	325,162	$	419,037	$	111,348	$	320,120	$	431,468

As of January 1, 2020, we adopted ASU 2016-13, and per CECL guidance, the Company recorded an allowance for credit losses on unfunded commitments of $1.7 million. As of ~~June~~September 30, 2020, the Company evaluated current market conditions, including the impacts related to COVID-19 and market interest ~~rate reductions~~rates during the ~~second~~third quarter of 2020, and based on that analysis under CECL methodology, the Company recorded a reversal of the provision for credit losses related to unfunded commitments of ~~$734,000.~~$980,000. The ~~growth~~reduction in the ACL for unfunded commitments in the ~~second~~third quarter of 2020, compared to the prior quarter end, is primarily related to ~~an increase~~a decrease in the commercial unfunded commitments funding rate assumptions based on our analysis of the last 12 months of utilization. The Company will continue to assess the credit risk at least quarterly, and adjust the allowance for unfunded commitments, which is carried within other liabilities on our Consolidated Balance Sheet, as needed, with the appropriate offsetting entry to the provision for credit losses on our Consolidated Statements of Income.

4441

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

The following discussion provides additional information regarding our operations for the three and ~~six~~nine months ended ~~June~~September 30, 2020, as compared to the three and ~~six~~nine months ended ~~June~~September 30, 2019, and our financial condition at ~~June~~September 30, 2020, ~~compared to~~and December 31, 2019. This discussion should be read in conjunction with our consolidated financial statements as well as the financial and statistical data appearing elsewhere in this report and our Form 10-K for the year ended December 31, 2019. The results of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2020, are not necessarily indicative of future results. Dollar amounts presented in the following tables are in thousands, except per share data, and ~~June~~September 2020 and 2019 amounts are unaudited.

In this report, unless the context suggests otherwise, references to the “Company,” “we,” “us,” and “our” mean the combined business of Old Second Bancorp, Inc. and its subsidiary bank, Old Second National Bank (the “Bank”).

We have made, and will continue to make, various forward-looking statements with respect to financial and business matters. Comments regarding our business that are not historical facts are considered forward-looking statements that involve inherent risks and uncertainties. Actual results may differ materially from those contained in these forward-looking statements. For additional information regarding our cautionary disclosures, see the “Cautionary Note Regarding Forward-Looking Statements” on page 3 of this report.

Business Overview

The Company is a bank holding company headquartered in Aurora, Illinois. Through our wholly-owned subsidiary bank, Old Second National Bank, a national banking organization also headquartered in Aurora, Illinois, we offer a wide range of financial services through our 29 banking centers located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and Will counties in Illinois. These banking centers offer access to a full range of traditional retail and commercial banking services including treasury management operations as well as fiduciary and wealth management services. We focus our business on establishing and maintaining relationships with our clients while maintaining a commitment to provide for the financial services needs of the communities in which we operate. We emphasize relationships with individual customers as well as small to medium-sized businesses throughout our market area. We also have extensive wealth management services, which includes a registered investment advisory platform in addition to trust administration and trust services related to personal and corporate trusts and employee benefit plan administration services.

Recent Events—COVID-19

~~In December 2019, a novel strain of~~The coronavirus (COVID-19) ~~surfaced~~pandemic, which was declared a national emergency in ~~China, and has since spread to many other countries, including the United States. In March 2020, the World Health Organization declared COVID-19 a global pandemic and~~ the United States ~~declared a National Public Health Emergency. The~~in March 2020, continues to create extensive disruptions to the global economy and financial markets and to businesses and the lives of individuals throughout the world. In particular, the COVID-19 pandemic has severely restricted the level of economic activity in our markets. ~~In response~~Federal and state governments have taken, and may continue to take, unprecedented actions to contain the ~~COVID-19 pandemic,~~spread of the ~~State of Illinois and most other states took preventative or protective actions, such as imposing restrictions on~~disease, including quarantines, travel ~~and business operations, advising or requiring individuals to limit or forego their time outside of their homes, and ordering temporary~~bans, shelter-in-place orders, closures of businesses ~~that were deemed~~and schools, fiscal stimulus, and legislation designed to ~~be non-essential.~~deliver monetary aid and other relief to businesses and individuals impacted by the pandemic. Although in various locations certain activity restrictions have been relaxed and businesses and schools have reopened with some level of success, in many ~~businesses have begun to reopen, some markets, including those in Illinois, have since experienced a resurgence~~states and localities the number of individuals diagnosed with COVID-19 ~~cases,~~has increased significantly, which may ~~further slow overall economic~~cause a freezing or, in certain cases, a reversal of previously announced relaxation of activity restrictions and ~~recovery. Uncertainty also remains regarding if, how~~may prompt the need for additional aid and ~~when schools will reopen and the impact~~other forms of ~~such reopening decisions on the economy.~~relief.

The impact of the COVID-19 pandemic is fluid and continues to evolve. The unprecedented and rapid spread of COVID-19 and its associated impacts on trade (including supply chains and export levels), travel, employee productivity, unemployment, consumer spending, and other economic activities has resulted in less economic activity, lower bank equity market valuations and significant volatility and disruption in financial markets. In addition, due to the COVID-19 pandemic, market interest rates have declined significantly, with the 10-year Treasury bond falling below 1.00% on March 3, 2020, for the first time, and declining further to 0.65% as of June 30, 2020. On March 3, 2020, the Federal Open Market Committee reduced the targeted federal funds interest rate range by 50 basis points to 1.00% to 1.25%. This range was further reduced to 0% to 0.25% percent on March 16, 2020. These reductions in interest rates and the other effects of the COVID-19 pandemic have had, and are expected to continue to have, possibly materially, an adverse effect on our business, financial condition, and results of operations. The ultimate extent of the impact of the COVID-19 pandemic on our business, financial condition and results of operations is currently uncertain and will depend on various developments and other factors, including, among others, the duration and scope of the pandemic, as well as governmental, regulatory and private sector responses to the pandemic, and the associated impacts on the economy, financial markets and our customers, employees and vendors.

4542

Our business, financial condition and results of operations generally rely upon the ability of our borrowers to repay their loans, the value of collateral underlying our secured loans, and demand for loans and other products and services we offer, which are highly dependent on the business environment in our primary markets where we operate and in the United States as a whole.

Temporary Operational Changes

We have taken a number of steps to protect our employees, customers and communities. In March 2020, as part of our efforts to exercise social distancing, we closed all of our banking lobbies (other than by appointment) conducted most of our business through drive-thru tellers and through electronic and online means. At this time, our lobbies have been reopened, but we encourage customers to use other means to conduct their banking, and are following social distancing and personal protective protocols as directed by the Center for Disease Control and Prevention. In addition, a majority of our workforce has been working from home since mid-March 2020, and ~~will~~we expect this to continue ~~to do so~~ through the ~~near future.~~end of 2020.

Results of Operation and Financial Condition

We are monitoring the impact of the COVID-19 pandemic on our results of operation and financial condition. While ~~we did~~the pandemic has not yet ~~have~~had a significant impact to our financial condition as of ~~June~~September 30, 2020, in the form of incurred losses or communications from our borrowers that significant losses were imminent, we nevertheless determined it prudent to increase our provision for credit losses in anticipation of continued market risk and uncertainty at this time. Our provision for credit losses was $8.0 million for the first quarter of 2020, which was impacted by both our adoption of the new CECL methodology and the expected impact, as of March 31, 2020, of the COVID-19 pandemic and market interest rate reductions. Our provision for credit losses was ~~$2.1 million~~$300,000 for the ~~second~~third quarter of 2020, as we continued to forecast an increase in future expected credit losses due to the ongoing impact of the pandemic. Periods ending after ~~June~~September 30, 2020 may also be materially impacted by the COVID-19 pandemic.

We also ~~adjusted~~adjust our investment securities portfolio to market each period end and review for any impairment that would require a provision for credit losses. At this time, we have determined there is no need for a provision for credit losses related to our investment securities portfolio. Because of changing economic and market conditions affecting issuers, we may be required to recognize impairments in the future on the securities we hold as well as experience reductions in other comprehensive income. We cannot currently determine the ultimate impact of the pandemic on the long-term value of our portfolio.

As of ~~June~~September 30, 2020, we had $18.6 million of goodwill. ~~During the first and second quarters of~~At each quarter end in 2020, we have considered whether a quantitative assessment of our goodwill was required because of the significant economic disruption caused by the COVID-19 pandemic. At ~~June~~September 30, 2020, we determined no goodwill impairment was ~~required, since the negative market indicators were not observed over a sustained period of time.~~required. However, further delayed recovery or further deterioration in market conditions related to the general economy, financial markets, and the associated impacts on our customers, employees and vendors, among other factors, could significantly impact the impairment analysis and may result in future goodwill impairment charges that, if incurred, could have a material adverse effect on our results of operations and financial condition.

Lending Operations and Accommodations to Borrowers

~~During this unprecedented situation,~~To more fully support our customers during the pandemic, we ~~have~~ established client assistance programs, including offering commercial, consumer, and mortgage loan payment deferrals for certain clients. ~~As of August 5,~~During the 2020 year to date period, we ~~had~~ executed ~~469~~468 of these deferrals on ~~outstanding~~ loan balances of ~~$231.1~~$226.2 million. In accordance with interagency guidance issued in March 2020, these short term deferrals ~~are~~were not considered troubled debt restructurings. As of September 30, 2020, 372 loans previously in deferral status, representing loan balances of $172.1 million, had resumed payments. We also suspended late fees for consumer loans through June 30, 2020, and, although consumer late fees have been reinstated, we will continue to evaluate any late fee suspension based on the borrower’s financial situation and prior payment history. We also paused new foreclosure and repossession actions through ~~June~~September 30, 2020, and will continue to re-evaluate these activities based on the ongoing COVID-19 pandemic. These programs may negatively impact our revenue and other results of operations in the near term and, if not effective in mitigating the effect of COVID-19 on our customers, may adversely affect our business and results of operations more substantially over a longer period of time. Future governmental actions may require these and other types of customer-related responses.

We are also participating in the Coronavirus Aid, Relief and Economic Security Act (“CARES” Act). As of August 5,10, 2020, the date of the conclusion of the SBA program offering, we had processed ~~727~~746 loan applications for the SBA Paycheck Protection Program (“PPP”), representing a total of ~~$136.9~~$136.7 million. In early October, we started the application process for PPP loan forgiveness, and expect this process to continue through the remainder of 2020, with funds to be received from the SBA for the forgiven loans well into 2021. In addition, as of September 30, 2020, we had originated one loan for $125,000 under the Main Street Lending Program. We remain ready to continue to fund eligible client requests if Congress appropriates additional funds.

4643

Capital and Liquidity

As of ~~June~~September 30, 2020, all of our capital ratios were in excess of all regulatory requirements. While we believe that we have sufficient capital to withstand an extended economic recession brought about by the COVID-19 pandemic, our reported and regulatory capital ratios could be adversely impacted by credit losses.

We believe there could be potential stresses on liquidity management as a result of the COVID-19 pandemic and our participation in the PPP. As customers manage their own liquidity stress, we could experience an increase in the utilization of existing lines of credit.

The Federal Reserve Bank has provided a lending facility that will allow us to obtain funding specifically for loans that we make under the PPP (the “PPPLF”), which will allow us to retain existing sources of liquidity for our traditional operations. PPP loans will be pledged as collateral on any of our borrowings under the Federal Reserve Bank’s lending facility. These factors, together or in combination with other events or occurrences that may not yet be known or anticipated, may materially and adversely affect our business, financial condition and results of operations. We have not yet participated in the PPPLF program, but have the ability to do so should the need arise.

We have also developed new processes to monitor our liquidity on a daily basis, and have run stress testing based on various economic assumptions under stress and severe stress scenarios. In addition, management ~~is communicating~~continues to communicate each week in structured meetings with key staff ~~to seek~~ to ensure all current events related to the COVID-19 pandemic, such as federal government stimulus check receipt, and PPP loan fundings and the forgiveness application process, are managed appropriately.

Financial Overview

Our community-focused banking franchise experienced growth in total loans in the ~~second~~third quarter of 2020, compared to both the year ended December 31, 2019, and the ~~second~~third quarter of 2019, and we believe we are positioned for further moderate loan growth as we continue to serve our customers’ needs in a competitive economic environment. ~~While~~Given the ~~impact~~ongoing, dynamic and unprecedented nature of the COVID-19 pandemic, ~~continues~~it is difficult to ~~evolve and is not yet known, and regulatory and governmental developments stemming from~~predict the ~~economic and social disruption caused by~~full impact the pandemic will have ~~not yet been fully implemented,~~on our business; however, we ~~realize this~~expect the pandemic will make it challenging for us to attain the levels of profitability and growth ~~reflected~~we have experienced in the past five years. We are continuing to seek to provide value to our customers and the communities in which we operate, by executing on growth opportunities in our local markets and developing new banking relationships, while ensuring the safety and soundness of our Bank, our customers and our employees during the COVID-19 pandemic.

The following provides an overview of some of the factors impacting our financial performance for the three month period ended ~~June~~September 30, 2020, compared to the like period ended ~~June~~September 30, 2019:

●

Net income for the ~~second~~third quarter of 2020 was ~~$9.2~~$10.3 million, or ~~$0.31~~$0.34 per diluted share, compared to ~~$9.3~~$12.2 million, or ~~$0.31~~$0.40 per diluted share, for the ~~second~~third quarter of 2019.

●

Net interest and dividend income was ~~$22.7~~$22.5 million for the ~~second~~third quarter of 2020, compared to $24.8 million for the ~~second~~third quarter of 2019. The decrease in 2020 was primarily due to the year over year decline in market interest rates, which negatively impacted loan and security income, despite growth in our loan portfolio of ~~$149.4~~$130.5 million in the same period.

●

A provision for credit losses of ~~$2.1 million~~$300,000 was recorded for the ~~second~~third quarter of 2020, consisting of ~~$1.4~~$1.3 million related to loans and ~~$734,000~~leases and a $980,000 reversal related to unfunded commitments, compared to a provision for loan and lease losses of ~~$450,000~~$550,000 in the ~~second~~third quarter of 2019. We adopted the new current expected credit losses accounting standard, or CECL, effective January 1, 2020, which measures the allowance based on management’s best estimate of lifetime expected credit losses inherent in our lending activities, which resulted in a $5.9 million allowance for credit losses related to loans and a $1.7 million allowance for credit losses related to unfunded commitments as of January 1, 2020. The provision expense recorded in 2020 was impacted by both the new CECL methodology applied and the expected impact, as of ~~June~~September 30, 2020, of the COVID-19 pandemic on future losses.

●

Noninterest income was ~~$10.7~~$11.7 million for the ~~second~~third quarter of 2020, compared to ~~$8.1~~$11.9 million for the ~~second~~third quarter of 2019. The ~~increase~~decrease was primarily due to a $3.5 million reduction in securities gains, net, due to sales in the third quarter of 2019 and no like sales in the current period, as well as reductions stemming from COVID-19 related impacts in the third quarter of 2020, compared to the third quarter of 2019, including a $698,000 decrease in service charges on deposits due to a reduction in overdraft fees. Partially offsetting these decreases were interest rate driven growth in net gain on sales of mortgage loans, as

proceeds from mortgages sold in the ~~second~~third quarter of 2020 totaled ~~$137.9~~$116.5 million, compared to ~~$36.0~~$63.3 million in the ~~second~~third quarter of 2019, resulting in an increase in noninterest income of ~~$3.5~~$3.2 million. ~~The increase was also driven by a~~A reduction in mark to market losses on mortgage servicing rights (“MSRs”) of ~~$692,000~~$786,000 in the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of 2019, and a net increase in the cash surrender value of bank owned life insurance (“BOLI”) of ~~$212,000~~$192,000 for the ~~second quarter of 2020,~~

~~compared the second quarter of 2019. Partially offsetting these increases were reductions in other noninterest income categories stemming from COVID-19 related impacts in the second~~third quarter of 2020, compared to the ~~second~~third quarter of 2019, ~~including a $839,000~~also mitigated the overall decrease in ~~service charges on deposits due to a reduction in overdraft fees, and a $241,000 decrease in card related~~noninterest income ~~due to a reduction in consumer transactional volumes.~~for the quarter year over year.

●

Noninterest expense was ~~$18.9~~$20.3 million for the ~~second~~third quarter of 2020, compared to ~~$20.1~~$20.0 million for the ~~second~~third quarter of 2019, ~~a decrease~~an increase of ~~$1.2 million,~~$312,000, or ~~6.1%~~1.6%. The ~~decrease~~increase in 2020 was primarily due to ~~a decrease~~an increase in salaries and employee ~~benefit~~benefits expense driven by an increase in full-time equivalent employees in 2020, annual merit increases in early 2020, and higher employee insurance costs, and an increase in FDIC insurance expense related to an accrual reversal in the ~~deferral~~third quarter of ~~loan origination costs on PPP loans, a decrease~~2019. Partially offsetting these increases were reductions in occupancy, furniture and equipment expense, computer and data processing expense and ~~a decrease in~~ advertising expense, ~~due to~~as we reduced our marketing efforts during the COVID-19 pandemic.

●

The provision for income taxes was ~~$3.1~~$3.4 million for the ~~second~~third quarter of 2020, compared to ~~$3.0~~$4.0 million for the ~~second~~third quarter of 2019. Pretax income was ~~$12.4~~$13.6 million in the ~~second~~third quarter of 2020, compared to ~~$12.3~~$16.2 million for the ~~second~~third quarter of 2019.

●

Asset quality remained consistent with nonperforming loans as a percent of total loans remaining relatively steady at 1.0% as of ~~June~~September 30, 2020, 0.8% as of December 31, 2019, and 0.7% as of ~~June~~September 30, 2019.

●

During the ~~second~~third quarter of 2020, we repurchased ~~145,932~~137,756 shares of our common stock at a weighted average price of ~~$6.97~~$8.34 per share pursuant to our stock repurchase program.

4845

Critical Accounting Policies

Our consolidated financial statements are prepared based on the application of accounting policies in accordance with generally accepted accounting principles (“GAAP”) and follow general practices within the banking industry. These policies require the reliance on estimates and assumptions, which may prove inaccurate or are subject to variations. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements. Future changes in information may affect these estimates, assumptions, and judgments, which, in turn, may affect amounts reported in the consolidated financial statements. Changes in underlying factors, assumptions, or estimates could have a material impact on our future financial condition and results of operations.

Of the significant accounting policies used in the preparation of our consolidated financial statements, we have identified certain items as critical accounting policies based on the associated estimates, assumptions, judgments and complexity. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies” in our Annual Report on Form 10-K for the year ended December 31, 2019.

