UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to


			Commission file number			001-35968

MIDWESTONE FINANCIAL GROUP, INC.

(Exact name of Registrant as specified in its charter)


Iowa						42-1206172
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

102 South Clinton Street, Iowa City, IA 52240						(319) 356-5800
(Address of principal executive offices, including zip code)						(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, $1.00 par value

MOFG

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). x Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☐

Accelerated filer

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes x No

As of ~~May 3,~~August 2, 2022, there were ~~15,680,463~~15,620,545 shares of common stock, $1.00 par value per share, outstanding.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC.

Form 10-Q Quarterly Report

Table of Contents

PART I – FINANCIAL INFORMATION

Glossary of Acronyms, Abbreviations, and Terms

As used in this report, references to "MidWestOne", "we", "our", "us", the "Company", and similar terms refer to the consolidated entity consisting of MidWestOne Financial Group, Inc. and its wholly-owned subsidiaries. MidWestOne Bank or the "Bank" refers to MidWestOne's bank subsidiary, MidWestOne Bank.

The acronyms, abbreviations, and terms listed below are used in various sections of this Form 10-Q, including "Item 1. Financial Statements" and "Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations."


ACL	Allowance for Credit Losses	~~FHLB~~	~~Federal Home Loan Bank~~
~~AFS~~	~~Available for Sale~~	FHLBC	Federal Home Loan Bank of Chicago
~~AOCI~~AFS	~~Accumulated Other Comprehensive Income~~Available for Sale	FHLBDM	Federal Home Loan Bank of Des Moines
~~ASC~~AOCI	~~Accounting Standards Codification~~Accumulated Other Comprehensive Income	FHLMC	Federal Home Loan Mortgage Corporation
~~ASU~~ASC	Accounting Standards ~~Update~~Codification	FNBF	First National Bank in Fairfield
~~ATM~~ASU	~~Automated Teller Machine~~Accounting Standards Update	FNBM	First National Bank of Muscatine
ATM	Automated Teller Machine	FNMA	Federal National Mortgage Association
Basel III Rules	A comprehensive capital framework and rules for U.S. banking organizations approved by the FRB and the FDIC in 2013	~~FNMA~~FRB	Board of Governors of the Federal ~~National Mortgage Association~~Reserve System
BHCA	Bank Holding Company Act of 1956, as amended	~~FRB~~GAAP	~~Board of Governors of the Federal Reserve System~~U.S. Generally Accepted Accounting Principles
BOLI	Bank Owned Life Insurance	~~GAAP~~GLBA	~~U.S. Generally Accepted Accounting Principles~~Gramm-Leach-Bliley Act of 1999
CAA	Consolidated Appropriations Act, 2021	~~GLBA~~GNMA	~~Gramm-Leach-Bliley Act of 1999~~Government National Mortgage Association
CARES Act	Coronavirus Aid, Relief and Economic Security Act	~~GNMA~~ICS	~~Government National Mortgage Association~~Insured Cash Sweep
CDARS	Certificate of Deposit Account Registry Service	~~ICS~~IOFB	~~Insured Cash Sweep~~Iowa First Bancshares Corp.
CECL	Current Expected Credit Loss	~~IOFB~~	~~Iowa First Bancshares Corp.~~
~~CMO~~	~~Collateralized Mortgage Obligations~~	LIBOR	The London Inter-bank Offered Rate
CMO	Collateralized Mortgage Obligations	MBS	Mortgage-Backed Securities
COVID-19	Coronavirus Disease 2019	~~MBS~~PCD	~~Mortgage-Backed Securities~~Purchase Credit Deteriorated
CRA	Community Reinvestment Act	PPP	Paycheck Protection Program
CRE	Commercial Real Estate	ROU	Right-of-Use
DCF	Discounted Cash Flows	RPA	Credit Risk Participation Agreement
Dodd-Frank Act	Dodd-Frank Wall Street Reform and Consumer Protection Act	RRE	Residential Real Estate
ECL	Expected Credit Losses	SBA	U.S. Small Business Administration
EVE	Economic Value of Equity	SEC	U.S. Securities and Exchange Commission
FASB	Financial Accounting Standards Board	SOFR	Secured Overnight Financing Rate
FDIC	Federal Deposit Insurance Corporation	TDR	Troubled Debt Restructuring
FHLB	Federal Home Loan Bank

Table of Contents

Item 1. Financial Statements (unaudited).

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS


		March 31, 2022		December 31, 2021			June 30, 2022		December 31, 2021
(unaudited) (dollars in thousands, except per share amounts)	(unaudited) (dollars in thousands, except per share amounts)					(unaudited) (dollars in thousands, except per share amounts)
ASSETS	ASSETS					ASSETS
Cash and due from banks	Cash and due from banks	$	47,677	$	42,949	Cash and due from banks	$	60,622	$	42,949
Interest earning deposits in banks	Interest earning deposits in banks	12,152		160,881		Interest earning deposits in banks	23,242		160,881

Total cash and cash equivalents	Total cash and cash equivalents	59,829		203,830		Total cash and cash equivalents	83,864		203,830
Debt securities available for sale at fair value	Debt securities available for sale at fair value	1,145,638		2,288,110		Debt securities available for sale at fair value	1,234,789		2,288,110
Held to maturity securities at amortized cost	Held to maturity securities at amortized cost	1,204,212		—		Held to maturity securities at amortized cost	1,168,042		—
Total securities	Total securities	2,349,850		2,288,110		Total securities	2,402,831		2,288,110
Loans held for sale	Loans held for sale	6,466		12,917		Loans held for sale	4,991		12,917
Gross loans held for investment	Gross loans held for investment	3,256,294		3,252,194		Gross loans held for investment	3,627,728		3,252,194
Unearned income, net	Unearned income, net	(6,259)		(7,182)		Unearned income, net	(16,576)		(7,182)
Loans held for investment, net of unearned income	Loans held for investment, net of unearned income	3,250,035		3,245,012		Loans held for investment, net of unearned income	3,611,152		3,245,012
Allowance for credit losses	Allowance for credit losses	(46,200)		(48,700)		Allowance for credit losses	(52,350)		(48,700)
Total loans held for investment, net	Total loans held for investment, net	3,203,835		3,196,312		Total loans held for investment, net	3,558,802		3,196,312
Premises and equipment, net	Premises and equipment, net	82,603		83,492		Premises and equipment, net	89,048		83,492
Goodwill	Goodwill	62,477		62,477		Goodwill	62,477		62,477
Other intangible assets, net	Other intangible assets, net	18,658		19,885		Other intangible assets, net	33,874		19,885
Foreclosed assets, net	Foreclosed assets, net	273		357		Foreclosed assets, net	284		357
Other assets	Other assets	176,223		157,748		Other assets	206,320		157,748
Total assets	Total assets	$	5,960,214	$	6,025,128	Total assets	$	6,442,491	$	6,025,128

LIABILITIES AND SHAREHOLDERS' EQUITY	LIABILITIES AND SHAREHOLDERS' EQUITY					LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest bearing deposits	Noninterest bearing deposits	$	1,002,415	$	1,005,369	Noninterest bearing deposits	$	1,114,825	$	1,005,369
Interest bearing deposits	Interest bearing deposits	4,075,310		4,109,150		Interest bearing deposits	4,422,616		4,109,150
Total deposits	Total deposits	5,077,725		5,114,519		Total deposits	5,537,441		5,114,519
Short-term borrowings	Short-term borrowings	181,193		181,368		Short-term borrowings	193,894		181,368
Long-term debt	Long-term debt	139,898		154,879		Long-term debt	159,168		154,879
Other liabilities	Other liabilities	56,941		46,887		Other liabilities	63,156		46,887
Total liabilities	Total liabilities	5,455,757		5,497,653		Total liabilities	5,953,659		5,497,653

Shareholders' equity	Shareholders' equity					Shareholders' equity
Preferred stock, no par value; authorized 500,000 shares; no shares issued and outstanding	Preferred stock, no par value; authorized 500,000 shares; no shares issued and outstanding	—		—		Preferred stock, no par value; authorized 500,000 shares; no shares issued and outstanding	—		—
Common stock, $1.00 par value; authorized 30,000,000 shares; issued shares of 16,581,017 and 16,581,017; outstanding shares of 15,690,125 and 15,671,147		16,581		16,581
Common stock, $1.00 par value; authorized 30,000,000 shares; issued shares of 16,581,017 and 16,581,017; outstanding shares of 15,635,131 and 15,671,147						Common stock, $1.00 par value; authorized 30,000,000 shares; issued shares of 16,581,017 and 16,581,017; outstanding shares of 15,635,131 and 15,671,147	16,581		16,581
Additional paid-in capital	Additional paid-in capital	300,505		300,940		Additional paid-in capital	300,859		300,940
Retained earnings	Retained earnings	253,500		243,365		Retained earnings	262,395		243,365
Treasury stock at cost, 890,892 and 909,870 shares		(24,113)		(24,546)
Treasury stock at cost, 945,886 and 909,870 shares						Treasury stock at cost, 945,886 and 909,870 shares	(25,772)		(24,546)
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(42,016)		(8,865)		Accumulated other comprehensive loss	(65,231)		(8,865)
Total shareholders' equity	Total shareholders' equity	504,457		527,475		Total shareholders' equity	488,832		527,475
Total liabilities and shareholders' equity	Total liabilities and shareholders' equity	$	5,960,214	$	6,025,128	Total liabilities and shareholders' equity	$	6,442,491	$	6,025,128

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME


		Three Months Ended				Three Months Ended				Six Months Ended
		March 31,				June 30,				June 30,
(unaudited) (dollars in thousands, except per share amounts)	(unaudited) (dollars in thousands, except per share amounts)	2022		2021			(unaudited) (dollars in thousands, except per share amounts)	2022		2021		2022		2021
Interest income	Interest income						Interest income
Loans, including fees	Loans, including fees	$	31,318	$	36,542		Loans, including fees	$	32,746	$	34,736	$	64,064	$	71,278
Taxable investment securities	Taxable investment securities	8,123		5,093			Taxable investment securities	9,576		6,483		17,699		11,576
Tax-exempt investment securities	Tax-exempt investment securities	2,383		2,555			Tax-exempt investment securities	2,367		2,549		4,750		5,104
Other	Other	28		14			Other	40		19		68		33
Total interest income	Total interest income	41,852		44,204			Total interest income	44,729		43,787		86,581		87,991
Interest expense	Interest expense						Interest expense
Deposits	Deposits	2,910		3,608			Deposits	3,173		3,409		6,083		7,017
Short-term borrowings	Short-term borrowings	119		128			Short-term borrowings	229		161		348		289
Long-term debt	Long-term debt	1,487		1,851			Long-term debt	1,602		1,712		3,089		3,563
Total interest expense	Total interest expense	4,516		5,587			Total interest expense	5,004		5,282		9,520		10,869
Net interest income	Net interest income	37,336		38,617			Net interest income	39,725		38,505		77,061		77,122
Credit loss (benefit) expense		—		(4,734)
Net interest income after credit loss (benefit) expense		37,336		43,351
Credit loss expense (benefit)							Credit loss expense (benefit)	3,282		(2,144)		3,282		(6,878)
Net interest income after credit loss expense (benefit)							Net interest income after credit loss expense (benefit)	36,443		40,649		73,779		84,000
Noninterest income	Noninterest income						Noninterest income
Investment services and trust activities	Investment services and trust activities	3,011		2,836			Investment services and trust activities	2,670		2,809		5,681		5,645
Service charges and fees	Service charges and fees	1,657		1,487			Service charges and fees	1,717		1,475		3,374		2,962
Card revenue	Card revenue	1,650		1,536			Card revenue	1,878		1,913		3,528		3,449
Loan revenue	Loan revenue	4,293		4,730			Loan revenue	3,523		3,151		7,816		7,881
Bank-owned life insurance	Bank-owned life insurance	531		542			Bank-owned life insurance	558		538		1,089		1,080

Investment securities gains, net	Investment securities gains, net	40		27			Investment securities gains, net	395		42		435		69
Other	Other	462		666			Other	1,606		290		2,068		956
Total noninterest income	Total noninterest income	11,644		11,824			Total noninterest income	12,347		10,218		23,991		22,042
Noninterest expense	Noninterest expense						Noninterest expense
Compensation and employee benefits	Compensation and employee benefits	18,664		16,917			Compensation and employee benefits	18,955		17,404		37,619		34,321
Occupancy expense of premises, net	Occupancy expense of premises, net	2,779		2,318			Occupancy expense of premises, net	2,253		2,198		5,032		4,516
Equipment	Equipment	1,901		1,793			Equipment	2,107		1,861		4,008		3,654
Legal and professional	Legal and professional	2,353		783			Legal and professional	2,435		1,375		4,788		2,158
Data processing	Data processing	1,231		1,252			Data processing	1,237		1,347		2,468		2,599
Marketing	Marketing	1,029		1,006			Marketing	1,157		873		2,186		1,879
Amortization of intangibles	Amortization of intangibles	1,227		1,507			Amortization of intangibles	1,283		1,341		2,510		2,848
FDIC insurance	FDIC insurance	420		512			FDIC insurance	420		245		840		757
Communications	Communications	272		409			Communications	266		371		538		780
Foreclosed assets, net	Foreclosed assets, net	(112)		47			Foreclosed assets, net	4		136		(108)		183

Other	Other	1,879		1,156			Other	1,965		1,519		3,844		2,675
Total noninterest expense	Total noninterest expense	31,643		27,700			Total noninterest expense	32,082		28,670		63,725		56,370
Income before income tax expense	Income before income tax expense	17,337		27,475			Income before income tax expense	16,708		22,197		34,045		49,672
Income tax expense	Income tax expense	3,442		5,827			Income tax expense	4,087		4,926		7,529		10,753
Net income	Net income	$	13,895	$	21,648		Net income	$	12,621	$	17,271	$	26,516	$	38,919

Per common share information	Per common share information						Per common share information
Earnings - basic	Earnings - basic	$	0.89	$	1.35		Earnings - basic	$	0.81	$	1.08	$	1.69	$	2.43
Earnings - diluted	Earnings - diluted	$	0.88	$	1.35		Earnings - diluted	$	0.80	$	1.08	$	1.69	$	2.43
Dividends paid	Dividends paid	$	0.2375	$	0.2250		Dividends paid	$	0.2375	$	0.2250	$	0.4750	$	0.4500

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


		Three Months Ended				Three Months Ended				Six Months Ended
		March 31,				June 30,				June 30,
(unaudited) (dollars in thousands)	(unaudited) (dollars in thousands)	2022		2021			(unaudited) (dollars in thousands)	2022		2021		2022		2021
Net income	Net income	$	13,895	$	21,648		Net income	$	12,621	$	17,271	$	26,516	$	38,919

Other comprehensive loss, net of tax:	Other comprehensive loss, net of tax:						Other comprehensive loss, net of tax:
Unrealized gain (loss) from available for sale debt securities:
Unrealized net holding loss on debt securities available for sale arising during the period		(46,221)		(27,784)
Unrealized (loss) gain from available for sale debt securities:							Unrealized (loss) gain from available for sale debt securities:
Unrealized net holding (loss) gain on debt securities available for sale arising during the period							Unrealized net holding (loss) gain on debt securities available for sale arising during the period	(32,023)		7,874		(78,244)		(19,910)
Reclassification adjustment for gains included in net income	Reclassification adjustment for gains included in net income	(40)		(27)			Reclassification adjustment for gains included in net income	(395)		(42)		(435)		(69)
Income tax benefit		12,074		7,259
Unrealized net loss on available for sale debt securities, net of reclassification adjustments		(34,187)		(20,552)
Income tax benefit (expense)							Income tax benefit (expense)	8,461		(2,044)		20,535		5,215
Unrealized net (loss) gain on available for sale debt securities, net of reclassification adjustments							Unrealized net (loss) gain on available for sale debt securities, net of reclassification adjustments	(23,957)		5,788		(58,144)		(14,764)
Reclassification of available for sale debt securities to held to maturity:	Reclassification of available for sale debt securities to held to maturity:						Reclassification of available for sale debt securities to held to maturity:
Amortization of the net unrealized loss from the reclassification of available for sale debt securities to held to maturity	Amortization of the net unrealized loss from the reclassification of available for sale debt securities to held to maturity	1,402		—			Amortization of the net unrealized loss from the reclassification of available for sale debt securities to held to maturity	1,004		—		2,406		—
Income tax expense	Income tax expense	(366)		—			Income tax expense	(262)		—		(628)		—
Amortization of net unrealized loss from the reclassification of available for sale debt securities to held to maturity, net	Amortization of net unrealized loss from the reclassification of available for sale debt securities to held to maturity, net	1,036		—			Amortization of net unrealized loss from the reclassification of available for sale debt securities to held to maturity, net	742		—		1,778		—

Other comprehensive loss, net of tax		(33,151)		(20,552)
Other comprehensive (loss) income, net of tax							Other comprehensive (loss) income, net of tax	(23,215)		5,788		(56,366)		(14,764)
Comprehensive (loss) income	Comprehensive (loss) income	$	(19,256)	$	1,096		Comprehensive (loss) income	$	(10,594)	$	23,059	$	(29,850)	$	24,155

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY


Three Months Ended March 31,
Three Months Ended June 30,														Three Months Ended June 30,
		Common Stock													Common Stock
(unaudited) (dollars in thousands, except per share amounts)	(unaudited) (dollars in thousands, except per share amounts)	Par Value		Additional Paid-in Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income (Loss)		Total		(unaudited) (dollars in thousands, except per share amounts)	Par Value		Additional Paid-in Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income (Loss)		Total
Balance at December 31, 2020		$	16,581	$	300,137	$	188,191	$	(14,251)	$	24,592	$	515,250

Balance at March 31, 2021														Balance at March 31, 2021	$	16,581	$	299,747	$	206,230	$	(15,278)	$	4,040	$	511,320
Net income	Net income	—		—		21,648		—		—		21,648		Net income	—		—		17,271		—		—		17,271
Other comprehensive loss		—		—		—		—		(20,552)		(20,552)
Release/lapse of restriction on RSUs (26,896 shares)		—		(774)		(11)		672		—		(113)
Repurchase of common stock (62,588 shares)		—		—		—		(1,699)		—		(1,699)
Other comprehensive income														Other comprehensive income	—		—		—		—		5,788		5,788
Release/lapse of restriction on RSUs (21,155 shares, net)														Release/lapse of restriction on RSUs (21,155 shares, net)	—		(526)		(17)		538		—		(5)
Repurchase of common stock (38,775 shares)														Repurchase of common stock (38,775 shares)	—		—		—		(1,148)		—		(1,148)
Share-based compensation	Share-based compensation	—		384		—		—		—		384		Share-based compensation	—		667		—		—		—		667
Dividends paid on common stock ($0.2250 per share)	Dividends paid on common stock ($0.2250 per share)	—		—		(3,598)		—		—		(3,598)		Dividends paid on common stock ($0.2250 per share)	—		—		(3,600)		—		—		(3,600)
Balance at March 31, 2021		$	16,581	$	299,747	$	206,230	$	(15,278)	$	4,040	$	511,320
Balance at June 30, 2021														Balance at June 30, 2021	$	16,581	$	299,888	$	219,884	$	(15,888)	$	9,828	$	530,293

Balance at December 31, 2021		$	16,581	$	300,940	$	243,365	$	(24,546)	$	(8,865)	$	527,475
Balance at March 31, 2022														Balance at March 31, 2022	$	16,581	$	300,505	$	253,500	$	(24,113)	$	(42,016)	504,457
Net income	Net income	—		—		13,895		—		—		13,895		Net income	—		—		12,621		—		—		12,621
Other comprehensive loss	Other comprehensive loss	—		—		—		—		(33,151)		(33,151)		Other comprehensive loss	—		—		—		—		(23,215)		(23,215)
Release/lapse of restriction on RSUs (30,478 shares, net)		—		(995)		(31)		789		—		(237)
Repurchase of common stock (11,500 shares)		—		—		—		(356)		—		(356)
Release/lapse of restriction on RSUs (10,321 shares, net)														Release/lapse of restriction on RSUs (10,321 shares, net)	—		(283)		(7)		284		—		(6)
Repurchase of common stock (65,315 shares)														Repurchase of common stock (65,315 shares)	—		—		—		(1,943)		—		(1,943)
Share-based compensation	Share-based compensation	—		560		—		—		—		560		Share-based compensation	—		637		—		—		—		637
Dividends paid on common stock ($0.2375 per share)	Dividends paid on common stock ($0.2375 per share)	—		—		(3,729)		—		—		(3,729)		Dividends paid on common stock ($0.2375 per share)	—		—		(3,719)		—		—		(3,719)
Balance at March 31, 2022		$	16,581	$	300,505	$	253,500	$	(24,113)	$	(42,016)	504,457
Balance at June 30, 2022														Balance at June 30, 2022	$	16,581	$	300,859	$	262,395	$	(25,772)	$	(65,231)	488,832

Six Months Ended June 30,														Six Months Ended June 30,
															Common Stock
(unaudited) (dollars in thousands, except per share amounts)														(unaudited) (dollars in thousands, except per share amounts)	Par Value		Additional Paid-in Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income (Loss)		Total
Balance at December 31, 2020														Balance at December 31, 2020	$	16,581	$	300,137	$	188,191	$	(14,251)	$	24,592	515,250
Net income														Net income	—		—		38,919		—		—		38,919
Other comprehensive loss														Other comprehensive loss	—		—		—		—		(14,764)		(14,764)
Release/lapse of restriction on RSUs (48,051 shares, net)														Release/lapse of restriction on RSUs (48,051 shares, net)	—		(1,300)		(28)		1,210		—		(118)
Repurchase of common stock (101,363 shares)														Repurchase of common stock (101,363 shares)	—		—		—		(2,847)		—		(2,847)
Share-based compensation														Share-based compensation	—		1,051		—		—		—		1,051
Dividends paid on common stock ($0.4500 per share)														Dividends paid on common stock ($0.4500 per share)	—		—		(7,198)		—		—		(7,198)
Balance at June 30, 2021														Balance at June 30, 2021	$	16,581	$	299,888	$	219,884	$	(15,888)	$	9,828	$	530,293

Balance at December 31, 2021														Balance at December 31, 2021	$	16,581	$	300,940	$	243,365	$	(24,546)	$	(8,865)	527,475
Net income														Net income	—		—		26,516		—		—		26,516
Other comprehensive loss														Other comprehensive loss	—		—		—		—		(56,366)		(56,366)
Release/lapse of restriction on RSUs (40,799 shares, net)														Release/lapse of restriction on RSUs (40,799 shares, net)	—		(1,278)		(38)		1,073		—		(243)
Repurchase of common stock (76,815 shares)														Repurchase of common stock (76,815 shares)	—		—		—		(2,299)		—		(2,299)
Share-based compensation														Share-based compensation	—		1,197		—		—		—		1,197
Dividends paid on common stock ($0.4750 per share)														Dividends paid on common stock ($0.4750 per share)	—		—		(7,448)		—		—		(7,448)
Balance at June 30, 2022														Balance at June 30, 2022	$	16,581	$	300,859	$	262,395	$	(25,772)	$	(65,231)	$	488,832

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS


		Three Months Ended March 31,					Six Months Ended June 30,
(unaudited) (dollars in thousands)	(unaudited) (dollars in thousands)	2022		2021		(unaudited) (dollars in thousands)	2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income	Net income	$	13,895	$	21,648	Net income	$	26,516	$	38,919
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Credit loss (benefit) expense		—		(4,734)
Credit loss expense (benefit)						Credit loss expense (benefit)	3,282		(6,878)

Depreciation, amortization, and accretion	Depreciation, amortization, and accretion	2,469		(342)		Depreciation, amortization, and accretion	5,610		632

Net change in premises and equipment due to writedown or sale	Net change in premises and equipment due to writedown or sale	410		—		Net change in premises and equipment due to writedown or sale	430		5
Share-based compensation	Share-based compensation	560		384		Share-based compensation	1,197		1,051
Net gain on sale or call of debt securities available for sale	Net gain on sale or call of debt securities available for sale	(40)		(27)		Net gain on sale or call of debt securities available for sale	(435)		(69)

Net change in foreclosed assets due to writedown or sale	Net change in foreclosed assets due to writedown or sale	(112)		(1)		Net change in foreclosed assets due to writedown or sale	(112)		133
Net gain on sale of loans held for sale	Net gain on sale of loans held for sale	(817)		(3,089)		Net gain on sale of loans held for sale	(1,312)		(5,402)
Origination of loans held for sale	Origination of loans held for sale	(32,564)		(82,898)		Origination of loans held for sale	(60,234)		(168,027)
Proceeds from sales of loans held for sale	Proceeds from sales of loans held for sale	43,232		87,610		Proceeds from sales of loans held for sale	69,472		227,236
Increase in cash surrender value of bank-owned life insurance	Increase in cash surrender value of bank-owned life insurance	(531)		(541)		Increase in cash surrender value of bank-owned life insurance	(1,089)		(807)
Decrease in deferred income taxes, net	Decrease in deferred income taxes, net	1,441		810		Decrease in deferred income taxes, net	2,702		1,554
Bargain purchase gain						Bargain purchase gain	(1,401)		—
Change in:	Change in:					Change in:
Other assets	Other assets	(7,514)		4,871		Other assets	(17,473)		3,055
Other liabilities	Other liabilities	5,747		(8,666)		Other liabilities	16,923		(12,113)
Net cash provided by operating activities	Net cash provided by operating activities	$	26,176	$	15,025	Net cash provided by operating activities	$	44,076	$	79,289
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:

Purchases of equity securities						Purchases of equity securities	$	(1,250)	$	—
Proceeds from sales of debt securities available for sale						Proceeds from sales of debt securities available for sale	112,253		41,411
Proceeds from maturities and calls of debt securities available for sale	Proceeds from maturities and calls of debt securities available for sale	$	45,174	$	109,003	Proceeds from maturities and calls of debt securities available for sale	112,180		210,574
Purchases of debt securities available for sale	Purchases of debt securities available for sale	(198,857)		(369,754)		Purchases of debt securities available for sale	(386,278)		(688,292)