Determining the allowance for loan and lease losses has historically been identified as a critical accounting policy. On January 1, 2020, we adopted the new CECL accounting methodology which requires entities to estimate and recognize an allowance for lifetime expected credit losses for loans and other financial assets measured at amortized cost. Previously, an allowance for loan and lease losses was recognized based on probable incurred losses. The accounting estimates relating to the allowance for credit losses is also a “critical accounting policy” as:

●

changes in the provision for credit losses can materially affect our financial results;

●

estimates relating to the allowance for credit losses require us to project future borrower performance, including cash flows, delinquencies and charge-offs, along with, when applicable, collateral values, based on a reasonable and supportable forecast period utilizing forward-looking economic scenarios in order to estimate probability of default and loss given default; and

●

the allowance for credit losses is influenced by factors outside of our control such as industry and business trends, geopolitical events and the effects of laws and regulations as well as economic conditions such as trends in housing prices, interest rates, GDP, inflation, energy prices and unemployment; and

●

considerable judgment is required to determine whether the models used to generate the allowance for credit losses produce an estimate that is sufficient to encompass the current view of lifetime expected credit losses.

Because our estimates of the allowance for credit losses involve judgment and are influenced by factors outside our control, there is uncertainty inherent in these estimates. Our estimate of lifetime expected credit losses is inherently uncertain because it is highly sensitive to changes in economic conditions and other factors outside of our control. Changes in such estimates could significantly impact our allowance and provision for credit losses. See Note 1 – Basis of Presentation and Changes in Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this report for a discussion of our Allowance for Credit Losses.

Non-GAAP Financial Measures

This report contains references to financial measures that are not defined in GAAP. Such non-GAAP financial measures include the presentation of net interest income and net interest margin on a tax equivalent (“TE”) basis, our adjusted efficiency ratio, our tangible common equity to tangible assets ratio, and our core net interest margin on a TE basis. Management believes that the presentation of these non-GAAP financial measures (a) provides important supplemental information that contributes to a proper understanding of our operating performance, (b) enables a more complete understanding of factors and trends affecting our business, and (c) allows investors to evaluate our performance in a manner similar to management, the financial services industry, bank stock analysts, and bank regulators. Management uses non-GAAP measures as follows: in the preparation of our operating budgets, monthly financial performance reporting, and in our presentation to investors of our performance. However, we acknowledge that these non-GAAP financial measures have a number of limitations. Limitations associated with non-GAAP financial measures include the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. These disclosures should not be considered an alternative to our GAAP results. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used.

4946

Results of Operations

Overview

Three months ended ~~June~~September 30, 2020 and 2019

Our income before taxes was ~~$12.4~~$13.6 million in the ~~second~~third quarter of 2020 compared to ~~$12.3~~$16.2 million in the ~~second~~third quarter of 2019. This ~~$100,000 increase~~$2.6 million decrease in pretax income was primarily due to the ~~$2.6~~$2.3 million ~~increase~~decrease in ~~noninterest~~net interest and dividend income in the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of ~~2019, and a $1.2 million reduction~~2019. Also contributing to the decline in ~~noninterest expense~~pretax income in the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of ~~2019.~~2019, was a $248,000 reduction in noninterest income and a $312,000 increase in noninterest expense. These ~~favorable~~negative variances were ~~materially~~partially offset by a ~~$2.0 million~~$250,000 reduction ~~in net interest income in the second quarter of 2020, compared to the second quarter of 2019, as well as a $1.7 million increase~~ in the provision for credit losses ~~due both to our adoption of~~for the year over year quarter. We adopted the new CECL methodology effective January 1, 2020, which requires us to estimate and recognize an allowance for lifetime expected credit losses, and we recorded provision expense of $10.1 million during the first two quarters of 2020, due to the expected impact ~~as of June 30, 2020,~~ of the COVID-19 pandemic and related market interest rate ~~reductions,~~reductions. Our provision build in the first and second quarters of 2020 allowed us to record a lower provision of $300,000 in the third quarter of 2020, compared to a ~~$450,000~~$550,000 provision for loan and lease losses in the ~~second~~third quarter of ~~2019.~~2019, under the incurred loss model. Our net income was ~~$9.2~~$10.3 million, or ~~$0.31~~$0.34 per diluted share, for the ~~second~~third quarter of 2020, compared to net income of ~~$9.3~~$12.2 million, or ~~$0.31~~$0.40 per diluted share, for the ~~second~~third quarter of 2019.

Net interest and dividend income was ~~$22.7~~$22.5 million in the ~~second~~third quarter of 2020, compared to $24.8 million in the ~~second~~third quarter of 2019. The ~~$2.0~~$2.3 million decrease was primarily driven by a ~~$3.9~~$4.4 million decrease in interest and dividend income in the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of 2019, driven by the reduction in market interest rates on loans and securities. Loan growth of ~~$149.4~~$130.5 million was recorded in the year over year period, but interest income on loans declined ~~$2.5~~$3.1 million from the quarter ended ~~June~~September 30, 2019 to ~~June~~September 30, 2020. Securities available-for-sale decreased ~~$44.6~~$40.0 million as of ~~June~~September 30, 2020, compared to ~~June~~September 30, 2019, which exacerbated the reduction in securities related income of ~~$1.3~~$1.2 million in the same year over year period. Partially offsetting the decrease in interest and dividend income was a ~~$1.8~~$2.1 million reduction in total interest expense in the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of 2019, due to a reduction in interest expense of $1.0 million on deposits, ~~of $573,000,~~$405,000 on other short-term borrowings, ~~of $541,000,~~ and $648,000 on junior subordinated debentures, ~~of $648,000,~~ due to the redemption of the Old Second Capital Trust I trust preferred securities and related subordinated debentures in the first quarter of 2020.

Management has remained diligent in reviewing our loan portfolio to analyze and determine if charge-offs are required. Average loan growth, including loans held for sale, in the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of 2019, totaled ~~$154.7~~$153.5 million, stemming from ~~669~~746 PPP loans originated in the second ~~quarter~~and third quarters of 2020 totaling ~~$133.9~~$136.7 million, as well as organic growth primarily in our commercial, leases, and commercial real estate-investor portfolios.

~~Six~~Nine months ended ~~June~~September 30, 2020 and 2019

Our income before taxes was ~~$12.4~~$26.0 million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$23.2~~$39.4 million for the ~~six~~nine months ended ~~June~~September 30, 2019. This ~~$10.8~~$13.4 million decrease in pretax income was primarily due to a ~~$9.2~~$9.0 million increase in provision for credit losses for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the same period in 2019, due both to our adoption of the new CECL methodology effective January 1, 2020 and the expected impact, as of ~~June~~September 30, 2020, of the COVID-19 pandemic and related market interest rate reductions. Our net income was ~~$9.5~~$19.8 million, or ~~$0.31~~$0.65 per diluted share, for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to net income of ~~$17.7~~$29.9 million, or ~~$0.58~~$0.98 per diluted share, for the ~~six~~nine months ended ~~June~~September 30, 2019.

Net interest and dividend income was ~~$9.5~~$67.9 million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$17.7~~$73.6 million for the same period of 2019. The decrease in net interest and dividend income was primarily due to a $9.2 million increase in provision for credit losses for the six months ended June 30, 2020, compared to the like period of 2019, as well as a $5.3 million decrease in interest and dividend income for the six months ended June 30, 2020, compared to the like period of 2019, driven by the impact of the reduction in market interest rates on loans and securities. Also impacting net income was a ~~$2.4~~$2.1 million increase in noninterest income for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the like 2019 period, driven primarily by a ~~$5.0~~$8.1 million increase in net gain on sales of mortgage loans, which more than offset the ~~mark~~reduction year over year due to ~~market losses~~securities gains, net, of ~~$2.6~~$4.5 million ~~on MSRs~~ for the ~~six~~nine months ended ~~June~~September 30, 2019, compared to securities losses, net, of $25,000 for the nine months ended September 30, 2020, and a $1.7 million reduction in service charges on deposits in the year over year period due to a decline in customer spending due to the COVID-19 pandemic and resultant decrease in overdraft and bounce fees. Noninterest expense increased $890,000 for the nine months ended September 30, 2020 compared to ~~a $2.0 million mark to market loss on MSRs for~~ the ~~six~~nine months ended ~~June~~September 30, ~~2019.~~

2019, due primarily to growth in salaries and employee benefits expense driven by an increase in full-time equivalent employees, annual merit increases and higher employee insurance costs, partially offset by reductions in computer and data processing and advertising expense.

5047

Net Interest Income

Net interest income, which is our primary source of earnings, is the difference between interest income earned on interest-earning assets, such as loans and investment securities, as well as accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings. Net interest income depends upon the relative mix of interest-earning assets and interest-bearing liabilities, the ratio of interest-earning assets to total assets and of interest-bearing liabilities to total funding sources, and movements in market interest rates. Our net interest income can be significantly influenced by a variety of factors, including overall loan demand, economic conditions, credit risk, the amount of nonearning assets including nonperforming loans and OREO, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities, early withdrawal of deposits, exercise of call options on borrowings or securities, a general rise or decline in interest rates, changes in the slope of the yield-curve, and balance sheet growth or contraction.

Three months ended ~~June~~September 30, 2020 and 2019

Our net interest and dividend income decreased by ~~$2.0~~$2.3 million, to ~~$22.7~~$22.5 million, for the ~~second~~third quarter of 2020, from $24.8 million for the ~~second~~third quarter of 2019. This decline was attributable to the ~~$3.9~~$4.4 million, or ~~13.1%~~14.9%, decrease in interest and dividend income for the ~~second~~third quarter of 2020 compared to the ~~second~~third quarter of 2019, partially offset by a ~~$1.8~~$2.1 million decrease in interest expense. ~~Interest~~Net interest and dividend income for the ~~second~~third quarter of 2020 reflected a decrease of ~~$1.7 million,~~$198,000, or ~~6.3%~~0.9%, compared to the ~~first~~second quarter of 2020.

Average earning assets for the ~~second~~third quarter of 2020 were ~~$2.67~~$2.77 billion, reflecting an increase of ~~$209.2~~$102.3 million, or ~~8.5%~~3.8%, compared to the ~~first~~second quarter of 2020, and an increase of ~~$220.5~~$349.2 million, or ~~9.0%~~14.4%, compared to the ~~second~~third quarter of 2019. Total average loans, including loans held-for-sale, totaled $2.05 billion in the ~~second~~third quarter of 2020, which reflected ~~an increase~~a decrease of ~~$106.7~~$3.1 million compared to the ~~first~~second quarter of 2020, and an increase of ~~$154.7~~$153.5 million compared to the ~~second~~third quarter of 2019. The growth in average loan balances ~~which~~year over year was primarily due to an increase in commercial loans related to PPP loan disbursements and lease and commercial real estate-investor loans stemming from organic growth. This growth in loan volumes was offset by the reduction in market interest rates over the past year, which resulted in a decrease in interest income of ~~$2.6~~$3.1 million related to loans in the year over year period. For the ~~second~~third quarter of 2020, the yield on average loans decreased to ~~4.40%~~4.29%, compared to the yield on average loans of ~~4.89%~~4.40% for the ~~first~~second quarter of 2020, and ~~5.28%~~5.27% for the ~~second~~third quarter of 2019. Securities also reflected a reduction in ~~yields,~~interest income, due to both decreases in market interest rates over the past year and volumes used to fund loan growth. Total average securities for the ~~second~~third quarter of 2020 decreased ~~$23.0~~$4.3 million from the ~~first~~second quarter of 2020, and decreased ~~$67.3~~$45.6 million from the ~~second~~third quarter of 2019. The yield on average securities declined to 2.78% for the third quarter of 2020, compared to 3.07% for the second quarter of 2020 ~~compared to 3.39%~~and 3.59% for ~~the first quarter of 2020 and 3.80% for second~~third quarter of 2019.

Average interest bearing liabilities increased ~~$36.2~~$44.6 million, or ~~2.2%~~2.6%, in the ~~second~~third quarter of 2020, compared to the ~~first~~second quarter of 2020, ~~but decreased $32.8~~and increased $71.5 million, or ~~1.9%~~4.3%, compared to the ~~second~~third quarter of 2019. The growth in average interest bearing deposits of ~~$62.5~~$37.4 million from the prior quarter was due to seasonal deposit fluctuations from income tax refunds, commercial deposit build for projects to be deployed later in the year, and growth in depositor liquidity due to market uncertainty related to the COVID-19 pandemic. The growth in average interest bearing deposits of ~~$68.8~~$142.0 million from the ~~second~~third quarter of 2019 was primarily due to the impacts of the COVID-19 pandemic, which also impacted the ~~$208.7~~$240.9 million of growth in noninterest bearing deposits for the same period, as reductions in market interest rates over the past year have provided less incentive to maintain funds in interest bearing deposits.

Average other short-term borrowings, which consist of FHLBC advances, decreased ~~$14.7 million~~$192,000 in the ~~second~~third quarter of 2020, compared to the ~~first~~second quarter of 2020, and decreased ~~$85.0~~$67.1 million compared to the ~~second~~third quarter of 2019. We drew on a $4.0 million, zero interest, 360 day advance offered by the FHLB to its members under a COVID-19 liquidity program in the third quarter of 2020. The average rate paid on short-term FHLBC advances was impacted by the reduction in interest rates in ~~the first quarter of~~ 2020, resulting in an average rate of 1.16% for the third quarter of 2020, compared to 1.63% for the second quarter of 2020, ~~compared to 1.90%~~and 2.26% for the ~~first quarter of 2020, and 2.47% for the second~~third quarter of 2019. As of ~~June~~September 30, 2020, notes payable and other borrowings consisted of one long-term FHLBC advance of $6.5 million that we acquired in our acquisition of ABC Bank, and ~~$19.0~~$18.0 million outstanding on a term note with a correspondent bank originated in the first quarter of 2020 to fund our redemption of the Old Second Capital Trust I trust preferred securities and related junior subordinated debentures of $32.6 million. This redemption occurred in March 2020 and ~~resulted in a~~was the primary cause of the decrease of ~~720~~201 basis points in the cost of the average junior subordinated debentures for the ~~second~~third quarter of 2020 ~~due~~compared to the ~~recognition of the remaining unamortized deferred issuance costs of $635,000 in the first~~third quarter of ~~2020.~~2019. The rate paid on the redeemed junior subordinated debentures was 7.8%, in comparison to the rate to be paid going forward on the newly executed $20.0 million term note of one month Libor plus 175 basis points.

Our net interest margin, expressed as a percentage of average earning assets, was ~~3.42%~~3.23% for the ~~second~~third quarter of 2020, reflecting a ~~29 basis point decrease from the first quarter of 2020, and a 64~~19 basis point decrease from the second quarter of 2020, and an 83 basis point decrease from the third quarter of 2019. Our net interest margin,

on a tax-equivalent (TE) basis, expressed as a percentage of average earning assets, was ~~3.48%~~3.28% for the ~~second~~third quarter of 2020, reflecting a ~~29 basis point decrease from the first quarter of 2020, and a 67~~20 basis point decrease from the second quarter of 2020, and an 86 basis point decrease from the third quarter of 2019. The average ~~tax-~~

~~equivalent~~tax-equivalent yield on earning assets decreased to 3.65% for the third quarter of 2020, compared to 3.93% for the second quarter of 2020, ~~compared to 4.55%~~and 4.90% for the ~~first quarter of 2020, and 4.94% for the second~~third quarter of 2019. The decreases in net interest margin and the yield on average earning assets for the ~~second~~third quarter of 2020, compared to the ~~second~~third quarter of 2019, was primarily attributable to a decline in security volumes and interest rate reductions which impacted loans and securities in the ~~second~~third quarter of 2020. Average PPP loans for the third quarter of 2020 totaled $136.3 million, which resulted in a reduction to our net interest margin (TE) of six basis points for the quarter as these loans were issued at a 1.00% interest rate, plus origination fees, net of costs. The cost of funds on interest bearing liabilities was 0.58% for the third quarter of 2020, 0.72% for the second quarter of 2020, ~~1.17%~~and 1.11% for the ~~first quarter of 2019, and 1.13% for the second~~third quarter of 2019. The decrease in our cost of funds in the ~~second~~third quarter of 2020 compared to the ~~first~~second quarter of 2020 was primarily driven by ~~the redemption~~a full quarter of impact of interest rate reductions on our ~~junior subordinated debentures and the resulting recognition of $635,000 of deferred issuance costs in March 2020, partially offset by a decline in the volume and rates paid on short-term borrowings.~~deposits. The decrease in our cost of funds in the ~~second~~third quarter of 2020 compared to the ~~second~~third quarter of 2019 was primarily driven by a decline in the rates paid on deposits, a decline in volume and rates paid on short-term borrowings, and the redemption of our junior subordinated debentures in the first quarter of 2020 which resulted in the average yield on our junior subordinated debentures of ~~4.42%~~4.40% for the ~~second~~third quarter of 2020, compared to ~~6.47%~~6.41% in the prior year like quarter.

~~Six~~Nine months ended ~~June~~September 30, 2020 and 2019

Our net interest and dividend income decreased by ~~$3.4~~$5.7 million to ~~$45.4~~$67.9 million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$48.8~~$73.6 million for the ~~six~~nine months ended ~~June~~September 30, 2019. This decline was attributable to a ~~$5.3~~$9.7 million, or ~~9.1%~~11.1%, decrease in interest and dividend income for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the ~~six~~nine months ended ~~June~~September 30, 2019, partially offset by a ~~$1.9~~$4.0 million decrease in interest expense.

Average earning assets for the ~~six~~nine months ended ~~June~~September 30, 2020 were ~~$2.56~~$2.63 billion, reflecting an increase of ~~$120.1~~$197.0 million, or ~~4.9%~~8.1%, compared to the ~~six~~nine months ended ~~June~~September 30, 2019. The yield on average earning assets for the ~~six~~nine months ended ~~June~~September 30, 2020 was ~~4.23%~~4.02%, compared to ~~4.92%~~4.91% for the ~~six~~nine months ended ~~June~~September 30, 2019. Total average loans, including loans held-for-sale, totaled ~~$2.0~~$2.02 billion for the ~~six~~nine months ended ~~June~~September 30, 2020, which reflected an increase of ~~$102.3~~$119.5 million compared to the ~~six~~nine months ended ~~June~~September 30, 2019. The growth in average loan balances was more than offset by market interest rate reductions, which resulted in a ~~$3.0~~$6.1 million decrease in loan interest income for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the like 2019 period. For the ~~six~~nine months ended ~~June~~September 30, 2020, yields on average securities decreased by 6771 basis points and yields on average loans decreased by 5872 basis points, each as compared to the ~~six~~nine months ended ~~June~~September 30, 2019, due primarily to the falling interest rate environment. Average interest earning deposits with financial institutions increased ~~$71.8~~$128.9 million in the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the prior year like period as consumer spending declined year over year as a result of the COVID-19 pandemic, which increased our liquidity.