Proceeds from maturities and calls of debt securities held to maturity	Proceeds from maturities and calls of debt securities held to maturity	49,839		—		Proceeds from maturities and calls of debt securities held to maturity	86,501		—
Net (increase) decrease in loans held for investment	Net (increase) decrease in loans held for investment	(9,239)		128,164		Net (increase) decrease in loans held for investment	(81,910)		158,800
Purchases of premises and equipment	Purchases of premises and equipment	(938)		(349)		Purchases of premises and equipment	(1,268)		(644)
Proceeds from sale of foreclosed assets	Proceeds from sale of foreclosed assets	196		1,010		Proceeds from sale of foreclosed assets	196		1,712
Proceeds from sale of premises and equipment	Proceeds from sale of premises and equipment	8		—		Proceeds from sale of premises and equipment	23		3

Net cash acquired in business acquisition						Net cash acquired in business acquisition	31,375		—

Net cash used in investing activities	Net cash used in investing activities	$	(113,817)	$	(131,926)	Net cash used in investing activities	$	(128,178)	$	(276,436)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Net (decrease) increase in:	Net (decrease) increase in:					Net (decrease) increase in:
Deposits	Deposits	$	(36,825)	$	247,469	Deposits	$	(40,780)	$	245,527
Short-term borrowings	Short-term borrowings	(175)		(55,004)		Short-term borrowings	10,985		(18,528)

Payments of subordinated debt issuance costs	Payments of subordinated debt issuance costs	—		(9)		Payments of subordinated debt issuance costs	—		(9)
Redemption of subordinated debentures						Redemption of subordinated debentures	—		(10,835)
Payments on finance lease liability	Payments on finance lease liability	(39)		(35)		Payments on finance lease liability	(79)		(70)

Payments of Federal Home Loan Bank borrowings	Payments of Federal Home Loan Bank borrowings	(15,000)		(7,000)		Payments of Federal Home Loan Bank borrowings	(21,000)		(28,000)

Proceeds from other long-term debt						Proceeds from other long-term debt	25,000		—

Taxes paid relating to the release/lapse of restriction on RSUs	Taxes paid relating to the release/lapse of restriction on RSUs	(236)		(113)		Taxes paid relating to the release/lapse of restriction on RSUs	(243)		(118)
Dividends paid	Dividends paid	(3,729)		(3,598)		Dividends paid	(7,448)		(7,198)

Repurchase of common stock	Repurchase of common stock	(356)		(1,699)		Repurchase of common stock	(2,299)		(2,847)
Net cash used in (provided by) financing activities		$	(56,360)	$	180,011
Net (decrease) increase in cash and cash equivalents		$	(144,001)	$	63,110
Net cash (used in) provided by financing activities						Net cash (used in) provided by financing activities	$	(35,864)	$	177,922
Net decrease in cash and cash equivalents						Net decrease in cash and cash equivalents	$	(119,966)	$	(19,225)
Cash and cash equivalents:	Cash and cash equivalents:					Cash and cash equivalents:
Beginning of Period	Beginning of Period	203,830		82,659		Beginning of Period	203,830		82,659
Ending balance	Ending balance	$	59,829	$	145,769	Ending balance	$	83,864	$	63,434

Supplemental disclosures of cash flow information:
Cash paid during the period for interest		$	5,466	$	6,835

Supplemental schedule of non-cash investing and financing activities:
Transfer of loans to foreclosed assets, net		$	—	$	180
Transfer of loans held for investment to loans held for sale		3,400		—
Investment securities purchased but not settled		6,509		7,945
Transfer of premises and equipment to assets held for sale		628		—
Transfer of debt securities available for sale to debt securities held to maturity		1,253,179		—

Table of Contents




	Six Months Ended June 30,
(unaudited) (dollars in thousands)	2022		2021
Supplemental disclosures of cash flow information:
Cash paid during the period for interest	$	9,509	$	11,643
Cash paid during the period for income taxes	6,169		11,185
Supplemental schedule of non-cash investing and financing activities:
Transfer of loans to foreclosed assets, net	$	11	$	284

Investment securities purchased but not settled	—		1,500
Transfer of premises and equipment to assets held for sale	628		—
Transfer of debt securities available for sale to debt securities held to maturity	1,253,179		—
Supplemental schedule of non-cash investing activities from acquisition:
Non-cash assets acquired:
Investment securities	$	119,230	$	—
Total loans held for investment, net	281,470		—
Premises and equipment	7,363		—
Core deposit intangible	16,500		—
Bank-owned life insurance	7,862		—
Other assets	4,356		—
Total non-cash assets acquired	$	436,781	$	—
Liabilities assumed:
Deposits	$	463,638	$	—
Short-term borrowings	1,541		—
FHLB borrowings	250		—
Other liabilities	1,326		—
Total liabilities assumed	$	466,755	$	—

See accompanying notes to consolidated financial statements.

Table of Contents

MidWestOne Financial Group, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

1. Nature of Business and Significant Accounting Policies

Nature of Business

MidWestOne Financial Group, Inc. (the "Company"), an Iowa corporation formed in 1983, is a bank holding company under the BHCA and a financial holding company under the GLBA. Our principal executive offices are located at 102 South Clinton Street, Iowa City, Iowa 52240.

The Company owns all of the outstanding common stock of MidWestOne Bank, an Iowa state non-member bank chartered in 1934 with its main office in Iowa City, Iowa. We operate primarily through MidWestOne Bank, our bank subsidiary.

On June 9, 2022, the Company acquired Iowa First Bancshares Corp., a bank holding company whose wholly-owned banking subsidiaries were First National Bank of Muscatine and First National Bank in Fairfield, community banks located in Muscatine and Fairfield, Iowa, respectively. Immediately following the completion of the acquisition, First National Bank of Muscatine and First National Bank in Fairfield were merged with and into the Bank. As consideration for the merger, we paid cash in the amount of $46.7 million.

Basis of Presentation

The accompanying interim condensed consolidated financial statements are prepared in accordance with GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X of the Securities Exchange Act of 1934. Accordingly, certain disclosures accompanying annual consolidated financial statements are omitted. In the opinion of management, all significant intercompany accounts and transactions have been eliminated and adjustments, consisting solely of normal recurring accruals and considered necessary for the fair presentation of financial statements for the interim periods, have been included. The current period's results of operations are not necessarily indicative of the results that ultimately may be achieved for the year. The interim condensed consolidated financial statements and notes thereto should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Form 10-K for the year ended December 31, 2021, filed with the SEC on March 10, 2022.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect: (1) the reported amounts of assets and liabilities, (2) the disclosure of contingent assets and liabilities at the date of the financial statements, and (3) the reported amounts of revenues and expenses during the reporting period. These estimates are based on information available to management at the time the estimates are made. Actual results could differ from those estimates. The results for the ~~three~~six months ended ~~March 31,~~June 30, 2022 may not be indicative of results for the year ending December 31, 2022, or for any other period.

All significant accounting policies followed in the preparation of the quarterly financial statements are disclosed in the Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 10, 2022, except for the ~~policy~~policies related to held to maturity debt ~~securities.~~securities and acquired loans.

Held to Maturity Debt Securities - Certain debt securities that the Company has the positive intent and ability to hold to maturity are classified as held to maturity and recorded at amortized cost.

A debt security is placed on nonaccrual status at the time any principal or interest payments become 90 days delinquent. Interest accrued but not received for a security placed on nonaccrual is reversed against interest income.

The Company evaluates debt securities held to maturity for current expected credit losses. Held-to-maturity securities are evaluated on a quarterly basis using historical probability of default and loss given default information specific to the investment category. If this evaluation determines that credit losses exist, an allowance for credit loss is recorded and included in earnings as a component of credit loss expense. The Company's mortgage-backed securities and collateralized mortgage obligations are issued by U.S. government agencies and U.S. government-sponsored enterprises and are implicitly guaranteed by the U.S. government, and as such are excluded from the credit loss evaluation.

Accrued interest receivable on held to maturity debt securities is recorded within 'Other Assets,' and is excluded from the estimate of credit losses.

Table of Contents

Acquired Loans - Acquired loans are separated into two categories based on the credit risk characteristics of the underlying borrowers as either PCD, for loans which have experienced more than insignificant credit deterioration since origination, or loans with no credit deterioration (non-PCD). At the date of acquisition, an ACL on PCD loans is determined and added to the amortized cost basis of the individual loans. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. The ACL on PCD loans is recorded in the acquisition accounting and no provision for credit losses is recognized at the acquisition date. Subsequent changes to the ACL are recorded through provision expense. For non-PCD loans, an ACL is established immediately after the acquisition through a charge to the provision for credit losses.

Segment Reporting

The Company’s activities are considered to be 1 reportable segment for financial reporting purposes. The Company is engaged in the business of commercial and retail banking and trust and investment management services with operations throughout central and eastern Iowa, the Minneapolis/St. Paul metropolitan area of Minnesota, southwestern Wisconsin, Naples

~~Table of Contents~~

and Fort Myers, Florida, and Denver, Colorado. Substantially all income is derived from a diverse base of commercial, mortgage and retail lending activities, and investments.

Effect of New Financial Accounting Standards

Accounting Guidance Pending Adoption at ~~March 31,~~June 30, 2022

On March 12, 2020, the FASB issued ASU 2020-04, Reference Rate Reform (ASC 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASC 848 contains optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform. Certain optional expedients and exceptions for contract modifications and hedging relationships were amended in ASU 2021-01, Reference Rate Reform (Topic 848): Scope Refinement, issued on January 7, 2021. Entities may apply the provision as of the beginning of the reporting period when the election is made and are available until December 31, 2022. The adoption of ASU ASU 2020-04 is not expected to have a material impact on the Company’s consolidated financial statements.

On March 31, 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. For creditors that have adopted the CECL accounting guidance within ASU 2016-13, the amendments eliminate the accounting guidance for TDRs within ASC 310-40, while also enhancing the disclosure requirements for certain loan refinancings and restructurings when a borrower is experiencing financial difficulty. In addition, public business entities must also disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of ASC 326-20. The amendments are effective for fiscal years beginning after December 15, 2022 and should be applied prospectively, with an option to apply a modified retrospective transition approach for the recognition and measurement of TDRs. The Company is currently evaluating the impact of ASU 2022-02.

2. Business Combinations

On June 9, 2022, the Company acquired 100% of the equity of IOFB through a merger and acquired its wholly-owned subsidiaries FNBM and FNBF for cash consideration of $46.7 million. The primary reasons for the acquisition were to enter the Muscatine, Iowa market and increase our presence in Fairfield, Iowa. Immediately following the completion of the acquisition, First National Bank of Muscatine and First National Bank in Fairfield were merged with and into the Bank.

The assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting. The assets and liabilities, both tangible and intangible, were recorded at their fair values as of the June 9, 2022 acquisition date net of any applicable tax effects using a methodology similar to the Company's legacy assets and liabilities (refer to Note 14. Fair Value of Financial Instruments and Fair Value Measurements for additional information regarding the fair value methodology). Initial accounting for the assets acquired and liabilities assumed was incomplete at June 30, 2022. Thus, such amounts recognized in the financial statements have been determined to be provisional. The bargain purchase gain, which is recorded in 'Other' noninterest income, was generated as a result of the estimated fair value of identifiable net assets acquired exceeding the merger consideration, based on provisional fair values. The revenue and earnings amount specific to IOFB since the acquisition date that are included in the consolidated results for the three and six months ended June 30, 2022 are not readily determinable. The disclosures of these amounts are impracticable due to the merging of certain processes and systems at the acquisition date.

Table of Contents

2.The table below summarizes the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed:


(in thousands)	June 9, 2022
Merger consideration

Cash consideration			$	46,672

Identifiable net assets acquired, at fair value
Assets acquired
Cash and due from banks	$	10,192
Interest earning deposits in banks	67,855
Investment securities	119,230
Total loans held for investment, net	281,470
Premises and equipment	7,363
Core deposit intangible	16,500
Other assets	12,218
Total assets acquired			514,828
Liabilities assumed
Deposits	(463,638)


Other liabilities	(3,117)
Total liabilities assumed			(466,755)
Total fair value of identifiable net assets			48,073
Bargain Purchase Gain			$	1,401

Of the $281.5 million net loans acquired, $11.1 million exhibited credit deterioration on the date of purchase. The following table provides a summary of these PCD loans at acquisition:


(in thousands)	June 9, 2022

Par value of PCD loans acquired		$	15,396
PCD ACL at acquisition		(3,371)
Non-credit discount on PCD loans		(933)
Purchase price of PCD loans		$	11,092

For illustrative purposes only, the following table presents certain unaudited pro forma information for the three and six months ended June 30, 2022 and 2021. This unaudited, estimated pro forma information was calculated as if IOFB had been acquired as of the beginning of the year prior to the date of acquisition. This unaudited pro forma information combines the historical results of IOFB and the Company and includes adjustments for the estimated impact of certain fair value purchase accounting, interest expense, acquisition-related expenses, and income tax expense for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred as of the beginning of the year prior to the acquisition. Additionally, MidWestOne expects to achieve further operating cost savings and other business synergies, including revenue growth as a result of the acquisition, which are not reflected in the pro forma amounts that follow. As a result, actual amounts would have differed from the unaudited pro forma information presented.


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in thousands, except per share amounts)	2022		2021		2022		2021
Total revenues	$	55,100	$	55,450	$	107,679	$	110,788
Net Income	$	15,208	$	16,716	$	28,967	$	39,239
EPS - basic	$	0.97	$	1.05	$	1.85	$	2.45
EPS - diluted	$	0.97	$	1.04	$	1.84	$	2.45

Table of Contents

The following table summarizes the IOFB acquisition-related expenses, which are included in the respective income statement line items, for the periods indicated:


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in thousands)	2022		2021		2022		2021
Noninterest Expense
Compensation and employee benefits	$	150	$	—	$	150	$	—
Occupancy expense of premises, net	1		—		1		—
Equipment	6		—		11		—
Legal and professional	638		—		701		—
Data processing	38		—		76		—
Marketing	65		—		72		—
Communications	2		—		3		—
Other	1		—		15		—
Total IOFB acquisition-related expenses	$	901	$	—	$	1,029	$	—

3. Debt Securities

On January 1, 2022, the Company transferred, at fair value, $1.25 billion of mortgage-backed securities, collateralized mortgage obligations, and securities issued by state and political subdivisions from the available for sale classification to the held to maturity classification. The net unrealized after tax loss of $11.5 million associated with those re-classified securities remained in accumulated other comprehensive loss and will be amortized over the remaining life of the securities. No gains or losses were recognized in earnings at the time of the transfer.

The following tables summarize the amortized cost, gross unrealized gains and losses and the resulting fair value of debt securities for the periods indicated. There were no held to maturity debt securities as of December 31, 2021.


		As of March 31, 2022											As of June 30, 2022
(in thousands)	(in thousands)	Amortized Cost (1)		Gross Unrealized Gains		Gross Unrealized Losses		Allowance for Credit Loss related to Debt Securities		Fair Value		(in thousands)	Amortized Cost (1)		Gross Unrealized Gains		Gross Unrealized Losses		Allowance for Credit Loss related to Debt Securities		Fair Value
Available for Sale	Available for Sale											Available for Sale

U.S. Government agencies and corporations												U.S. Government agencies and corporations	$	7,523	$	381	$	—	$	—	$	7,904
State and political subdivisions	State and political subdivisions	$	294,697	$	1,019	$	6,728	$	—	$	288,988	State and political subdivisions	327,797		572		12,458		—		315,911
Mortgage-backed securities	Mortgage-backed securities	7,059		49		7		—		7,101		Mortgage-backed securities	6,589		21		71		—		6,539
Collateralized mortgage obligations	Collateralized mortgage obligations	180,229		66		8,798		—		171,497		Collateralized mortgage obligations	182,941		—		17,566		—		165,375
Corporate debt securities	Corporate debt securities	706,373		2,002		30,323		—		678,052		Corporate debt securities	784,869		1,241		47,050		—		739,060
Total available for sale debt securities	Total available for sale debt securities	$	1,188,358	$	3,136	$	45,856	$	—	$	1,145,638	Total available for sale debt securities	$	1,309,719	$	2,215	$	77,145	$	—	$	1,234,789

Held to Maturity	Held to Maturity											Held to Maturity

State and political subdivisions	State and political subdivisions	$	541,801	$	1	$	52,139	$	—	$	489,663	State and political subdivisions	$	540,708	$	—	$	78,523	$	—	$	462,185
Mortgage-backed securities	Mortgage-backed securities	88,281		—		5,901		—		82,380		Mortgage-backed securities	84,912		—		9,790		—		75,122
Collateralized mortgage obligations	Collateralized mortgage obligations	574,130		—		40,359		—		533,771		Collateralized mortgage obligations	542,422		—		69,078		—		473,344

Total held to maturity debt securities	Total held to maturity debt securities	$	1,204,212	$	1	$	98,399	$	—	$	1,105,814	Total held to maturity debt securities	$	1,168,042	$	—	$	157,391	$	—	$	1,010,651
(1) Amortized cost for the held to maturity securities includes $0.3 million of unamortized gain in state and political subdivisions, $22 thousand of unamortized losses in mortgage-backed securities and $14.4 million of unamortized losses in collateralized mortgage obligations related to the re-classification of securities from from available for sale to held to maturity on January 1, 2022.
(1) Amortized cost for the held to maturity securities includes $0.3 million of unamortized gain in state and political subdivisions, $41 thousand of unamortized losses in mortgage-backed securities and $13.4 million of unamortized losses in collateralized mortgage obligations related to the re-classification of securities from available for sale to held to maturity on January 1, 2022.												(1) Amortized cost for the held to maturity securities includes $0.3 million of unamortized gain in state and political subdivisions, $41 thousand of unamortized losses in mortgage-backed securities and $13.4 million of unamortized losses in collateralized mortgage obligations related to the re-classification of securities from available for sale to held to maturity on January 1, 2022.

Table of Contents


	As of December 31, 2021
(in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Allowance for Credit Loss related to Debt Securities		Fair Value
Available for Sale
U.S. Government agencies and corporations	$	265	$	1	$	—	$	—	$	266
State and political subdivisions	760,894		10,484		5,636		—		765,742
Mortgage-backed securities	100,325		932		631		—		100,626
Collateralized mortgage obligations	785,945		1,274		18,320		—		768,899
Corporate debt securities	652,677		6,305		6,405		—		652,577
Total debt securities	$	2,300,106	$	18,996	$	30,992	$	—	$	2,288,110

Investment securities with a fair value of ~~$519.1~~$570.4 million and $582.2 million at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively, were pledged on public deposits, securities sold under agreements to repurchase and for other purposes, as required or permitted by law.

Accrued interest receivable on available for sale debt securities and held to maturity debt securities is recorded within 'Other Assets,' and is excluded from the estimate of credit losses. At ~~March 31,~~June 30, 2022 the accrued interest receivable on available for sale debt securities and held to maturity debt securities totaled ~~$6.4~~$7.4 million and ~~$3.8~~$3.9 million, respectively. At December 31, 2021 the accrued interest receivable on available for sale debt securities totaled $9.5 million. There was 0no accrued interest receivable on held to maturity debt ~~security~~securities at December 31, 2021.

~~Table of Contents~~

The following table presents debt securities AFS in an unrealized loss position for which an allowance for credit losses has not been recorded at ~~March 31,~~June 30, 2022, aggregated by investment category and length of time in a continuous loss position:


			As of March 31, 2022														As of June 30, 2022
		Number of Securities	Less than 12 Months				12 Months or More				Total					Number of Securities	Less than 12 Months				12 Months or More				Total
Available for Sale	Available for Sale		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Available for Sale		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
(in thousands, except number of securities)	(in thousands, except number of securities)														(in thousands, except number of securities)

State and political subdivisions	State and political subdivisions	228	$	181,805	$	6,176	$	5,364	$	552	$	187,169	$	6,728	State and political subdivisions	312	$	247,111	$	11,620	$	5,075	$	838	$	252,186	$	12,458
Mortgage-backed securities	Mortgage-backed securities	4	4,531		7		48		—		4,579		7		Mortgage-backed securities	15	5,473		71		47		—		5,520		71
Collateralized mortgage obligations	Collateralized mortgage obligations	16	116,360		6,774		17,973		2,024		134,333		8,798		Collateralized mortgage obligations	20	149,368		14,071		16,007		3,495		165,375		17,566
Corporate debt securities	Corporate debt securities	99	419,928		22,041		84,621		8,282		504,549		30,323		Corporate debt securities	141	529,917		36,690		82,292		10,360		612,209		47,050
Total	Total	347	$	722,624	$	34,998	$	108,006	$	10,858	$	830,630	$	45,856	Total	488	$	931,869	$	62,452	$	103,421	$	14,693	$	1,035,290	$	77,145

As of ~~March 31,~~June 30, 2022, ~~228~~312 state and political subdivisions securities with total unrealized losses of ~~$6.7~~$12.5 million were held by the Company. Management evaluated these securities through a process that included consideration of credit agency ratings and payment history. In addition, management may evaluate securities by considering the yield spread to treasury securities and the most recent financial information available. Based on this evaluation, management concluded that the decline in fair value was not attributable to credit losses.

As of ~~March 31,~~June 30, 2022, 415 mortgage-backed securities and 1620 collateralized mortgage obligations with unrealized losses totaling ~~$8.8~~$17.6 million were held by the Company. Management evaluated the payment history of these securities. In addition, management considered the implied U.S. government guarantee of these agency securities and the level of credit enhancement for non-agency securities. Based on this evaluation, management concluded that the decline in fair value was not attributable to credit losses.

As of ~~March 31,~~June 30, 2022, 99141 corporate debt securities with total unrealized losses of ~~$30.3~~$47.1 million were held by the Company. Management evaluated these securities by considering credit agency ratings and payment history. In addition, management may evaluate securities by considering the yield spread to treasury securities and the most recent financial information available. Based on this evaluation, management concluded that the decline in fair value was not attributable to credit losses.

The following table presents debt securities AFS in an unrealized loss position for which an allowance for credit losses has not been recorded at December 31, 2021, aggregated by investment category and length of time in a continuous loss position:

Table of Contents


		As of December 31, 2021
Available for Sale	Number of Securities	Less than 12 Months				12 Months or More				Total
		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
(in thousands, except number of securities)


State and political subdivisions	136	$	311,960	$	5,216	$	15,343	$	420	$	327,303	$	5,636
Mortgage-backed securities	6	43,319		631		80		—		43,399		631
Collateralized mortgage obligations	44	605,729		15,693		61,984		2,627		667,713		18,320
Corporate debt securities	52	303,750		4,567		27,071		1,838		330,821		6,405
Total	238	$	1,264,758	$	26,107	$	104,478	$	4,885	$	1,369,236	$	30,992

The Company evaluates debt securities held to maturity for current expected credit losses. There were no debt securities held to maturity classified as nonaccrual or past due as of ~~March 31,~~June 30, 2022. Held-to-maturity securities are evaluated on a quarterly basis using historical probability of default and loss given default information specific to the investment category. If this evaluation determines that credit losses exist, an allowance for credit loss is recorded and included in earnings as a component of credit loss expense. Based on this evaluation, management concluded that no allowance for credit loss for these securities was required.

~~Table of Contents~~

~~There were no sales of~~Proceeds and gross realized gains and losses on debt securities available for sale ~~and therefore no realized gains or losses on sales,~~ for the three and six months ended ~~March 31,~~June 30, 2022 and ~~2021.~~2021, were as follows:


	Three Months Ended				Six Months Ended
(in thousands)	June 30, 2022		June 30, 2021		June 30, 2022		June 30, 2021
Proceeds from sales of debt securities available for sale	$	112,253	$	41,411	$	112,253	$	41,411

Gross realized gains from sales of debt securities available for sale	—		824		—		824
Gross realized losses from sales of debt securities available for sale	—		(791)		—		(791)
Net realized gain from sales of debt securities available for sale(1)	$	—	$	33	$	—	$	33

(1) The difference in investment security gains, net reported herein as compared to the Consolidated Statements of Income is associated with the net realized gain from the call or maturity of debt securities of $395 thousand and $435 thousand for the three and six months ended June 30, 2022, respectively, and $9 thousand and $36 thousand for the three and six months ended June 30, 2021, respectively.

The contractual maturity distribution of investment debt securities at ~~March 31,~~June 30, 2022, is shown below. Expected maturities of MBS and CMO may differ from contractual maturities because the mortgages underlying the securities may be called or prepaid without any penalties. Therefore, these securities are not included in the maturity categories in the following summary.