Average interest bearing liabilities decreased ~~$71.2~~$23.2 million, or ~~4.1%~~1.4%, in the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the ~~six~~nine months ended ~~June~~September 30, 2019. The decrease was due to reductions in average other short-term borrowings of ~~$80.1~~$75.7 million, which primarily consist of FHLBC advances, and a reduction in average junior subordinated debentures of ~~$21.2~~$24.8 million due to the redemption of the trust preferred securities ~~issued by Old Second Capital Trust I~~ and the related $32.6 million of subordinated debentures issued by Old Second Capital Trust I in March 2020. The rate on our junior subordinated debentures was ~~9.08%~~7.85% for the ~~six~~nine months ended ~~June~~September 30, 2020, and ~~6.49%~~6.47% for the ~~six~~nine months ended ~~June~~September 30, 2019, as $635,000 of deferred issuance costs was expensed upon the redemption in 2020. Average interest bearing deposits increased by ~~$21.3~~$61.9 million in the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the ~~six~~nine months ended ~~June~~September 30, 2019, but the reduction in market interest rates resulted in a ~~nine~~16 basis point reduction in the cost of interest bearing deposits for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the like 2019 period. Average noninterest bearing deposits increased ~~$130.0~~$167.2 million in the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the ~~six~~nine months ended ~~June~~September 30, 2019, as customers spent less as a result of the COVID-19 pandemic.

Our net interest margin for the ~~six~~nine months ended ~~June~~September 30, 2020 was ~~3.56%~~3.44% compared to ~~4.03%~~4.04% for the ~~six~~nine months ended ~~June~~September 30, 2019, reflecting a 4760 basis point decrease. Our net interest margin (TE) for the ~~six~~nine months ended ~~June~~September 30, 2020 was ~~3.62%~~3.50% compared to ~~4.12%~~4.13% for the ~~six~~nine months ended ~~June~~September 30, 2019, reflecting a 5063 basis point decrease. The decrease in net interest margin for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to the ~~six~~nine months ended ~~June~~September 30, 2019, was due primarily to reductions in the market interest rates as well as the issuance of ~~$133.9~~$136.7 million of PPP loans at 1.00%, and the growth of our liquidity with an increase in cash and due from banks, which ~~were~~have not yet been reinvested into higher yielding assets. We are currently assessing potential investment opportunities for this excess liquidity. Core net interest margin (TE), a non-GAAP financial measure that excludes PPP loans, was 3.54% for the nine months ended September 30, 2020, reflecting a four basis point reduction from net interest margin (TE) for the same period. These reductions to the net interest margin were partially offset by reductions in rates paid on deposits, as well as reductions in volumes and rates paid on borrowings, and growth in noninterest bearing deposits, which drove down our overall cost of funds.

We continue to observe competitive pressure to maintain reduced interest rates on loans retained at renewal. While our loan prices are targeted to achieve certain returns on equity, significant competition for commercial and industrial loans as well as commercial real estate loans has put pressure on loan yields, and our stringent underwriting standards limit our ability to make higher-yielding loans.

The following tables set forth certain information relating to our average consolidated balance sheet and reflect the yield on average earning assets and cost of average interest bearing liabilities for the periods indicated. These yields reflect the related interest, on an annualized basis, divided by the average balance of assets or liabilities over the applicable period. Average balances are derived from daily balances. For purposes of discussion, net interest income and net interest income to total earning assets in the following tables have been adjusted to a non-GAAP TE basis using a marginal rate of 21% in 2020 and 2019 to more appropriately compare returns on tax-exempt loans and securities to other earning assets.


Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

	Quarters Ended
	September 30, 2020						June 30, 2020						September 30, 2019
	Average			Income /		Rate	Average			Income /		Rate	Average			Income /		Rate
	Balance			Expense		%	Balance			Expense		%	Balance			Expense		%
Assets
Interest earning deposits with financial institutions	$	263,199		$	68	0.10	$	153,532	��	$	42	0.11	$	21,425		$	119	2.20
Securities:
Taxable		251,760			1,458	2.30		247,868			1,694	2.75		260,842			2,296	3.49
Non-taxable (TE)¹		196,648			1,680	3.40		204,840			1,767	3.47		233,208			2,176	3.70
Total securities (TE)¹		448,408			3,138	2.78		452,708			3,461	3.07		494,050			4,472	3.59
Dividends from FHLBC and FRBC		9,917			118	4.73		9,917			123	4.99		10,398			154	5.88
Loans and loans held-for-sale^{1, 2}		2,048,968			22,078	4.29		2,052,060			22,460	4.40		1,895,454			25,159	5.27
Total interest earning assets		2,770,492			25,402	3.65		2,668,217			26,086	3.93		2,421,327			29,904	4.90
Cash and due from banks		31,354			-	-		30,594			-	-		34,315			-	-
Allowance for credit losses on loans		(31,518)			-	-		(30,747)			-	-		(19,452)			-	-
Other noninterest bearing assets		185,228			-	-		187,305			-	-		172,250			-	-
Total assets	$	2,955,556					$	2,855,369					$	2,608,440

Liabilities and Stockholders' Equity
NOW accounts	$	470,474		$	106	0.09	$	457,772		$	129	0.11	$	420,437		$	334	0.32
Money market accounts		306,763			91	0.12		279,873			85	0.12		282,797			269	0.38
Savings accounts		378,957			102	0.11		359,358			171	0.19		308,483			121	0.16
Time deposits		417,952			1,084	1.03		439,735			1,442	1.32		420,429			1,672	1.58
Interest bearing deposits		1,574,146			1,383	0.35		1,536,738			1,827	0.48		1,432,146			2,396	0.66
Securities sold under repurchase agreements		54,313			28	0.21		45,882			23	0.20		40,342			135	1.33
Other short-term borrowings		8,204			24	1.16		8,396			34	1.63		75,310			429	2.26
Junior subordinated debentures		25,773			285	4.40		25,773			283	4.42		57,716			933	6.41
Senior notes		44,337			673	6.04		44,310			673	6.11		44,222			682	6.12
Notes payable and other borrowings		25,482			144	2.25		26,551			165	2.50		10,973			89	3.22
Total interest bearing liabilities		1,732,255			2,537	0.58		1,687,650			3,005	0.72		1,660,709			4,664	1.11
Noninterest bearing deposits		892,811			-	-		854,324			-	-		651,863			-	-
Other liabilities		39,589			-	-		39,613			-	-		30,329			-	-
Stockholders' equity		290,901			-	-		273,782			-	-		265,539			-	-
Total liabilities and stockholders' equity	$	2,955,556					$	2,855,369					$	2,608,440
Net interest income (GAAP)				$	22,509					$	22,707					$	24,780
Net interest margin (GAAP)						3.23						3.42						4.06

Net interest income (TE)¹				$	22,865					$	23,081					$	25,240
Net interest margin (TE)¹						3.28						3.48						4.14
Core net interest margin (TE - excluding PPP loans)¹						3.34						3.51						4.14
Interest bearing liabilities to earning assets		62.53	%					63.25	%					68.59	%

5350

Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

Quarters Ended

June 30, 2020

March 31, 2020

June 30, 2019

Average

Income /

Rate

Average

Income /

Rate

Average

Income /

Rate

Balance

Expense

%

Balance

Expense

%

Balance

Expense

%
Assets

Interest earning deposits with financial institutions
$
153,532

$
42

0.11

$
27,989

$
75

1.08

$
19,053

$
111

2.34
Securities:

Taxable

247,868

1,694

2.75

273,429

2,163

3.18

229,263

2,223

3.89
Non-taxable (TE)¹

204,840

1,767

3.47

202,289

1,842

3.66

290,743

2,710

3.74
Total securities (TE)¹

452,708

3,461

3.07

475,718

4,005

3.39

520,006

4,933

3.80
Dividends from FHLBC and FRBC

9,917

123

4.99

9,917

125

5.07

11,317

156

5.53
Loans and loans held-for-sale^{1, 2}

2,052,060

22,460

4.40

1,945,383

23,636

4.89

1,897,324

24,958

5.28
Total interest earning assets

2,668,217

26,086

3.93

2,459,007

27,841

4.55

2,447,700

30,158

4.94
Cash and due from banks

30,594

-

-

32,549

-

-

33,618

-

-
Allowance for credit losses on loans

(30,747)

-

-

(23,507)

-

-

(19,435)

-

-
Other noninterest bearing assets

187,305

-

-

172,712

-

-

174,075

-

-
Total assets
$
2,855,369

$
2,640,761

$
2,635,958

Liabilities and Stockholders' Equity

NOW accounts
$
457,772

$
129

0.11

$
422,065

$
233

0.22

$
442,430

$
373

0.34
Money market accounts

279,873

85

0.12

280,828

236

0.34

288,698

262

0.36
Savings accounts

359,358

171

0.19

322,618

166

0.21

313,822

124

0.16
Time deposits

439,735

1,442

1.32

448,763

1,766

1.58

422,975

1,641

1.56
Interest bearing deposits

1,536,738

1,827

0.48

1,474,274

2,401

0.66

1,467,925

2,400

0.66
Securities sold under repurchase agreements

45,882

23

0.20

47,825

116

0.98

44,184

147

1.33
Other short-term borrowings

8,396

34

1.63

23,069

109

1.90

93,369

575

2.47
Junior subordinated debentures

25,773

283

4.42

47,200

1,364

11.62

57,704

931

6.47
Senior notes

44,310

673

6.11

44,284

673

6.11

44,196

672

6.10
Notes payable and other borrowings

26,551

165

2.50

14,762

130

3.54

13,101

107

3.28
Total interest bearing liabilities

1,687,650

3,005

0.72

1,651,414

4,793

1.17

1,720,479

4,832

1.13
Noninterest bearing deposits

854,324

-

-

676,755

-

-

645,580

-

-
Other liabilities

39,613

-

-

28,490

-

-

19,586

-

-
Stockholders' equity

273,782

-

-

284,102

-

-

250,313

-

-
Total liabilities and stockholders' equity
$
2,855,369

$
2,640,761

$
2,635,958

Net interest income (GAAP)

$
22,707

$
22,658

$
24,754

Net interest margin (GAAP)

3.42

3.71

4.06

Net interest income (TE)¹

$
23,081

$
23,048

$
25,326

Net interest margin (TE)¹

3.48

3.77

4.15
Core net interest margin (TE - excluding PPP loans)¹

3.51

N/A

N/A
Interest bearing liabilities to earning assets

63.25
%

67.16
%

70.29
%

¹Represents a non-GAAP financial measure. See the discussion entitled “Non-GAAP Presentations” below and the table on page 5052 that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. Tax equivalent basis is calculated using a marginal tax rate of 21% in 2020 and 2019.

² Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, as discussed in the table on page 50, and includes fees of $975,000, $718,000 ~~$294,000~~ and ~~$184,000~~$295,000 for the third quarter of 2020, the second quarter of 2020, ~~the first quarter of 2020,~~ and the ~~second~~third quarter of 2019, respectively. Nonaccrual loans are included in the above-stated average balances.


Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

	Nine Months Ended September 30,
	2020						2019
	Average			Income /		Rate	Average			Income /		Rate
	Balance			Expense		%	Balance			Expense		%
Assets
Interest earning deposits with financial institutions	$	148,660		$	185	0.17	$	19,783		$	344	2.32
Securities:
Taxable		257,664			5,315	2.76		242,417			6,933	3.82
Non-taxable (TE)¹		201,242			5,289	3.51		266,694			7,542	3.78
Total securities (TE)¹		458,906			10,604	3.09		509,111			14,475	3.80
Dividends from FHLBC and FRBC		9,917			366	4.93		11,056			459	5.55
Loans and loans held-for-sale ^{1 , 2}		2,015,592			68,174	4.52		1,896,096			74,243	5.24
Total interest earning assets		2,633,075			79,329	4.02		2,436,046			89,521	4.91
Cash and due from banks		31,498			-	-		33,896			-	-
Allowance for credit losses on loans		(28,601)			-	-		(19,375)			-	-
Other noninterest bearing assets		181,762			-	-		175,998			-	-
Total assets	$	2,817,734					$	2,626,565

Liabilities and Stockholders' Equity
NOW accounts	$	450,178		$	468	0.14	$	437,025		$	1,086	0.33
Money market accounts		289,219			412	0.19		290,206			801	0.37
Savings accounts		353,737			439	0.17		310,018			367	0.16
Time deposits		435,419			4,292	1.32		429,403			4,931	1.54
Interest bearing deposits		1,528,553			5,611	0.49		1,466,652			7,185	0.65
Securities sold under repurchase agreements		49,358			167	0.45		43,210			431	1.33
Other short-term borrowings		13,205			167	1.69		88,918			1,611	2.42
Junior subordinated debentures		32,889			1,932	7.85		57,704			2,791	6.47
Senior notes		44,310			2,019	6.09		44,196			2,026	6.13
Notes payable and other borrowings		22,277			439	2.63		13,100			312	3.18
Total interest bearing liabilities		1,690,592			10,335	0.82		1,713,780			14,356	1.12
Noninterest bearing deposits		808,273			-	-		641,053			-	-
Other liabilities		35,911			-	-		21,285			-	-
Stockholders' equity		282,958			-	-		250,447			-	-
Total liabilities and stockholders' equity	$	2,817,734					$	2,626,565
Net interest income (GAAP)				$	67,874					$	73,570
Net interest margin (GAAP)						3.44						4.04

Net interest income (TE)¹				$	68,994					$	75,165
Net interest margin (TE)¹						3.50						4.13
Core net interest margin (TE - excluding PPP loans)¹						3.54						4.13
Interest bearing liabilities to earning assets		64.21	%					70.35	%

5451

Analysis of Average Balances,
Tax Equivalent Income / Expense and Rates
(Dollars in thousands - unaudited)

Six Months Ended June 30,

2020

2019

Average

Income /

Rate

Average

Income /

Rate

Balance

Expense

%

Balance

Expense

%
Assets

Interest earning deposits with financial institutions
$
90,760

$
117

0.26

$
18,948

$
225

2.39
Securities:

Taxable

260,649

3,857

2.98

233,051

4,637

4.01
Non-taxable (TE)¹

203,564

3,609

3.57

283,715

5,366

3.81
Total securities (TE)¹

464,213

7,466

3.23

516,766

10,003

3.90
Dividends from FHLBC and FRBC

9,917

248

5.03

11,390

305

5.40
Loans and loans held-for-sale ^{1 , 2}

1,998,721

46,096

4.64

1,896,422

49,084

5.22
Total interest earning assets

2,563,611

53,927

4.23

2,443,526

59,617

4.92
Cash and due from banks

31,571

-

-

33,683

-

-
Allowance for credit losses on loans

(27,127)

-

-

(19,335)

-

-
Other noninterest bearing assets

180,010

-

-

177,904

-

-
Total assets
$
2,748,065

$
2,635,778

Liabilities and Stockholders' Equity

NOW accounts
$
439,918

$
362

0.17

$
445,457

$
752

0.34
Money market accounts

280,351

321

0.23

293,972

532

0.36
Savings accounts

340,988

337

0.20

310,798

246

0.16
Time deposits

444,249

3,208

1.45

433,964

3,259

1.51
Interest bearing deposits

1,505,506

4,228

0.56

1,484,191

4,789

0.65
Securities sold under repurchase agreements

46,854

139

0.60

44,668

296

1.34
Other short-term borrowings

15,732

143

1.83

95,835

1,182

2.49
Junior subordinated debentures

36,487

1,647

9.08

57,698

1,858

6.49
Senior notes

44,297

1,346

6.11

44,184

1,344

6.13
Notes payable and other borrowings

20,656

295

2.87

14,181

223

3.17
Total interest bearing liabilities

1,669,532

7,798

0.94

1,740,757

9,692

1.12
Noninterest bearing deposits

765,539

-

-

635,557

-

-
Other liabilities

34,051

-

-

16,688

-

-
Stockholders' equity

278,943

-

-

242,776

-

-
Total liabilities and stockholders' equity
$
2,748,065

$
2,635,778

Net interest income (GAAP)

$
45,365

$
48,790

Net interest margin (GAAP)

3.56

4.03

Net interest income (TE)¹

$
46,129

$
49,925

Net interest margin (TE)¹

3.62

4.12
Core net interest margin (TE - excluding PPP loans)¹

3.64

N/A
Interest bearing liabilities to earning assets

65.12
%

71.24
%

² Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, as discussed in the table on page ~~50,~~52, and includes fees of ~~$1.0~~$2.0 million and ~~$413,000~~$708,000 for the first ~~six~~nine months of 2020 and 2019, respectively. Nonaccrual loans are included in the above-stated average balances.

Reconciliation of Tax-Equivalent Non-GAAP Financial Measures

Net interest and dividend income (TE) and net interest income (TE) to average interest earning assets are non-GAAP measures that have been adjusted on a TE basis using a marginal rate of 21% for 2020 and 2019 to more appropriately compare returns on tax-exempt loans and securities to other earning assets. The table below provides a reconciliation of each non-GAAP (TE) measure to the GAAP equivalent for the periods indicated:


	Three Months Ended									Six Months Ended						Three Months Ended									Nine Months Ended
	June 30,			March 31,			June 30,			June 30,						September 30,			June 30,			September 30,			September 30,
Net Interest Margin	2020			2020			2019			2020			2019			2020			2020			2019			2020			2019
(Dollars in thousands)

Interest income (GAAP)	$	25,712		$	27,451		$	29,586		$	53,163		$	58,482		$	25,046		$	25,712		$	29,444		$	78,209		$	87,926
Taxable-equivalent adjustment:
Loans		3			3			3			6			8			3			3			3			9			11
Securities		371			387			569			758			1,127			353			371			457			1,111			1,584
Interest and dividend income (TE)		26,086			27,841			30,158			53,927			59,617			25,402			26,086			29,904			79,329			89,521
Interest expense (GAAP)		3,005			4,793			4,832			7,798			9,692			2,537			3,005			4,664			10,335			14,356
Net interest income (TE)	$	23,081		$	23,048		$	25,326		$	46,129		$	49,925		$	22,865		$	23,081		$	25,240		$	68,994		$	75,165
Paycheck Protection Program ("PPP") loan - interest and fee income		603			NA			NA			603			NA
Paycheck Protection Program ("PPP") loan - interest and net fee income																	736			603			NA			1,339			NA
Net interest income (TE) - excluding PPP loans	$	22,478			NA			NA		$	45,526			NA		$	22,129			22,478			NA		$	67,655			NA
Net interest income (GAAP)	$	22,707		$	22,658		$	24,754		$	45,365		$	48,790		$	22,509		$	22,707		$	24,780		$	67,874		$	73,570
Average interest earning assets	$	2,668,217		$	2,459,007		$	2,447,700		$	2,563,611		$	2,443,526		$	2,770,492		$	2,668,217		$	2,421,327		$	2,633,075		$	2,436,046
Average PPP loans	$	90,447			N/A			N/A		$	51,684			N/A		$	136,281		$	90,447			N/A		$	77,302			N/A
Average interest earning assets, excluding PPP loans	$	2,577,770			N/A			N/A		$	2,511,927			N/A		$	2,634,211			2,577,770			2,421,327		$	2,555,773			2,436,046
Net interest margin (GAAP)		3.42	%		3.71	%		4.06	%		3.56	%		4.03	%		3.23	%		3.42	%		4.06	%		3.44	%		4.04	%
Net interest margin (TE)		3.48	%		3.77	%		4.15	%		3.62	%		4.12	%		3.28	%		3.48	%		4.14	%		3.50	%		4.13	%
Core net interest margin (TE - excluding PPP loans)		3.51	%		N/A			N/A			3.64	%		N/A			3.34	%		3.51	%		4.14	%		3.54	%		4.13	%

Noninterest Income

Three months ended ~~June~~September 30, 2020 and 2019

The following table details the major components of noninterest income for the periods presented:


							2nd Quarter 2020								3rd Quarter 2020
Noninterest Income	Three Months Ended						Percent Change From		Three Months Ended						Percent Change From
(Dollars in thousands)	June 30,		March 31,		June 30,		March 31,	June 30,	September 30,		June 30,		September 30,		June 30,	September 30,
	2020		2020		2019		2020	2019	2020		2020		2019		2020	2019
Trust income	$	1,664	$	1,532	$	1,739	8.6	(4.3)	$	1,506	$	1,664	$	1,730	(9.5)	(12.9)
Service charges on deposits		1,120		1,726		1,959	(35.1)	(42.8)		1,322		1,120		2,020	18.0	(34.6)
Residential mortgage banking revenue
Secondary mortgage fees		505		270		203	87.0	148.8		492		505		282	(2.6)	74.5
Mortgage servicing rights mark to market loss		(445)		(2,134)		(1,137)	79.1	60.9		(160)		(445)		(946)	64.0	83.1
Mortgage servicing income		458		468		491	(2.1)	(6.7)		521		458		460	13.8	13.3
Net gain on sales of mortgage loans		4,631		2,246		1,163	106.2	298.2		5,246		4,631		2,074	13.3	152.9
Total residential mortgage banking revenue		5,149		850		720	505.8	615.1		6,099		5,149		1,870	18.5	226.1
Securities (losses) gains, net		-		(24)		986	100.0	(100.0)		(1)		-		3,463	N/M	(100.0)
Change in cash surrender value of BOLI		532		(49)		320	N/M	66.3		459		532		267	(13.7)	71.9
Death benefit realized on BOLI		59		-		-	N/M	N/M		(2)		59		-	(103.4)	N/M
Card related income		1,311		1,287		1,552	1.9	(15.5)		1,499		1,311		1,595	14.3	(6.0)
Other income		860		1,000		867	(14.0)	(0.8)		803		860		988	(6.6)	(18.7)
Total noninterest income	$	10,695	$	6,322	$	8,143	69.2	31.3	$	11,685	$	10,695	$	11,933	9.3	(2.1)

N/M - Not meaningful

Noninterest income increased $990,000, or 9.26%, in the third quarter of 2020, compared to the second quarter of 2020, and decreased $248,000, or 2.08%, compared to the third quarter of 2019. The increase in the linked quarters was primarily driven by an increase of $615,000 in net gain on sales of mortgage loans and a reduction of $285,000 in the mark to market losses on MSRs in the third quarter of 2020, compared to the prior quarter. Service charges on deposits also increased in the third quarter of 2020 compared to the prior quarter, as customer spending increased and overdraft and bounces fees increased commensurately.

The $248,000 decrease in noninterest income in the third quarter of 2020 compared to the third quarter of 2019 was primarily driven by $3.5 million of pretax securities gain, net, recorded in the third quarter of 2019, and no like transactions in the third quarter of 2020. In addition, service charges on deposits decreased $698,000 in the third quarter of 2020, compared to the year over year period due to the reduction in customer spending and resultant fee income due to the COVID-19 pandemic. Materially offsetting these decreases in noninterest income was a $4.2 million increase in total residential mortgage banking revenue in the third quarter of 2020, compared to the third quarter of 2019, due to the large volume of mortgage originations and refinances in the lower interest rate environment. The cash surrender value of BOLI also increased $192,000 in the third quarter of 2020, compared to the third quarter of 2019, due to market interest rate fluctuations.

5653

Noninterest income increased $4.4 million, or 69.2%, in the second quarter of 2020, compared to the first quarter of 2020, and increased $2.6 million, or 31.3%, compared to the second quarter of 2019. These increases were primarily driven by $4.6 million in net gain on sales of mortgage loans and a reduction in the mark to market losses on MSRs in the second quarter of 2020, compared to both the prior quarter and year over year quarter. The cash surrender value of BOLI increased in the second quarter of 2020 by $581,000, compared to the first quarter of 2020, and increased $212,000, compared to the second quarter of 2019, due to market interest rate fluctuations.

The noted increases were partially offset by a reduction in service charges on deposits, as overdraft and bounce fees declined due to a decrease in customer transactional activity as a result of the COVID-19 pandemic, resulting in a decrease of $606,000 in the second quarter of 2020, compared to the linked quarter, and a decrease of $839,000 year over year. The year over year increase in noninterest income was also offset by a $986,000 decrease in securities gains, net, and a $241,000 decrease in card related income.

~~Six~~Nine months ended ~~June~~September 30, 2020 and 2019

The following table details the major components of noninterest income for the periods presented:


Noninterest Income	Six Months Ended				YTD	Nine Months Ended				YTD
(Dollars in thousands)	June 30,		June 30,		Percent	September 30,		September 30,		Percent
	2020		2019		Change	2020		2019		Change
Trust income	$	3,196	$	3,225	(0.9)	$	4,702	$	4,955	(5.1)
Service charges on deposits		2,846		3,821	(25.5)		4,168		5,841	(28.6)
Residential mortgage banking revenue
Secondary mortgage fees		775		339	128.6		1,267		621	104.0
Mortgage servicing rights mark to market loss		(2,579)		(1,956)	(31.9)		(2,739)		(2,902)	5.6
Mortgage servicing income		926		948	(2.3)		1,447		1,408	2.8
Net gain on sales of mortgage loans		6,877		1,925	257.2		12,123		3,999	203.2
Total residential mortgage banking revenue		5,999		1,256	377.6		12,098		3,126	287.0
Securities (losses) gains, net		(24)		1,013	(102.4)		(25)		4,476	(100.6)
Change in cash surrender value of BOLI		483		778	(37.9)		942		1,045	(9.9)
Death benefit realized on BOLI		59		-			57		-
Card related income		2,598		2,837	(8.4)		4,097		4,433	(7.6)
Other income		1,860		1,695	9.7		2,663		2,682	(0.7)
Total noninterest income	$	17,017	$	14,625	16.4	$	28,702	$	26,558	8.1

Noninterest income for the ~~six~~nine months ended ~~June~~September 30, 2020 increased ~~$2.4~~$2.1 million, or ~~16.4%~~8.1%, compared to the ~~six~~nine months ended ~~June~~September 30, 2019. This increase was primarily driven by a ~~$4.7~~$9.0 million increase in total residential mortgage banking revenue stemming from the falling interest rate environment and the resultant net gain on sales of mortgage loans and secondary mortgage ~~fees, and an increase in other income due to a $243,000 increase in commercial swap~~ fees. ~~These~~Partially offsetting these increases were ~~partially offset by decreases~~a reduction in service charges on deposits and card related income due to reductions in customer activity as a result of the COVID-19 pandemic, ~~and decreases~~a $4.5 million decrease in security (losses) gains, net, and ~~the cash surrender value of BOLI.~~ a $253,000 reduction in trust income primarily due to a decline in estate fees year over year.

5754

Noninterest Expense

Three months ended ~~June~~September 30, 2020 and 2019

The following table details the major components of noninterest expense for the periods presented:


										2nd Quarter 2020											3rd Quarter 2020
Noninterest Expense	Three Months Ended									Percent Change From		Three Months Ended									Percent Change From
(Dollars in thousands)	June 30,			March 31,			June 30,			March 31,	June 30,	September 30,			June 30,			September 30,			June 30,	September 30,
	2020			2020			2019			2020	2019	2020			2020			2019			2020	2019
Salaries	$	8,588		$	9,761		$	9,004		(12.0)	(4.6)	$	9,731		$	8,588		$	9,460		13.3	2.9
Officers incentive		968			958			893		1.0	8.4		968			968			923		-	4.9
Benefits and other		1,786			2,199			1,690		(18.8)	5.7		1,887			1,786			1,679		5.7	12.4
Total salaries and employee benefits		11,342			12,918			11,587		(12.2)	(2.1)		12,586			11,342			12,062		11.0	4.3
Occupancy, furniture and equipment expense		1,935			2,301			1,925		(15.9)	0.5		2,003			1,935			2,235		3.5	(10.4)
Computer and data processing		1,247			1,335			1,524		(6.6)	(18.2)		1,226			1,247			1,490		(1.7)	(17.7)
FDIC insurance		155			57			116		171.9	33.6		191			155			(114)		23.2	(267.5)
General bank insurance		237			246			236		(3.7)	0.4		281			237			270		18.6	4.1
Amortization of core deposit intangible asset		124			128			121		(3.1)	2.5		122			124			157		(1.6)	(22.3)
Advertising expense		57			109			381		(47.7)	(85.0)		62			57			360		8.8	(82.8)
Card related expense		514			532			474		(3.4)	8.4		566			514			531		10.1	6.6
Legal fees		176			131			243		34.4	(27.6)		169			176			111		(4.0)	52.3
Other real estate owned expense, net		143			237			248		(39.7)	(42.3)		125			143			26		(12.6)	380.8
Other expense		2,966			3,008			3,271		(1.4)	(9.3)		2,935			2,966			2,826		(1.0)	3.9
Total noninterest expense	$	18,896		$	21,002		$	20,126		(10.0)	(6.1)	$	20,266		$	18,896		$	19,954		7.3	1.6
Efficiency ratio (GAAP)¹		55.13	%		66.28	%		59.78	%				58.27	%		55.13	%		57.82	%
Adjusted efficiency ratio (non-GAAP)²		54.28	%		65.48	%		58.62	%				57.47	%		54.28	%		56.93	%

N/M - Not meaningful

¹The efficiency ratio shown in the table above is a GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits and OREO expenses, divided by the sum of net interest income and total noninterest income less any BOLI death benefit recorded, net gains or losses on securities and mark to market gains or losses on MSRs.

² The adjusted efficiency ratio shown in the table above is a non-GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits and OREO expenses, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains or losses on securities and mark to market gains or losses on MSRs, and includes a tax equivalent adjustment on the change in cash surrender value of BOLI.

See the section entitled “Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures” on page 5457 for a reconciliation of this non-GAAP measure to the most comparable GAAP equivalent.

Noninterest expense for the ~~second~~third quarter of 2020 ~~decreased $2.1~~increased $1.4 million, or ~~10.0%, compared to the first quarter of 2020, and decreased $1.2 million, or 6.1%~~7.3%, compared to the second quarter of 2020, and increased $312,000, or 1.6%, compared to the third quarter of 2019. The linked quarter ~~decrease~~increase is primarily attributable to a ~~$1.6~~$1.2 million ~~decrease~~increase in salaries and employee benefits stemming from ~~an increase in~~ deferrals of new loan origination costs related to PPP loans ~~a $366,000 decrease in occupancy, furniture and equipment expense, a $94,000 decrease in other real estate owned expense, primarily due to valuation write-downs on properties~~ in the ~~first~~second quarter of 2020, ~~and a $52,000 reduction in advertising expense. These reductions were partially offset by an increase of $98,000 in FDIC insurance, as FDIC assessment credits were fully utilized~~which reduced expense in the ~~first quarter of 2020, and $45,000 in legal fees.~~second quarter.

The year over year ~~decrease~~increase in noninterest expense is primarily attributable to a ~~$245,000 decrease~~$524,000 increase in salaries and employee benefits ~~a $277,000 decrease in computer and data processing expense, a $324,000 decrease in advertising expense~~ due to an increase in full-time equivalent employees, annual merit increases in early 2020, and higher employee insurance costs. In addition, a ~~reduction~~$305,000 increase in ~~marketing efforts during~~FDIC insurance due to an accrual reversal in the ~~COVID-19 pandemic,~~third quarter of 2019, and a ~~$105,000 decrease~~$99,000 increase in other real estate owned expense, net, due to property valuation ~~write-downs, and a $305,000 decrease in other expense.~~write-downs. ~~The decrease in other expense was mainly attributable to reductions in consulting and management fees and other marketing expenses.~~ Partially offsetting the year over year ~~decreases~~increases were a ~~$39,000 increase~~$232,000 decrease in ~~FDIC insurance~~occupancy, furniture and equipment expense, a $264,000 decrease in computer and data processing expense, and a ~~$40,000 increase~~$298,000 decrease in ~~card related expense.~~advertising expense due to a reduction in our marketing efforts as a result of the pandemic.

5855

~~Six~~Nine months ended ~~June~~September 30, 2020 and 2019


Noninterest Expense	Six Months Ended						YTD	Nine Months Ended						YTD
(Dollars in thousands)	June 30,			June 30,			Percent	September 30,			September 30,			Percent
	2020			2019			Change	2020			2019			Change
Salaries	$	18,349		$	17,638		4.0	$	28,080		$	27,098		3.6
Officers incentive		1,926			1,775		8.5		2,894			2,698		7.3
Benefits and other		3,985			3,786		5.3		5,872			5,465		7.4
Total salaries and employee benefits		24,260			23,199		4.6		36,846			35,261		4.5
Occupancy, furniture and equipment expense		4,236			3,914		8.2		6,239			6,149		1.5
Computer and data processing		2,582			2,856		(9.6)		3,808			4,346		(12.4)
FDIC insurance		212			290		(26.9)		403			176		129.0
General bank insurance		483			486		(0.6)		764			756		1.1
Amortization of core deposit intangible asset		252			253		(0.4)		374			410		(8.8)
Advertising expense		166			615		(73.0)		228			975		(76.6)
Card related expense		1,046			829		26.2		1,612			1,360		18.5
Legal fees		307			369		(16.8)		476			480		(0.8)
Other real estate owned expense, net		380			298		27.5		505			324		55.9
Other expense		5,974			6,211		(3.8)		8,909			9,037		(1.4)
Total noninterest expense	$	39,898		$	39,320		1.5	$	60,164		$	59,274		1.5
Efficiency ratio (GAAP)¹		60.48	%		60.24	%			59.71	%		59.40	%
Adjusted efficiency ratio (non-GAAP)²		59.64	%		59.01	%			58.89	%		58.29	%

² The adjusted efficiency ratio shown in the table above is a non-GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits and OREO expenses, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains or losses on securities and mark to market gains or losses on MSRs, and includes a tax equivalent adjustment on the change in cash surrender value of BOLI.

Noninterest expense for the ~~six~~nine months ended ~~June~~September 30, 2020, increased ~~$578,000,~~$890,000, or 1.5%, compared to the ~~six~~nine months ended ~~June~~September 30, 2019, primarily due to ~~occupancy, furniture~~a $1.6 million increase in salaries and ~~equipment expense of $322,000 stemming from planned building repairs~~employee benefits related to an increase in full-time equivalent employees, annual merit increases in early 2020, and ~~maintenance,~~higher employee insurance costs; a $227,000 increase in FDIC insurance related to assessment credits that were applied in 2019; a $252,000 increase in card related ~~expense of $217,000 primarily due to an accrual reversal~~expenses; and a $181,000 increase in ~~2019 for an expired rewards program, and~~ other real estate owned expense, net, due to a higher amount of ~~$82,000.~~ gains recorded in 2019.

Partially offsetting these increases were decreases in computer and data processing expense of ~~$274,000, FDIC insurance of $78,000,~~$538,000, advertising expense of ~~$449,000 as marketing efforts were reduced during the COVID-19 pandemic, legal fees of $62,000,~~$747,000, and other expense of ~~$237,000.~~$128,000. Computer and data processing expense declined year over year due to a new core system contract that we executed in the last half of 2019, which included cost savings, as well as voice and data services price reductions negotiated over the past year. Advertising expenses decreased year over year due to a reduction in our marketing efforts as a result of the pandemic. Other expense decreased year over year due to a reduction in ~~audit fees,~~ employee travel costs primarily due to the ~~shelter in place during the COVID-19~~ pandemic, and a reduction in consulting and management fees.