		Available for Sale				Held to Maturity					Available for Sale				Held to Maturity
(in thousands)	(in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value		(in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due in one year or less	Due in one year or less	$	59,984	$	60,555	$	1,513	$	1,507	Due in one year or less	$	55,918	$	56,269	$	5,449	$	5,363
Due after one year through five years	Due after one year through five years	530,381		512,427		39,918		38,131		Due after one year through five years	699,168		666,047		56,900		52,834
Due after five years through ten years	Due after five years through ten years	355,802		340,809		240,528		222,477		Due after five years through ten years	315,283		294,404		233,306		204,790
Due after ten years	Due after ten years	54,903		53,249		259,842		227,548		Due after ten years	49,820		46,155		245,053		199,198
		$	1,001,070	$	967,040	$	541,801	$	489,663		$	1,120,189	$	1,062,875	$	540,708	$	462,185
Mortgage-backed securities	Mortgage-backed securities	7,059		7,101		88,281		82,380		Mortgage-backed securities	6,589		6,539		84,912		75,122
Collateralized mortgage obligations	Collateralized mortgage obligations	180,229		171,497		574,130		533,771		Collateralized mortgage obligations	182,941		165,375		542,422		473,344
Total	Total	$	1,188,358	$	1,145,638	$	1,204,212	$	1,105,814	Total	$	1,309,719	$	1,234,789	$	1,168,042	$	1,010,651

Table of Contents

4. Loans Receivable and the Allowance for Credit Losses

The composition of loans by class of receivable was as follows:


		As of					As of
(in thousands)	(in thousands)	March 31, 2022		December 31, 2021		(in thousands)	June 30, 2022		December 31, 2021
Agricultural	Agricultural	$	94,649	$	103,417	Agricultural	$	110,263	$	103,417
Commercial and industrial	Commercial and industrial	898,942		902,314		Commercial and industrial	986,137		902,314
Commercial real estate:	Commercial real estate:					Commercial real estate:
Construction & development	Construction & development	193,130		172,160		Construction & development	224,470		172,160
Farmland	Farmland	140,846		144,673		Farmland	181,820		144,673
Multifamily	Multifamily	259,609		244,503		Multifamily	239,676		244,503
Commercial real estate-other	Commercial real estate-other	1,130,306		1,143,205		Commercial real estate-other	1,213,974		1,143,205
Total commercial real estate	Total commercial real estate	1,723,891		1,704,541		Total commercial real estate	1,859,940		1,704,541
Residential real estate:	Residential real estate:					Residential real estate:
One- to four- family first liens	One- to four- family first liens	331,883		333,308		One- to four- family first liens	430,157		333,308
One- to four- family junior liens	One- to four- family junior liens	131,793		133,014		One- to four- family junior liens	148,647		133,014
Total residential real estate	Total residential real estate	463,676		466,322		Total residential real estate	578,804		466,322
Consumer	Consumer	68,877		68,418		Consumer	76,008		68,418
Loans held for investment, net of unearned income	Loans held for investment, net of unearned income	3,250,035		3,245,012		Loans held for investment, net of unearned income	3,611,152		3,245,012
Allowance for credit losses	Allowance for credit losses	(46,200)		(48,700)		Allowance for credit losses	(52,350)		(48,700)
Total loans held for investment, net	Total loans held for investment, net	$	3,203,835	$	3,196,312	Total loans held for investment, net	$	3,558,802	$	3,196,312

Loans with unpaid principal in the amount of ~~$830.4~~$828.1 million and $816.0 million at ~~March 31,~~June 30, 2022 and December 31, 2021, respectively, were pledged to the FHLB as collateral for borrowings.

Non-accrual and Delinquent Status

Loans are placed on non-accrual when (1) payment in full of principal and interest is no longer expected or (2) principal or interest has been in default for 90 days or more unless the loan is both well secured with marketable collateral and in the process of collection. All loans rated doubtful or worse, and certain loans rated substandard, are placed on non-accrual.

A non-accrual loan may be restored to an accrual status when (1) all past due principal and interest has been paid (excluding renewals and modifications that involve the capitalizing of interest) or (2) the loan becomes well secured with marketable collateral and is in the process of collection. An established track record of performance is also considered when determining accrual status.

Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement or any portion thereof remains unpaid after the due date of the scheduled payment.

1013

Table of Contents

The following table presents the amortized cost basis of loans based on delinquency status:


				Age Analysis of Past-Due Financial Assets								90 Days or More Past Due And Accruing					Age Analysis of Past-Due Financial Assets								90 Days or More Past Due And Accruing
(in thousands)	(in thousands)	Current		30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or More Past Due		Total				(in thousands)	Current		30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or More Past Due		Total
March 31, 2022
June 30, 2022														June 30, 2022
Agricultural	Agricultural	$	93,002	$	970	$	5	$	672	$	94,649	$	—	Agricultural	$	109,248	$	330	$	2	$	683	$	110,263	$	11
Commercial and industrial	Commercial and industrial	896,143		677		54		2,068		898,942		—		Commercial and industrial	979,576		831		2,072		3,658		986,137		—
Commercial real estate:	Commercial real estate:													Commercial real estate:
Construction and development	Construction and development	192,185		—		—		945		193,130		—		Construction and development	223,275		1,195		—		—		224,470		—
Farmland	Farmland	138,496		1,053		—		1,297		140,846		—		Farmland	178,810		1,837		—		1,173		181,820		—
Multifamily	Multifamily	258,224		—		1,385		—		259,609		—		Multifamily	238,210		90		—		1,376		239,676		—
Commercial real estate-other	Commercial real estate-other	1,110,690		2,250		128		17,238		1,130,306		—		Commercial real estate-other	1,202,634		1,548		—		9,792		1,213,974		—
Total commercial real estate	Total commercial real estate	1,699,595		3,303		1,513		19,480		1,723,891		—		Total commercial real estate	1,842,929		4,670		—		12,341		1,859,940		—
Residential real estate:	Residential real estate:													Residential real estate:
One- to four- family first liens	One- to four- family first liens	329,465		2,147		27		244		331,883		—		One- to four- family first liens	425,958		1,381		811		2,007		430,157		1,348
One- to four- family junior liens	One- to four- family junior liens	130,955		467		88		283		131,793		—		One- to four- family junior liens	147,529		297		14		807		148,647		—
Total residential real estate	Total residential real estate	460,420		2,614		115		527		463,676		—		Total residential real estate	573,487		1,678		825		2,814		578,804		1,348
Consumer	Consumer	68,744		58		58		17		68,877		—		Consumer	75,784		99		95		30		76,008		—
Total	Total	$	3,217,904	$	7,622	$	1,745	$	22,764	$	3,250,035	$	—	Total	$	3,581,024	$	7,608	$	2,994	$	19,526	$	3,611,152	$	1,359

December 31, 2021	December 31, 2021													December 31, 2021
Agricultural	Agricultural	$	102,352	$	244	$	—	$	821	$	103,417	$	—	Agricultural	$	102,352	$	244	$	—	$	821	$	103,417	$	—
Commercial and industrial	Commercial and industrial	899,423		529		134		2,228		902,314		—		Commercial and industrial	899,423		529		134		2,228		902,314		—
Commercial real estate:	Commercial real estate:													Commercial real estate:
Construction and development	Construction and development	171,169		396		—		595		172,160		—		Construction and development	171,169		396		—		595		172,160		—
Farmland	Farmland	141,814		116		—		2,743		144,673		—		Farmland	141,814		116		—		2,743		144,673		—
Multifamily	Multifamily	243,117		—		1,386		—		244,503		—		Multifamily	243,117		—		1,386		—		244,503		—
Commercial real estate-other	Commercial real estate-other	1,129,073		8,417		306		5,409		1,143,205		—		Commercial real estate-other	1,129,073		8,417		306		5,409		1,143,205		—
Total commercial real estate	Total commercial real estate	1,685,173		8,929		1,692		8,747		1,704,541		—		Total commercial real estate	1,685,173		8,929		1,692		8,747		1,704,541		—
Residential real estate:	Residential real estate:													Residential real estate:
One- to four- family first liens	One- to four- family first liens	330,992		1,057		1,057		202		333,308		—		One- to four- family first liens	330,992		1,057		1,057		202		333,308		—
One- to four- family junior liens	One- to four- family junior liens	132,392		261		135		226		133,014		—		One- to four- family junior liens	132,392		261		135		226		133,014		—
Total residential real estate	Total residential real estate	463,384		1,318		1,192		428		466,322		—		Total residential real estate	463,384		1,318		1,192		428		466,322		—
Consumer	Consumer	68,326		66		14		12		68,418		—		Consumer	68,326		66		14		12		68,418		—
Total	Total	$	3,218,658	$	11,086	$	3,032	$	12,236	$	3,245,012	$	—	Total	$	3,218,658	$	11,086	$	3,032	$	12,236	$	3,245,012	$	—

Table of Contents

The following table presents the amortized cost basis of loans on non-accrual status, amortized cost basis of loans on non-accrual status with no allowance for credit losses recorded, and loans past due 90 days or more and still accruing by class of loan:


		Nonaccrual				Nonaccrual with no Allowance for Credit Losses				90 Days or More Past Due And Accruing					Nonaccrual				Nonaccrual with no Allowance for Credit Losses				90 Days or More Past Due And Accruing
(in thousands)	(in thousands)	March 31, 2022		December 31, 2021		March 31, 2022		December 31, 2021		March 31, 2022		December 31, 2021		(in thousands)	June 30, 2022		December 31, 2021		June 30, 2022		December 31, 2021		June 30, 2022		December 31, 2021

Agricultural	Agricultural	$	1,238	$	2,090	$	804	$	1,341	$	—	$	—	Agricultural	$	1,083	$	2,090	$	794	$	1,341	$	11	$	—
Commercial and industrial	Commercial and industrial	3,344		3,803		1,749		1,341		—		—		Commercial and industrial	5,910		3,803		408		1,341		—		—
Commercial real estate:	Commercial real estate:													Commercial real estate:
Construction and development	Construction and development	945		595		945		595		—		—		Construction and development	—		595		—		595		—		—
Farmland	Farmland	4,448		5,499		3,978		4,156		—		—		Farmland	3,754		5,499		3,439		4,156		—		—
Multifamily	Multifamily	973		987		318		323		—		—		Multifamily	2,325		987		1,684		323		—		—
Commercial real estate-other	Commercial real estate-other	18,593		16,544		14,602		1,063		—		—		Commercial real estate-other	10,267		16,544		7,214		1,063		—		—
Total commercial real estate	Total commercial real estate	24,959		23,625		19,843		6,137		—		—		Total commercial real estate	16,346		23,625		12,337		6,137		—		—
Residential real estate:	Residential real estate:													Residential real estate:
One- to four- family first liens	One- to four- family first liens	947		1,275		80		345		—		—		One- to four- family first liens	1,487		1,275		77		345		1,348		—
One- to four- family junior liens	One- to four- family junior liens	659		713		—		—		—		—		One- to four- family junior liens	1,102		713		—		—		—		—
Total residential real estate	Total residential real estate	1,606		1,988		80		345		—		—		Total residential real estate	2,589		1,988		77		345		1,348		—
Consumer	Consumer	35		34		—		—		—		—		Consumer	50		34		—		—		—		—
Total	Total	$	31,182	$	31,540	$	22,476	$	9,164	$	—	$	—	Total	$	25,978	$	31,540	$	13,616	$	9,164	$	1,359	$	—

The interest income recognized on loans that were on nonaccrual for the three months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021 was ~~$70~~$205 thousand and ~~$90~~$88 thousand, respectively. The interest income recognized on loans that were on nonaccrual for the six-months ended June 30, 2022 and June 30, 2021 was $275 thousand and $178 thousand, respectively.

~~Table of Contents~~

Credit Quality Information

The Company aggregates loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience, credit documentation, and other factors. The Company analyzes loans individually to classify the loans as to credit risk. This analysis includes non-homogenous loans, such as agricultural, commercial and industrial, and commercial real estate loans. Loans not meeting the criteria described below that are analyzed individually are considered to be pass-rated. The Company uses the following definitions for risk ratings:

Special Mention/Watch - A special mention/watch asset has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention/watch assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard - Substandard loans 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 Company will sustain some loss if the deficiencies are not corrected.

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 known facts, conditions and values, highly questionable and improbable.

Loss - Loans classified as loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

Homogenous loans, including residential real estate and consumer loans, are not individually risk rated. Instead, these loans are categorized based on performance: performing and nonperforming. Nonperforming loans include those loans on nonaccrual and loans greater than 90 days past due and on accrual.

1215

Table of Contents

The following table sets forth the amortized cost basis of loans by class of receivable by credit quality indicator and vintage based on the most recent analysis performed, as of ~~March 31,~~June 30, 2022. As of ~~March 31,~~June 30, 2022, there were no 'loss' rated credits.


		Term Loans by Origination Year												Revolving Loans						Term Loans by Origination Year												Revolving Loans
March 31, 2022 (in thousands)		2022		2021		2020		2019		2018		Prior				Total
June 30, 2022 (in thousands)																			June 30, 2022 (in thousands)	2022		2021		2020		2019		2018		Prior				Revolving Loans	Total
Agricultural	Agricultural																				Agricultural
Pass	Pass	$	8,413	$	15,512	$	6,747	$	3,742	$	926	$	1,043	$	51,051		$	87,434	Pass	$	21,529	$	17,771	$	6,849	$	3,638	$	1,150	$	1,109	$	47,682				$	99,728
Special mention / watch	Special mention / watch	107		958		133		173		—		909		1,485			3,765		Special mention / watch	2,164		1,069		204		284		—		617		1,744			6,082
Substandard	Substandard	—		302		699		18		191		274		1,966			3,450		Substandard	1,848		652		703		5		300		303		642			4,453
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Total	Total	$	8,520	$	16,772	$	7,579	$	3,933	$	1,117	$	2,226	$	54,502		$	94,649	Total	$	25,541	$	19,492	$	7,756	$	3,927	$	1,450	$	2,029	$	50,068		$	110,263
Commercial and industrial	Commercial and industrial																		Commercial and industrial
Pass	Pass	$	38,246	$	263,108	$	173,340	$	55,961	$	33,094	$	127,574	$	160,281		$	851,604	Pass	$	144,928	$	248,426	$	169,374	$	57,301	$	34,176	$	126,043	$	165,361		$	945,609
Special mention / watch	Special mention / watch	3,011		1,119		3,309		693		444		18,277		8,169			35,022		Special mention / watch	1,606		771		1,867		387		40		18,043		2,424			25,138
Substandard	Substandard	—		6		1,260		1,171		725		2,856		6,298			12,316		Substandard	153		111		2,483		1,093		1,050		3,753		6,747			15,390
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Total	Total	$	41,257	$	264,233	$	177,909	$	57,825	$	34,263	$	148,707	$	174,748		$	898,942	Total	$	146,687	$	249,308	$	173,724	$	58,781	$	35,266	$	147,839	$	174,532		$	986,137
CRE - Construction and development	CRE - Construction and development																		CRE - Construction and development
Pass	Pass	$	12,980	$	102,092	$	37,967	$	1,907	$	1,552	$	2,205	$	31,925		$	190,628	Pass	$	56,549	$	112,213	$	36,246	$	2,548	$	1,530	$	1,915	$	12,110		$	223,111
Special mention / watch	Special mention / watch	—		867		—		167		—		—		—			1,034		Special mention / watch	—		510		—		125		—		—		—			635
Substandard	Substandard	—		—		863		595		—		10		—			1,468		Substandard	297		—		—		—		—		427		—			724
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Total	Total	$	12,980	$	102,959	$	38,830	$	2,669	$	1,552	$	2,215	$	31,925		$	193,130	Total	$	56,846	$	112,723	$	36,246	$	2,673	$	1,530	$	2,342	$	12,110		$	224,470
CRE - Farmland	CRE - Farmland																		CRE - Farmland
Pass	Pass	$	17,486	$	50,457	$	26,514	$	11,994	$	4,906	$	13,945	$	1,074		$	126,376	Pass	$	37,340	$	56,167	$	32,008	$	12,168	$	8,919	$	13,337	$	1,950		$	161,889
Special mention / watch	Special mention / watch	450		817		3,664		—		715		352		—			5,998		Special mention / watch	1,937		3,122		3,222		1,248		619		266		—			10,414
Substandard	Substandard	29		1,473		1,901		1,209		1,797		2,063		—			8,472		Substandard	—		1,996		2,577		1,290		1,585		2,069		—			9,517
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Total	Total	$	17,965	$	52,747	$	32,079	$	13,203	$	7,418	$	16,360	$	1,074		$	140,846	Total	$	39,277	$	61,285	$	37,807	$	14,706	$	11,123	$	15,672	$	1,950		$	181,820
CRE - Multifamily	CRE - Multifamily																		CRE - Multifamily
Pass	Pass	$	18,941	$	99,165	$	96,159	$	18,912	$	2,680	$	4,823	$	26		$	240,706	Pass	$	25,914	$	78,036	$	90,365	$	17,818	$	2,646	$	6,431	$	63		$	221,273
Special mention / watch	Special mention / watch	17		7,834		—		—		6,000		2,357		—			16,208		Special mention / watch	12		—		—		208		5,988		1,734		—			7,942
Substandard	Substandard	—		654		2,041		—		—		—		—			2,695		Substandard	308		8,440		1,713		—		—		—		—			10,461
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Total	Total	$	18,958	$	107,653	$	98,200	$	18,912	$	8,680	$	7,180	$	26		$	259,609	Total	$	26,234	$	86,476	$	92,078	$	18,026	$	8,634	$	8,165	$	63		$	239,676
CRE - other	CRE - other																		CRE - other
Pass	Pass	$	53,917	$	324,261	$	353,204	$	86,320	$	40,417	$	92,908	$	62,962		$	1,013,989	Pass	$	185,950	$	323,293	$	323,255	$	89,412	$	34,667	$	88,194	$	55,902		$	1,100,673
Special mention / watch	Special mention / watch	10,589		2,535		10,980		4,174		10,769		3,520		1,647			44,214		Special mention / watch	6,717		1,924		24,589		4,557		10,356		11,700		1,839			61,682
Substandard	Substandard	757		2,753		46,538		12,426		1,635		7,994		—			72,103		Substandard	1,507		1,633		23,739		15,108		1,888		7,744		—			51,619
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Total	Total	$	65,263	$	329,549	$	410,722	$	102,920	$	52,821	$	104,422	$	64,609		$	1,130,306	Total	$	194,174	$	326,850	$	371,583	$	109,077	$	46,911	$	107,638	$	57,741		$	1,213,974
RRE - One- to four- family first liens	RRE - One- to four- family first liens																		RRE - One- to four- family first liens
Performing	Performing	$	35,714	$	101,835	$	67,237	$	25,627	$	22,357	$	73,556	$	4,611		$	330,937	Performing	$	86,699	$	114,509	$	71,319	$	30,276	$	25,881	$	87,378	$	10,751		$	426,813
Nonperforming	Nonperforming	—		83		5		45		184		629		—			946		Nonperforming	—		79		35		42		325		2,863		—			3,344
Total	Total	$	35,714	$	101,918	$	67,242	$	25,672	$	22,541	$	74,185	$	4,611		$	331,883	Total	$	86,699	$	114,588	$	71,354	$	30,318	$	26,206	$	90,241	$	10,751		$	430,157
RRE - One- to four- family junior liens	RRE - One- to four- family junior liens																		RRE - One- to four- family junior liens
Performing	Performing	$	9,889	$	27,499	$	10,933	$	3,746	$	4,479	$	8,286	$	66,302		$	131,134	Performing	$	23,071	$	26,025	$	10,183	$	3,410	$	4,292	$	7,286	$	73,222		$	147,489
Nonperforming	Nonperforming	—		82		—		226		190		161		—			659		Nonperforming	—		—		—		205		757		91		105			1,158
Total	Total	$	9,889	$	27,581	$	10,933	$	3,972	$	4,669	$	8,447	$	66,302		$	131,793	Total	$	23,071	$	26,025	$	10,183	$	3,615	$	5,049	$	7,377	$	73,327		$	148,647
Consumer	Consumer																		Consumer
Performing	Performing	$	9,907	$	28,639	$	11,968	$	4,985	$	3,301	$	6,985	$	3,056		$	68,841	Performing	$	18,785	$	26,537	$	10,974	$	4,888	$	2,790	$	6,793	$	5,156		$	75,923
Nonperforming	Nonperforming	—		—		1		15		5		15		—			36		Nonperforming	—		—		37		28		10		10		—			85
Total	Total	$	9,907	$	28,639	$	11,969	$	5,000	$	3,306	$	7,000	$	3,056		$	68,877	Total	$	18,785	$	26,537	$	11,011	$	4,916	$	2,800	$	6,803	$	5,156		$	76,008

Total by Credit Quality Indicator Category	Total by Credit Quality Indicator Category																		Total by Credit Quality Indicator Category
Pass	Pass	$	149,983	$	854,595	$	693,931	$	178,836	$	83,575	$	242,498	$	307,319		$	2,510,737	Pass	$	472,210	$	835,906	$	658,097	$	182,885	$	83,088	$	237,029	$	283,068		$	2,752,283
Special mention / watch	Special mention / watch	14,174		14,130		18,086		5,207		17,928		25,415		11,301			106,241		Special mention / watch	12,436		7,396		29,882		6,809		17,003		32,360		6,007			111,893
Substandard	Substandard	786		5,188		53,302		15,419		4,348		13,197		8,264			100,504		Substandard	4,113		12,832		31,215		17,496		4,823		14,296		7,389			92,164
Doubtful	Doubtful	—		—		—		—		—		—		—			—		Doubtful	—		—		—		—		—		—		—			—
Performing	Performing	55,510		157,973		90,138		34,358		30,137		88,827		73,969			530,912		Performing	128,555		167,071		92,476		38,574		32,963		101,457		89,129			650,225
Nonperforming	Nonperforming	—		165		6		286		379		805		—			1,641		Nonperforming	—		79		72		275		1,092		2,964		105			4,587
Total	Total	$	220,453	$	1,032,051	$	855,463	$	234,106	$	136,367	$	370,742	$	400,853		$	3,250,035	Total	$	617,314	$	1,023,284	$	811,742	$	246,039	$	138,969	$	388,106	$	385,698		$	3,611,152

1316

Table of Contents

The following table sets forth the amortized cost basis of loans by class of receivable by credit quality indicator and vintage based on the most recent analysis performed, as of December 31, 2021. As of December 31, 2021, there were no 'loss' rated credits.


	Term Loans by Origination Year												Revolving Loans
December 31, 2021 (in thousands)	2021		2020		2019		2018		2017		Prior				Total
Agricultural
Pass	$	20,145	$	8,604	$	4,367	$	1,260	$	885	$	947	$	58,119		$	94,327
Special mention / watch	1,255		148		245		—		17		993		1,685			4,343
Substandard	649		827		126		221		4		278		2,642			4,747
Doubtful	—		—		—		—		—		—		—			—
Total	$	22,049	$	9,579	$	4,738	$	1,481	$	906	$	2,218	$	62,446		$	103,417
Commercial and industrial
Pass	$	297,285	$	199,324	$	56,258	$	35,522	$	60,294	$	75,342	$	132,323		$	856,348
Special mention / watch	4,268		2,342		781		470		4,304		14,274		6,938			33,377
Substandard	8		1,772		1,255		772		37		2,922		5,823			12,589
Doubtful	—		—		—		—		—		—		—			—
Total	$	301,561	$	203,438	$	58,294	$	36,764	$	64,635	$	92,538	$	145,084		$	902,314
CRE - Construction and development
Pass	$	90,662	$	37,098	$	4,942	$	1,611	$	1,543	$	578	$	33,197		$	169,631
Special mention / watch	874		—		169		—		—		—		—			1,043
Substandard	—		879		596		—		—		11		—			1,486
Doubtful	—		—		—		—		—		—		—			—
Total	$	91,536	$	37,977	$	5,707	$	1,611	$	1,543	$	589	$	33,197		$	172,160
CRE - Farmland
Pass	$	51,682	$	33,870	$	18,674	$	5,105	$	5,060	$	10,240	$	1,812		$	126,443
Special mention / watch	3,105		3,824		—		734		292		223		—			8,178
Substandard	1,580		2,004		1,681		2,562		1,667		558		—			10,052
Doubtful	—		—		—		—		—		—		—			—
Total	$	56,367	$	39,698	$	20,355	$	8,401	$	7,019	$	11,021	$	1,812		$	144,673
CRE - Multifamily
Pass	$	97,188	$	96,389	$	19,234	$	2,754	$	4,555	$	3,813	$	273		$	224,206
Special mention / watch	7,871		—		—		6,000		1,859		544		—			16,274
Substandard	663		2,049		—		—		—		1,311		—			4,023
Doubtful	—		—		—		—		—		—		—			—
Total	$	105,722	$	98,438	$	19,234	$	8,754	$	6,414	$	5,668	$	273		$	244,503
CRE - other
Pass	$	325,902	$	384,591	$	94,449	$	37,960	$	60,890	$	60,543	$	45,910		$	1,010,245
Special mention / watch	5,302		26,239		5,172		11,243		2,557		1,905		1,768			54,186
Substandard	4,182		48,885		12,497		5,401		973		6,836		—			78,774
Doubtful	—		—		—		—		—		—		—			—
Total	$	335,386	$	459,715	$	112,118	$	54,604	$	64,420	$	69,284	$	47,678		$	1,143,205
RRE - One- to four- family first liens
Performing	$	115,539	$	77,086	$	27,279	$	24,697	$	16,425	$	65,676	$	5,331		$	332,033
Nonperforming	352		20		45		295		—		563		—			1,275
Total	$	115,891	$	77,106	$	27,324	$	24,992	$	16,425	$	66,239	$	5,331		$	333,308
RRE - One- to four- family junior liens
Performing	$	29,904	$	13,335	$	4,295	$	5,109	$	3,574	$	5,104	$	70,980		$	132,301
Nonperforming	31		—		156		198		16		207		105			713
Total	$	29,935	$	13,335	$	4,451	$	5,307	$	3,590	$	5,311	$	71,085		$	133,014
Consumer
Performing	$	33,124	$	14,386	$	5,917	$	4,080	$	1,686	$	5,778	$	3,412		$	68,383
Nonperforming	—		—		15		—		13		7		—			35
Total	$	33,124	$	14,386	$	5,932	$	4,080	$	1,699	$	5,785	$	3,412		$	68,418

Total by Credit Quality Indicator Category
Pass	$	882,864	$	759,876	$	197,924	$	84,212	$	133,227	$	151,463	$	271,634		$	2,481,200
Special mention / watch	22,675		32,553		6,367		18,447		9,029		17,939		10,391			117,401
Substandard	7,082		56,416		16,155		8,956		2,681		11,916		8,465			111,671
Doubtful	—		—		—		—		—		—		—			—
Performing	178,567		104,807		37,491		33,886		21,685		76,558		79,723			532,717
Nonperforming	383		20		216		493		29		777		105			2,023
Total	$	1,091,571	$	953,672	$	258,153	$	145,994	$	166,651	$	258,653	$	370,318		$	3,245,012

1417

Table of Contents

Allowance for Credit Losses

At ~~March 31,~~June 30, 2022, the economic forecast used by the Company showed the following: (1) Midwest unemployment – decreases over the next ~~four~~two forecasted quarters, with increases in the third and fourth forecasted quarters; (2) Year-to-year change in national retail sales - increases over the next four forecasted quarters; (3) Year-to-year change in CRE Index - increases over the next four forecasted quarters; (4) Year-to-year change in U.S. GDP - increases over the next four forecasted quarters; (5) Year-to-year change in National Home Price Index – increases over the next ~~four~~three forecasted ~~quarters;~~quarters, with a decrease in the fourth forecasted quarter; and (6) Rental Vacancy - increases over the next four forecasted quarters. The ~~decline~~increase in the ACL between the ~~three-months~~six-months ended ~~ended March 31,~~June 30, 2021 and the ~~three-months~~six-months ended ~~March 31,~~June 30, 2022 is reflective of ~~overall improvements in forecasted economic conditions and~~ the ~~continued improvement in overall asset quality.~~initial allowance for credit losses of $3.4 million recorded for the PCD loans acquired, as well as $3.1 million related to the acquired non-PCD loans. Net loan charge-offs were ~~$2.2~~$0.3 million for the three-months ended ~~March 31,~~June 30, 2022 as compared to net loan charge-offs of ~~$0.3~~$0.4 million for the three-months ended June 30, 2021. Net loan charge-offs were $2.5 million for the six-months ended ~~March 31,~~June 30, 2022 as compared to net loan charge-offs of $0.7 million for the six-months ended June 30, 2021.

We have made a policy election to report interest receivable as a separate line on the balance sheet. Accrued interest receivable, which is recorded within 'Other Assets', totaled ~~$9.3~~$11.5 million at ~~March 31,~~June 30, 2022 and $10.4 million at December 31, 2021 and is excluded from the estimate of credit losses. The changes in the allowance for credit losses by portfolio segment were as follows:


		For the Three Months Ended March 31, 2022 and 2021													For the Three Months Ended June 30, 2022 and 2021
(in thousands)	(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Total		(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Total
For the Three Months Ended March 31, 2022
For the Three Months Ended June 30, 2022														For the Three Months Ended June 30, 2022
Beginning balance	Beginning balance	$	667	$	17,294	$	26,120	$	4,010	$	609	$	48,700	Beginning balance	$	380	$	17,275	$	24,057	$	3,908	$	580	$	46,200
PCD allowance established in acquisition														PCD allowance established in acquisition	512		1,473		1,227		159		—		$	3,371
Charge-offs	Charge-offs	—		(233)		(2,184)		(30)		(184)		(2,631)		Charge-offs	(1)		(330)		—		(8)		(101)		(440)
Recoveries	Recoveries	7		225		117		16		44		409		Recoveries	1		93		31		4		30		159
Credit loss (benefit) expense(1)		(294)		(11)		4		(88)		111		(278)
Credit loss expense (benefit)(1)														Credit loss expense (benefit)(1)	95		2,655		(916)		1,111		115		3,060
Ending balance	Ending balance	$	380	$	17,275	$	24,057	$	3,908	$	580	$	46,200	Ending balance	$	987	$	21,166	$	24,399	$	5,174	$	624	$	52,350

For the Three Months Ended March 31, 2021
For the Three Months Ended June 30, 2021														For the Three Months Ended June 30, 2021
Beginning balance	Beginning balance	$	1,346	$	15,689	$	32,640	$	4,882	$	943	$	55,500	Beginning balance	$	1,110	$	13,644	$	30,425	$	4,655	$	816	$	50,650

Charge-offs	Charge-offs	(41)		(666)		(66)		(35)		(195)		(1,003)		Charge-offs	(113)		(195)		(350)		(71)		(111)		(840)
Recoveries	Recoveries	27		292		306		9		53		687		Recoveries	21		314		9		47		43		434
Credit loss (benefit) expense(1)	Credit loss (benefit) expense(1)	(222)		(1,671)		(2,455)		(201)		15		(4,534)		Credit loss (benefit) expense(1)	(5)		24		(1,568)		(555)		(140)		(2,244)
Ending balance	Ending balance	$	1,110	$	13,644	$	30,425	$	4,655	$	816	$	50,650	Ending balance	$	1,013	$	13,787	$	28,516	$	4,076	$	608	$	48,000
(1) The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss (benefit) expense of $0.3 million and $(0.2) million related to off-balance sheet credit exposures for the three months ended March 31, 2022 and March 31, 2021, respectively.
(1) The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss expense of $0.2 million and $0.1 million related to off-balance sheet credit exposures for the three months ended June 30, 2022 and June 30, 2021, respectively.														(1) The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss expense of $0.2 million and $0.1 million related to off-balance sheet credit exposures for the three months ended June 30, 2022 and June 30, 2021, respectively.


	For the Six Months Ended June 30, 2022 and 2021
(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Total
For the Six Months Ended June 30, 2022
Beginning balance	$	667	$	17,294	$	26,120	$	4,010	$	609	$	48,700
PCD allowance established in acquisition	512		1,473		1,227		159		—		$	3,371
Charge-offs	(1)		(563)		(2,184)		(38)		(285)		(3,071)
Recoveries	8		318		148		20		74		568
Credit loss expense (benefit)(1)	(199)		2,644		(912)		1,023		226		2,782
Ending balance	$	987	$	21,166	$	24,399	$	5,174	$	624	$	52,350

For the Six Months Ended June 30, 2021
Beginning balance	$	1,346	$	15,689	$	32,640	$	4,882	$	943	$	55,500
Charge-offs	(154)		(861)		(416)		(106)		(306)		(1,843)
Recoveries	48		606		315		56		96		1,121
Credit loss (benefit) expense(1)	(227)		(1,647)		(4,023)		(756)		(125)		(6,778)
Ending balance	$	1,013	$	13,787	$	28,516	$	4,076	$	608	$	48,000
(1) The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss expense (benefit) of $0.5 million and $(0.1) million related to off-balance sheet credit exposures for the six-months ended June 30, 2022 and June 30, 2021, respectively.

Table of Contents

The composition of allowance for credit losses by portfolio segment based on evaluation method were as follows:


		As of March 31, 2022													As of June 30, 2022
(in thousands)	(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Total		(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Total
Loans held for investment, net of unearned income	Loans held for investment, net of unearned income													Loans held for investment, net of unearned income
Individually evaluated for impairment	Individually evaluated for impairment	$	804	$	2,846	$	24,646	$	290	$	—	$	28,586	Individually evaluated for impairment	$	3,094	$	5,421	$	24,509	$	1,843	$	—	$	34,867
Collectively evaluated for impairment	Collectively evaluated for impairment	93,845		896,096		1,699,245		463,386		68,877		3,221,449		Collectively evaluated for impairment	107,169		980,716		1,835,431		576,961		76,008		3,576,285
Total	Total	$	94,649	$	898,942	$	1,723,891	$	463,676	$	68,877	$	3,250,035	Total	$	110,263	$	986,137	$	1,859,940	$	578,804	$	76,008	$	3,611,152
Allowance for credit losses:	Allowance for credit losses:													Allowance for credit losses:
Individually evaluated for impairment	Individually evaluated for impairment	$	—	$	420	$	1,762	$	209	$	—	$	2,391	Individually evaluated for impairment	$	511	$	1,907	$	1,497	$	403	$	—	$	4,318
Collectively evaluated for impairment	Collectively evaluated for impairment	380		16,855		22,295		3,699		580		43,809		Collectively evaluated for impairment	476		19,259		22,902		4,771		624		48,032
Total	Total	$	380	$	17,275	$	24,057	$	3,908	$	580	$	46,200	Total	$	987	$	21,166	$	24,399	$	5,174	$	624	$	52,350


	As of December 31, 2021
(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Total
Loans held for investment, net of unearned income
Individually evaluated for impairment	$	1,341	$	3,005	$	23,118	$	570	$	—	$	28,034
Collectively evaluated for impairment	102,076		899,309		1,681,423		465,752		68,418		3,216,978

Total	$	103,417	$	902,314	$	1,704,541	$	466,322	$	68,418	$	3,245,012
Allowance for credit losses:
Individually evaluated for impairment	$	—	$	681	$	2,193	$	224	$	—	$	3,098
Collectively evaluated for impairment	667		16,613		23,927		3,786		609		45,602

Total	$	667	$	17,294	$	26,120	$	4,010	$	609	$	48,700

~~Table of Contents~~

The following table presents the amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related ACL allocated to these loans:


		As of March 31, 2022											As of June 30, 2022
(in thousands)	(in thousands)	Primary Type of Collateral								(in thousands)			Primary Type of Collateral
		Real Estate		Equipment		Other		Total			ACL Allocation				Real Estate		Equipment		Other		Total		ACL Allocation
Agricultural	Agricultural	$	591	$	213	$	—	$	804		$	—		Agricultural	$	581	$	2,513	$	—	$	3,094	$	511
Commercial and industrial	Commercial and industrial	408		514		1,924		2,846			420			Commercial and industrial	1,410		2,124		1,887		5,421		1,907
Commercial real estate:	Commercial real estate:													Commercial real estate:
Construction and development	Construction and development	945		—		—		945			—			Construction and development	418		—		—		418		116
Farmland	Farmland	4,323		—		—		4,323			6			Farmland	6,255		—		—		6,255		—
Multifamily	Multifamily	972		—		—		972			375			Multifamily	2,325		—		—		2,325		362
Commercial real estate-other	Commercial real estate-other	16,761		—		1,645		18,406			1,381			Commercial real estate-other	15,221		—		290		15,511		1,019
Residential real estate:	Residential real estate:													Residential real estate:
One- to four- family first liens	One- to four- family first liens	145		—		—		145			65			One- to four- family first liens	1,123		—		—		1,123		223
One- to four- family junior liens	One- to four- family junior liens	—		—		145		145			144			One- to four- family junior liens	—		—		720		720		180
Consumer	Consumer	—		—		—		—			—			Consumer	—		—		—		—		—
Total	Total	$	24,145	$	727	$	3,714	$	28,586		$	2,391		Total	$	27,333	$	4,637	$	2,897	$	34,867	$	4,318

Table of Contents


	As of December 31, 2021
(in thousands)	Primary Type of Collateral
	Real Estate		Equipment		Other		Total		ACL Allocation
Agricultural	$	916	$	425	$	—	$	1,341	$	—
Commercial and industrial	408		374		2,223		3,005		681
Commercial real estate:
Construction and development	595		—		—		595		—
Farmland	5,185		—		—		5,185		22
Multifamily	987		—		—		987		387
Commercial real estate-other	16,130		—		221		16,351		1,784
Residential real estate:
One- to four- family first liens	410		—		—		410		64
One- to four- family junior liens	—		—		160		160		160
Consumer	—		—		—		—		—
Total	$	24,631	$	799	$	2,604	$	28,034	$	3,098

Troubled Debt Restructurings

TDRs totaled ~~$18.9~~$9.6 million and $20.0 million as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. As of ~~March 31,~~June 30, 2022, the Company had $8 thousand of commitments to lend additional funds to borrowers with loans classified as TDR.

The following table sets forth information on the Company's TDRs by class of financing receivable occurring during the stated periods. TDRs include multiple concessions, and the disclosure classifications in the table are based on the primary concession provided to the borrower.


		Three Months Ended March 31,											Three Months Ended June 30,
		2022					2021						2022					2021
		Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment			Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
(dollars in thousands)	(dollars in thousands)											(dollars in thousands)
CONCESSION - Interest rate reduction												CONCESSION - Interest rate reduction

Farmland												Farmland	—	$	—	$	—	2	$	1,982	$	1,982

One- to four- family first liens												One- to four- family first liens	—	—		—		1	171		171

CONCESSION - Extended maturity date												CONCESSION - Extended maturity date
Agricultural												Agricultural	1	12		12		—	—		—
Commercial and industrial												Commercial and industrial	4	512		502		—	—		—

Farmland												Farmland	4	988		888		—	—		—

One- to four- family first liens												One- to four- family first liens	—	—		—		1	85		85

CONCESSION - Extended maturity date

One- to four- family first liens		—	$	—	$	—	1	$	93	$	93

CONCESSION - Other
Agricultural		1	140		140		—	—		—

Farmland		3	1,529		1,529		—	—		—

Commercial real estate-other		—	—		—		1	44		44
One- to four- family first liens		—	—		—		1	150		150

Total	Total	4	$	1,669	$	1,669	3	$	287	$	287	Total	9	$	1,512	$	1,402	4	$	2,238	$	2,238

1620

Table of Contents


	Six Months Ended June 30,
	2022					2021
	Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
(dollars in thousands)
CONCESSION - Interest rate reduction



Farmland	—	$	—	$	—	2	$	1,982	$	1,982


One- to four- family first liens	—	—		—		1	171		171



CONCESSION - Extended maturity date
Agricultural	1	12		12		—	—		—
Commercial and industrial	4	512		502		—	—		—

Farmland	4	988		888		—	—		—


One- to four- family first liens	—	—		—		2	178		178



CONCESSION - Other
Agricultural	1	140		140		—	—		—


Farmland	3	1,529		1,529		—	—		—

Commercial real estate-other	—	—		—		1	44		44
One- to four- family first liens	—	—		—		1	150		150


Total	13	$	3,181	$	3,071	7	$	2,525	$	2,525

Loans by class of financing receivable modified as TDRs that redefaulted within 12 months subsequent to restructure during the stated periods were as follows:


		Three Months Ended March 31,						Three Months Ended June 30,				Six Months Ended June 30,
		2022			2021				2022		2021			2022			2021
		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment					Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
(dollars in thousands)	(dollars in thousands)									(dollars in thousands)

CONCESSION - Extended maturity date	CONCESSION - Extended maturity date									CONCESSION - Extended maturity date

Commercial and industrial										Commercial and industrial	1	$	403	—	$	—	1	$	403	—	$	—

Farmland										Farmland	3	490		—	—		3	490		—	—

Commercial real estate-other	Commercial real estate-other	1	$	7,388	—	$	—			Commercial real estate-other	—	—		—	—		1	7,388		—	—

Total	Total	1	$	7,388	—	$	—			Total	4	$	893	—	$	—	5	$	8,281	—	$	—

Table of Contents

5. Derivatives, Hedging Activities and Balance Sheet Offsetting

The following table presents the total notional amounts and gross fair values of the Company’s derivatives as of the dates indicated. The derivative asset and liability balances are presented on a gross basis, prior to the application of master netting agreements, as included in other assets and other liabilities, respectively, on the consolidated balance sheets.

The fair values of the Company's derivative instrument assets and liabilities are summarized as follows:


		As of March 31, 2022								As of December 31, 2021										As of June 30, 2022								As of December 31, 2021
		Notional Amount			Fair Value					Notional Amount			Fair Value							Notional Amount			Fair Value					Notional Amount			Fair Value
(in thousands)	(in thousands)			Assets			Liabilities					Assets			Liabilities	(in thousands)						Assets			Liabilities					Assets			Liabilities
Designated as hedging instruments:	Designated as hedging instruments:																		Designated as hedging instruments:
Fair value hedges:	Fair value hedges:																	Fair value hedges:
Interest rate swaps	Interest rate swaps	$	24,610		$	1,037		$	458	$	24,802		$	424		$	1,400	Interest rate swaps		$	24,414		$	1,541		$	—	$	24,802		$	424		$	1,400

Total	Total	$	24,610		$	1,037		$	458	$	24,802		$	424		$	1,400	Total		$	24,414		$	1,541		$	—	$	24,802		$	424		$	1,400

Not designated as hedging instruments:	Not designated as hedging instruments:																	Not designated as hedging instruments:
Interest rate swaps	Interest rate swaps	$	353,581		$	8,998		$	9,004	$	356,636		$	5,352		$	5,363	Interest rate swaps		$	339,518		$	14,560		$	14,562	$	356,636		$	5,352		$	5,363
RPAs - protection sold	RPAs - protection sold	4,167			—			—		4,229			—			—		RPAs - protection sold		4,105			—			—		4,229			—			—
RPAs - protection purchased	RPAs - protection purchased	9,579			—			—		9,629			—			2		RPAs - protection purchased		9,528			—			—		9,629			—			2
Interest rate lock commitments	Interest rate lock commitments	12,582			—			51		17,438			330			—		Interest rate lock commitments		8,710			112			—		17,438			330			—
Interest rate forward loan sales contracts	Interest rate forward loan sales contracts	15,271			334			—		22,710			—			(24)		Interest rate forward loan sales contracts		11,242			—			5		22,710			—			(24)
Total	Total	$	395,180		$	9,332		$	9,055	$	410,642		$	5,682		$	5,341	Total		$	373,103		$	14,672		$	14,567	$	410,642		$	5,682		$	5,341

Derivatives Designated as Hedging Instruments

The Company uses derivative instruments to hedge its exposure to economic risks, including interest rate, liquidity, and credit risk. Certain hedging relationships are formally designated and qualify for hedge accounting under GAAP as fair value or cash flow hedges.

Fair Value Hedges - Derivatives are designated as fair value hedges to limit the Company's exposure to changes in the fair value of assets or liabilities due to movements in interest rates. The Company entered into pay-fixed receive-floating interest rate swaps to manage its exposure to changes in fair value in certain fixed-rate assets. The gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.

~~Table of Contents~~

The table below presents the effect of the Company’s derivative financial instruments designated as hedging instruments on the consolidated statements of income for the periods indicated:


		Location and Amount of Gain or Loss Recognized in Income on Fair Value Hedging Relationships								Location and Amount of Gain or Loss Recognized in Income on Fair Value Hedging Relationships
		For the Three Months Ended March 31,									For the Three Months Ended June 30,					For the Six Months Ended June 30,
		2022				2021						2022		2021				2022				2021
(in thousands)	(in thousands)	Interest Income		Other Income		Interest Income		Other Income					(in thousands)	Interest Income		Other Income		Interest Income		Other Income		Interest Income		Other Income		Interest Income		Other Income
Total amounts of income and expense line items presented in the consolidated statements of income in which the effects of fair value hedges are recorded	Total amounts of income and expense line items presented in the consolidated statements of income in which the effects of fair value hedges are recorded	$	(104)	$	—	$	(108)	$	—				Total amounts of income and expense line items presented in the consolidated statements of income in which the effects of fair value hedges are recorded	$	(67)	$	—	$	(111)	$	—	$	(171)	$	—	$	(219)	$	—

Gain (loss) on fair value hedging relationships in subtopic 815-20:	Gain (loss) on fair value hedging relationships in subtopic 815-20:												Gain (loss) on fair value hedging relationships in subtopic 815-20:
Interest contracts:	Interest contracts:												Interest contracts:
Hedged items	Hedged items	(1,553)		—		(1,633)		—					Hedged items	(963)		—		578		—		(2,516)		—		(1,055)		—
Derivative designated as hedging instruments	Derivative designated as hedging instruments	942		—		1,123		—					Derivative designated as hedging instruments	896		—		(370)		—		2,344		—		753		—

Table of Contents

As of ~~March 31,~~June 30, 2022, the following amounts were recorded on the balance sheet related to cumulative basis adjustment for fair value hedges:

Line Item in the Balance

Sheet in Which the

Hedged Item is Included

Line Item in the Balance

Sheet in Which the

Hedged Item is Included

Carrying Amount of the

Hedged Assets

Cumulative Amount of Fair Value

Hedging Adjustment Included in the Carrying Amount of the Hedged Asset

Line Item in the Balance

Sheet in Which the

Hedged Item is Included

Carrying Amount of the

Hedged Assets

Cumulative Amount of Fair Value

Hedging Adjustment Included in the Carrying Amount of the Hedged Asset

(in thousands)

Loans

24,058

(574)

Loans

22,902

(1,537)

Derivatives Not Designated as Hedging Instruments

Interest Rate Swaps - The Company periodically enters into commercial loan interest rate swap agreements in order to provide commercial loan customers with the ability to convert from variable to fixed interest rates. These derivative contracts relate to transactions in which the Company enters into an interest rate swap with a customer, while simultaneously entering into an offsetting interest rate swap with an institutional counterparty.

Credit Risk Participation Agreements -The Company enters into RPAs to manage the credit exposure on interest rate contracts associated with a syndicated loan. The Company may enter into protection purchased RPAs with institutional counterparties to decrease or increase its exposure to a borrower. Under the RPA, the Company will receive or make payment if a borrower defaults on the related interest rate contract. The notional amount of the RPAs reflects the Company’s pro-rata share of the derivative instrument.

Interest Rate Forward Loan Sales Contracts & Interest Rate Lock Commitments - The Company enters into forward delivery contracts to sell residential mortgage loans at specific prices and dates in order to hedge the interest rate risk in its portfolio of mortgage loans held for sale and its residential mortgage interest rate lock commitments.

The following table presents the net gains (losses) recognized on the consolidated statements of income related to the derivatives not designated as hedging instruments for the periods indicated:


		Location in the Consolidated Statements of Income		For the Three Months Ended March 31,								Location in the Consolidated Statements of Income			For the Three Months Ended June 30,							For the Six Months Ended June 30,
(in thousands)	(in thousands)		2022			2021								Location in the Consolidated Statements of Income			2022				2021				2022				2021
Interest rate swaps	Interest rate swaps		Other income			$	(5)			$	(34)				Interest rate swaps					$	3			$	1			$	8			$	35
RPAs	RPAs	Other income		(1)				—					RPAs			Other income			—				1				1				1
Interest rate lock commitments	Interest rate lock commitments	Loan revenue		381				—					Interest rate lock commitments		Loan revenue			163				—				(218)				—
Interest rate forward loan sales contracts	Interest rate forward loan sales contracts	Loan revenue		(311)				—					Interest rate forward loan sales contracts		Loan revenue			(339)				—				(28)				—
Total	Total			$	64			$	(34)				Total					$	(173)			$	2			$	(237)			$	36

Offsetting of Derivatives

The Company has entered into agreements with certain counterparty financial institutions, which include master netting agreements. However, the Company has elected to account for all derivatives with counterparty institutions on a gross basis. The Company manages the risk of default by its borrower counterparties through its normal loan underwriting and credit monitoring policies and procedures.

1823

Table of Contents

The table below presents gross derivatives and the respective collateral received or pledged in the form of other financial instruments as of ~~March 31,~~June 30, 2022 and December 31, 2021, which are generally marketable securities and/or cash. The collateral amounts in the table below are limited to the outstanding balances of the related asset or liability (after netting is applied); thus instances of over-collateralization are not shown. Further, the net amounts of derivative assets or liabilities can be reconciled to the tabular disclosure of fair value. The tabular disclosure of fair value provides the location that derivative assets and liabilities are presented on the consolidated balance sheets.


								Gross Amounts Not Offset in the Balance Sheet													Gross Amounts Not Offset in the Balance Sheet
(in thousands)	(in thousands)	Gross Amounts of Recognized Assets (Liabilities)		Gross Amounts Offset in the Balance Sheet		Net Amounts of Assets (Liabilities) presented in the Balance Sheet		Financial Instruments		Cash Collateral Received (Paid)		Net Assets (Liabilities)		(in thousands)	Gross Amounts Recognized		Gross Amounts Offset in the Balance Sheet		Net Amounts presented in the Balance Sheet		Financial Instruments		Cash Collateral Received / Paid		Net Assets /Liabilities
As of March 31, 2022
As of June 30, 2022														As of June 30, 2022
Asset Derivatives	Asset Derivatives	$	10,369	$	—	$	10,369	$	—	$	8,310	$	2,059	Asset Derivatives	$	16,213	$	—	$	16,213	$	—	$	14,669	$	1,544
Liability Derivatives	Liability Derivatives	(9,513)		—		(9,513)		—		1,100		(10,613)		Liability Derivatives	14,567		—		14,567		—		2,550		12,017

As of December 31, 2021	As of December 31, 2021													As of December 31, 2021
Asset Derivatives	Asset Derivatives	$	6,106	$	—	$	6,106	$	—	$	—	$	6,106	Asset Derivatives	$	6,106	$	—	$	6,106	$	—	$	—	$	6,106
Liability Derivatives	Liability Derivatives	(6,741)		—		(6,741)		—		(3,250)		(3,491)		Liability Derivatives	6,741		—		6,741		—		3,250		3,491

Credit-risk-related Contingent Features

The Company has an unsecured federal funds line with its institutional derivative counterparty. The Company has an agreement with its institutional derivative counterparty that contains a provision under which if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company also has an agreement with its derivative counterparty that contains a provision under which the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company’s default on the indebtedness.

As of ~~March 31,~~June 30, 2022, the Company had no derivatives with a fair value ~~of derivatives~~ in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $0.7 million. As of March 31, 2022, the Company had minimum collateral posting thresholds with certain of its derivative counterparties and had posted $1.1 million of collateral related to these agreements. If the Company had breached any of these provisions at March 31, 2022, it could have been required to settle its obligations under the agreements at their termination value of $0.7 million.position.

5.6. Goodwill and Intangible Assets

The carrying amount of goodwill was $62.5 million at ~~March 31,~~June 30, 2022 and December 31, 2021.