6056

Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures


	GAAP									Non-GAAP									GAAP									Non-GAAP
		Three Months Ended									Three Months Ended									Three Months Ended									Three Months Ended
	June 30,			March 31,			June 30,			June 30,			March 31,			June 30,			September 30,			June 30,			September 30,			September 30,			June 30,			September 30,
	2020			2020			2019			2020			2020			2019			2020			2020			2019			2020			2020			2019
Efficiency Ratio / Adjusted Efficiency Ratio
(Dollars in thousands)

Noninterest expense	$	18,896		$	21,002		$	20,126		$	18,896		$	21,002		$	20,126		$	20,266		$	18,896		$	19,954		$	20,266		$	18,896		$	19,954
Less amortization of core deposit		124			128			121			124			128			121			122			124			157			122			124			157
Less other real estate expense, net		143			237			248			143			237			248			125			143			26			125			143			26
Noninterest expense less adjustments	$	18,629		$	20,637		$	19,757		$	18,629		$	20,637		$	19,757		$	20,019		$	18,629		$	19,771		$	20,019		$	18,629		$	19,771

Net interest income	$	22,707		$	22,658		$	24,754		$	22,707		$	22,658		$	24,754		$	22,509		$	22,707		$	24,780		$	22,509		$	22,707		$	24,780
Taxable-equivalent adjustment:
Loans		N/A			N/A			N/A			3			3			3			N/A			N/A			N/A			3			3			3
Securities		N/A			N/A			N/A			371			387			569			N/A			N/A			N/A			353			371			457
Net interest income including adjustments		22,707			22,658			24,754			23,081			23,048			25,326			22,509			22,707			24,780			22,865			23,081			25,240
Noninterest income		10,695			6,322			8,143			10,695			6,322			8,143			11,685			10,695			11,933			11,685			10,695			11,933
Less death benefit related to BOLI		59			-			-			59			-			-			(2)			59			-			(2)			59			-
Less securities (losses) gains, net		-			(24)			986			-			(24)			986			(1)			-			3,463			(1)			-			3,463
Less MSRs mark to market loss		(445)			(2,134)			(1,137)			(445)			(2,134)			(1,137)			(160)			(445)			(946)			(160)			(445)			(946)
Taxable-equivalent adjustment:
Change in cash surrender value of BOLI		N/A			N/A			N/A			157			(13)			85			N/A			N/A			N/A			122			157			71
Noninterest income (less) / including adjustments		11,081			8,480			8,294			11,238			8,467			8,379			11,848			11,081			9,416			11,970			11,238			9,487

Net interest income including adjustments plus noninterest income (less) / including adjustments	$	33,788		$	31,138		$	33,048		$	34,319		$	31,515		$	33,705		$	34,357		$	33,788		$	34,196		$	34,835		$	34,319		$	34,727
Efficiency ratio / Adjusted efficiency ratio		55.13	%		66.28	%		59.78	%		54.28	%		65.48	%		58.62	%		58.27	%		55.13	%		57.82	%		57.47	%		54.28	%		56.93	%

GAAP

Non-GAAP

Six Months Ended

Six Months Ended

June 30,

June 30,

June 30,

June 30,

2020

2019

2020

2019

Efficiency Ratio / Adjusted Efficiency Ratio

(Dollars in thousands)

Noninterest expense

$
39,898

$
39,320

$
39,898

$
39,320

Less amortization of core deposit

252

253

252

253

Less other real estate expense, net

380

298

380

298

Noninterest expense less adjustments

$
39,266

$
38,769

$
39,266

$
38,769

Net interest income

$
45,365

$
48,790

$
45,365

$
48,790

Taxable-equivalent adjustment:

Loans

N/A

N/A

6

8

Securities

N/A

N/A

758

1,127

Net interest income including adjustments

45,365

48,790

46,129

49,925

Noninterest income

17,017

14,625

17,017

14,625

Less death benefit related to BOLI

59

-

59

-

Less securities (losses) gains, net

(24)

1,013

(24)

1,013

Less MSRs mark to market loss

(2,579)

(1,956)

(2,579)

(1,956)

Taxable-equivalent adjustment:

Change in cash surrender value of BOLI

N/A

N/A

144

207

Noninterest income (less) / including adjustments

19,561

15,568

19,705

15,775

6157

Net interest income including adjustments plus noninterest income (less) / including adjustments

$
64,926

$
64,358

$
65,834

$
65,700

Efficiency ratio / Adjusted efficiency ratio

60.48
%

60.24
%

59.64
%

59.01
%


	GAAP						Non-GAAP
		Nine Months Ended						Nine Months Ended
	September 30,			September 30,			September 30,			September 30,
	2020			2019			2020			2019
Efficiency Ratio / Adjusted Efficiency Ratio
(Dollars in thousands)

Noninterest expense	$	60,164		$	59,274		$	60,164		$	59,274
Less amortization of core deposit		374			410			374			410
Less other real estate expense, net		505			324			505			324
Noninterest expense less adjustments	$	59,285		$	58,540		$	59,285		$	58,540

Net interest income	$	67,874		$	73,570		$	67,874		$	73,570
Taxable-equivalent adjustment:
Loans		N/A			N/A			9			11
Securities		N/A			N/A			1,111			1,584
Net interest income including adjustments		67,874			73,570			68,994			75,165
Noninterest income		28,702			26,558			28,702			26,558
Less death benefit related to BOLI		57			-			57			-
Less securities (losses) gains, net		(25)			4,476			(25)			4,476
Less MSRs mark to market loss		(2,739)			(2,902)			(2,739)			(2,902)
Taxable-equivalent adjustment:
Change in cash surrender value of BOLI		N/A			N/A			266			285
Noninterest income (less) / including adjustments		31,409			24,984			31,675			25,269

Net interest income including adjustments plus noninterest income (less) / including adjustments	$	99,283		$	98,554		$	100,669		$	100,434
Efficiency ratio / Adjusted efficiency ratio		59.71	%		59.40	%		58.89	%		58.29	%

Income Taxes

We recorded income tax expense of ~~$3.1~~$3.4 million for the third quarter of 2020 on ~~$12.4~~$13.6 million of pretax income, ~~for the second quarter of 2020,~~ compared to ~~an income tax benefit of $281,000 on $6,000 of pretax loss in the first quarter of 2020, and $3.0 million of~~ income tax expense of $3.1 million on ~~$12.3~~$12.4 million of pretax income in the second quarter of ~~2019. Comparison~~2020, and $4.0 million of income tax expense on $16.2 million of pretax income in the ~~effective tax rate of 25.4% for the second~~third quarter of ~~2020 to the first quarter of 2020 was not meaningful, due to the low level of pretax net loss in the first quarter.~~2019. The effective tax rate was 24.7% for the third quarter of 2020, 25.4% for the second quarter of 2020, and 24.9% for the third quarter of 2019. We recorded income tax expense of $6.2 million on $26.0 million of pretax income for the nine months ended September 30, 2020, compared to income tax expense of $9.5 million on $39.4 million of pretax income for the nine months ended September 30, 2019, which reflected effective tax rates of 23.9% and 24.1%, respectively.

Income tax expense reflected all relevant statutory tax rates and GAAP accounting. There were no significant changes in our ability to utilize the deferred tax assets during the quarter ended ~~June~~September 30, 2020. We had no valuation reserve on the deferred tax assets as of ~~June~~September 30, 2020.

Financial Condition

Total assets increased ~~$296.9~~$339.3 million to ~~$2.93~~$2.97 billion at ~~June~~September 30, 2020, from $2.64 billion at December 31, 2019, due primarily to an increase in cash and cash equivalents of ~~$206.9~~$262.5 million and loan growth of ~~$121.5~~$99.5 million, partially offset by a reduction of ~~$37.2~~$36.2 million in securities available-for-sale. We are currently assessing potential investment opportunities for this excess liquidity. Total deposits were ~~$2.45~~$2.48 billion at ~~June~~September 30, 2020, an increase of ~~$324.6~~$352.5 million from December 31, 2019, primarily due to increases in noninterest bearing demand accounts, savings accounts, and NOW accounts due to taa decrease in consumer spending during the COVID-19 pandemic, and federal stimulus funds received by many depositors.

June 30, 2020
Securities

As of

Percent Change From
(Dollars in thousands)

June 30,

December 31,

June 30,

December 31,

June 30,


2020

2019

2019

2019

2019
Securities available-for-sale, at fair value

U.S. Treasuries

$
4,147

$
4,036

$
4,025

2.8

3.0
U.S. government agencies

7,276

8,337

9,812

(12.7)

(25.8)
U.S. government agencies mortgage-backed

16,779

16,588

16,999

1.2

(1.3)
States and political subdivisions

250,364

249,175

251,295

0.5

(0.4)
Collateralized mortgage obligations

56,113

57,984

64,867

(3.2)

(13.5)
Asset-backed securities

80,026

81,844

82,725

(2.2)

(3.3)
Collateralized loan obligations

32,731

66,684

62,357

(50.9)

(47.5)
Total securities

$
447,436

$
484,648

$
492,080

(7.7)

(9.1)

Securities available-for-sale decreased $37.2 million as of June 30, 2020, compared to December 31, 2019, and $44.6 million compared to June 30, 2019. Available-for-sale security calls and maturities during the three months ended June 30, 2020, totaled $13.1 million and consisted of tax exempt state and political subdivisions securities, whereas purchases during the quarter ended June 30, 2020 totaled $6.7 million and were tax exempt state and political subdivisions securities. During the second quarter of 2020, no security sales or associated gains or losses were recorded, compared to $986,000 of securities gains, net, in the second quarter of 2019.

6258


							September 30, 2020
Securities	As of						Percent Change From
(Dollars in thousands)	September 30,		December 31,		September 30,		December 31,	September 30,
	2020		2019		2019		2019	2019
Securities available-for-sale, at fair value
U.S. Treasuries	$	4,134	$	4,036	$	4,038	2.4	2.4
U.S. government agencies		7,005		8,337		9,143	(16.0)	(23.4)
U.S. government agencies mortgage-backed		18,219		16,588		16,940	9.8	7.6
States and political subdivisions		249,777		249,175		238,727	0.2	4.6
Collateralized mortgage obligations		57,013		57,984		64,121	(1.7)	(11.1)
Asset-backed securities		81,585		81,844		83,182	(0.3)	(1.9)
Collateralized loan obligations		30,688		66,684		72,271	(54.0)	(57.5)
Total securities	$	448,421	$	484,648	$	488,422	(7.5)	(8.2)

Securities available-for-sale decreased $36.2 million as of September 30, 2020, compared to December 31, 2019, and decreased $40.0 million compared to September 30, 2019. Available-for-sale security calls, maturities and paydowns during the three months ended September 30, 2020, totaled $6.1 million and consisted primarily of tax exempt state and political subdivisions securities and collateralized debt obligations, whereas purchases during the quarter ended September 30, 2020 totaled $1.9 million and were primarily U.S. agency mortgage backed securities. During the third quarter of 2020 $1,000 of security losses, net, were recorded, compared to $3.5 million of securities gains, net, in the third quarter of 2019.

June 30, 2020
Loans
As of

Percent Change From
(Dollars in thousands)
June 30,

December 31,

June 30,

December 31,

June 30,

2020

2019

2019

2019

2019
Commercial
$
441,642

$
332,842

$
337,848

32.7

30.7
Leases

133,293

119,751

98,379

11.3

35.5
Commercial real estate - Investor

525,714

520,095

476,906

1.1

10.2
Commercial real estate - Owner occupied

343,982

345,504

348,185

(0.4)

(1.2)
Construction

83,939

69,617

93,079

20.6

(9.8)
Residential real estate - Investor

69,421

71,105

68,990

(2.4)

0.6
Residential real estate - Owner occupied

126,303

136,023

132,793

(7.1)

(4.9)
Multifamily

197,521

189,773

191,764

4.1

3.0
HELOC

89,170

91,605

96,821

(2.7)

(7.9)
HELOC - Purchased

26,467

31,852

31,852

(16.9)

(16.9)
Other ¹

14,884

12,258

13,533

21.4

10.0
Total loans, excluding deferred loan costs and PCI Loans ²

2,052,336

1,920,425

1,890,150

6.9

8.6
Net deferred loan costs

-

1,786

1,959

(100.0)

(100.0)
Total loans, excluding PCI loans²

2,052,336

1,922,211

1,892,109

6.8

8.5
PCI loans, net of purchase accounting adjustments²

-

8,601

10,834

(100.0)

(100.0)
Total loans
$
2,052,336

$
1,930,812

$
1,902,943

6.3

7.9


							September 30, 2020
Loans	As of						Percent Change From
(Dollars in thousands)	September 30,		December 31,		September 30,		December 31,	September 30,
	2020		2019		2019		2019	2019
Commercial	$	436,277	$	332,842	$	333,664	31.1	30.8
Leases		133,676		119,751		108,152	11.6	23.6
Commercial real estate - Investor		548,970		520,095		491,794	5.6	11.6
Commercial real estate - Owner occupied		335,978		345,504		334,986	(2.8)	0.3
Construction		91,856		69,617		91,066	31.9	0.9
Residential real estate - Investor		61,923		71,105		68,989	(12.9)	(10.2)
Residential real estate - Owner occupied		114,283		136,023		136,046	(16.0)	(16.0)
Multifamily		188,398		189,773		183,476	(0.7)	2.7
HELOC		85,882		91,605		90,791	(6.2)	(5.4)
HELOC - Purchased		22,312		31,852		35,518	(30.0)	(37.2)
Other ¹		10,772		12,258		14,140	(12.1)	(23.8)
Total loans, excluding deferred loan costs and PCI Loans ²		2,030,327		1,920,425		1,888,622	5.7	7.5
Net deferred loan costs		-		1,786		2,054	(100.0)	(100.0)
Total loans, excluding PCI loans²		2,030,327		1,922,211		1,890,676	5.6	7.4
PCI loans, net of purchase accounting adjustments²		-		8,601		9,135	(100.0)	(100.0)
Total loans	$	2,030,327	$	1,930,812	$	1,899,811	5.2	6.9

¹The “Other” ~~class~~segment includes consumer and overdrafts.

² As discussed below, for periods before our adoption of CECL on January 1, 2020, PCI loans and their related deferred loan costs (now PCD loans) were excluded from nonperforming loan disclosures and were therefore separately reported. After the adoption of CECL, all PCD loans are now included within each relevant loan type and are not separately reported as PCI loans, because such loans are now included within our nonperforming loan disclosures, if such loans otherwise meet the definition of a nonperforming loan.

Total loans were ~~$2.05~~$2.03 billion as of ~~June~~September 30, 2020, an increase of ~~$121.5~~$99.5 million from December 31, 2019. The increase in total loans in the first ~~six~~nine months of 2020 was due primarily to our origination of ~~669~~746 PPP loans that totaled ~~$133.9~~$136.7 million within commercial loans, as well as organic growth in our leases, ~~construction,~~commercial real estate-investor, and ~~multifamily loan~~construction portfolios, partially offset by reductions in our commercial real estate-owner occupied, residential real estate-investor, residential real estate-owner occupied, HELOC and HELOC–purchased portfolios. Total loans increased ~~$149.4~~$130.5 million from ~~June~~September 30, 2019 to ~~June~~September 30, 2020, due primarily to loan growth in our commercial loans due to PPP loan originations, leases, commercial real estate-investor, and multifamily portfolios, partially offset by reductions in our ~~commercial~~residential real ~~estate-owner occupied, construction,~~estate-investor, residential real estate-owner occupied, HELOC, and HELOC-purchased portfolios. As required by CECL, the balance (or amortized cost basis) of PCD loans are carried on a gross basis (rather than net of the associated credit loss estimate), and the expected credit losses for PCD loans are estimated and separately recognized as part of the ACL. Accordingly, at January 1, 2020, $2.5 million of purchase accounting adjustments related to PCD loans were reclassified to the ACL from loans, resulting in an increase to total PCD loans.

The quality of our loan portfolio is impacted not only by our credit decisions but also by the economic health of the communities in which we operate. Since we are located in a corridor with significant open space and undeveloped real estate, real estate lending (including commercial real estate, construction, residential, multifamily, and HELOCs) has been and continues to be a sizeable portion of our portfolio. These categories comprised ~~71.3%~~71.4% of the portfolio as of ~~June~~September 30, 2020, compared to 75.4% of the portfolio as of December 31, 2019. We continue to oversee and seek to manage our loan portfolio in accordance with interagency guidance on risk management.

Asset Quality

The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date. During the first quarter of 2020, we adopted ASU 2016-13, or CECL.

We recorded a ~~$2.1~~$1.3 million provision for credit losses on loans and a $980,000 reversal of provision for credit losses on unfunded commitments for the ~~second~~third quarter of 2020, compared to a ~~$450,000~~$550,000 provision for loan and lease losses for the ~~second~~third quarter of 2019. In the ~~second~~third quarter of 2020, we determined provision expense was necessary, ~~at a level higher than~~after considering our net ~~charge-offs~~recoveries of $365,000 for the quarter, ~~which were $167,000,~~ due to the guidance under the newly adopted CECL methodology,

which requires a provision based on future expected credit losses, as compared to the previously used incurred loss model. Runoffs on our acquired loan portfolios are trending with expectations. Management estimates the amount of provision required on a quarterly basis and records the appropriate provision expense, or release of expense, to maintain an adequate reserve for all potential and estimated credit losses on ~~loans.~~loans and leases. In addition, we established a separate ACL on unfunded commitments of $1.7 million under CECL guidelines as of January 1, 2020, and we recorded a $734,000 provision for credit losses on unfunded commitments in the second quarter of 2020. During our third quarter projected credit losses assessment, we determined the utilization rate on lines during the past 12 months had declined, resulting in a reversal of $980,000 of ACL related to unfunded commitments for the quarter. The ~~significant~~ increase in the total provision for credit losses stems from our CECL model calculations due to the ongoing COVID-19 ~~pandemic and market interest rate reductions.~~pandemic.

Nonperforming loans consist of nonaccrual loans, performing restructured accruing loans and loans 90 days or greater past due. Remediation work continues in all segments. Nonperforming loans increased by ~~$4.3~~$5.0 million to $20.8 million at ~~June~~September 30, 2020, ~~to $20.2 million~~ from $15.8 million at December 31, 2019. Purchased credit deteriorated loans, or PCD loans, are purchased loans that, as of the date of acquisition, the Company determined had experienced a more-than-insignificant deterioration in credit quality since origination. Before we adopted CECL on January 1, 2020, PCD loans were referred to as purchased credit impaired loans, or PCI loans, and such PCI loans and their related deferred loan costs were excluded from our nonperforming loan disclosures, as long as the cash flows on such loans and the timing of such cash flows continued to be estimable and probable of collection. However, after we adopted CECL on January 1, 2020, PCD loans and their related deferred loan costs are now included in our nonperforming loan disclosures, if such loans otherwise meet the definition of a nonperforming loan. As of the date of CECL adoption, $2.5 million of the credit related component of the purchase accounting adjustment on PCI loans was reclassified to the ACL, which comprises ~~more than~~ half of the ~~$4.3~~$5.0 million increase in nonperforming loans since December 31, 2019. Credit metrics, excluding the impact of this reclassification, continue to be relatively stable regarding nonperforming loan levels, and management is carefully monitoring loans considered to be in a classified status. Nonperforming loans as a percent of total loans increased to 1.0% as of ~~June~~September 30, 2020, from 0.8% as of December 31, 2019, and 0.7% ~~as of June~~September 30, 2019. The distribution of our nonperforming loans is shown in the following table.

June 30, 2020

Nonperforming Loans
As of

Percent Change From

(Dollars in thousands)
June 30,

December

June 30,

December

June 30,

2020

2019

2019

2019

2019

Commercial
$
2,168

$
2,247

$
151

(3.5)

N/M

Leases

181

410

125

(55.9)

44.8

Commercial real estate - Investor

1,968

2,092

2,050

(5.9)

(4.0)

Commercial real estate - Owner occupied

7,223

5,180

4,723

39.4

52.9

Construction

2,203

93

102

N/M

N/M

Residential real estate - Investor

845

788

383

7.2

120.6

Residential real estate - Owner occupied

4,107

3,169

3,228

29.6

27.2

Multifamily

69

68

-

1.5

N/M

HELOC

1,276

1,603

1,689

(20.4)

(24.5)

HELOC - Purchased

113

180

184

(37.2)

(38.6)

Other ¹

8

19

24

(57.9)

(66.7)

Total nonperforming loans
$
20,161

$
15,849

$
12,659

27.2

59.3


							September 30, 2020
Nonperforming Loans	As of						Percent Change From
(Dollars in thousands)	September 30,		December		September 30,		December	September 30,
	2020		2019		2019		2019	2019
Commercial	$	1,605	$	2,247	$	148	(28.6)	984.5
Leases		2,079		410		74	407.1	N/M
Commercial real estate - Investor		2,021		2,092		4,701	(3.4)	(57.0)
Commercial real estate - Owner occupied		8,635		5,180		2,899	66.7	197.9
Construction		-		93		94	(100.0)	(100.0)
Residential real estate - Investor		935		788		379	18.7	146.7
Residential real estate - Owner occupied		3,516		3,169		3,300	10.9	6.5
Multifamily		895		68		-	N/M	N/M
HELOC		1,140		1,603		1,604	(28.9)	(28.9)
HELOC - Purchased		-		180		181	(100.0)	(100.0)
Other ¹		6		19		22	(68.4)	(72.7)
Total nonperforming loans	$	20,832	$	15,849	$	13,402	31.4	55.4

N/M - Not meaningful

¹ The “Other” ~~class~~segment includes consumer and overdrafts.