As indicated in Note 2. Business Combinations, the Company acquired a core deposit intangible on June 9, 2022 with an estimated fair value of $16.5 million, which will be amortized over its estimated useful life of 10 years. The following table presents the gross carrying amount, accumulated amortization, and net carrying amount of other intangible assets at the dates indicated:


		As of March 31, 2022						As of December 31, 2021							As of June 30, 2022						As of December 31, 2021
(in thousands)	(in thousands)	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		(in thousands)	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Core deposit intangible	Core deposit intangible	$	41,745	$	(31,610)	$	10,135	$	41,745	$	(30,629)	$	11,116	Core deposit intangible	$	58,245	$	(32,665)	$	25,580	$	41,745	$	(30,629)	$	11,116
Customer relationship intangible	Customer relationship intangible	5,265		(3,916)		1,349		5,265		(3,692)		1,573		Customer relationship intangible	5,265		(4,124)		1,141		5,265		(3,692)		1,573
Other	Other	2,700		(2,566)		134		2,700		(2,544)		156		Other	2,700		(2,587)		113		2,700		(2,544)		156
		$	49,710	$	(38,092)	$	11,618	$	49,710	$	(36,865)	$	12,845		$	66,210	$	(39,376)	$	26,834	$	49,710	$	(36,865)	$	12,845

Indefinite-lived trade name intangible	Indefinite-lived trade name intangible	$	7,040					$	7,040					Indefinite-lived trade name intangible	$	7,040					$	7,040

~~Table of Contents~~

The following table provides the estimated future amortization expense for the remaining ~~nine~~six months ending December 31, 2022 and the succeeding annual periods:


(in thousands)	(in thousands)	Core Deposit Intangible		Customer Relationship Intangible		Other		Total		(in thousands)	Core Deposit Intangible		Customer Relationship Intangible		Other		Total

2022	2022	$	2,506	$	573	$	57	$	3,136	2022	$	3,157	$	365	$	36	$	3,558
2023	2023	2,833		518		51		3,402		2023	5,677		518		51		6,246
2024	2024	2,180		239		24		2,443		2024	4,705		239		24		4,968
2025	2025	1,526		19		2		1,547		2025	3,751		19		2		3,772
2026	2026	872		—		—		872		2026	2,797		—		—		2,797
Thereafter	Thereafter	218		—		—		218		Thereafter	5,493		—		—		5,493
Total	Total	$	10,135	$	1,349	$	134	$	11,618	Total	$	25,580	$	1,141	$	113	$	26,834

Table of Contents

6.7. Other Assets

The components of the Company's other assets as of ~~March 31,~~June 30, 2022 and December 31, 2021 were as follows:


(in thousands)	(in thousands)	March 31, 2022		December 31, 2021		(in thousands)	June 30, 2022		December 31, 2021

Bank-owned life insurance	Bank-owned life insurance	$	85,903	$	85,372	Bank-owned life insurance	$	94,323	$	85,372
Interest receivable	Interest receivable	19,649		20,117		Interest receivable	22,962		20,117
FHLB stock	FHLB stock	11,302		10,157		FHLB stock	12,003		10,157
Mortgage servicing rights	Mortgage servicing rights	9,276		6,532		Mortgage servicing rights	12,864		6,532
Operating lease right-of-use assets, net	Operating lease right-of-use assets, net	2,589		2,840		Operating lease right-of-use assets, net	2,383		2,840
Federal and state income taxes, current	Federal and state income taxes, current	—		178		Federal and state income taxes, current	1,640		178
Federal and state income taxes, deferred	Federal and state income taxes, deferred	24,160		13,893		Federal and state income taxes, deferred	30,428		13,893
Derivative assets	Derivative assets	10,369		6,106		Derivative assets	16,213		6,106
Other receivables/assets	Other receivables/assets	12,975		12,553		Other receivables/assets	13,504		12,553
		$	176,223	$	157,748		$	206,320	$	157,748

The acquisition of IOFB by the Company resulted in an increase in the cash surrender value of bank-owned life insurance, the fair value of the Company's mortgage servicing rights, and interest receivable. See Note 2. Business Combinations for further details.

7.8. Deposits

The following table presents the composition of our deposits as of the dates indicated:


(in thousands)	(in thousands)	March 31, 2022		December 31, 2021		(in thousands)	June 30, 2022		December 31, 2021
Noninterest bearing deposits	Noninterest bearing deposits	$	1,002,415	$	1,005,369	Noninterest bearing deposits	$	1,114,825	$	1,005,369
Interest checking deposits	Interest checking deposits	1,601,249		1,619,136		Interest checking deposits	1,749,748		1,619,136
Money market deposits	Money market deposits	983,709		939,523		Money market deposits	1,070,912		939,523
Savings deposits	Savings deposits	650,314		628,242		Savings deposits	715,829		628,242
Time deposits under $250	Time deposits under $250	501,903		505,392		Time deposits under $250	547,427		505,392
Time deposits of $250 or more	Time deposits of $250 or more	338,135		416,857		Time deposits of $250 or more	338,700		416,857
Total deposits	Total deposits	$	5,077,725	$	5,114,519	Total deposits	$	5,537,441	$	5,114,519

The Company had ~~$5.0~~$4.3 million and $3.4 million in reciprocal time deposits as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively. Included in interest-bearing checking and money market deposits at ~~March 31,~~June 30, 2022 and December 31, 2021 were ~~$34.9~~$42.4 million and $35.4 million, respectively, of reciprocal deposits. These reciprocal deposits are part of the IntraFi Network Deposits program, which is used by financial institutions to spread deposits that exceed the FDIC insurance coverage limits out to numerous institutions in order to provide insurance coverage for all participating deposits.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had public entity deposits that were collateralized by investment securities of ~~$268.0~~$324.9 million and $303.3 million, respectively.

~~Table of Contents~~

8.9. Short-Term Borrowings

The following table summarizes our short-term borrowings as of the dates indicated:


		March 31, 2022				December 31, 2021					June 30, 2022				December 31, 2021
(in thousands)	(in thousands)	Weighted Average Rate		Balance		Weighted Average Rate		Balance		(in thousands)	Weighted Average Rate		Balance		Weighted Average Rate		Balance
Securities sold under agreements to repurchase	Securities sold under agreements to repurchase	0.24	%	$	148,293	0.24	%	$	181,368	Securities sold under agreements to repurchase	0.35	%	$	151,894	0.24	%	$	181,368
Federal Home Loan Bank advances	Federal Home Loan Bank advances	0.54		32,900		—		—		Federal Home Loan Bank advances	1.73		42,000		—		—

Total	Total	0.30	%	$	181,193	0.24	%	$	181,368	Total	0.65	%	$	193,894	0.24	%	$	181,368

Securities Sold Under an Agreement to Repurchase - Securities sold under agreements to repurchase are agreements in which the Company acquires funds by selling assets to another party under a simultaneous agreement to repurchase the same assets at a specified price and date. The Company enters into repurchase agreements and also offers a demand deposit account product to customers that sweeps their balances in excess of an agreed upon target amount into overnight repurchase agreements. All securities sold under agreements to repurchase are recorded on the face of the balance sheet.

Table of Contents

Federal Home Loan Bank Advances - The Bank has a secured line of credit with the FHLBDM. Advances from the FHLBDM are collateralized primarily by one- to four-family residential, commercial and agricultural real estate first mortgages equal to various percentages of the total outstanding notes. See Note 3.4. Loans Receivable and the Allowance for Credit Losses of the notes to the consolidated financial statements.

Federal Funds Purchased - The Bank has unsecured federal funds lines totaling $155.0 million from multiple correspondent banking relationships. There were no borrowings from such lines at either ~~March 31,~~June 30, 2022 or December 31, 2021.

Other - At ~~March 31,~~June 30, 2022 and December 31, 2021, the Company had no Federal Reserve Discount Window borrowings, while the financing capacity was ~~$56.8~~$39.2 million as of ~~March 31,~~June 30, 2022 and $60.2 million as of December 31, 2021. As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Bank had municipal securities with a market value of ~~$61.3~~$42.6 million and $65.2 million, respectively, pledged to the Federal Reserve Bank of Chicago to secure potential borrowings.

The Company has a credit agreement with a correspondent bank with a revolving commitment of $25.0 million. Interest iswas payable on the $25.0 million revolving ~~commitment~~commitment. The credit agreement was amended on June 7, 2022 such that, commencing June 8, 2022, interest is now payable at ~~an annual~~a rate equal to the monthly reset term SOFR rate plus ~~1.70%~~1.55%. There were no updates to the fees or maturity date as part of this amendment. Fees are paid on the average daily unused revolving commitment in the amount of 0.30% per annum. The agreement matures on September 30, 2022. The Company had no balance outstanding under this revolving credit facility as of both ~~March 31,~~June 30, 2022 and December 31, 2021.

~~Table of Contents~~

9.10. Long-Term Debt

Junior Subordinated Notes Issued to Capital Trusts

The table below summarizes the terms of each issuance of junior subordinated notes outstanding as of the dates indicated:


(in thousands)	(in thousands)	Face Value		Book Value		Interest Rate	Rate		Maturity Date	Callable Date	(in thousands)	Face Value		Book Value		Interest Rate	Rate		Maturity Date	Callable Date
March 31, 2022
June 30, 2022											June 30, 2022
ATBancorp Statutory Trust I	ATBancorp Statutory Trust I	$	7,732	$	6,898	Three-month LIBOR + 1.68%	2.51	%	06/15/2036	06/15/2011	ATBancorp Statutory Trust I	$	7,732	$	6,908	Three-month LIBOR + 1.68%	3.51	%	06/15/2036	06/15/2011
ATBancorp Statutory Trust II	ATBancorp Statutory Trust II	12,372		10,923		Three-month LIBOR + 1.65%	2.48	%	09/15/2037	06/15/2012	ATBancorp Statutory Trust II	12,372		10,938		Three-month LIBOR + 1.65%	3.48	%	09/15/2037	06/15/2012
Barron Investment Capital Trust I	Barron Investment Capital Trust I	2,062		1,808		Three-month LIBOR + 2.15%	3.11	%	09/23/2036	09/23/2011	Barron Investment Capital Trust I	2,062		1,816		Three-month LIBOR + 2.15%	4.30	%	09/23/2036	09/23/2011
Central Bancshares Capital Trust II	Central Bancshares Capital Trust II	7,217		6,891		Three-month LIBOR + 3.50%	4.33	%	03/15/2038	03/15/2013	Central Bancshares Capital Trust II	7,217		6,902		Three-month LIBOR + 3.50%	5.33	%	03/15/2038	03/15/2013
MidWestOne Statutory Trust II	MidWestOne Statutory Trust II	15,464		15,464		Three-month LIBOR + 1.59%	2.42	%	12/15/2037	12/15/2012	MidWestOne Statutory Trust II	15,464		15,464		Three-month LIBOR + 1.59%	3.42	%	12/15/2037	12/15/2012
Total	Total	$	44,847	$	41,984						Total	$	44,847	$	42,028

December 31, 2021	December 31, 2021										December 31, 2021
ATBancorp Statutory Trust I	ATBancorp Statutory Trust I	$	7,732	$	6,888	Three-month LIBOR + 1.68%	1.88	%	06/15/2036	06/15/2011	ATBancorp Statutory Trust I	$	7,732	$	6,888	Three-month LIBOR + 1.68%	1.88	%	06/15/2036	06/15/2011
ATBancorp Statutory Trust II	ATBancorp Statutory Trust II	12,372		10,908		Three-month LIBOR + 1.65%	1.85	%	09/15/2037	06/15/2012	ATBancorp Statutory Trust II	12,372		10,908		Three-month LIBOR + 1.65%	1.85	%	09/15/2037	06/15/2012
Barron Investment Capital Trust I	Barron Investment Capital Trust I	2,062		1,800		Three-month LIBOR + 2.15%	2.37	%	09/23/2036	09/23/2011	Barron Investment Capital Trust I	2,062		1,800		Three-month LIBOR + 2.15%	2.37	%	09/23/2036	09/23/2011
Central Bancshares Capital Trust II	Central Bancshares Capital Trust II	7,217		6,880		Three-month LIBOR + 3.50%	3.70	%	03/15/2038	03/15/2013	Central Bancshares Capital Trust II	7,217		6,880		Three-month LIBOR + 3.50%	3.70	%	03/15/2038	03/15/2013
MidWestOne Statutory Trust II	MidWestOne Statutory Trust II	15,464		15,464		Three-month LIBOR + 1.59%	1.79	%	12/15/2037	12/15/2012	MidWestOne Statutory Trust II	15,464		15,464		Three-month LIBOR + 1.59%	1.79	%	12/15/2037	12/15/2012
Total	Total	$	44,847	$	41,940						Total	$	44,847	$	41,940

The trust preferred securities are subject to mandatory redemption, in whole or in part, upon repayment of the junior subordinated notes at the stated maturity date or upon redemption of the junior subordinated notes. Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon the Company making payment on the related junior subordinated notes. The Company’s obligation under the junior subordinated notes and other relevant trust agreements, in aggregate, constitutes a full and unconditional guarantee by the Company of each trust’s obligations under the trust preferred securities issued by each trust. The Company has the right to defer payment of interest on the junior subordinated notes and, therefore, distributions on the trust preferred securities, for up to five years, but not beyond the stated maturity date in the table above. During any such deferral period the Company may not pay cash dividends on its stock and generally may not repurchase its stock.

Subordinated Debentures

On July 28, 2020, the Company completed the private placement offering of $65.0 million of its subordinated notes, of which $63.75 million have been exchanged for subordinated notes registered under the Securities Act of 1933. The 5.75% fixed-to-floating rate subordinated notes are due July 30, 2030. At ~~March 31,~~June 30, 2022, 100% of the subordinated notes qualified as Tier 2 capital. Per applicable Federal Reserve rules and regulations, the amount of the subordinated notes qualifying as Tier 2

Table of Contents

regulatory capital will be phased-out by 20% of the amount of the subordinated notes in each of the five years beginning on the fifth anniversary preceding the maturity date of the subordinated notes.

Other Long-Term Debt

On June 7, 2022, the Company entered into an unsecured note payable with a correspondent bank with a maturity date of June 30, 2027. Payments of principal and interest are payable quarterly, and will begin on September 30, 2022. Interest will be payable at the monthly reset term SOFR plus 1.55%. As of June 30, 2022, $25.0 million of that note was outstanding.

Long-term borrowings were as follows as of ~~March 31,~~June 30, 2022 and December 31, 2021:


		March 31, 2022				December 31, 2021					June 30, 2022				December 31, 2021
(in thousands)	(in thousands)	Weighted Average Rate		Balance		Weighted Average Rate		Balance		(in thousands)	Weighted Average Rate		Balance		Weighted Average Rate		Balance
Finance lease payable	Finance lease payable	8.89	%	$	912	8.89	%	$	951	Finance lease payable	8.89	%	$	872	8.89	%	$	951
FHLB borrowings	FHLB borrowings	2.74		33,094		2.76		48,113		FHLB borrowings	2.69		27,327		2.76		48,113

Notes payable to unaffiliated bank										Notes payable to unaffiliated bank	2.69		25,000		—		—
Total	Total	2.90	%	$	34,006	2.88	%	$	49,064	Total	2.79	%	$	53,199	2.88	%	$	49,064

As a member of the FHLBDM, the Bank may borrow funds from the FHLB in amounts up to 45% of the Bank’s total assets, provided the Bank is able to pledge an adequate amount of qualified assets to secure the borrowings. Advances from the FHLB are collateralized primarily by one- to four-family residential, commercial and agricultural real estate first mortgages equal to various percentages of the total outstanding notes. See Note 3.4. Loans Receivable and the Allowance for Credit Losses of the notes to the unaudited consolidated financial statements. At ~~March 31,~~June 30, 2022, FHLB long-term borrowings included advances from the FHLBC, which were collateralized by investment securities. See Note 2.3. Debt Securities of the notes to the unaudited consolidated financial statements.

~~Table of Contents~~

As of ~~March 31,~~June 30, 2022, FHLB borrowings were as follows:


(in thousands)	(in thousands)	Weighted Average Rate		Amount		(in thousands)	Weighted Average Rate		Amount
Due in 2022	Due in 2022	2.56	%	$	16,000	Due in 2022	2.31	%	$	10,000
Due in 2023	Due in 2023	2.79	%	11,000		Due in 2023	2.79	%	11,000
Due in 2024	Due in 2024	3.15	%	6,000		Due in 2024	3.11	%	6,250

Total	Total			33,000		Total			27,250
Valuation adjustment from acquisition accounting	Valuation adjustment from acquisition accounting			94		Valuation adjustment from acquisition accounting			77
Total	Total			$	33,094	Total			$	27,327

~~10.~~11. Earnings per Share

The following table presents the computation of basic and diluted earnings per common share for the periods indicated:


		Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except per share amounts)	(dollars in thousands, except per share amounts)	2022		2021			(dollars in thousands, except per share amounts)	2022		2021		2022		2021
Basic Earnings Per Share:	Basic Earnings Per Share:						Basic Earnings Per Share:
Net income	Net income	$	13,895	$	21,648		Net income	$	12,621	$	17,271	$	26,516	$	38,919
Weighted average shares outstanding	Weighted average shares outstanding	15,683,136		15,990,724			Weighted average shares outstanding	15,667,773		15,986,822		15,675,412		15,988,762
Basic earnings per common share	Basic earnings per common share	$	0.89	$	1.35		Basic earnings per common share	$	0.81	$	1.08	$	1.69	$	2.43

Diluted Earnings Per Share:	Diluted Earnings Per Share:						Diluted Earnings Per Share:
Net income	Net income	$	13,895	$	21,648		Net income	$	12,621	$	17,271	$	26,516	$	38,919
Weighted average shares outstanding, including all dilutive potential shares	Weighted average shares outstanding, including all dilutive potential shares	15,717,960		16,020,920			Weighted average shares outstanding, including all dilutive potential shares	15,688,460		16,011,766		15,703,009		16,016,037
Diluted earnings per common share	Diluted earnings per common share	$	0.88	$	1.35		Diluted earnings per common share	$	0.80	$	1.08	$	1.69	$	2.43

~~11.~~12. Regulatory Capital Requirements and Restrictions on Subsidiary Cash

Regulatory Capital and Reserve Requirement - The Company (on a consolidated basis) and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct

Table of Contents

material effect on the Company's consolidated financial statements. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

As of ~~March 31,~~June 30, 2022 and December 31, 2021, the Bank was not required to maintain reserve balances in cash on hand or on deposit with Federal Reserve Banks, and therefore the total amount held in reserve for each of these periods was zero dollars.

~~Table of Contents~~

A comparison of the Company's and the Bank's capital with the corresponding minimum regulatory requirements in effect as of ~~March 31,~~June 30, 2022 and December 31, 2021, is presented below:


		Actual		For Capital Adequacy Purposes With Capital Conservation Buffer(1)		To Be Well Capitalized Under Prompt Corrective Action Provisions			Actual		For Capital Adequacy Purposes With Capital Conservation Buffer(1)		To Be Well Capitalized Under Prompt Corrective Action Provisions
(dollars in thousands)	(dollars in thousands)	Amount	Ratio	Amount	Ratio	Amount	Ratio	(dollars in thousands)	Amount	Ratio	Amount	Ratio	Amount	Ratio
At March 31, 2022
At June 30, 2022								At June 30, 2022
Consolidated:	Consolidated:							Consolidated:
Total capital/risk weighted assets	Total capital/risk weighted assets	$624,401	12.89%	$508,653	10.50%	N/A	N/A	Total capital/risk weighted assets	$627,160	11.73%	$561,461	10.50%	N/A	N/A
Tier 1 capital/risk weighted assets	Tier 1 capital/risk weighted assets	517,418	10.68	411,767	8.50	N/A	N/A	Tier 1 capital/risk weighted assets	513,805	9.61	454,516	8.50	N/A	N/A
Common equity tier 1 capital/risk weighted assets	Common equity tier 1 capital/risk weighted assets	475,434	9.81	339,102	7.00	N/A	N/A	Common equity tier 1 capital/risk weighted assets	471,777	8.82	374,307	7.00	N/A	N/A
Tier 1 leverage capital/average assets	Tier 1 leverage capital/average assets	517,418	8.85	233,833	4.00	N/A	N/A	Tier 1 leverage capital/average assets	513,805	8.51	241,422	4.00	N/A	N/A
MidWestOne Bank:	MidWestOne Bank:							MidWestOne Bank:
Total capital/risk weighted assets	Total capital/risk weighted assets	$585,720	12.12%	$507,416	10.50%	$483,253	10.00%	Total capital/risk weighted assets	$633,610	11.90%	$559,205	10.50%	$532,576	10.00%
Tier 1 capital/risk weighted assets	Tier 1 capital/risk weighted assets	543,737	11.25	410,765	8.50	386,603	8.00	Tier 1 capital/risk weighted assets	585,255	10.99	452,690	8.50	426,061	8.00
Common equity tier 1 capital/risk weighted assets	Common equity tier 1 capital/risk weighted assets	543,737	11.25	338,277	7.00	314,115	6.50	Common equity tier 1 capital/risk weighted assets	585,255	10.99	372,803	7.00	346,175	6.50
Tier 1 leverage capital/average assets	Tier 1 leverage capital/average assets	543,737	9.30	233,765	4.00	292,206	5.00	Tier 1 leverage capital/average assets	585,255	9.70	241,389	4.00	301,736	5.00

At December 31, 2021	At December 31, 2021							At December 31, 2021
Consolidated:	Consolidated:							Consolidated:
Total capital/risk weighted assets	Total capital/risk weighted assets	$615,060	13.09%	$493,283	10.50%	N/A	N/A	Total capital/risk weighted assets	$615,060	13.09%	$493,283	10.50%	N/A	N/A
Tier 1 capital/risk weighted assets	Tier 1 capital/risk weighted assets	508,687	10.83	399,324	8.50	N/A	N/A	Tier 1 capital/risk weighted assets	508,687	10.83	399,324	8.50	N/A	N/A
Common equity tier 1 capital/risk weighted assets	Common equity tier 1 capital/risk weighted assets	466,747	9.94	328,855	7.00	N/A	N/A	Common equity tier 1 capital/risk weighted assets	466,747	9.94	328,855	7.00	N/A	N/A
Tier 1 leverage capital/average assets	Tier 1 leverage capital/average assets	508,687	8.67	234,745	4.00	N/A	N/A	Tier 1 leverage capital/average assets	508,687	8.67	234,745	4.00	N/A	N/A
MidWestOne Bank:	MidWestOne Bank:							MidWestOne Bank:
Total capital/risk weighted assets	Total capital/risk weighted assets	$584,348	12.46%	$492,436	10.50%	$468,987	10.00%	Total capital/risk weighted assets	$584,348	12.46%	$492,436	10.50%	$468,987	10.00%
Tier 1 capital/risk weighted assets	Tier 1 capital/risk weighted assets	542,975	11.58	398,639	8.50	375,189	8.00	Tier 1 capital/risk weighted assets	542,975	11.58	398,639	8.50	375,189	8.00
Common equity tier 1 capital/risk weighted assets	Common equity tier 1 capital/risk weighted assets	542,975	11.58	328,291	7.00	304,841	6.50	Common equity tier 1 capital/risk weighted assets	542,975	11.58	328,291	7.00	304,841	6.50
Tier 1 leverage capital/average assets	Tier 1 leverage capital/average assets	542,975	9.25	234,686	4.00	293,358	5.00	Tier 1 leverage capital/average assets	542,975	9.25	234,686	4.00	293,358	5.00

(1) Includes a capital conservation buffer of 2.50%.

Subordinated Notes - The Company completed a private placement of $65.0 million aggregate principal amount of 5.75% fixed-to-floating rate subordinated notes on July 28, 2020. The subordinated notes are intended to qualify as Tier 2 capital for regulatory purposes.

~~12.~~13. Commitments and Contingencies

Credit-related financial instruments - The Bank is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, commitments to sell loans, and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheets.

The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. The following table summarizes the Bank’s commitments as of the dates indicated:


		March 31, 2022		December 31, 2021			June 30, 2022		December 31, 2021
(in thousands)	(in thousands)					(in thousands)
Commitments to extend credit	Commitments to extend credit	$	1,034,843	$	1,014,397	Commitments to extend credit	$	1,117,754	$	1,014,397
Commitments to sell loans	Commitments to sell loans	6,466		12,917		Commitments to sell loans	4,991		12,917
Standby letters of credit	Standby letters of credit	16,757		16,342		Standby letters of credit	18,419		16,342
Total	Total	$	1,058,066	$	1,043,656	Total	$	1,141,164	$	1,043,656

The Bank’s exposure to credit loss in the event of nonperformance by the counterparty to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the

Table of Contents

commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the party. Collateral held varies, but may include accounts receivable, crops, livestock, inventory, property and equipment, residential real estate and income-producing commercial properties.

~~Table of Contents~~

Commitments to sell loans are agreements to sell loans held for sale to third parties at an agreed upon price.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and, generally, have terms of one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds collateral, which may include accounts receivable, inventory, property, equipment and income-producing properties, that support those commitments, if deemed necessary. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Bank would be required to fund the commitment. The maximum potential amount of future payments the Bank could be required to make is represented by the contractual amount shown in the summary above. If the commitment is funded, the Bank would be entitled to seek recovery from the customer.

Liability for Off-Balance Sheet Credit Losses - The Company records a liability for off-balance sheet credit losses through a charge to credit loss expense (or a reversal of credit loss expense) on the Company's consolidated statements of income and other liabilities on the Company's consolidated balance sheets. At ~~March 31,~~June 30, 2022, the liability for off-balance-sheet credit losses totaled ~~$4.3~~$4.5 million, whereas the total amount of the liability as of December 31, 2021 was $4.0 million. The total amount recorded in credit loss expense (benefit) for the ~~three-months~~six-months ended ~~March 31,~~June 30, 2022 was an expense of ~~$0.3~~$0.5 million, while a credit loss benefit of ~~$0.2~~$0.1 million was recorded for the ~~three-months~~six-months ended ~~March 31,~~June 30, 2021.

Litigation - In the normal course of business, the Company and its subsidiaries have been named, from time to time, as defendants in various legal actions. Certain of the actual or threatened legal actions may include claims for substantial compensatory and/or punitive damages or claims for indeterminate amounts of damages. Management, after consulting with legal counsel, is of the opinion that the ultimate liability, if any, resulting from these pending or threatened actions and proceedings will not have a material effect on the financial statements of the Company.

Concentrations of credit risk - Substantially all of the Bank’s loans, commitments to extend credit and standby letters of credit have been granted to customers in the Bank’s market areas. Although the loan portfolio of the Bank is diversified, approximately ~~63%~~62% of the loans are real estate loans, excluding farmland, and approximately 7%8% are agriculturally related. The concentrations of credit by type of loan are set forth in Note 3.4. Loans Receivable and the Allowance for Credit Losses. Commitments to extend credit are primarily related to commercial loans and home equity loans. Standby letters of credit were granted primarily to commercial borrowers. Investments in securities issued by state and political subdivisions involve certain governmental entities within Iowa and Minnesota. The carrying value of investment securities of Iowa and Minnesota political subdivisions totaled ~~15%~~14% and ~~11%~~10%, respectively, as of ~~March 31,~~June 30, 2022.

~~13.~~14. Fair Value of Financial Instruments and Fair Value Measurements

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

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

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

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

For additional information regarding the valuation methodologies used to measure the Company's assets recorded at fair value, and for estimating fair value for financial instruments not recorded at fair value, see Note 1. Nature of Business and Significant Accounting Policies and Note 20. Estimated Fair Value of Financial Instruments and Fair Value Measurements to the consolidated financial statements in the Company's 2021 Annual Report on Form 10-K, filed with the SEC on March 10, 2022.

The Company uses fair value to measure certain assets and liabilities on a recurring basis, primarily available for sale debt securities, derivatives and mortgage servicing rights. For assets measured at the lower of cost or fair value, the fair value

Table of Contents

measurement criteria may or may not be met during a reporting period, and such measurements are therefore considered "nonrecurring" for purposes of disclosing the Company's fair value measurements. Fair value is used on a nonrecurring basis to adjust carrying values for collateral dependent individually analyzed loans and other real estate owned.

~~Table of Contents~~

Recurring Basis

The following table summarizes assets and liabilities measured at fair value on a recurring basis as of the dates indicated, by level within the fair value hierarchy:


		Fair Value Measurement at March 31, 2022 Using									Fair Value Measurement at June 30, 2022 Using
(in thousands)	(in thousands)	Total		Level 1		Level 2		Level 3		(in thousands)	Total		Level 1		Level 2		Level 3
Assets:	Assets:									Assets:
Available for sale debt securities:	Available for sale debt securities:									Available for sale debt securities:

U.S. Government agencies and corporations										U.S. Government agencies and corporations	$	7,904	$	—	$	7,904	$	—
State and political subdivisions	State and political subdivisions	$	288,988	$	—	$	288,988	$	—	State and political subdivisions	315,911		—		315,911		—
Mortgage-backed securities	Mortgage-backed securities	7,101		—		7,101		—		Mortgage-backed securities	6,539		—		6,539		—
Collateralized mortgage obligations	Collateralized mortgage obligations	171,497		—		171,497		—		Collateralized mortgage obligations	165,375		—		165,375		—
Corporate debt securities	Corporate debt securities	678,052		—		678,052		—		Corporate debt securities	739,060		—		739,060		—
Derivative assets	Derivative assets	10,369		—		10,369		—		Derivative assets	16,213		—		16,101		112
Mortgage servicing rights	Mortgage servicing rights	9,276		—		9,276		—		Mortgage servicing rights	12,864		—		12,864		—

Liabilities:	Liabilities:									Liabilities:
Derivative liabilities	Derivative liabilities	$	9,513	$	—	$	9,462	$	51	Derivative liabilities	$	14,567	$	—	$	14,567	$	—


	Fair Value Measurement at December 31, 2021 Using
(in thousands)	Total		Level 1		Level 2		Level 3
Assets:
Debt securities available for sale:
U.S. Government agencies and corporations	$	266	$	—	$	266	$	—
State and political subdivisions	765,742		—		765,742		—
Mortgage-backed securities	100,626		—		100,626		—
Collateralized mortgage obligations	768,899		—		768,899		—
Corporate debt securities	652,577		—		652,577		—
Derivative assets	6,106		—		5,776		330
Mortgage servicing rights	6,532		—		6,532		—

Liabilities:
Derivative liabilities	$	6,741	$	—	$	6,741	$	—

There were no transfers of assets between Level 3 and other levels of the fair value hierarchy during the ~~three~~six months ended ~~March 31,~~June 30, 2022 or the year ended December 31, 2021.

Changes in the fair value of available for sale debt securities are included in other comprehensive income.

The following table presents the valuation technique, significant unobservable inputs, and quantitative information about the unobservable inputs used for fair value measurements of the financial instruments held by the Company and categorized within Level 3 of the fair value hierarchy as of the dates indicated:


		Fair Value at														Fair Value at
(dollars in thousands)	(dollars in thousands)	March 31, 2022		December 31, 2021		Valuation Techniques(s)	Unobservable Input	Range of Inputs					Weighted Average		(dollars in thousands)	June 30, 2022		December 31, 2021		Valuation Techniques(s)	Unobservable Input	Range of Inputs			Weighted Average
Interest rate lock commitments	Interest rate lock commitments	$	(51)	$	330	Quoted or published market prices of similar instruments, adjusted for factors such as pull-through rate assumptions	Pull-through rate	70	%	-	100	%	91	%	Interest rate lock commitments	$	112	$	330	Quoted or published market prices of similar instruments, adjusted for factors such as pull-through rate assumptions	Pull-through rate	78%	-	100%	91%

2630

Table of Contents

Nonrecurring Basis

The following table presents assets measured at fair value on a nonrecurring basis as of the dates indicated:


		Fair Value Measurement at March 31, 2022 Using									Fair Value Measurement at June 30, 2022 Using
(in thousands)	(in thousands)	Total		Level 1		Level 2		Level 3		(in thousands)	Total		Level 1		Level 2		Level 3
Collateral dependent individually analyzed loans	Collateral dependent individually analyzed loans	$	3,721	$	—	$	—	$	3,721	Collateral dependent individually analyzed loans	$	14,117	$	—	$	—	$	14,117
Foreclosed assets, net	Foreclosed assets, net	273		—		—		273		Foreclosed assets, net	284		—		—		284


	Fair Value Measurement at December 31, 2021 Using
(in thousands)	Total		Level 1		Level 2		Level 3
Collateral dependent individually analyzed loans	$	15,772	$	—	$	—	$	15,772
Foreclosed assets, net	357		—		—		357

The following table presents the valuation technique(s), unobservable inputs, and quantitative information about the unobservable inputs used for fair value measurements of the financial instruments held by the Company and categorized within Level 3 of the fair value hierarchy as of the dates indicated:


		Fair Value at														Fair Value at
(dollars in thousands)	(dollars in thousands)	March 31, 2022		December 31, 2021		Valuation Techniques(s)	Unobservable Input	Range of Inputs					Weighted Average		(dollars in thousands)	June 30, 2022		December 31, 2021		Valuation Techniques(s)	Unobservable Input	Range of Inputs			Weighted Average
Collateral dependent individually analyzed loans	Collateral dependent individually analyzed loans	$	3,721	$	15,772	Fair value of collateral	Valuation adjustments	—	%	-	60	%	25	%	Collateral dependent individually analyzed loans	$	14,117	$	15,772	Fair value of collateral	Valuation adjustments	—%	-	91%	42%
Foreclosed assets, net	Foreclosed assets, net	$	273	$	357	Fair value of collateral	Valuation adjustments	8	%	-	12	%	10	%	Foreclosed assets, net	$	284	$	357	Fair value of collateral	Valuation adjustments	8%	-	12%	10%

Changes in assumptions or estimation methodologies may have a material effect on these estimated fair values.

2731

Table of Contents

Carrying Amount and Estimated Fair Value of Financial Instruments

The carrying amount and estimated fair value of financial instruments at ~~March 31,~~June 30, 2022 and December 31, 2021 were as follows:


		March 31, 2022											June 30, 2022
(in thousands)	(in thousands)	Carrying Amount		Estimated Fair Value		Level 1		Level 2		Level 3		(in thousands)	Carrying Amount		Estimated Fair Value		Level 1		Level 2		Level 3
Financial assets:	Financial assets:											Financial assets:
Cash and cash equivalents	Cash and cash equivalents	$	59,829	$	59,829	$	59,829	$	—	$	—	Cash and cash equivalents	$	83,864	$	83,864	$	83,864	$	—	$	—
Debt securities available for sale	Debt securities available for sale	1,145,638		1,145,638		—		1,145,638		—		Debt securities available for sale	1,234,789		1,234,789		—		1,234,789		—
Debt securities held to maturity	Debt securities held to maturity	1,204,212		1,105,814		—		1,105,814		—		Debt securities held to maturity	1,168,042		1,010,651		—		1,010,651		—
Loans held for sale	Loans held for sale	6,466		6,361		—		6,361		—		Loans held for sale	4,991		4,985		—		4,985		—
Loans held for investment, net	Loans held for investment, net	3,203,835		3,212,334		—		—		3,212,334		Loans held for investment, net	3,558,802		3,541,751		—		—		3,541,751
Interest receivable	Interest receivable	19,649		19,649		—		19,649		—		Interest receivable	22,962		22,962		—		22,962		—
FHLB stock	FHLB stock	11,302		11,302		—		11,302		—		FHLB stock	12,003		12,003		—		12,003		—
Derivative assets	Derivative assets	10,369		10,369		—		10,369		—		Derivative assets	16,213		16,213		—		16,101		112
Financial liabilities:	Financial liabilities:											Financial liabilities:
Noninterest bearing deposits	Noninterest bearing deposits	1,002,415		1,002,415		1,002,415		—		—		Noninterest bearing deposits	1,114,825		1,114,825		1,114,825		—		—
Interest bearing deposits	Interest bearing deposits	4,075,310		4,063,299		3,235,272		828,027		—		Interest bearing deposits	4,422,616		4,405,307		3,536,490		868,817		—
Short-term borrowings	Short-term borrowings	181,193		181,193		181,193		—		—		Short-term borrowings	193,894		193,894		193,894		—		—
Finance leases payable	Finance leases payable	912		912		—		912		—		Finance leases payable	872		872		—		872		—
FHLB borrowings	FHLB borrowings	33,094		33,088		—		33,088		—		FHLB borrowings	27,327		27,308		—		27,308		—
Junior subordinated notes issued to capital trusts	Junior subordinated notes issued to capital trusts	41,984		37,208		—		37,208		—		Junior subordinated notes issued to capital trusts	42,028		37,927		—		37,927		—
Subordinated debentures	Subordinated debentures	63,908		67,485		—		67,485		—		Subordinated debentures	63,941		65,452		—		65,452		—

Other long-term debt												Other long-term debt	25,000		25,000		—		25,000		—
Derivative liabilities	Derivative liabilities	9,513		9,513		—		9,462		51		Derivative liabilities	14,567		14,567		—		14,567		—


		December 31, 2021											December 31, 2021
(in thousands)	(in thousands)	Carrying Amount		Estimated Fair Value		Level 1		Level 2		Level 3		(in thousands)	Carrying Amount		Estimated Fair Value		Level 1		Level 2		Level 3
Financial assets:	Financial assets:											Financial assets:
Cash and cash equivalents	Cash and cash equivalents	$	203,830	$	203,830	$	203,830	$	—	$	—	Cash and cash equivalents	$	203,830	$	203,830	$	203,830	$	—	$	—

Debt securities available for sale	Debt securities available for sale	2,288,110		2,288,110		—		2,288,110		—		Debt securities available for sale	2,288,110		2,288,110		—		2,288,110		—

Debt securities held to maturity		—		—		—		—		—

Loans held for sale	Loans held for sale	12,917		12,970		—		12,970		—		Loans held for sale	12,917		12,970		—		12,970		—
Loans held for investment, net	Loans held for investment, net	3,196,312		3,207,314		—		—		3,207,314		Loans held for investment, net	3,196,312		3,207,314		—		—		3,207,314
Interest receivable	Interest receivable	20,117		20,117		—		20,117		—		Interest receivable	20,117		20,117		—		20,117		—
FHLB stock	FHLB stock	10,157		10,157		—		10,157		—		FHLB stock	10,157		10,157		—		10,157		—
Derivative assets	Derivative assets	6,106		6,106		—		5,776		330		Derivative assets	6,106		6,106		—		5,776		330
Financial liabilities:	Financial liabilities:											Financial liabilities:
Noninterest bearing deposits	Noninterest bearing deposits	1,005,369		1,005,369		1,005,369		—		—		Noninterest bearing deposits	1,005,369		1,005,369		1,005,369		—		—
Interest bearing deposits	Interest bearing deposits	4,109,150		4,105,858		3,186,901		918,957		—		Interest bearing deposits	4,109,150		4,105,858		3,186,901		918,957		—
Short-term borrowings	Short-term borrowings	181,368		181,368		181,368		—		—		Short-term borrowings	181,368		181,368		181,368		—		—
Finance leases payable	Finance leases payable	951		951		—		951		—		Finance leases payable	951		951		—		951		—
FHLB borrowings	FHLB borrowings	48,113		48,947		—		48,947		—		FHLB borrowings	48,113		48,947		—		48,947		—
Junior subordinated notes issued to capital trusts	Junior subordinated notes issued to capital trusts	41,940		35,545		—		35,545		—		Junior subordinated notes issued to capital trusts	41,940		35,545		—		35,545		—
Subordinated debentures	Subordinated debentures	63,875		68,207		—		68,207		—		Subordinated debentures	63,875		68,207		—		68,207		—

Derivative liabilities	Derivative liabilities	6,741		6,741		—		6,741		—		Derivative liabilities	6,741		6,741		—		6,741		—

~~14.~~15. Leases

Substantially all of the leases in which the Company is the lessee are comprised of real estate property for banking offices and office space. We do not have any subleased properties. Substantially all of our leases are classified as operating leases, with the Company only holding 1 existing finance lease for a banking office location with a lease term through 2025.

2832

Table of Contents

Supplemental balance sheet information related to leases was as follows:


(in thousands)	(in thousands)	Classification	March 31, 2022			December 31, 2021			(in thousands)	Classification	June 30, 2022			December 31, 2021
Operating lease right-of-use assets	Operating lease right-of-use assets	Other assets	$	2,589		$	2,840		Operating lease right-of-use assets	Other assets	$	2,383		$	2,840
Finance lease right-of-use asset	Finance lease right-of-use asset	Premises and equipment, net	422			446			Finance lease right-of-use asset	Premises and equipment, net	406			446
Total right-of-use assets	Total right-of-use assets		$	3,011		$	3,286		Total right-of-use assets		$	2,789		$	3,286

Operating lease liability	Operating lease liability	Other liabilities	$	3,496		$	3,778		Operating lease liability	Other liabilities	$	3,279		$	3,778
Finance lease liability	Finance lease liability	Long-term debt	912			951			Finance lease liability	Long-term debt	872			951
Total lease liabilities	Total lease liabilities		$	4,408		$	4,729		Total lease liabilities		$	4,151		$	4,729

Weighted-average remaining lease term	Weighted-average remaining lease term								Weighted-average remaining lease term
Operating leases	Operating leases		9.41 years			9.13 years			Operating leases		9.60 years			9.13 years
Finance lease	Finance lease		4.42 years			4.67 years			Finance lease		4.17 years			4.67 years
Weighted-average discount rate	Weighted-average discount rate								Weighted-average discount rate
Operating leases	Operating leases		4.20		%	4.13		%	Operating leases		4.07		%	4.13		%
Finance lease	Finance lease		8.89		%	8.89		%	Finance lease		8.89		%	8.89		%

The following table represents lease costs and other lease information. As the Company elected, for all classes of underlying assets, not to separate lease and non-lease components and instead to account for them as a single lease component, the variable lease cost primarily represents variable payments such as common area maintenance and utilities.


		Three Months Ended				Three Months Ended				Six Months Ended
		March 31,				June 30,				June 30,
(in thousands)	(in thousands)	2022		2021			(in thousands)	2022		2021		2022		2021
Lease Costs	Lease Costs						Lease Costs
Operating lease cost	Operating lease cost	$	296	$	299		Operating lease cost	$	288	$	294	$	585	$	593
Variable lease cost	Variable lease cost	21		72			Variable lease cost	21		20		42		93

Interest on lease liabilities(1)	Interest on lease liabilities(1)	20		23			Interest on lease liabilities(1)	19		23		39		46
Amortization of right-of-use assets	Amortization of right-of-use assets	24		24			Amortization of right-of-use assets	24		24		48		48
Net lease cost	Net lease cost	$	361	$	418		Net lease cost	$	352	$	361	$	714	$	780

Other Information	Other Information						Other Information
Cash paid for amounts included in the measurement of lease liabilities:	Cash paid for amounts included in the measurement of lease liabilities:						Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	Operating cash flows from operating leases	$	596	$	572		Operating cash flows from operating leases	$	540	$	530	$	1,136	$	1,102
Operating cash flows from finance lease	Operating cash flows from finance lease	20		23			Operating cash flows from finance lease	19		23		39		46
Finance cash flows from finance lease	Finance cash flows from finance lease	39		35			Finance cash flows from finance lease	40		35		79		70

Supplemental non-cash information on lease liabilities:							Supplemental non-cash information on lease liabilities:
Right-of-use assets obtained in exchange for new operating lease liabilities							Right-of-use assets obtained in exchange for new operating lease liabilities	39		119		39		119

(1)Included in long-term debt interest expense in the Company’s consolidated statements of income. All other lease costs in this table are included in occupancy expense of premises, net.

Future minimum payments for finance leases and operating leases with initial or remaining terms of one year or more for the remaining ~~nine-months~~six-months ending December 31, 2022 and the succeeding annual periods were as follows:


(in thousands)	(in thousands)	Finance Leases		Operating Leases		(in thousands)	Finance Leases		Operating Leases

December 31, 2022	December 31, 2022	$	180	$	746	December 31, 2022	$	121	$	496
December 31, 2023	December 31, 2023	245		947		December 31, 2023	245		967
December 31, 2024	December 31, 2024	250		717		December 31, 2024	250		725
December 31, 2025	December 31, 2025	255		247		December 31, 2025	255		252
December 31, 2026	December 31, 2026	171		153		December 31, 2026	171		155
Thereafter	Thereafter	—		1,820		Thereafter	—		1,821
Total undiscounted lease payment	Total undiscounted lease payment	$	1,101	$	4,630	Total undiscounted lease payment	$	1,042	$	4,416
Amounts representing interest	Amounts representing interest	(189)		(1,134)		Amounts representing interest	(170)		(1,137)
Lease liability	Lease liability	$	912	$	3,496	Lease liability	$	872	$	3,279

~~15.~~

Table of Contents

16. Subsequent Events

The Company has evaluated events that have occurred subsequent to ~~March 31,~~June 30, 2022 and has concluded there are no other subsequent events that would require recognition in the accompanying consolidated financial statements.

On ~~April 28,~~July 19, 2022, the board of directors of the Company declared a cash dividend of $0.2375 per share payable on ~~June~~September 15, 2022 to shareholders of record as of the close of business on ~~June~~September 1, 2022.

2934

Table of Contents

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

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Form 10-Q contains certain “forward-looking statements” within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We and our representatives may, from time to time, make written or oral statements that are “forward-looking” and provide information other than historical information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These factors include, among other things, the factors listed below. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “should,” “could,” “would,” “plans,” “intend,” “project,” “estimate,” “forecast,” “may” or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, these statements. Readers are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Additionally, we undertake no obligation to update any statement in light of new information or future events, except as required under federal securities law.

Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors that could have an impact on our ability to achieve operating results, growth plan goals and future prospects include, but are not limited to, the following:

•the effects of the COVID-19 pandemic, including its effects on the economic environment, our customers and our operations, including due to supply chain disruptions, as well as any changes to federal, state, or local government laws, regulations, or orders in connection with the pandemic;

•~~government intervention in the U.S. financial system in response to the COVID-19 pandemic, including the effects of recent legislative, tax, accounting and regulatory actions and reforms;~~

•~~the impact of the COVID-19 pandemic on our financial results, including possible lost revenue and increased expenses (including the cost of capital), as well as possible goodwill impairment charges;~~

•~~the~~ risks of mergers (including with IOFB), including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions;

•credit quality deterioration or pronounced and sustained reduction in real estate market values causing an increase in the allowance for credit losses, an increase in the credit loss expense, and a reduction in net earnings;

•the effects of actual and expected increases in interest rates, including on our net income and the value of our securities portfolio, and including the effects of anticipated rate increases by the Federal Reserve;

•changes in the economic environment, competition, or other factors that may affect our ability to acquire loans or influence the anticipated growth rate of loans and deposits and the quality of the loan portfolio and loan and deposit pricing;

•fluctuations in the value of our investment securities;

•governmental monetary and fiscal policies;

•changes in and uncertainty related to benchmark interest rates used to price loans and deposits, including the expected elimination of LIBOR, and the adoption of a substitute;

•legislative and regulatory changes, including changes in banking, securities, trade, and tax laws and regulations and their application by our regulators;

•labor shortages, employee turnover, and the ability to attract and retain key executives and employees experienced in banking and financial services;

•the sufficiency of the allowance for credit losses to absorb the amount of actual losses inherent in our existing loan portfolio;

•our ability to adapt successfully to technological changes to compete effectively in the marketplace;

•credit risks and risks from concentrations (by geographic area and by industry) within our loan portfolio;

•the effects of competition from other commercial banks and other financial institutions operating in our markets or elsewhere or providing similar services;

•the failure of assumptions underlying the establishment of allowances for credit losses and estimation of values of collateral and various financial assets and liabilities;

•volatility of rate-sensitive deposits;

•operational risks, including data processing system failures or fraud;

•asset/liability matching risks and liquidity risks;

•the costs, effects and outcomes of existing or future litigation;

•changes in general economic, political, or industry conditions, nationally, internationally or in the communities in which we conduct business;

•changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the FASB;

•war or terrorist activities, including the ~~Russian invasion of~~war in Ukraine, widespread disease or pandemic, or other adverse external events, which may cause deterioration in the economy or cause instability in credit markets;

•the effects of cyber-attacks;

•the imposition of tariffs or other domestic or international governmental policies impacting the value of the agricultural or other products of our borrowers;

•effects of the ongoing COVID-19 pandemic, including its effects on the economic environment, our customers, employees and supply chain; and

•other factors and risks described under “Risk Factors” in this Form 10-Q and in other reports we file with the SEC.

~~Table of Contents~~

We qualify all of our forward-looking statements by the foregoing cautionary statements. Because of these risks and other uncertainties, our actual future results, performance or achievement, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, our past results of operations are not necessarily indicative of our future results.

Table of Contents

OVERVIEW

The Company provides financial services to individuals, businesses, governmental units and institutional customers located primarily in the upper Midwest through its bank subsidiary, MidWestOne Bank. The Bank has locations throughout central and eastern Iowa, the Minneapolis/St. Paul metropolitan area of Minnesota, southwestern Wisconsin, Naples and Fort Myers, Florida, and Denver, Colorado.

On ~~November 1, 2021,~~June 9, 2022, the Company ~~and~~completed the acquisition of IOFB, a bank holding company headquartered in Muscatine, Iowa, ~~jointly announced~~and the ~~signing~~parent company of ~~a definitive agreement pursuant to which~~FNBM and FNBF. Immediately following the ~~Company will acquire IOFB and its wholly-owned banking subsidiaries,~~completion of the acquisition, FNBM and FNBF ~~in a transaction valued at approximately $47.6~~were merged with and into the Bank. As consideration for the merger, we paid cash of $46.7 million. The acquisition ~~will add~~added to the Company's existing presence in Fairfield, Iowa and ~~will expand~~expanded the Company's footprint into Muscatine, Iowa. ~~The combined Company will have approximately $6.5 billion in total assets. The acquisition is expected to close in the second quarter of 2022.~~

The Bank is focused on delivering relationship-based business and personal banking products and services. The Bank provides commercial loans, real estate loans, agricultural loans, credit card loans, and consumer loans. The Bank also provides deposit products including demand and interest checking accounts, savings accounts, money market accounts, and time deposits. Complementary to our loan and deposit products, the Bank also provides products and services including treasury management, Zelle, online and mobile banking, credit and debit cards, ATMs, and safe deposit boxes. The Bank also has a trust department through which it offers services including the administration of estates, personal trusts, and conservatorships and the management of real property. Finally, the Bank’s investment services department offers financial planning, investment advisory, and retail securities brokerage services (the latter of which is provided through an agreement with a third-party registered broker-dealer).

Our results of operations are significantly affected by our net interest income. Results of operations are also affected by noninterest income and expense, credit loss expense and income tax expense. Significant external factors that impact our results of operations include general economic and competitive conditions, as well as changes in market interest rates, government policies, and actions of regulatory authorities.

The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes and the statistical information and financial data appearing in this report as well as our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 10, 2022. Results of operations for the three and six months ended ~~March 31,~~June 30, 2022 are not necessarily indicative of results to be attained for any other period.

FINANCIAL SUMMARY

The Company reported net income for the three months ended ~~March 31,~~June 30, 2022 of ~~$13.9~~$12.6 million, a decrease of ~~$7.8~~$4.7 million, compared to ~~$21.6~~$17.3 million of net income for the three months ended ~~March 31,~~June 30, 2021, with diluted earnings per share of ~~$0.88~~$0.80 and ~~$1.35~~$1.08 for the respective annual periods.

The period as of and for the three and six months ended ~~March 31,~~June 30, 2022 was also highlighted by the following results:

Balance Sheet:

•Total assets ~~decreased~~increased to ~~$5.96~~$6.44 billion at ~~March 31,~~June 30, 2022 from $6.03 billion at December 31, ~~2021.~~2021, with the completion of the IOFB acquisition in the second quarter of 2022 contributing largely to this increase.

•On January 1, 2022 the Company transferred $1.25 billion of mortgage-backed securities, collateralized mortgage obligations, and securities issued by state and political subdivisions from the available for sale classification to the held to maturity classification. At ~~March 31,~~June 30, 2022 the total amount of the held to maturity debt securities was ~~$1.20~~$1.17 billion and the total amount of the debt securities available for sale was ~~$1.15~~$1.23 billion. There were no held to maturity debt securities at December 31, 2021, while the total amount of the debt securities available for sale was $2.29 billion.

•Gross loans held for investment increased ~~$4.1~~$375.5 million, from $3.25 billion at December 31, 2021, to ~~$3.26~~$3.63 billion at ~~March 31,~~June 30, 2022. This increase was primarily driven by the loans acquired in the IOFB acquisition, coupled with growth in the legacy MidWestOne portfolio and increased revolving line of credit utilization.

•The allowance for credit losses was ~~$46.2~~$52.4 million, or ~~1.42%~~1.45% of total loans as of ~~March 31,~~June 30, 2022, compared with $48.7 million, or 1.50% of total loans, at December 31, 2021.

•Nonperforming assets declined ~~$0.4~~$4.3 million, from $31.9 million at December 31, 2021, to ~~$31.5~~$27.6 million at ~~March 31,~~June 30, 2022.

•Total deposits ~~decreased $36.8~~increased $422.9 million from $5.11 billion at December 31, 2021, to ~~$5.08~~$5.54 billion at ~~March 31,~~June 30, 2022. This increase was primarily due to the close of the IOFB acquisition during the second quarter of 2022.