The components of our nonperforming assets is shown in the following table.

Nonperforming Assets

As of

Percent Change From
(Dollars in thousands)

June 30,

December 31,

June 30,

December 31,

June 30,


2020

2019

2019

2019

2019
Nonaccrual loans

$
18,343

$
12,432

$
11,089

47.5

65.4
Performing troubled debt restructured loans accruing interest

978

872

1,570

12.2

(37.7)
Loans past due 90 days or more and still accruing interest

840

2,545

-

(67.0)

N/M
Total nonperforming loans

20,161

15,849

12,659

27.2

59.3
Other real estate owned

5,082

5,004

5,668

1.6

(10.3)
Total nonperforming assets

$
25,243

$
20,853

$
18,327

21.1

37.7

PCD loans, net of purchase accounting adjustments¹

$
11,096

$
8,601

$
10,834

29.0

2.4

30-89 days past due loans and still accruing interest

$
11,330

$
14,390

$
8,888


Nonperforming Assets										As of									Percent Change From
(Dollars in Thousands)										September 30,			December 31,			September 30,			December 31,	September 30,
										2020			2019			2019			2019	2019
Nonaccrual loans										$	20,076		$	12,432		$	11,852		61.5	69.4
Performing troubled debt restructured loans accruing interest											334			872			1,532		(61.7)	(78.2)
Loans past due 90 days or more and still accruing interest											422			2,545			18		(83.4)	N/M
Total nonperforming loans											20,832			15,849			13,402		31.4	55.4
Other real estate owned											2,686			5,004			4,682		(46.3)	(42.6)
Total nonperforming assets										$	23,518		$	20,853		$	18,084		12.8	30.0

PCD loans, net of purchase accounting adjustments¹										$	10,638		$	8,601		$	9,135		23.7	16.5


30-89 days past due loans and still accruing interest										$	5,511		$	14,390		$	7,937
Nonaccrual loans to total loans		0.9	%		0.6	%		0.6	%		1.0	%		0.6	%		0.6	%
Nonperforming loans to total loans		1.0	%		0.8	%		0.7	%		1.0	%		0.8	%		0.7	%
Nonperforming assets to total loans plus OREO		1.2	%		1.1	%		1.0	%		1.2	%		1.1	%		0.9	%
Purchased credit-deteriorated loans to total loans		0.5	%		0.4	%		0.6	%		0.5	%		0.4	%		0.5	%

Allowance for credit losses	$	31,273		$	19,789		$	19,372		$	32,918		$	19,789		$	19,651
Allowance for credit losses to total loans		1.5	%		1.0	%		1.0	%		1.6	%		1.0	%		1.0	%
Allowance for credit losses to nonaccrual loans		170.5	%		159.2	%		174.7	%		164.0	%		159.2	%		165.8	%

¹ In 2020, due to the adoption of CECL, PCD loans are included in total nonperforming assets, if their risk rating at period end so indicates. For 2019 periods presented, PCI loans are not included within total nonperforming assets as these loans had an accretable yield.

Loan charge-offs, net of recoveries, for the current quarter, prior linked quarter and year over year quarter are shown in the following table.


Loan Charge-offs, Net of Recoveries	Three Months Ended									Three Months Ended
(Dollars in thousands)	June 30,		% of	March 31,		% of	June 30,		% of	September 30,		% of	June 30,		% of	September 30,		% of
	2020		Total¹	2020		Total¹	2019		Total¹	2020		Total¹	2020		Total¹	2019		Total¹
Commercial	$	(2)	(1.2)	$	85	7.6	$	61	15.5	$	(7)	1.9	$	(2)	(1.2)	$	10	3.7
Leases		-	-		-	-		-	-		119	(32.6)		-	-		47	17.3
Commercial real estate - Investor		(14)	(8.4)		(8)	(0.7)		(12)	(3.0)		(102)	27.9		(14)	(8.4)		147	54.2
Commercial real estate - Owner occupied		292	174.9		1,108	98.8		42	10.7		(420)	115.1		292	174.9		-	-
Construction		-	-		-	-		(1)	(0.3)		59	(16.2)		-	-		7	2.6
Residential real estate - Investor		(2)	(1.2)		(20)	(1.8)		(3)	(0.8)		(15)	4.1		(2)	(1.2)		(6)	(2.2)
Residential real estate - Owner occupied		(66)	(39.5)		(23)	(2.0)		(11)	(2.8)		(25)	6.8		(66)	(39.5)		(13)	(4.8)
Multifamily		-	-		-	-		-	-		-	-		-	-		-	-
HELOC		(53)	(31.7)		(58)	(5.2)		38	9.6		(52)	14.2		(53)	(31.7)		(2)	(0.7)
HELOC - Purchased		-	-		-	-		229	58.2		66	(18.1)		-	-		-	-
Other ²		12	7.1		38	3.4		51	12.9		12	(3.10)		12	7.10		81	29.9
Net charge-offs	$	167	100.0	$	1,122	100.0	$	394	100.0
Net (recoveries) charge-offs										$	(365)	100.0	$	167	100.0	$	271	100.0

¹Represents the percentage of net charge-offs attributable to each category of loans.

² The “Other” ~~class~~segment includes consumer and overdrafts.

Net ~~charge-offs~~recoveries of ~~$167,000~~$365,000 were recorded for the ~~second~~third quarter of 2020, compared to net charge-offs of ~~$1.1 million~~$167,000 for the ~~first~~second quarter of 2020 and ~~$394,000~~$271,000 for the ~~second~~third quarter of 2019, reflecting continuing management attention to credit quality and remediation efforts. The ~~decline in~~ net ~~charge-offs~~recoveries for the ~~second~~third quarter of 2020 ~~was~~were primarily due to a recovery on one large charge-off ~~related to a nonperforming note sale~~recorded earlier in ~~the first quarter of~~ 2020. We have continued our conservative loan valuations and aggressive recovery efforts on prior charge-offs.

The following table shows classified assets by segment for the following periods.


							June 30, 2020								September 30, 2020
Classified Assets	As of						Percent Change From		As of						Percent Change From
(Dollars in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,	September 30,		December 31,		September 30,		December 31,	September 30,
	2020		2019		2019		2019	2019	2020		2019		2019		2019	2019
Commercial	$	8,627	$	11,688	$	7,704	(26.2)	12.0	$	5,992	$	11,688	$	7,704	(48.7)	(22.2)
Leases		254		329		125	(22.8)	103.2		3,270		329		125	893.9	N/M
Commercial real estate - Investor		5,445		4,926		8,791	10.5	(38.1)		5,596		4,926		8,791	13.6	(36.3)
Commercial real estate - Owner occupied		9,432		7,956		11,605	18.6	(18.7)		9,658		7,956		11,605	21.4	(16.8)
Construction		2,318		262		273	784.7	749.1		5,108		262		273	N/M	N/M
Residential real estate - Investor		1,454		1,390		1,029	4.6	41.3		1,526		1,390		1,029	9.8	48.3
Residential real estate - Owner occupied		4,270		3,631		3,773	17.6	13.2		3,836		3,631		3,773	5.6	1.7
Multifamily		5,562		503		493	N/M	N/M		5,833		503		493	N/M	N/M
HELOC		1,690		1,789		1,894	(5.5)	(10.8)		1,566		1,789		1,894	(12.5)	(17.3)
HELOC - Purchased		113		180		184	(37.2)	(38.6)		-		180		184	(100.0)	(100.0)
Other ¹		353		359		24	(1.7)	N/M		272		359		24	(24.2)	N/M
Total classified loans, excluding PCI loans		39,518		33,013		35,895	19.7	10.1
Total classified loans, excluding PCI loans²										42,657		33,013		35,895	29.2	18.8
Other real estate owned		5,082		5,004		5,668	1.6	(10.3)		2,686		5,004		5,668	(46.3)	(52.6)
Total classified assets, excluding PCI loans		44,600		38,017		41,563	17.3	7.3
PCI, net of purchase accounting adjustments		-		8,601		10,834	(100.0)	(100.0)
Total classified assets, excluding PCI loans²										45,343		38,017		41,563	19.3	9.1
PCI, net of purchase accounting adjustments²										-		8,601		10,834	(100.0)	(100.0)
Total classified assets	$	44,600	$	46,618	$	52,397	(4.3)	(14.9)	$	45,343	$	46,618	$	52,397	(2.7)	(13.5)

N/M - Not meaningful

¹ The “Other” ~~class~~segment includes consumer and overdrafts.

²Due to the adoption of CECL, as of January 1, 2020, we no longer have PCI loans.

Classified loans include nonaccrual, performing troubled debt restructurings and all other loans considered substandard. Classified assets include both classified loans and OREO. Loans classified as substandard are inadequately protected by either the current net worth and ability to meet payment obligations of the obligor, or by the collateral pledged to secure the loan, if any. These loans have a well-defined

weakness or weaknesses that jeopardize the liquidation of the debt and carry the distinct possibility that we will sustain some loss if deficiencies remain uncorrected.

Total classified loans increased as of ~~June~~September 30, 2020, from the levels at December 31, 2019, and June 30, 2019, primarily due to inclusion of PCD loans in their respective segments in 2020 due to the adoption of CECL. Total classified assets, including PCD loans, reflected a decrease as of ~~June~~September 30, 2020, compared to the level at December 31, 2019, and the level one year ago. Management monitors a ratio of classified assets to the sum of Bank Tier 1 capital and the ACL on loans as another measure of overall change in loan related asset quality, which is referred to as the “classified assets ratio.” The classified assets ratio was ~~13.43%~~12.95% for the period ended ~~June~~September 30, 2020, compared to 11.11% as of December 31, 2019, and ~~12.56%~~9.84% as of ~~June~~September 30, 2019. The increase in the classified assets ratio for the period ended ~~June~~September 30, 2020, compared to ~~June~~September 30, 2019, is also due to the inclusion of PCD loans in their respective segments within the calculation, as these loans were previously excluded. The increase in total PCD loans as of ~~June~~September 30, 2020, compared to December 31, 2019, is due to our reclassification of the credit-related component of the purchase accounting adjustments carried on former PCI loans to the ACL on January 1, 2020, the date we adopted the CECL methodology. The PCD balance of ~~$11.1~~$10.6 million is now included within total classified assets, as applicable, under CECL guidance.

Allowance for Credit Losses on Loans

Upon adoption of CECL on January 1, 2020, (Day One), we recognized an increase in our ACL on outstanding loans of $5.9 million and an increase in our ACL on unfunded commitments of $1.7 million as a cumulative effect adjustment from change in accounting policies. Approximately $2.5 million of the increase to the ACL resulted from the transfer of the non-accretable purchase accounting adjustments on PCD loans. The Day One adjusting entries resulted in a $3.8 million reduction to retained earnings, and a deferred tax asset adjustment of $1.4 million. At ~~June~~September 30, 2020, the ACL on loans totaled ~~$31.3~~$32.9 million, and the ACL on unfunded commitments, included in other liabilities, totaled ~~$5.0~~$4.0 million. This reserve build was driven by $300,000 of provision expense and $365,000 of net recoveries in the third quarter of 2020, as well as $2.1 million of provision expense in the second quarter of 2020, and ~~the~~ $8.0 million of provision expense in the first quarter of 2020, augmented by the previously mentioned impact of adopting CECL on January 1, 2020. The total increase in the ACL reflects forecasted credit deterioration due to the COVID-19 pandemic and the resultant recession. Our ACL on loans to total loans was ~~1.5%~~1.6% as of ~~June~~September 30, 2020, compared to 1.0% at both December 31, 2019, and ~~June~~September 30, 2019.

See Note 1 – Basis of Presentation and Changes in Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this report for discussion of our ACL methodology on loans. Allocations of the ACL may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off.

Below is a reconciliation of the activity in the allowance for credit losses on loans for the periods indicated (dollars in thousands):

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

June 30,

June 30,

2020

2020

2019

2020

2019

Allowance at beginning of period
$
30,045

$
19,789

$
19,316

$
19,789

$
19,006

Charge-offs:

Commercial

22

97

67

119

79

Leases

-

-

-

-

-

Commercial real estate - Investor

2

13

-

15

144

Commercial real estate - Owner occupied

292

1,109

42

1,401

129

Construction

-

-

1

-

1

Residential real estate - Investor

4

1

-

5

6

Residential real estate - Owner occupied

43

-

-

43

12

Multifamily

-

-

-

-

-

HELOC

2

83

50

85

50

HELOC - Purchased

-

-

229

-

229

Other ¹

41

98

85

139

169

Total charge-offs

406

1,401

474

1,807

819

Recoveries:

Commercial

24

12

6

36

36

Leases

-

-

-

-

-

Commercial real estate - Investor

16

21

12

37

32

Commercial real estate - Owner occupied

-

1

-

1

3

Construction

-

-

2

-

1

Residential real estate - Investor

6

21

3

27

19

Residential real estate - Owner occupied

109

23

11

132

37

Multifamily

-

-

-

-

8

HELOC

55

141

12

196

58

HELOC - Purchased

-

-

-

-

-

Other ¹

29

60

34

89

91

Total recoveries

239

279

80

518

285

Net charge-offs

167

1,122

394

1,289

534

Adoption of ASU 326

-

5,879

-

5,879

-

Provision for credit losses on loans

1,395

5,499

450

6,894

900

Allowance at end of period
$
31,273

$
30,045

$
19,372

$
31,273

$
19,372

Average total loans (exclusive of loans held-for-sale)
$
2,038,082

$
1,941,760

$
1,894,454

$
1,989,921

$
1,894,058

Net charge-offs / (recoveries) to average loans

0.01
%

0.06
%

0.02
%

0.06
%

0.03
%

Allowance at period end to average loans

1.53
%

1.55
%

1.02
%

1.57
%

1.02
%


		Three Months Ended								Nine Months Ended
	September 30,			June 30,			September 30,			September 30,			September 30,
	2020			2020			2019			2020			2019
Allowance at beginning of period	$	31,273		$	30,045		$	19,372		$	19,789		$	19,006
Charge-offs:
Commercial		5			22			20			124			99
Leases		119			-			47			119			47
Commercial real estate - Investor		-			2			159			15			303
Commercial real estate - Owner occupied		145			292			-			1,546			129
Construction		60			-			7			60			8
Residential real estate - Investor		3			4			1			8			7
Residential real estate - Owner occupied		-			43			2			43			14
Multifamily		-			-			-			-			-
HELOC		-			2			19			85			69
HELOC - Purchased		66			-			-			66			229
Other ¹		53			41			142			192			311
Total charge-offs		451			406			397			2,258			1,216
Recoveries:
Commercial		12			24			10			48			46
Leases		-			-			-			-			-
Commercial real estate - Investor		102			16			12			139			44
Commercial real estate - Owner occupied		565			-			-			566			3
Construction		1			-			-			1			1
Residential real estate - Investor		18			6			7			45			26
Residential real estate - Owner occupied		25			109			15			157			52
Multifamily		-			-			-			-			8
HELOC		52			55			21			248			79
HELOC - Purchased		-			-			-			-			-
Other ¹		41			29			61			130			152
Total recoveries		816			239			126			1,334			411
Net (recoveries) charge-offs		(365)			167			271			924			805
Adoption of ASU 326		-			-			-			5,879			-
Provision for credit losses on loans		1,280			1,395			550			8,174			1,450
Allowance at end of period	$	32,918		$	31,273		$	19,651		$	32,918		$	19,651

Average total loans (exclusive of loans held-for-sale)	$	2,035,584		$	2,038,082		$	1,890,992		$	1,989,921		$	1,893,025
Net charge-offs / (recoveries) to average loans		(0.02)	%		0.01	%		0.01	%		0.05	%		0.04	%
Allowance at period end to average loans		1.62	%		1.53	%		1.04	%		1.65	%		1.04	%

¹ The “Other” ~~class~~segment includes consumer and overdrafts.

The coverage ratio of the ACL on loans to nonperforming loans was ~~155.1%~~158.0% as of ~~June~~September 30, 2020, which was an increase from the coverage ratio of ~~137.6%~~124.9% as of ~~March~~December 31, ~~2020,~~2019, and an increase from ~~153.0%~~146.6% as of ~~June~~September 30, 2019. When measured as a percentage of average loans, our total ACL on loans was ~~1.57%~~1.62% for the ~~six~~nine months ended ~~June~~September 30, 2020, and ~~1.02%~~1.04% for the like period of September 30, 2019. This increase was driven by the adoption of CECL as of January 1, 2020.

We recorded PCD loans (formerly PCI loans), which refers to loans that showed evidence of deteriorated credit quality upon purchase, in our acquisition of ABC Bank. PCD loans totaled ~~$11.1~~$10.6 million, net of purchase accounting adjustments, as of ~~June~~September 30, 2020, and the credit-related component of the purchase accounting adjustments on these loans, which totaled $2.5 million, was reclassified to ACL, per CECL guidance, on January 1, 2020. We perform re-estimations of cash flows on our PCD loan portfolio on a quarterly basis. Any decline in expected cash flows as a result of these re-estimations, due in any part to a change in credit, is deemed credit impairment, and recorded as provision for credit losses during the period.

6764

In management’s judgment, an adequate ACL has been established to encompass the current lifetime expected credit losses at ~~June~~September 30, 2020, and general changes in lending policy, procedures and staffing, as well as other external factors, such as the impacts of the COVID-19 pandemic. However, there can be no assurance that actual losses will not exceed the estimated amounts in the future, based on unforeseen economic events, changes in business climates and the condition of collateral at the time of default and repossession. Further delayed recovery or further deterioration in market conditions related to COVID-19 and the associated impacts on our customers, changes in business climates and the condition of collateral at the time of default or repossession may revise our current expectations of future credit losses in future reporting periods.

Other Real Estate Owned

As of ~~June~~September 30, 2020, OREO totaled ~~$5.1~~$2.7 million, reflecting ~~no material change~~a $2.3 million reduction from the $5.0 million at December 31, 2019, and ~~$5.7~~a $2.0 million reduction from the $4.7 million at ~~June~~September 30, 2019. There was one property addition ~~which totaled $93,000~~of $314,000 to the OREO portfolio in the ~~second~~third quarter of 2020. There were noseven property disposals totaling $2.7 million in the ~~second~~third quarter of 2020. ~~One valuation write-down~~Valuation write-downs occurred in the ~~second~~third quarter of 2020 ~~with an expense total of $60,000,~~which totaled $46,000, compared to $120,000 of OREO valuation write-downs in the fourth quarter of 2019, and ~~$196,000~~$203,000 of valuation write-downs recorded in the ~~second~~third quarter of 2019.