•Short-term borrowings ~~of $181.2~~increased to $193.9 million at ~~March 31,~~June 30, 2022, ~~were consistent with the~~from $181.4 million ~~of short-term borrowings~~ at December 31, 2021, ~~while~~and long-term debt ~~decreased~~increased to ~~$139.9~~$159.2 million at ~~March 31,~~June 30, 2022 from $154.9 million at December 31, 2021.

•The Company is well-capitalized with a total risk-based capital ratio of ~~12.89%~~11.73% at ~~March 31,~~June 30, 2022.

Table of Contents

Income Statement:

Three Months Ended:

•Tax equivalent net interest income (a non-GAAP financial measure - see the "Non-GAAP Presentations" section for a reconciliation to the most comparable GAAP equivalent) was ~~$38.5~~$40.9 million for the ~~first~~second quarter of 2022, ~~a decrease~~an increase of ~~$1.3~~$1.2 million, from ~~$39.8~~$39.7 million in the ~~the first~~second quarter of 2021. ~~This~~The increase in tax equivalent net interest income was due primarily to an increase of $2.9 million in interest income earned from investment securities, which reflected a larger volume of securities held for investment and an increase in yield from such securities, and a decline in interest expense on interest-bearing deposits of $0.2 million. Partially offsetting these amounts was a decline of $1.9 million in loan interest income due to reduced net PPP fee accretion, reduced loan volumes, and lower loan purchase discount accretion.

•Credit loss expense of $3.3 million was recorded during the second quarter of 2022, as compared to a credit loss benefit of $2.1 million during the second quarter of 2021. Credit loss expense in the current quarter reflected $3.1 million related to the acquired IOFB non-PCD loans and $0.2 million related to unfunded loan commitments established in the IOFB acquisition.

•Noninterest income increased $2.1 million, from $10.2 million in the second quarter of 2021 to $12.3 million in the second quarter of 2022. The increase was primarily due to the $1.4 million bargain purchase gain that was recorded in the second quarter of 2022 with the completion of the IOFB acquisition, coupled with increases in all other sources of noninterest income, excluding investment services and trust activities and card revenue.

•Noninterest expense increased $3.4 million, from $28.7 million in the second quarter of 2021, to $32.1 million in the second quarter of 2022 primarily due to increased compensation and employee benefits and legal and professional expenses.

Six Months Ended:

•Tax equivalent net interest income (a non-GAAP financial measure - see the "Non-GAAP Presentations" section for a reconciliation to the most comparable GAAP equivalent) was $79.4 million for the six months ended June 30, 2022, which was a $0.1 million decrease from $79.5 million for the six months ended June 30, 2021. The decrease in tax equivalent net interest income was due primarily ~~due~~ to a $7.2 million decline ~~of $5.2 million~~ in loan interest income ~~due to~~that stemmed from reduced net PPP fee accretion, reduced loan volumes, and lower loan purchase discount accretion. Partially offsetting the lower loan interest income was an increase of ~~$2.8 million~~$5.7 million in interest income ~~earned~~ from investment securities, which reflected ~~the~~a larger volume of securities held for investment and an increase in yield onfrom such securities, ~~coupled with~~and a decline in interest expense ~~on interest-bearing deposits~~ of ~~$0.7 million as a result of lower rates paid on such deposits that more than offset the increase in the volume of deposits.~~$1.3 million.

•~~No credit~~Credit loss expense of $3.3 million was recorded ~~during~~in the first ~~quarter~~six months of 2022, as compared to credit loss benefit of ~~$4.7~~$6.9 million ~~during~~for the first ~~quarter~~six months of 2021. InCredit loss expense in the first ~~quarter~~six months of 2022 ~~the $0.3~~reflected $3.1 million ~~credit loss benefit~~ related to the acquired IOFB non-PCD loans ~~which reflected continued stabilization in overall asset quality~~ and ~~improvement in forecasted economic conditions, was offset by the $0.3~~$0.2 million ~~credit loss expense needed for growth in~~related to unfunded loan ~~commitments.~~commitments established in the IOFB acquisition.

•Noninterest income ~~decreased $0.2~~increased $1.9 million, from ~~$11.8~~$22.0 million for the first six months of 2021 to $24.0 million in the first ~~quarter of 2021, to $11.6 million in the the first quarter~~six months of 2022. The ~~largest drivers~~increase was primarily due to the $1.4 million bargain purchase gain that was recorded in the second quarter of 2022 with the completion of the ~~decline were loan revenue and 'Other' noninterest income, partially offset by cumulative~~IOFB acquisition, coupled with increases in all other sources of noninterest income, excluding ~~investment securities gains, net.~~loan revenue.

•Noninterest expense increased ~~$3.9~~$7.4 million, from ~~$27.7~~$56.4 million for the first six months ended June 30, 2021, to $63.7 million in the first ~~quarter~~six months of ~~2021, to $31.6 million in the the first quarter of 2022 primarily~~2022. This increase was due to increased compensation and employee benefits, ~~and~~ legal and professional ~~expenses.~~and 'Other' noninterest expense.

Critical Accounting Estimates

Management has identified the accounting policies related to the ACL, fair value of assets acquired and liabilities assumed in a business combination, and the annual impairment testing of goodwill and other intangible assets to be critical accounting policies. Information about our critical accounting estimates is included under Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 10, 2022, and there have been no material changes in these critical accounting policies since December 31, 2021.

Table of Contents

RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021

Summary


		As of or for the Three Months Ended March 31,							As of or for the Three Months Ended June 30,
(dollars in thousands, except per share amounts)	(dollars in thousands, except per share amounts)	2022			2021			(dollars in thousands, except per share amounts)	2022			2021
Net Interest Income	Net Interest Income	$	37,336		$	38,617		Net Interest Income	$	39,725		$	38,505
Noninterest Income	Noninterest Income	11,644			11,824			Noninterest Income	12,347			10,218
Total Revenue, Net of Interest Expense	Total Revenue, Net of Interest Expense	48,980			50,441			Total Revenue, Net of Interest Expense	52,072			48,723
Credit Loss (Benefit) Expense		—			(4,734)
Credit Loss Expense (Benefit)								Credit Loss Expense (Benefit)	3,282			(2,144)
Noninterest Expense	Noninterest Expense	31,643			27,700			Noninterest Expense	32,082			28,670
Income Before Income Tax Expense	Income Before Income Tax Expense	17,337			27,475			Income Before Income Tax Expense	16,708			22,197
Income Tax Expense	Income Tax Expense	3,442			5,827			Income Tax Expense	4,087			4,926
Net Income	Net Income	13,895			21,648			Net Income	12,621			17,271
Diluted Earnings Per Share	Diluted Earnings Per Share	$	0.88		$	1.35		Diluted Earnings Per Share	$	0.80		$	1.08

Return on Average Assets	Return on Average Assets	0.95		%	1.59		%	Return on Average Assets	0.83		%	1.18		%
Return on Average Equity	Return on Average Equity	10.74			17.01			Return on Average Equity	10.14			13.24
Return on Average Tangible Equity(1)	Return on Average Tangible Equity(1)	13.56			21.52			Return on Average Tangible Equity(1)	13.13			16.75
Efficiency Ratio(1)	Efficiency Ratio(1)	60.46			50.77			Efficiency Ratio(1)	56.57			54.83
Dividend Payout Ratio	Dividend Payout Ratio	26.69			16.67			Dividend Payout Ratio	29.32			20.83

Common Equity Ratio	Common Equity Ratio	8.46			8.91			Common Equity Ratio	7.59			9.22
Tangible Common Equity Ratio(1)	Tangible Common Equity Ratio(1)	7.20			7.52			Tangible Common Equity Ratio(1)	6.18			7.86
Book Value per Share	Book Value per Share	$	32.15		$	32.00		Book Value per Share	$	31.26		$	33.22
Tangible Book Value per Share(1)	Tangible Book Value per Share(1)	26.98			26.60			Tangible Book Value per Share(1)	25.10			27.90
(1) A non-GAAP financial measure. See "Non-GAAP Financial Measures" for a reconciliation to the most comparable GAAP equivalents.	(1) A non-GAAP financial measure. See "Non-GAAP Financial Measures" for a reconciliation to the most comparable GAAP equivalents.							(1) A non-GAAP financial measure. See "Non-GAAP Financial Measures" for a reconciliation to the most comparable GAAP equivalents.

3238

Table of Contents

Net Interest Income

The following table shows consolidated average balance sheets, detailing the major categories of assets and liabilities, the interest income earned on interest-earning assets, the interest expense paid for interest-bearing liabilities, and the related yields and costs for the periods indicated.


		Three Months Ended March 31,													Three Months Ended June 30,
		2022						2021							2022						2021
		Average Balance		Interest Income/ Expense		Average Yield/ Cost		Average Balance		Interest Income/ Expense		Average Yield/ Cost			Average Balance		Interest Income/ Expense		Average Yield/ Cost		Average Balance		Interest Income/ Expense		Average Yield/ Cost
(dollars in thousands)	(dollars in thousands)													(dollars in thousands)
ASSETS	ASSETS													ASSETS
Loans, including fees (1)(2)(3)	Loans, including fees (1)(2)(3)	$	3,245,449	$	31,858	3.98	%	$	3,429,746	$	37,073	4.38	%	Loans, including fees (1)(2)(3)	$	3,326,269	$	33,315	4.02	%	$	3,396,575	$	35,255	4.16	%
Taxable investment securities	Taxable investment securities	1,835,911		8,123		1.79		1,266,714		5,093		1.63		Taxable investment securities	1,923,155		9,576		2.00		1,604,463		6,483		1.62
Tax-exempt investment securities (2)(4)	Tax-exempt investment securities (2)(4)	450,547		2,998		2.70		465,793		3,203		2.79		Tax-exempt investment securities (2)(4)	439,385		2,975		2.72		473,181		3,196		2.71
Total securities held for investment (2)	Total securities held for investment (2)	2,286,458		11,121		1.97		1,732,507		8,296		1.94		Total securities held for investment (2)	2,362,540		12,551		2.13		2,077,644		9,679		1.87
Other	Other	56,094		28		0.20		36,536		14		0.16		Other	30,016		40		0.53		48,208		19		0.16
Total interest earning assets (2)	Total interest earning assets (2)	$	5,588,001	$	43,007	3.12	%	$	5,198,789	$	45,383	3.54	%	Total interest earning assets (2)	$	5,718,825	$	45,906	3.22	%	$	5,522,427	$	44,953	3.26	%
Other assets	Other assets	326,603						321,515						Other assets	360,125						329,309
Total assets	Total assets	$	5,914,604					$	5,520,304					Total assets	$	6,078,950					$	5,851,736

LIABILITIES AND SHAREHOLDERS' EQUITY	LIABILITIES AND SHAREHOLDERS' EQUITY													LIABILITIES AND SHAREHOLDERS' EQUITY
Interest checking deposits	Interest checking deposits	$	1,560,402	$	1,061	0.28	%	$	1,349,671	$	991	0.30	%	Interest checking deposits	$	1,641,337	$	1,189	0.29	%	$	1,469,853	$	1,095	0.30	%
Money market deposits	Money market deposits	953,943		499		0.21		913,087		478		0.21		Money market deposits	1,003,386		571		0.23		942,072		502		0.21
Savings deposits	Savings deposits	641,703		279		0.18		553,824		286		0.21		Savings deposits	662,449		287		0.17		595,150		324		0.22
Time deposits	Time deposits	883,997		1,071		0.49		837,460		1,853		0.90		Time deposits	836,143		1,126		0.54		896,169		1,488		0.67
Total interest bearing deposits	Total interest bearing deposits	4,040,045		2,910		0.29		3,654,042		3,608		0.40		Total interest bearing deposits	4,143,315		3,173		0.31		3,903,244		3,409		0.35
Securities sold under agreements to repurchase	Securities sold under agreements to repurchase	159,417		96		0.24		165,858		101		0.25		Securities sold under agreements to repurchase	154,107		111		0.29		179,253		116		0.26

Other short-term borrowings	Other short-term borrowings	3,029		23		3.08		9,335		27		1.17		Other short-term borrowings	41,859		118		1.13		39,238		45		0.46
Total short-term borrowings	Total short-term borrowings	162,446		119		0.30		175,193		128		0.30		Total short-term borrowings	195,966		229		0.47		218,491		161		0.30
Long-term debt	Long-term debt	140,389		1,487		4.30		205,971		1,851		3.64		Long-term debt	144,440		1,602		4.45		189,644		1,712		3.62
Total borrowed funds	Total borrowed funds	302,835		1,606		2.15		381,164		1,979		2.11		Total borrowed funds	340,406		1,831		2.16		408,135		1,873		1.84
Total interest bearing liabilities	Total interest bearing liabilities	$	4,342,880	$	4,516	0.42	%	$	4,035,206	$	5,587	0.56	%	Total interest bearing liabilities	$	4,483,721	$	5,004	0.45	%	$	4,311,379	$	5,282	0.49	%

Noninterest bearing deposits	Noninterest bearing deposits	1,004,001						919,856						Noninterest bearing deposits	1,038,612						972,080
Other liabilities	Other liabilities	42,872						49,003						Other liabilities	57,157						45,035
Shareholders’ equity	Shareholders’ equity	524,851						516,239						Shareholders’ equity	499,460						523,242
Total liabilities and shareholders’ equity	Total liabilities and shareholders’ equity	$	5,914,604					$	5,520,304					Total liabilities and shareholders’ equity	$	6,078,950					$	5,851,736
Net interest income (2)	Net interest income (2)			$	38,491					$	39,796			Net interest income (2)			$	40,902					$	39,671
Net interest spread(2)	Net interest spread(2)					2.70	%					2.98	%	Net interest spread(2)					2.77	%					2.77	%
Net interest margin(2)	Net interest margin(2)					2.79	%					3.10	%	Net interest margin(2)					2.87	%					2.88	%

Total deposits(5)	Total deposits(5)	$	5,044,046	$	2,910	0.23	%	$	4,573,898	$	3,608	0.32	%	Total deposits(5)	$	5,181,927	$	3,173	0.25	%	$	4,875,324	$	3,409	0.28	%
Cost of funds(6)	Cost of funds(6)					0.34	%					0.46	%	Cost of funds(6)					0.36	%					0.40	%


(1)			Average balance includes nonaccrual loans.
(2)			Tax equivalent. The federal statutory tax rate utilized was 21%.
(3)			Interest income includes net loan fees, loan purchase discount accretion and tax equivalent adjustments. Net loan fees were ~~$674~~$(31) thousand and ~~$3.5~~$2.3 million for the three months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021, respectively. Loan purchase discount accretion was ~~$732 thousand~~$0.5 million and ~~$1.1~~$0.9 million for the three months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021, respectively. Tax equivalent adjustments were ~~$540~~$0.6 thousand and ~~$531 thousand~~$0.5 million for the three months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021, respectively. The federal statutory tax rate utilized was 21%.
(4)			Interest income includes tax equivalent adjustments of ~~$615~~$0.6 thousand and ~~$648 thousand~~$0.6 million for the three months ended ~~March 31,~~June 30, 2022 and ~~March 31,~~June 30, 2021, respectively. The federal statutory tax rate utilized was 21%.
(5)			Total deposits is the sum of total interest-bearing deposits and noninterest bearing deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.
(6)			Cost of funds is calculated as annualized total interest expense divided by the sum of average total deposits and borrowed funds.

3339

Table of Contents

The following table shows changes to tax equivalent net interest income attributable to (i) changes in volume and (ii) changes in rate. Changes attributable to both rate and volume have been allocated proportionately to the change due to volume and the change due to rate.


		Three Months Ended March 31,								Three Months Ended June 30,
		2022 Compared to 2021 Change due to								2022 Compared to 2021 Change due to
(in thousands)	(in thousands)	Volume		Yield/Cost		Net			(in thousands)	Volume		Yield/Cost		Net
Increase (decrease) in interest income:	Increase (decrease) in interest income:								Increase (decrease) in interest income:
Loans, including fees (1)	Loans, including fees (1)	$	(1,931)	$	(3,284)	$	(5,215)		Loans, including fees (1)	$	(739)	$	(1,201)	$	(1,940)
Taxable investment securities	Taxable investment securities	2,487		543		3,030			Taxable investment securities	1,418		1,675		3,093
Tax-exempt investment securities (1)	Tax-exempt investment securities (1)	(103)		(102)		(205)			Tax-exempt investment securities (1)	(233)		12		(221)
Total securities held for investment (1)	Total securities held for investment (1)	2,384		441		2,825			Total securities held for investment (1)	1,185		1,687		2,872
Other	Other	9		5		14			Other	(9)		30		21
Change in interest income (1)	Change in interest income (1)	462		(2,838)		(2,376)			Change in interest income (1)	437		516		953
Increase (decrease) in interest expense:	Increase (decrease) in interest expense:								Increase (decrease) in interest expense:
Interest checking deposits	Interest checking deposits	143		(73)		70			Interest checking deposits	130		(36)		94
Money market deposits	Money market deposits	21		—		21			Money market deposits	28		41		69
Savings deposits	Savings deposits	40		(47)		(7)			Savings deposits	37		(74)		(37)
Time deposits	Time deposits	99		(881)		(782)			Time deposits	(93)		(269)		(362)
Total interest-bearing deposits	Total interest-bearing deposits	303		(1,001)		(698)			Total interest-bearing deposits	102		(338)		(236)
Securities sold under agreements to repurchase	Securities sold under agreements to repurchase	(2)		(3)		(5)			Securities sold under agreements to repurchase	(17)		12		(5)
Federal funds purchased		—		—		—

Other short-term borrowings	Other short-term borrowings	(27)		23		(4)			Other short-term borrowings	3		70		73
Total short-term borrowings	Total short-term borrowings	(29)		20		(9)			Total short-term borrowings	(14)		82		68
Long-term debt	Long-term debt	(659)		295		(364)			Long-term debt	(456)		346		(110)
Total borrowed funds	Total borrowed funds	(688)		315		(373)			Total borrowed funds	(470)		428		(42)
Change in interest expense	Change in interest expense	(385)		(686)		(1,071)			Change in interest expense	(368)		90		(278)
Change in net interest income	Change in net interest income	$	847	$	(2,152)	$	(1,305)		Change in net interest income	$	805	$	426	$	1,231
Percentage (decrease) in net interest income over prior period	Percentage (decrease) in net interest income over prior period					(3.3)		%	Percentage (decrease) in net interest income over prior period					3.1		%
(1) Tax equivalent, using a federal statutory tax rate of 21%.

Our tax equivalent net interest income for the ~~first~~second quarter of 2022 was ~~$38.5~~$40.9 million, ~~a decrease~~an increase of ~~$1.3~~$1.2 million, or ~~3.3%~~3.1%, as compared to ~~$39.8~~$39.7 million for the ~~first~~second quarter of 2021. The ~~decrease~~increase in tax equivalent net interest income in the ~~first~~second quarter of 2022 as compared to the ~~first~~second quarter of 2021 was due primarily to ~~a decline~~an increase of ~~$2.4~~$1.0 million, or ~~5.2%~~2.1%, in interest income and a decline of $0.3 million, or 5.3%, in interest expense. The interest income change was due primarily to an increase of $2.9 million, or 29.7%, in interest income from investment securities, which reflected both a larger volume of and increased yield from such securities, partially offset by a decline of ~~$1.1~~$1.9 million, or ~~19.2%~~5.5%, in ~~interest expense. The change in~~loan interest income due to reductions of $2.4 million and $0.3 million in net PPP fee and purchase discount accretion, respectively, and lower loan volumes. The interest expense change was due primarily to a decline of ~~$5.2~~$0.2 million, or ~~14.1%~~6.9%, in loan interest income due to a reduction of $2.9 million in net PPP fee accretion, reduced loan volumes, and lower loan purchase discount accretion, which declined $0.3 million. Partially offsetting the lower loan interest income was an increase of $2.8 million, or 34.1%, in interest income earned from investment securities, which reflected a larger volume of securities held for investment and an increase in yield from such securities, and a decline in interest expense on interest-bearing deposits and lower volumes of ~~$0.7 million, or 19.3%, as a result of lower rates paid on such deposits that more than offset the increase in the volume of deposits.~~long-term debt.

The tax equivalent net interest margin for the ~~first~~second quarter of 2022 was ~~2.79%~~2.87%, or 311 basis points lower than the tax equivalent net interest margin of ~~3.10%~~2.88% for the ~~first~~second quarter of ~~2021.~~2021 as the change in funding costs slightly outpaced the change in interest-earning asset yields. The yield on interest-earning assets for the second quarter of 2022 was 4 basis points lower than the second quarter of 2021 as lower loan yields were only partially offset by higher yields on investment securities and the earning asset mix shifted to lower yielding investment securities. The tax equivalent yield on loans declined 4014 basis points, which was offset by an increase of 326 basis points in the tax equivalent yield on investment securities. Combined, the resulting yield on interest-earning assets for the first quarter of 2022 was 42 basis points lower than the first quarter of 2021, which primarily reflected lower fee accretion and the shift in earning asset mix to a greater proportion of investment securities, which generally have lower yields than loans. The cost of average interest-bearing deposits decreased 114 basis points ~~while~~in the ~~average cost of borrowings was 4 basis point higher for the first~~second quarter of 2022, compared to the ~~first~~second quarter of ~~2021. Our lower deposit costs~~2021 while the cost of average borrowed funds was 32 basis point higher for the ~~first~~second quarter of 2022, compared to the ~~first~~second quarter of ~~2021, were~~2021. The increase in the cost of average borrowed funds was a result of ~~lower~~higher market interest rates ~~as a result of~~which reflect the ~~continuation of~~recent increases in the target federal funds ~~interest rate of 0.0% - 0.25%~~rate. The decline in ~~response to~~ the ~~COVID-19 pandemic for most of the first quarter of 2022, as well as~~interest-bearing deposit costs reflected the origination and re-pricing of time deposits at lower rates ~~than~~that were prior to the ~~existing portfolio.~~recent increases in the target federal funds rate.

Credit Loss Expense (Benefit) ~~Expense~~

~~No credit~~Credit loss expense of $3.3 million was recorded during the ~~first~~second quarter of 2022, as compared to a credit loss benefit of ~~$4.7~~$2.1 million during the ~~first~~second quarter of 2021. InCredit loss expense in the ~~first~~current quarter ~~of 2022, the $0.3~~reflected $3.1 million ~~credit loss benefit~~ related to the acquired IOFB non-PCD loans ~~which stemmed from the continued stabilization~~and $0.2 million related to unfunded loan commitments established in the ~~credit risk profile and overall improvements in forecasted economic conditions, was offset by the $0.3 million credit loss expense, which was due to growth in unfunded loan commitments.~~IOFB acquisition. Net loan charge-offs were ~~$2.2~~$0.3 million in the ~~first~~second quarter of 2022 as compared to net loan charge-offs of ~~$0.3~~$0.4 million in the ~~first~~second quarter of 2021. The economic forecast factors utilized by the Company for its loan credit loss estimation process are: (1) Midwest unemployment, (2) year-to-year change in national retail sales, (3) year-to-year change in the CRE Index, (4) year-to-year change in U.S. GDP, (5) year-to-year change in the National Home Price Index, and (6) Rental Vacancy.

3440

Table of Contents

Noninterest Income

The following table presents significant components of noninterest income and the related dollar and percentage change from period to period:


		Three Months Ended March 31,									Three Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2022		2021		$ Change		% Change		(dollars in thousands)	2022		2021		$ Change		% Change
Investment services and trust activities	Investment services and trust activities	$	3,011	$	2,836	$	175	6.2	%	Investment services and trust activities	$	2,670	$	2,809	$	(139)	(4.9)	%
Service charges and fees	Service charges and fees	1,657		1,487		170		11.4		Service charges and fees	1,717		1,475		242		16.4
Card revenue	Card revenue	1,650		1,536		114		7.4		Card revenue	1,878		1,913		(35)		(1.8)
Loan revenue	Loan revenue	4,293		4,730		(437)		(9.2)		Loan revenue	3,523		3,151		372		11.8
Bank-owned life insurance	Bank-owned life insurance	531		542		(11)		(2.0)		Bank-owned life insurance	558		538		20		3.7

Investment securities gains, net	Investment securities gains, net	40		27		13		48.1		Investment securities gains, net	395		42		353		840.5
Other	Other	462		666		(204)		(30.6)		Other	1,606		290		1,316		453.8
Total noninterest income	Total noninterest income	$	11,644	$	11,824	$	(180)	(1.5)	%	Total noninterest income	$	12,347	$	10,218	$	2,129	20.8	%

Total noninterest income for the ~~first~~second quarter of 2022 ~~decreased $0.2~~increased $2.1 million, or ~~1.5%~~20.8%, to ~~$11.6~~$12.3 million from ~~$11.8~~$10.2 million in the ~~first~~second quarter of 2021. The ~~decline~~increase in noninterest income was primarily due to ~~a decline~~the $1.4 million bargain purchase gain that was recorded in ~~loan revenue~~the second quarter of ~~$0.4 million and a decline~~2022 with the completion of ~~$0.2 million in 'Other' noninterest income, partially offset by~~the IOFB acquisition, coupled with a cumulative increase of ~~$0.5~~$1.0 million in all other sources of noninterest income, excluding investment securities gains, net. The decline in loan revenue was primarily due to a $2.2 million decrease in mortgage origination fee income, which was offset by a $2.7 million increase in the fair value of our mortgage servicing rights in the first quarter of 2022 as compared to a $0.8 million increase in the first quarter of 2021.services and trust activities and card revenue.