							June 30, 2020								September 30, 2020
OREO	Three Months Ended						Percent Change From		Three Months Ended						Percent Change From
(Dollars in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,	September 30,		December 31,		September 30,		December 31,	September 30,
	2020		2019		2019		2019	2019	2020		2019		2019		2019	2019
Balance at beginning of period	$	5,049	$	4,682	$	6,365	7.8	(20.7)	$	5,082	$	4,682	$	5,668	8.5	(10.3)
Property additions, net of acquisition adjustments		93		567		-	(83.7)	100.0		314		567		305	(44.6)	3.0
Less:
Proceeds from property disposals, net of participation purchase and of gains/losses		-		125		501	(100.0)	(100.0)		2,664		125		1,088	2,031.2	144.9
Period valuation adjustments		60		120		196	(50.0)	(69.4)		46		120		203	(61.7)	(77.3)
Balance at end of period	$	5,082	$	5,004	$	5,668	1.5	(10.3)	$	2,686	$	5,004	$	4,682	(46.3)	(42.6)

N/M - Not meaningful

In management’s judgment, the property valuation allowance as established presents OREO at current estimates of fair value less estimated costs to sell; however, there can be no assurance that additional losses will not be incurred on disposals or upon updates to valuations in the future. Of note, properties valued in total at ~~$3.6~~$1.5 million, or approximately ~~71.5%~~55.8% of total OREO at ~~June~~September 30, 2020, have been in OREO for five years or more. The appropriate regulatory approval has been obtained for any OREO properties held in excess of five years, with one exception. One parcel of raw land remains challenging to dispose of, and, while not material in value, was held as OREO in excess of the time allowed per regulatory guidance as of June 30, 2020. This property was sold on July 10, 2020, resulting in a minimal gain.years.



OREO Properties by Type
(Dollars in thousands)	June 30, 2020				December 31, 2019				June 30, 2019				September 30, 2020				December 31, 2019				September 30, 2019
		Amount	% of Total			Amount	% of Total			Amount	% of Total			Amount	% of Total			Amount	% of Total			Amount	% of Total
Single family residence	$	450	9	%	$	174	3	%	$	370	7	%	$	450	17	%	$	174	3	%	$	-	-	%
Lots (single family and commercial)		3,691	72	%		3,945	79	%		4,162	73	%		1,461	54	%		3,945	79	%		4,044	86	%
Vacant land		37	1	%		41	1	%		440	8	%		351	13	%		41	1	%		42	1	%
Commercial property		904	18	%		844	17	%		696	12	%		424	16	%		844	17	%		596	13	%
Total other real estate owned	$	5,082	100	%	$	5,004	100	%	$	5,668	100	%	$	2,686	100	%	$	5,004	100	%	$	4,682	100	%

6865

Deposits and Borrowings


							June 30, 2020								September 30, 2020
Deposits	As of						Percent Change From		As of						Percent Change From
(Dollars in thousands)	June 30,		December 31,		June 30,		December 31,	June 30,	September 30,		December 31,		September 30,		December 31,	September 30,
	2020		2019		2019		2019	2019	2020		2019		2019		2019	2019
Noninterest bearing demand	$	890,636	$	669,795	$	632,900	33.0	40.7	$	889,085	$	669,795	$	643,355	32.7	38.2
Savings		373,448		307,015		311,887	21.6	19.7		382,711		307,015		304,726	24.7	25.6
NOW accounts		466,762		425,792		426,511	9.6	9.4		492,407		425,792		413,291	15.6	19.1
Money market accounts		293,073		282,478		285,223	3.8	2.8		310,613		282,478		286,484	10.0	8.4
Certificates of deposit of less than $100,000		215,777		227,578		220,973	(5.2)	(2.4)		208,570		227,578		222,378	(8.4)	(6.2)
Certificates of deposit of $100,000 through $250,000		146,374		151,279		144,148	(3.2)	1.5		129,522		151,279		142,669	(14.4)	(9.2)
Certificates of deposit of more than $250,000		65,247		62,812		56,132	3.9	16.2		66,335		62,812		61,588	5.6	7.7
Total deposits	$	2,451,317	$	2,126,749	$	2,077,774	15.3	18.0	$	2,479,243	$	2,126,749	$	2,074,491	16.6	19.5

Total deposits were ~~$2.45~~$2.48 billion at ~~June~~September 30, 2020, which reflects a ~~$324.6~~$352.5 million increase from total deposits of $2.13 billion at December 31, 2019, and an increase of ~~$373.5~~$404.8 million from ~~the $2.08~~total deposits of $2.07 billion at ~~June~~September 30, 2019. The increase in deposits at ~~June~~September 30, 2020, compared to both December 31, 2019, and September 30, 2019, was due ~~primarily~~ to increases in noninterest bearing demand, savings and NOW accounts, with smaller increases noted in money market accounts and certificates of deposit more than $250,000. ~~The increase in deposits in the year over year period was primarily due to growth in noninterest bearing demand deposits, savings, NOW accounts, money markets, and time deposits of $100,000 or more.~~ These increases in the linked quarter as well as year over year periods were primarily due to federal stimulus funds received by depositors and a decrease in consumer spending ~~during~~due to the COVID-19 pandemic.

In addition to deposits, we obtained funding from other sources in all periods presented. Securities sold under repurchase agreements totaled ~~$52.1~~$59.3 million at ~~June~~September 30, 2020, a ~~$3.4~~$10.6 million, or ~~7.0%~~21.7%, increase from $48.7 million at December 31, 2019. We also had short-term borrowings of ~~$8.3~~$6.1 million from the FHLBC at ~~June~~September 30, 2020, as compared to $48.5 million in short-term borrowings at December 31, 2019. Our notes payable and other borrowings is comprised of one remaining $6.5 million long-term FHLBC advance acquired in our ABC Bank acquisition, which matures on February ~~20,~~2, 2026, and ~~$19.0~~$18.0 million outstanding on a $20.0 million term note originated with a correspondent bank in the first quarter of 2020, to facilitate in the redemption of our Old Second Capital Trust I trust preferred securities and related junior subordinated debentures, completed on March 2, 2020. Notes payable and other borrowings of ~~$25.5~~$24.5 million as of ~~June~~September 30, 2020, increased ~~$18.9~~$17.8 million from December 31, 2019, and increased ~~$14.5~~$15.6 million from ~~June~~September 30, 2019.

The Company is indebted on senior notes originated in December 2016, totaling $44.3 million, net of deferred issuance costs, as of ~~June~~September 30, 2020. These notes mature in December 2026, and include interest payable semi-annually at 5.75% for five years. Beginning December 2021, the interest becomes payable quarterly at three month LIBOR plus 385 basis points. The Company is also indebted on $25.8 million, net of deferred issuance costs, of junior subordinated debentures, which are related to the trust preferred securities issued by its statutory trust subsidiary, Old Second Capital Trust II (“Trust II”). The Trust II issuance converted from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017. Upon conversion to a floating rate, we initiated a cash flow hedge which resulted in the total interest rate paid on this debt of ~~4.42%~~4.40% as of ~~June~~September 30, 2020, as compared to 6.77%, which was the rate paid during the period prior to the June 15, 2017, rate reset. The Company also redeemed $32.6 million of trust preferred securities issued by its statutory trust subsidiary, Old Second Capital Trust I, on March 2, 2020, as noted above. The cash paid at redemption of $33.0 million included accrued interest of $438,000 on the debentures, and resulted in a payment of $10.13 per preferred share.

Capital

As of ~~June~~September 30, 2020, total stockholders’ equity was ~~$282.5~~$296.3 million, which was an increase of ~~$4.7~~$18.4 million from $277.9 million as of December 31, 2019. This increase is attributable to an increase in retained earnings of ~~$5.1~~$15.1 million, comprised of net income year to date of ~~$9.5~~$19.8 million, less a reduction to retained earnings of $3.8 million upon the adoption of ASU 2016-13 (CECL) as of January 1, 2020, and payment of ~~$600,000~~$900,000 of dividends to our common stockholders in the ~~six~~nine months ended ~~June~~September 30, 2020. In addition, an increase to accumulated other comprehensive income of ~~$1.9~~$6.5 million was recorded due to a net increase in unrealized gains on available-for-sale securities, net of unrealized losses on swaps. Total stockholders’ equity ~~decreased as~~was reduced by an increase of $4.4 million to our treasury stock ~~increased $3.2 million in the second quarter of~~year to date 2020, primarily due to repurchases of our common shares pursuant to our stock repurchase program.

In the third quarter of 2019, our Board of Directors authorized a stock repurchase program, inunder which we ~~may~~were authorized to repurchase up to approximately 1.5 million shares (or approximately 5%) of our outstanding common stock ~~by September 2020,~~ through open market purchases, trading plans established in accordance with U.S. Securities and Exchange Commission rules, privately negotiated transactions, or by other means. The stock repurchase program expired on September 19, 2020; however, we received a notice of non-objection from the Federal Reserve Bank of Chicago to extend the previously authorized stock repurchase program through October 20, 2021. The actual means

and timing of any repurchases, quantity of purchased shares and prices will be, subject to certain limitations, at the discretion of management and will depend on a number of factors, including, without limitation, market

prices of our common stock, general market and economic condition, and applicable legal and regulatory requirements. These share purchases are anticipated to be funded by our cash on hand. During the ~~second~~third quarter of 2020, we repurchased ~~145,932~~137,756 shares of our common stock at a weighted average price of ~~$6.97~~$8.34 per share pursuant to our stock repurchase program. To date, we have repurchased ~~458,655~~596,411 shares or our common stock at a weighted average price of ~~$7.05~~$7.35 per share, under our stock repurchase program.

The following table shows the regulatory capital ratios and the current well capitalized regulatory requirements for the Company and the Bank as of the dates indicated:


	Minimum Capital		Well Capitalized								Minimum Capital		Well Capitalized
	Adequacy with		Under Prompt								Adequacy with		Under Prompt
	Capital Conservation		Corrective Action		June 30,		December 31,		June 30,		Capital Conservation		Corrective Action		September 30,		December 31,		September 30,
	Buffer, if applicable¹		Provisions²		2020		2019		2019		Buffer, if applicable¹		Provisions²		2020		2019		2019
The Company
Common equity tier 1 capital ratio	7.00	%	N/A		11.31	%	11.14	%	10.26	%	7.00	%	N/A		11.97	%	11.14	%	10.89	%
Total risk-based capital ratio	10.50	%	N/A		13.63	%	14.53	%	13.70	%	10.50	%	N/A		14.33	%	14.53	%	14.34	%
Tier 1 risk-based capital ratio	8.50	%	N/A		12.39	%	13.65	%	12.83	%	8.50	%	N/A		13.08	%	13.65	%	13.45	%
Tier 1 leverage ratio	4.00	%	N/A		10.06	%	11.93	%	10.85	%	4.00	%	N/A		10.07	%	11.93	%	11.54	%

The Bank
Common equity tier 1 capital ratio	7.00	%	6.50	%	13.46	%	14.35	%	13.96	%	7.00	%	6.50	%	14.24	%	14.35	%	14.83	%
Total risk-based capital ratio	10.50	%	10.00	%	14.71	%	15.23	%	14.83	%	10.50	%	10.00	%	15.49	%	15.23	%	15.72	%
Tier 1 risk-based capital ratio	8.50	%	8.00	%	13.46	%	14.35	%	13.96	%	8.50	%	8.00	%	14.24	%	14.35	%	14.83	%
Tier 1 leverage ratio	4.00	%	5.00	%	10.86	%	12.50	%	11.96	%	4.00	%	5.00	%	10.90	%	12.50	%	12.68	%

¹ Amounts are shown inclusive of a capital conservation buffer of 2.50%. Under the Federal Reserve’s Small Bank Holding Company Policy Statement, the Company is not subject to the minimum capital adequacy and capital conservation buffer capital requirements at the holding company level, unless otherwise advised by the Federal Reserve (such capital requirements are applicable only at the Bank level). Although the minimum regulatory capital requirements are not applicable to the Company, we calculate these ratios for our own planning and monitoring purposes.

² The prompt corrective action provisions are only applicable at the Bank level.

As part of its response to the impact of the COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provides banking organizations that adopt CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2020, we elected to utilize the five-year CECL transition. The cumulative amount that is not recognized in regulatory capital, in addition to the $3.8 million Day One impact of CECL adoption, will be phased in at 25% per year beginning January 1, 2022. As of ~~June~~September 30, 2020, the capital measures of the Company exclude ~~$5.6~~$5.7 million, which is the Day One impact to retained earnings, and 25% of the ~~$10.1~~$10.4 million increase, net of taxes, in the ACL in the ~~six~~nine months ended ~~June~~September 30, 2020, excluding PCD loans.

As of ~~June~~September 30, 2020, the Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” and met the now fully phased-in capital conservation buffer requirements. In addition to the above regulatory ratios, our GAAP common equity to total assets ratio, which is used as a performance measurement for capital analysis and peer comparisons, decreased from 10.54% at December 31, 2019, to ~~9.63%~~9.96% at ~~June~~September 30, 2020. Our GAAP tangible common equity to tangible assets ratio was ~~8.98%~~9.32% at ~~June~~September 30, 2020, compared to 9.81% as of December 31, 2019. Our non-GAAP tangible common equity to tangible assets ratio, which management also considers a valuable performance measurement for capital analysis, decreased from 9.83% at December 31, 2019, to ~~9.00%~~9.34% at ~~June~~September 30, 2020.

In November 2019, the federal banking agencies published final rules to provide an optional simplified measure of capital adequacy for qualifying community banking organizations, which we refer to as the community bank leverage ratio (“CBLR”) framework. Generally, under the CBLR framework, qualifying community banking organizations with total assets of less than $10 billion, and limited amounts of off-balance-sheet exposures and trading assets and liabilities, may elect whether to be subject to the CBLR framework if they have a

CBLR of greater than 9%. Qualifying community banking organizations that elect to be subject to the CBLR framework and continue to meet all requirements under the framework would not be subject to risk-based or other leverage capital requirements and, in the case of

an insured depository institution, would be considered to have met the well capitalized ratio requirements for purposes of the FDIC’s Prompt Corrective Action framework. The final rule became effective on January 1, 2020. We do not have any immediate plans to elect to use the community bank leverage ratio framework, but may make such an election in the future.

Reconciliation of Tangible Common Equity to Tangible Assets Ratio Non-GAAP Measure


	June 30, 2020						December 31, 2019						September 30, 2020						December 31, 2019
Tangible common equity	GAAP			Non-GAAP			GAAP			Non-GAAP			GAAP			Non-GAAP			GAAP			Non-GAAP
(Dollars in thousands)

Total Equity	$	282,516		$	282,516		$	277,864		$	277,864		$	296,268		$	296,268		$	277,864		$	277,864
Less: Goodwill and intangible assets		21,023			21,023			21,275			21,275			20,901			20,901			21,275			21,275
Add: Limitation of exclusion of core deposit intangible (80%)		N/A			484			N/A			534			N/A			459			N/A			534
Adjusted goodwill and intangible assets		21,023			20,539			21,275			20,741			20,901			20,442			21,275			20,741
Tangible common equity	$	261,493		$	261,977		$	256,589		$	257,123		$	275,367		$	275,826		$	256,589		$	257,123
Tangible assets
Total assets	$	2,932,436		$	2,932,436		$	2,635,545		$	2,635,545		$	2,974,824		$	2,974,824		$	2,635,545		$	2,635,545
Less: Adjusted goodwill and intangible assets		21,023			20,539			21,275			20,741			20,901			20,442			21,275			20,741
Tangible assets	$	2,911,413		$	2,911,897		$	2,614,270		$	2,614,804		$	2,953,923		$	2,954,382		$	2,614,270		$	2,614,804

Common equity to total assets		9.63	%		9.63	%		10.54	%		10.54	%		9.96	%		9.96	%		10.54	%		10.54	%
Tangible common equity to tangible assets		8.98	%		9.00	%		9.81	%		9.83	%		9.32	%		9.34	%		9.81	%		9.83	%

The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk based capital calculations, and is useful for us when reviewing risk based capital ratios and equity performance metrics.

Liquidity

Liquidity is our ability to fund operations, to meet depositor withdrawals, to provide for customers’ credit needs, and to meet maturing obligations and existing commitments. Our liquidity principally depends on our cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and our ability to borrow funds. We monitor our borrowing capacity at the FHLBC as part of our liquidity management process as supervised by our Asset and Liability Committee (“ALCO”) and reviewed by our Board of Directors. In addition, due to the potential impacts on our liquidity stemming from the COVID-19 pandemic, our senior management team monitors cash balances daily to ensure we have adequate liquidity to meet our operational and financing needs. As of ~~June~~September 30, 2020, our cash on hand liquidity totaled ~~$257.5~~$313.1 million, an increase of ~~$206.9~~$262.5 million over cash balances held as of December 31, ~~2019, which is over a 400% increase.~~2019.

Net cash inflows from operating activities were ~~$20.8~~$16.8 million during the first ~~six~~nine months of 2020, compared with net cash inflows of ~~$39.9~~$37.5 million in the same period of 2019. Funds used to originate loans held-for-sale, net of proceeds from sales of loans held-for-sale, were a source of ~~outflows~~inflows for the first ~~six~~nine months of 2020 and the like period of 2019. Interest paid, net of interest received, combined with changes in other assets and liabilities were a source of outflows for the ~~six~~nine months ended ~~June~~September 30, 2020 and the like period of 2019. The management of investing and financing activities, as well as market conditions, determines the level and the stability of net interest cash flows. Management’s policy is to mitigate the impact of changes in market interest rates to the extent possible, as part of the balance sheet management process.

Net cash outflows from investing activities were ~~$83.7~~$54.4 million in the ~~six~~nine months ended ~~June~~September 30, 2020, compared to net cash inflows of ~~$62.2~~$74.6 million in the same period in 2019. In the first ~~six~~nine months of 2020, securities transactions accounted for net inflows of ~~$40.7~~$45.0 million, and the principal change on loans accounted for net outflows of ~~$123.6~~$100.4 million. In the first ~~six~~nine months of 2019, securities transactions accounted for net inflows of ~~$68.4~~$77.1 million, and net principal on loans funded accounted for net outflows of ~~$6.2~~$2.8 million. Proceeds from sales of OREO accounted for ~~$311,000~~$3.1 million and ~~$1.5~~$2.6 million in investing cash inflows for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019, respectively.

Net cash inflows from financing activities in the ~~six~~nine months ended ~~June~~September 30, 2020 were ~~$269.7~~$300.2 million, compared with net cash outflows of ~~$99.1~~$113.3 million in the ~~six~~nine months ended ~~June~~September 30, 2019. Net deposit inflows in the first ~~six~~nine months of 2020 were $324.6 million compared to net deposit outflows of $38.9 million in the first six months of 2019. Other short-term borrowings had net cash outflows of $40.2 million in the first six months of 2020, and $62.4 million in the first six months of 2019. Changes in securities sold under repurchase

7168

$352.5 million compared to net deposit outflows of $42.1 million in the first nine months of 2019. Other short-term borrowings had net cash outflows of $42.4 million in the first nine months of 2020, and $65.5 million in the first nine months of 2019. Changes in securities sold under repurchase agreements accounted for ~~$3.4~~$10.6 million and ~~$7.5~~$2.2 million in net inflows for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019, respectively. The redemption of our Old Second Capital Trust I trust preferred securities and related junior subordinated debentures resulted in cash outflows of $32.6 million in the first quarter of 2020, which was partially offset by a ~~$19.0~~$20.0 million term note cash inflow which was originated to partially fund this trust preferred ~~redemption.~~redemption; $18.0 million of this term note remains outstanding as of September 30, 2020.

Cash and cash equivalents for the ~~six~~nine months ended ~~June~~September 30, 2020, totaled ~~$257.5~~$313.1 million, as compared to ~~$58.2~~$54.0 million as of ~~June~~September 30, 2019. In addition to cash and cash equivalents on hand or held as deposits with other financial institutions, we rely on funding sources from customer deposits, cash flows from securities available-for-sale and loans, and a line of credit with the FHLBC to meet potential liquidity needs. These sources of liquidity are immediately available to satisfy any funding requirements due to depositor or borrower demands through the ordinary course of our business. Additional sources of funding include a $20 million undrawn line of credit held by the Company with a third party financial institution, as well as unpledged securities available-for-sale.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

As part of our normal operations, we are subject to interest-rate risk on the assets we invest in (primarily loans and securities) and the liabilities we fund (primarily customer deposits and borrowed funds). Fluctuations in interest rates may result in changes in the fair market values of our financial instruments, cash flows, and net interest income. Like most financial institutions, we have an exposure to changes in both short-term and long-term interest rates.

In the first quarter of 2020 the Federal Reserve cut ~~short-term interest rates on~~the Fed Funds rate three ~~separate occasions. One cut occurred on the scheduled meeting date in January, and the other two were announced prior~~times down to ~~the scheduled meeting date in March. In response~~a target range of 0% to ~~the COVID-19 pandemic,~~0.25%. Additionally, the Federal Reserve has been aggressively cut rates as low as they could without taking rates negative. Overall the Fed Funds upper bound target rate dropped from 1.75% to 0.25% during the quarter, a decline of 1.50%. As a result, the Bank's prime rate also dropped by 1.50% from 4.75% to 3.25%. The general market consensus is that the Federal Reserve will keep the Fed Funds rates unchanged for the foreseeable futurepurchasing various assets since March 2020 in an effort to ~~combat~~stabilize the ~~harsh economic~~economy from the continuing effects of COVID-19. Overall, the Federal Reserve’s balance sheet has increased from about $4.2 trillion in early March 2020 to about $7.1 trillion as of September 30, 2020. The Federal Reserve has indicated that it expects the Fed Funds rate to remain in the 0% to 0.25% range through 2023 and possibly even longer. We manage interest rate risk within guidelines established by policy which are intended to limit the amount of rate exposure. In practice, we seek to manage our interest rate risk exposure well within our guidelines so that such exposure does not pose a material risk to our future earnings.

We manage various market risks in the normal course of our operations, including credit, liquidity risk, and interest-rate risk. Other types of market risk, such as foreign currency exchange risk and commodity price risk, do not arise in the normal course of our business activities and operations. In addition, since we do not hold a trading portfolio, we are not exposed to significant market risk from trading activities. Our interest rate risk exposures at ~~June~~September 30, 2020, and December 31, 2019, are outlined in the table below.

Our net income can be significantly influenced by a variety of external factors, including: overall economic conditions, policies and actions of regulatory authorities, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities other than those that are assumed, early withdrawal of deposits, exercise of call options on borrowings or securities, competition, a general rise or decline in interest rates, changes in the slope of the yield-curve, changes in historical relationships between indices (such as LIBOR and prime), and balance sheet growth or contraction. Our asset-liability committee seeks to manage interest rate risk under a variety of rate environments by structuring our balance sheet and off-balance sheet positions, which includes interest rate swap derivatives as discussed in Note 14 of our consolidated financial statements included in this quarterly report. We seek to monitor and manage interest rate risk within approved policy guidelines and limits.

We use simulation analysis to quantify the impact of various rate scenarios on our net interest income. Specific cash flows, repricing characteristics, and embedded options of the assets and liabilities held by us are incorporated into the simulation model. Earnings at risk are calculated by comparing the net interest income of a stable interest rate environment to the net interest income of a different interest rate environment in order to determine the percentage change. As of December 31, 2019, we had modest amounts of earnings gains (in both dollars and percentage) should interest rates rise, and limited earnings reductions should interest rates fall. The projected increases in income across all up rate interest rate shock scenarios as of ~~June~~September 30, 2020 were considerably higher than those in December 31, 2019. ~~These increases were~~This was primarily ~~driven by two factors. Earlier~~the result of updated assumptions in ~~the year, we performed an internal historical deposit study on both decay rates and betas. The results of this study were used to update assumptions within~~ our asset liability ~~model. In general, the~~management model associated with an updated deposit decay study, deposit beta study, and loan prepayment study. Additionally, large growth in non-maturity deposits since the beginning of the year also contributed to the increases. However, the September 30, 2020 net interest income sensitivity profile did not materially change from the June 30, 2020 result. The June 30, 2020 and September 30, 2020 percent change in net interest income projected varied by less than 0.5% for all interest rate shock scenarios. The general balance sheet composition of both assets and liabilities changed only

modestly during the quarter, which resulted in ~~lower betas being applied in the ALM model. In the rising~~minimal change to our interest rate scenarios, this caused a lower interest expense than was previously modeled. The other factor driving the uptick in earnings gains in the up rate scenarios was a large increase in non-maturity deposits. Overall, non-maturity deposits have increased approximately $339 million since year end.risk profile. Management still ~~believes~~considers the current level of interest rate risk to be moderate but intends to continue looking for market opportunities to flatten its interest rate risk profile.

The following table summarizes the effect on annual income before income taxes based upon an immediate increase or decrease in interest rates of 0.5%, 1%, and 2% and no change in the slope of the yield curve. Due to ~~recent dramatic market~~the low interest rate ~~declines,~~environment, it was not possible to calculate certain down rate scenarios because rates would fall below zero in all down rate scenarios.

Analysis of Net Interest Income Sensitivity

(Dollars in thousands)



	Immediate Changes in Rates																		Immediate Changes in Rates
		(2.0)	%		(1.0)	%		(0.5)	%		0.5	%		1.0	%		2.0	%		(2.0)	%		(1.0)	%		(0.5)	%		0.5	%		1.0	%		2.0	%
June 30, 2020
September 30, 2020
Dollar change		N/M			N/M			N/M		$	3,184		$	6,407		$	11,814			N/M			N/M			N/M		$	3,093		$	6,099		$	11,278
Percent change		N/M			N/M			N/M			3.7	%		7.5	%		13.8	%		N/M			N/M			N/M			3.7	%		7.2	%		13.4	%

December 31, 2019
Dollar change		N/M		$	(6,229)		$	(2,670)		$	993		$	2,016		$	3,856			N/M		$	(6,229)		$	(2,670)		$	993		$	2,016		$	3,856
Percent change		N/M			(6.6)	%		(2.8)	%		1.1	%		2.1	%		4.1	%		N/M			(6.6)	%		(2.8)	%		1.1	%		2.1	%		4.1	%

N/M - Not meaningful

The amounts and assumptions used in the simulation model should not be viewed as indicative of expected actual results. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies. The above results do not take into account any management action to mitigate potential risk.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended, as of ~~June~~September 30, 2020. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that as of ~~June~~September 30, 2020, the Company’s internal controls were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified.

We adopted the new guidance under Accounting Standards Update 2016-13, (ASC Topic 326) “Measurement of Credit Losses on Financial Instruments,” also known as Current Expected Credit Losses, or CECL, on January 1, 2020. The Company implemented new accounting processes and procedures, which required us to update our internal controls over accounting for the allowance for credit losses, and the related disclosures under the new guidance. As a result of the adoption of CECL, we implemented new internal controls designed to mitigate the risks associated with these new processes and to provide assurance at a reasonable level of the fair presentation of our consolidated financial statements and related disclosures. There were no other changes in the Company’s internal controls over financial reporting during the ~~six~~nine months ended ~~June~~September 30, 2020, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company and its subsidiaries, from time to time, are involved in collection suits in the ordinary course of business against its debtors and are defendants in legal actions arising from normal business activities. Management, after consultation with legal counsel, believes

that the ultimate liabilities, if any, resulting from these actions will not have a material adverse effect on the financial position of the Bank or on the consolidated financial position of the Company.

Item 1.A. Risk Factors

Investing in shares of our common stock involves certain risks, including those identified and described in Item 1A. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2019, as well as cautionary statements contained in this Quarterly Report on Form 10-Q, including those under the caption “Cautionary Note Regarding Forward-Looking Statements,” and set forth in Part II, Item 1A of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020.

Except as set forth in Part II, Item 1A of the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 and filed with the SEC on May 11, 2020, which is incorporated herein by this reference, there have been no material changes to the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019 filed with the SEC on March 6, 2020.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Stock Repurchases

In September 2019, our board of directors authorized the repurchase of up to 1,494,826 shares of our common stock (the “Repurchase Program”). The Repurchase Program expired on September 19, 2020. However, on October 20, 2020, the Company received notice of non-objection from the Federal Reserve Bank of Chicago to extend the Repurchase Program through October 20, 2021. As of October 20, 2020, 898,415 shares remained available to be repurchased under the Repurchase Program. Repurchases by usthe Company under the Repurchase Program may be made from time to time through open market purchases, trading plans established in accordance with SEC rules, privately negotiated transactions, or by other means.

The actual means and timing of any repurchases, quantity of purchased shares and prices will be, subject to certain limitations, at the discretion of management and will depend on a number of factors, including, without limitation, market prices of our common stock, general market and economic conditions, and applicable legal and regulatory requirements. Repurchases under the Repurchase Program may be initiated, discontinued, suspended or restarted at any ~~time;~~time provided that repurchases under the Repurchase Program after ~~September 19, 2020~~October 20, 2021, would require Federal Reserve non-objection or approval. We are not obligated to repurchase any shares under the Repurchase Program.

The following table presents our stock repurchases for the quarter ended ~~June~~September 30, 2020.


				Total Number of	Maximum Number
	Total			Shares Purchased	of Shares that May
	Number of		Average	as Part of Publicly	Yet Be
(Dollars in thousands, except for per share	Shares		Price Paid	Announced Plans	Purchased Under
amounts)	Purchased		per Share	or Programs	the Plans or Programs
July 1, 2020 - July 31, 2020	-	$	-	-	1,036,171
August 1, 2020 - August 31, 2020	-		-	-	1,036,171
September 1, 2020 - September 30, 2020	137,756		8.34	596,411	898,415
Total	137,756	$	8.34	596,411	898,415

7471

Total Number of

Maximum Number

Total

Shares Purchased

of Shares that May

Number of

Average

as Part of Publicly

Yet Be
(Dollars in thousands, except for per share

Shares

Price Paid

Announced Plans

Purchased Under
amounts)

Purchased

per Share

or Programs

the Plans or Programs
April 1, 2020 - April 30, 2020

7,341

$
8.12

320,064

1,174,762
May 1, 2020 - May 31, 2020

138,591

6.91

458,655

1,036,171
June 1, 2020 - June 30, 2020

-

-

-

1,036,171
Total

145,932

$
6.97

458,655

1,036,171

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

~~None.~~Amendment to Bylaws

Given the timing of the following amendment, the following information is included in this Quarterly Report on Form 10-Q pursuant to Item 5.03 of Form 8-K, “Amendments to Articles of Incorporation or Bylaws; Change in Fiscal Year” in lieu of filing a Form 8-K.

On November 4, 2020, our board of directors amended and restated our Company’s bylaws (the “Amended Bylaws”), effective immediately. The Amended Bylaws replace and supersede in their entirety the then existing bylaws of the Company (the “Prior Bylaws”). Substantive amendments to the Prior Bylaws include:

Stockholder Proposals

Article II, Section 2.4 of the Prior Bylaws generally provided that a stockholder wishing to submit new business at an annual meeting of stockholders must provide a notice of such proposal at least 60 days in advance of the first anniversary date of the previous year’s annual meeting to be considered at the annual meeting. Article II, Section 2.4 of the Prior Bylaws required certain information to be provided by the stockholder making any such proposal.

Article II, Section 2.4 of the Amended Bylaws require additional information in the stockholder’s notice to the Company with respect to a stockholder proposal (other than a director nomination) for an annual meeting of stockholders, including, among other things, (a) the stockholder’s name and address; (b) information about the stockholder’s stock ownership in the Company and certain interests and relationships; and (c) a description of the business the stockholder desires to bring before the meeting. In connection with an annual meeting of stockholders, a stockholder generally must submit notice of such stockholder’s intentions to submit a proposal not earlier than 120 days and not later than 90 days prior to the first anniversary of the preceding year’s annual meeting; provide that, if the date of the annual meeting is moved to more than 30 days before or more than 60 days after the anniversary date of the previous year’s meeting, for notice by the stockholder to be timely it must be delivered to us not earlier than 120 days prior to the date of such annual meeting and not later than 90 days prior to the date of such annual meeting or, if the first public announcement of the date of such annual meeting is less than 100 days prior to the date of such annual meeting, then the tenth day following the day on which public announcement of the date of such meeting is first made by the Company. Article II, Section 2.4 of the Amended Bylaws also eliminated a provision in the Prior Bylaws that allowed a stockholder to make a proposal at any time (including the date of the annual meeting) that would be discussed and considered at the annual meeting but not voted on until the subsequent annual meeting.

Director Nominations

Article II, Section 2.5 of the Prior Bylaws generally provided that a stockholder could nominate candidates for election to the Company’s board of directors if such nominations were made in writing to the Company not less than 60 days nor more than 90 days before the first anniversary of the preceding year’s annual meeting. Article II, Section 2.5 of the Prior Bylaws also required such stockholder’s notice to include certain information related to each proposed nominee, including (a) such nominee’s name, age, business address and residential address; (b) such nominee’s principal occupation; (c) certain information about the nominee’s stock ownership in the Company; and (d) any other information relating to such nominee that would be required to be disclosed on Schedule 13D pursuant to Regulation 13D-G under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and pursuant to Regulation 14A under the Exchange Act. In addition, the stockholder giving the notice was required to provide their name and address, the name and principal business or residential address of any other beneficial stockholders known by such stockholder to support such nominees, and certain information about the their stock ownership in the Company and any other record or beneficial stockholders known by such stockholder to be supporting such nominee. Article II, Section 2.5 of the Prior Bylaws also included requirements for the Board to provide notice of any failure of a stockholder to satisfy these information requirements and a time period to cure such deficiencies.

Article II, Section 2.5 of the Amended Bylaws has been revised to generally replicate the language in Article X.F of the Company’s Certificate of Incorporation. Article II, Section 2.5 of the Amended Bylaws generally provides that a stockholder can nominate candidates for election to the Company’s board of directors if such nominations are made in writing to the Company not more than 60 days nor fewer than 14 days before any meeting of the stockholders called for the election of directors. Each such written nomination must include (a) the name, age, business address and, if known, residence address of each nominee proposed; (b) the principal occupation or employment of each such nominee for the past five years; and (c) the number of shares of stock of the Company beneficially owned by each such nominee and by the nominating stockholder. The Chairman of the meeting may, if the facts warrant, determine and declare to the meeting that a nomination was not made in accordance with these requirements, and if so determined, the Chairman will declare to the meeting that the defective nomination will be disregarded.

The foregoing description of the Amended Bylaws is qualified in its entirety by reference to the full text of the Amended Bylaws, a copy of which is filed as Exhibit 3.1 to this Form 10-Q and is incorporated herein by reference.

Date of Annual Meeting of Stockholders

We currently anticipate that we will hold our 2021 annual meeting of stockholders (the “2021 Annual Meeting”) on May 18, 2021, which will be more than 30 calendar days before the anniversary date of our 2020 annual meeting of stockholders. In accordance with Rule 14a-5(f) under the Exchange Act, we are hereby notifying our stockholders that, to be considered for inclusion in our 2021 Annual Meeting proxy material under Rule 14a-8 of the Exchange Act, your proposal must be submitted in writing by December 17, 2020. If you wish to bring a proposal (other than a director nomination) before the 2021 Annual Meeting outside of Rule 14a-8 (that will not be included in our proxy materials), you must submit your proposal in writing not later than the close of business on February 17, 2021, but no earlier than the close of business on January 18, 2021. If you wish to nominate a candidate for election to our board of directors at the 2021 Annual Meeting, you must provide written notice of such nomination no later than May 4, 2021, but no earlier than March 19, 2021. You are also advised to review our certificate of incorporation or bylaws, as applicable, which contain additional requirements about advance notice of director nominations and stockholder proposals. All such notices should be directed, in writing, to our Secretary at 37 South River Street, Aurora, Illinois 60507.

Item 6. Exhibits

Exhibits:



3.1	Bylaws of Old Second Bancorp, Inc., as amended and restated through November 4, 2020.

10.1	Old Second Bancorp, Inc. Voluntary Deferred Compensation Plan, effective November 1, 2020 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on September 29, 2020).

31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a).

31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a).

32.1	Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2	Certification of 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) Consolidated Balance Sheets at ~~June~~September 30, 2020, and December 31, 2019; (ii) Consolidated Statements of Income for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019; (iii) Consolidated Statements of Stockholders’ Equity for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019; (iv) Consolidated Statements of Cash Flows for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019; and (v) Notes to Consolidated Financial Statements, tagged as blocks of text and in detail.*

	* As provided in Rule 406T of Regulation S-T, these interactive data files shall not be deemed “filed” for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 as amended, or otherwise subject to liability under those sections.

7573

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	OLD SECOND BANCORP, INC.


		BY:	/s/ James L. Eccher
			James L. Eccher
			President and Chief Executive Officer
			(principal executive officer)


		BY:	/s/ Bradley S. Adams
			Bradley S. Adams
			Executive Vice President and Chief Financial Officer
			(principal financial and accounting officer)


DATE: ~~August 7,~~November 6, 2020

7674