Noninterest Expense

The following table presents significant components of noninterest expense and the related dollar and percentage change from period to period:


		Three Months Ended March 31,									Three Months Ended June 30,
(dollars in thousands)	(dollars in thousands)	2022		2021		$ Change		% Change		(dollars in thousands)	2022		2021		$ Change		% Change
Compensation and employee benefits	Compensation and employee benefits	$	18,664	$	16,917	$	1,747	10.3	%	Compensation and employee benefits	$	18,955	$	17,404	$	1,551	8.9	%
Occupancy expense of premises, net	Occupancy expense of premises, net	2,779		2,318		461		19.9		Occupancy expense of premises, net	2,253		2,198		55		2.5
Equipment	Equipment	1,901		1,793		108		6.0		Equipment	2,107		1,861		246		13.2
Legal and professional	Legal and professional	2,353		783		1,570		200.5		Legal and professional	2,435		1,375		1,060		77.1
Data processing	Data processing	1,231		1,252		(21)		(1.7)		Data processing	1,237		1,347		(110)		(8.2)
Marketing	Marketing	1,029		1,006		23		2.3		Marketing	1,157		873		284		32.5
Amortization of intangibles	Amortization of intangibles	1,227		1,507		(280)		(18.6)		Amortization of intangibles	1,283		1,341		(58)		(4.3)
FDIC insurance	FDIC insurance	420		512		(92)		(18.0)		FDIC insurance	420		245		175		71.4
Communications	Communications	272		409		(137)		(33.5)		Communications	266		371		(105)		(28.3)
Foreclosed assets, net	Foreclosed assets, net	(112)		47		(159)		(338.3)		Foreclosed assets, net	4		136		(132)		(97.1)
Other	Other	1,879		1,156		723		62.5		Other	1,965		1,519		446		29.4

Total noninterest expense	Total noninterest expense	$	31,643	$	27,700	$	3,943	14.2	%	Total noninterest expense	$	32,082	$	28,670	$	3,412	11.9	%


		Three Months Ended March 31,					Three Months Ended June 30,
Merger-related expenses:	Merger-related expenses:	2022		2021		Merger-related expenses:	2022		2021
(dollars in thousands)	(dollars in thousands)					(dollars in thousands)

Compensation and employee benefits						Compensation and employee benefits	$	150	$	—
Occupancy expense of premises, net						Occupancy expense of premises, net	1		—
Equipment	Equipment	$	5	$	—	Equipment	6		—
Legal and professional	Legal and professional	63		—		Legal and professional	638		—
Data processing	Data processing	38		—		Data processing	38		—
Marketing	Marketing	7		—		Marketing	65		—
Communications	Communications	1		—		Communications	2		—
Other	Other	14		—		Other	1		—
Total impact of merger-related expenses to noninterest expense	Total impact of merger-related expenses to noninterest expense	$	128	$	—	Total impact of merger-related expenses to noninterest expense	$	901	$	—

Noninterest expense for the ~~first~~second quarter of 2022 increased ~~$3.9~~$3.4 million, or ~~14.2%~~11.9%, to ~~$31.6~~$32.1 million from ~~$27.7~~$28.7 million for the ~~first~~second quarter of 2021. The increase in noninterest expense was primarily due to increases of ~~$1.7 million,~~ $1.6 million ~~and $0.7 million of~~in compensation and employee benefits and $1.1 million in legal and professional ~~and 'Other', respectively.~~fees. The increase in compensation and employee benefits was primarily driven by normal annual salary and employee benefit increases, increased salary costs from the IOFB acquisition, coupled with a decline of ~~$0.9~~$0.4 million in the benefit received from loan origination costs, which are deferred and amortized over the life of the loan to which they relate. The increase in legal and professional expenses was primarily attributable to legal expenses incurred as part of the IOFB acquisition.

Table of Contents

Income Tax Expense

Our effective income tax rate, or income taxes divided by income before taxes, was 24.5% for the three months ended June 30, 2022, as compared to an effective tax rate of 22.2% for the three months ended June 30, 2021. The higher effective income tax rate for the three months ended June 30, 2022 was due to a change in tax law in the state of Iowa, which resulted in a one-time income tax expense of $0.8 million stemming from the re-measurement of our deferred tax assets and liabilities. The effective tax rate for the full year 2022 is expected to be in the range of 20-22%.

Comparison of Operating Results for the Six Months Ended June 30, 2022 and June 30, 2021

Summary


	As of and for the Six Months Ended June 30,
(dollars in thousands, except per share amounts)	2022			2021
Net Interest Income	$	77,061		$	77,122
Noninterest Income	23,991			22,042
Total Revenue, Net of Interest Expense	101,052			99,164
Credit Loss Expense (Benefit)	3,282			(6,878)
Noninterest Expense	63,725			56,370
Income Before Income Tax Expense	34,045			49,672
Income Tax Expense	7,529			10,753
Net Income	26,516			38,919
Diluted Earnings Per Share	$	1.69		$	2.43




Return on Average Assets	0.89		%	1.38		%
Return on Average Equity	10.44			15.10
Return on Average Tangible Equity(1)	13.35			19.10
Efficiency Ratio (1)	58.46			52.76
Dividend Payout Ratio	28.11			18.52

Common Equity Ratio	7.59			9.22
Tangible Common Equity Ratio(1)	6.18			7.86
Book Value per Share	$	31.26		$	33.22
Tangible Book Value per Share(1)	25.10			27.90

(1) A non-GAAP financial measure. See "Non-GAAP Financial Measures" for a reconciliation to the most comparable GAAP equivalents.

Table of Contents

Net Interest Income


	Six Months Ended June 30,
	2022						2021
(dollars in thousands)	Average Balance		Interest Income/ Expense		Average Yield/ Cost		Average Balance		Interest Income/ Expense		Average Yield/ Cost
ASSETS
Loans, including fees (1)(2)(3)	$	3,286,083	$	65,173	4.00	%	$	3,413,069	$	72,328	4.27	%
Taxable investment securities	1,879,773		17,699		1.90		1,436,522		11,576		1.63
Tax-exempt investment securities (2)(4)	444,936		5,973		2.71		469,507		6,399		2.75
Total securities held for investment (2)	2,324,709		23,672		2.05		1,906,029		17,975		1.90
Other	42,983		68		0.32		42,404		33		0.16
Total interest-earning assets (2)	$	5,653,775	$	88,913	3.17	%	$	5,361,502	$	90,336	3.40	%

Other assets	343,456						325,434
Total assets	$	5,997,231					$	5,686,936

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest checking deposits	$	1,601,093	$	2,250	0.28	%	$	1,410,094	$	2,086	0.30	%
Money market deposits	978,801		1,070		0.22		927,660		980		0.21
Savings deposits	652,134		566		0.18		574,602		610		0.21
Time deposits	859,938		2,197		0.52		866,976		3,341		0.78
Total interest-bearing deposits	4,091,966		6,083		0.30		3,779,332		7,017		0.37
Securities sold under agreements to repurchase	156,747		207		0.27		172,592		217		0.25

Other short-term borrowings	22,551		141		1.26		24,370		72		0.60
Total short-term borrowings	179,298		348		0.39		196,962		289		0.30
Long-term debt	142,426		3,089		4.37		197,762		3,563		3.63
Total borrowed funds	321,724		3,437		2.15		394,724		3,852		1.97
Total interest-bearing liabilities	$	4,413,690	$	9,520	0.43	%	$	4,174,056	$	10,869	0.53	%

Noninterest bearing deposits	1,021,402						946,112
Other liabilities	50,054						47,008
Shareholders' equity	512,085						519,760
Total liabilities and shareholders' equity	$	5,997,231					$	5,686,936
Net interest income (2)			$	79,393					$	79,467
Net interest spread(2)					2.74	%					2.87	%









Net interest margin (2)					2.83	%					2.99	%

Total deposits(5)	$	5,113,368	$	6,083	0.24	%	$	4,725,444	$	7,017	0.30	%
Cost of funds(6)					0.35	%					0.43	%


(1)			Average balance includes nonaccrual loans.
(2)			Tax equivalent. The federal statutory tax rate utilized was 21%.
(3)			Interest income includes net loan fees, loan purchase discount accretion and tax equivalent adjustments. Net loan fees were $0.6 million and $5.8 million for the six-months ended June 30, 2022 and June 30, 2021, respectively. Loan purchase discount accretion was $1.3 million and $2.0 million for the six-months ended June 30, 2022 and June 30, 2021, respectively. Tax equivalent adjustments were $1.1 million and $1.0 million for the six-months ended June 30, 2022 and June 30, 2021, respectively. The federal statutory tax rate utilized was 21%.
(4)			Interest income includes tax equivalent adjustments of $1.2 million and $1.3 million for the six-months ended June 30, 2022 and June 30, 2021, respectively. The federal statutory tax rate utilized was 21%.
(5)			Total deposits is the sum of total interest-bearing deposits and noninterest bearing deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.
(6)			Cost of funds is calculated as annualized total interest expense divided by the sum of average total deposits and borrowed funds.

Table of Contents


	Six Months Ended June 30,
	2022 Compared to 2021 Change due to
(in thousands)	Volume		Yield/Cost		Net
Increase (decrease) in interest income:
Loans, including fees (1)	$	(2,650)	$	(4,505)	$	(7,155)
Taxable investment securities	3,985		2,138		6,123
Tax-exempt investment securities(1)	(333)		(93)		(426)
Total securities held for investment(1)	3,652		2,045		5,697
Other	—		35		35
Change in interest income (1)	1,002		(2,425)		(1,423)
Increase (decrease) in interest expense:
Interest checking deposits	297		(133)		164
Money market deposits	48		42		90
Savings deposits	61		(105)		(44)
Time deposits	(27)		(1,117)		(1,144)
Total interest-bearing deposits	379		(1,313)		(934)
Securities sold under agreements to repurchase	(24)		14		(10)

Other short-term borrowings	(5)		74		69
Total short-term borrowings	(29)		88		59
Long-term debt	(1,114)		640		(474)
Total borrowed funds	(1,143)		728		(415)
Change in interest expense	(764)		(585)		(1,349)
Change in net interest income	$	1,766	$	(1,840)	$	(74)
Percentage (decrease) increase in net interest income over prior period					(0.1)		%
(1) Tax equivalent, using a federal statutory tax rate of 21%.

Our tax equivalent net interest income for the six months ended June 30, 2022 was $79.4 million, which was a $0.1 million decrease from $79.5 million for the six months ended June 30, 2021. The decline in tax equivalent net interest income during the six months ended June 30, 2022, as compared to the six months ended June 30, 2021, was due primarily to the $1.4 million decline in interest income. Contributing to the interest income decrease was a $7.2 million, or (9.9)%, decline in loan interest income that stemmed primarily from the $5.3 million reduction in net PPP fee accretion, as well as a reduction in the loan volume and lower loan purchase discount accretion, which declined $0.7 million. Partially offsetting the lower loan interest income was an increase of $5.7 million, or 31.7%, in interest income from investment securities, which reflected a larger volume of securities held for investment and an increase in yield from such securities, and a decline in interest expense of $1.3 million. The decline in interest expense was primarily due to a decline in interest expense on interest-bearing deposits of $0.9 million, or 13.3%, to $6.1 million as a result of lower rates paid on such deposits that more than offset the increase in the volume of deposits.

The tax equivalent net interest margin for the six months ended June 30, 2022 was 2.83%, or 16 basis points lower than the tax equivalent net interest margin of 2.99% for the six months ended June 30, 2021. The tax equivalent yield on loans decreased 27 basis points, which was partially offset by an increased tax equivalent yield on investment securities of 15 basis points. Combined, the resulting yield on interest-earning assets for the six months ended June 30, 2022 was 23 basis points lower than the six months ended June 30, 2021, which primarily reflected lower loan fee accretion and the shift in earning asset mix to a greater proportion of investment securities, which generally have lower yields than loans. The average cost of borrowings was higher by 18 basis points for the six months ended June 30, 2022, compared to the six months ended June 30, 2021, while the cost of interest-bearing deposits decreased 7 basis points. The increase in the average cost of borrowings was a result of higher market interest rates which reflect the recent increases in the target federal funds rate, which was in the range of 1.50% - 1.75% at June 30, 2022. The decline in the interest-bearing deposit costs reflected the origination and re-pricing of time deposits at lower market interest rates that were prior to the recent increases in the target federal funds rate.

Table of Contents

Credit Loss Expense (Benefit)

Credit loss expense of $3.3 million was recorded in the first six months of 2022, as compared to credit loss benefit of $6.9 million for the first six months of 2021, an increase of $10.2 million, or 147.6%. Credit loss expense in the first six months of 2022 reflected $3.1 million related to the acquired IOFB non-PCD loans and $0.2 million related to unfunded loan commitments established in the IOFB acquisition. The credit loss benefit recorded in the first six months of 2021 was reflective of overall improvements in the forecasted economic conditions due to less economic uncertainty from the COVID-19 pandemic. Net loan charge-offs in the first six months of 2022 were $2.5 million, as compared to net loan charge-offs of $0.7 million in the first six months of 2021. The economic forecast utilized by the Company is sensitive to changes in the following loss drivers: (1) Midwest unemployment, (2) year-to-year change in national retail sales, (3) year-to-year change in the CRE Index, (4) year-to-year change in U.S. GDP, (5) year-to-year change in the National Home Price Index, and (6) Rental Vacancy.

Noninterest Income

The following table presents the significant components of noninterest income and the related dollar and percentage change from period to period:


	Six Months Ended June 30,
(dollars in thousands)	2022		2021		$ Change		% Change
Investment services and trust activities	$	5,681	$	5,645	$	36	0.6	%
Service charges and fees	3,374		2,962		412		13.9
Card revenue	3,528		3,449		79		2.3
Loan revenue	7,816		7,881		(65)		(0.8)
Bank-owned life insurance	1,089		1,080		9		0.8

Investment securities gains, net	435		69		366		530.4
Other	2,068		956		1,112		116.3
Total noninterest income	$	23,991	$	22,042	$	1,949	8.8	%

Total noninterest income for the first six months of 2022 increased $1.9 million, or 8.8%, to $24.0 million from $22.0 million during the same period of 2021. The increase in noninterest income was primarily due to the $1.4 million bargain purchase gain that was recorded in the second quarter of 2022 with the completion of the IOFB acquisition, coupled with a cumulative increase of $0.9 million in all other sources of noninterest income, excluding loan revenue.

Noninterest Expense

The following table presents the significant components of noninterest expense and the related dollar and percentage change from period to period:


	Six Months Ended June 30,
(dollars in thousands)	2022		2021		$ Change		% Change
Compensation and employee benefits	$	37,619	$	34,321	$	3,298	9.6	%
Occupancy expense of premises, net	5,032		4,516		516		11.4
Equipment	4,008		3,654		354		9.7
Legal and professional	4,788		2,158		2,630		121.9
Data processing	2,468		2,599		(131)		(5.0)
Marketing	2,186		1,879		307		16.3
Amortization of intangibles	2,510		2,848		(338)		(11.9)
FDIC insurance	840		757		83		11.0
Communications	538		780		(242)		(31.0)
Foreclosed assets, net	(108)		183		(291)		(159.0)
Other	3,844		2,675		1,169		43.7


Total noninterest expense	$	63,725	$	56,370	$	7,355	13.0	%

Table of Contents


	Six Months Ended June 30,
Merger-related expenses:	2022		2021
(dollars in thousands)
Compensation and employee benefits	$	150	$	—
Occupancy expense of premises, net	1		—
Equipment	11		—
Legal and professional	701		—
Data processing	76		—
Marketing	72		—
Communications	3		—
Other	15		—
Total impact of merger-related expenses to noninterest expense	$	1,029	$	—

Noninterest expense for the six months ended June 30, 2022 was $63.7 million, an increase of $7.4 million, or 13.0%, from $56.4 million for the six months ended June 30, 2021. The increase in noninterest expense was primarily due to increases of $3.3 million, $2.6 million, and $1.2 million in compensation and employee benefits, legal and professional and 'Other' noninterest expense, respectively. The increase in compensation and employee benefits was primarily driven by normal annual salary and employee benefit increases, increased salary costs from the IOFB acquisition, coupled with a decline of $1.3 million in the benefit received from loan origination costs, which are deferred and amortized over the life of the loan to which they relate. The increase in legal and professional expenses was primarily attributable to legal expenses incurred as part of the IOFB acquisition, as well as elevated legal expenses related to litigation, loan legal expenses, and executive recruitment. The increase in 'Other' noninterest expense was mainly due to ~~higher operating~~elevated fraud losses and increased miscellaneous office and employee-related expenses. ~~Partially offsetting the identified increases in noninterest~~

~~Table of Contents~~

~~expense was a decline of $0.3 million in the amortization of intangibles, which reflected the accelerated amortization methodology utilized for certain finite-lived intangible assets~~

Income Tax Expense

Our effective income tax rate, or income taxes divided by income before taxes, was ~~19.9%~~22.1% for the ~~three~~first six months ~~ended March 31,~~of 2022, as compared to an effective tax rate of ~~21.2%~~21.6% for the ~~three~~first six months ~~ended March 31,~~of 2021. The higher effective income tax rate for the first six months of 2022 was due to a change in tax law in the state of Iowa, which resulted in a one-time income tax expense of $0.8 million stemming from the re-measurement of our deferred tax assets and liabilities. The effective tax rate for the full year 2022 is expected to be in the range of ~~19.5-21.5%~~20-22%.

Table of Contents

FINANCIAL CONDITION

The table below presents the major categories of the Company's balance sheet as of the dates indicated:


(dollars in thousands)	(dollars in thousands)	March 31, 2022		December 31, 2021		$ Change		% Change		(dollars in thousands)	June 30, 2022		December 31, 2021		$ Change		% Change
ASSETS	ASSETS									ASSETS
Cash and cash equivalents	Cash and cash equivalents	$	59,829	$	203,830	$	(144,001)	(70.6)	%	Cash and cash equivalents	$	83,864	$	203,830	$	(119,966)	(58.9)	%
Loans held for sale	Loans held for sale	6,466		12,917		(6,451)		(49.9)		Loans held for sale	4,991		12,917		(7,926)		(61.4)
Debt securities available for sale at fair value	Debt securities available for sale at fair value	1,145,638		2,288,110		(1,142,472)		(49.9)		Debt securities available for sale at fair value	1,234,789		2,288,110		(1,053,321)		(46.0)
Held to maturity securities at amortized cost	Held to maturity securities at amortized cost	1,204,212		—		1,204,212		nm(1)		Held to maturity securities at amortized cost	1,168,042		—		1,168,042		nm(1)
Loans held for investment, net of unearned income	Loans held for investment, net of unearned income	3,250,035		3,245,012		5,023		0.2		Loans held for investment, net of unearned income	3,611,152		3,245,012		366,140		11.3
Allowance for credit losses	Allowance for credit losses	(46,200)		(48,700)		2,500		(5.1)		Allowance for credit losses	(52,350)		(48,700)		(3,650)		7.5
Total loans held for investment, net	Total loans held for investment, net	3,203,835		3,196,312		7,523		0.2		Total loans held for investment, net	3,558,802		3,196,312		362,490		11.3
Other assets	Other assets	340,234		323,959		16,275		5.0		Other assets	392,003		323,959		68,044		21.0
Total assets	Total assets	$	5,960,214	$	6,025,128	$	(64,914)	(1.1)	%	Total assets	$	6,442,491	$	6,025,128	$	417,363	6.9	%
LIABILITIES AND SHAREHOLDERS' EQUITY	LIABILITIES AND SHAREHOLDERS' EQUITY									LIABILITIES AND SHAREHOLDERS' EQUITY
Total deposits	Total deposits	$	5,077,725	$	5,114,519	$	(36,794)	(0.7)	%	Total deposits	$	5,537,441	$	5,114,519	$	422,922	8.3	%
Total borrowings	Total borrowings	321,091		336,247		(15,156)		(4.5)		Total borrowings	353,062		336,247		16,815		5.0
Other liabilities	Other liabilities	56,941		46,887		10,054		21.4		Other liabilities	63,156		46,887		16,269		34.7
Total shareholders' equity	Total shareholders' equity	504,457		527,475		(23,018)		(4.4)		Total shareholders' equity	488,832		527,475		(38,643)		(7.3)
Total liabilities and shareholders' equity	Total liabilities and shareholders' equity	$	5,960,214	$	6,025,128	$	(64,914)	(1.1)	%	Total liabilities and shareholders' equity	$	6,442,491	$	6,025,128	$	417,363	6.9	%

(1) Percentage change is not meaningful.	(1) Percentage change is not meaningful.									(1) Percentage change is not meaningful.

Debt Securities

The composition of debt securities available for sale and held to maturity as of the dates indicated was as follows:


		March 31, 2022				December 31, 2021					June 30, 2022				December 31, 2021
(dollars in thousands)	(dollars in thousands)	Balance		% of Total		Balance		% of Total		(dollars in thousands)	Balance		% of Total		Balance		% of Total
Available for Sale	Available for Sale									Available for Sale
U.S. Government agencies and corporations	U.S. Government agencies and corporations	$	—	—	%	$	266	—	%	U.S. Government agencies and corporations	$	7,904	0.6	%	$	266	—	%
States and political subdivisions	States and political subdivisions	288,988		25.2		765,742		33.5		States and political subdivisions	315,911		25.6		765,742		33.5
Mortgage-backed securities	Mortgage-backed securities	7,101		0.6		100,626		4.4		Mortgage-backed securities	6,539		0.5		100,626		4.4
Collateralized mortgage obligations	Collateralized mortgage obligations	171,497		15.0		768,899		33.6		Collateralized mortgage obligations	165,375		13.4		768,899		33.6
Corporate debt securities	Corporate debt securities	678,052		59.2		652,577		28.5		Corporate debt securities	739,060		59.9		652,577		28.5
Fair value of debt securities available for sale	Fair value of debt securities available for sale	$	1,145,638	100.0	%	$	2,288,110	100.0	%	Fair value of debt securities available for sale	$	1,234,789	100.0	%	$	2,288,110	100.0	%

Held to Maturity	Held to Maturity									Held to Maturity

States and political subdivisions	States and political subdivisions	$	541,801	45.0		$	—	—	%	States and political subdivisions	$	540,708	46.3		$	—	—	%
Mortgage-backed securities	Mortgage-backed securities	88,281		7.3		—		—	%	Mortgage-backed securities	84,912		7.3		—		—	%
Collateralized mortgage obligations	Collateralized mortgage obligations	574,130		47.7		—		—	%	Collateralized mortgage obligations	542,422		46.4		—		—	%

Amortized cost of debt securities held to maturity	Amortized cost of debt securities held to maturity	$	1,204,212	100.0	%	$	—	—	%	Amortized cost of debt securities held to maturity	$	1,168,042	100.0	%	$	—	—	%

On January 1, 2022, the Company re-classified, at fair value, from available for sale to held to maturity, $1.25 billion of mortgage-backed securities, collateralized mortgage obligations, and securities issued by state and political subdivisions. The net unrealized after tax loss of $11.5 million associated with those re-classified securities remained in accumulated other comprehensive loss and will be amortized over the remaining life of the securities. No gains or losses were recognized in earnings at the time of the transfer.

As of ~~March 31,~~June 30, 2022, there were ~~$3.1~~$2.2 million of gross unrealized gains and ~~$45.9~~$77.1 million of gross unrealized losses in our debt securities available for sale portfolio for a net unrealized loss of ~~$42.7~~$74.9 million. As of ~~March 31,~~June 30, 2022 there ~~was $1 thousand of~~were no gross unrealized gains and ~~$98.4~~there was $157.4 million of gross unrealized losses in our held to maturity debt securities for a net unrealized loss of ~~$98.4~~$157.4 million.

~~Table of Contents~~

See Note 2.3. Debt Securities to our consolidated financial statements for additional information related to debt securities.

Table of Contents

Loans

The composition of our loan portfolio by type of loan was as follows:


		March 31, 2022				December 31, 2021					June 30, 2022				December 31, 2021
(dollars in thousands)	(dollars in thousands)	Balance		% of Total		Balance		% of Total		(dollars in thousands)	Balance		% of Total		Balance		% of Total
Agricultural	Agricultural	$	94,649	2.9	%	$	103,417	3.2	%	Agricultural	$	110,263	3.1	%	$	103,417	3.2	%

Commercial and industrial	Commercial and industrial	898,942		27.7		902,314		27.8		Commercial and industrial	986,137		27.3		902,314		27.8

Commercial real estate	Commercial real estate	1,723,891		53.0		1,704,541		52.5		Commercial real estate	1,859,940		51.5		1,704,541		52.5

Residential real estate	Residential real estate	463,676		14.3		466,322		14.4		Residential real estate	578,804		16.0		466,322		14.4
Consumer	Consumer	68,877		2.1		68,418		2.1		Consumer	76,008		2.1		68,418		2.1
Loans held for investment, net of unearned income	Loans held for investment, net of unearned income	$	3,250,035	100.0	%	$	3,245,012	100.0	%	Loans held for investment, net of unearned income	$	3,611,152	100.0	%	$	3,245,012	100.0	%
Loans held for sale	Loans held for sale	$	6,466			$	12,917			Loans held for sale	$	4,991			$	12,917

~~The following table presents~~

As of June 30, 2022, 10 PPP ~~loan measures~~loans totaling $0.4 million, including $0.1 million of unamortized net fees, were outstanding, as compared to 217 PPP loans totaling, $30.8 million, including $0.9 million of unamortized net fees that were outstanding as of ~~the dates indicated:~~

March 31, 2022 December 31, 2021
Round 1 Round 2 Total Round 1 Round 2 Total
(Dollars in millions) # $ # $ # $ # $ # $ # $
Total PPP Loans Funded 2,681 $ 348.5 2,175 $ 149.3 4,856 $ 497.8 2,681 $ 348.5 2,175 $ 149.3 4,856 $ 497.8
PPP Loan Forgiveness 2,657 339.0 2,160 146.2 4,817 485.2 2,609 334.2 2,009 122.4 4,618 456.6
Outstanding PPP Loans(1)
5 0.7 15 2.3 20 3.0 53 5.6 164 25.2 217 30.8
Unearned Income $— $0.1 $0.1 $— $0.9 $0.9
(1) Outstanding loans are presented net of unearned income.
December 31, 2021.

Loans held for investment, net of unearned income at ~~March 31,~~June 30, 2022, increased ~~$5.0~~$366.1 million, or ~~0.2%~~11.3%, from December 31, 2021 to ~~$3.25~~$3.61 billion, driven primarily by ~~new loan production~~the loans acquired in the ~~first quarter of 2022~~IOFB acquisition, coupled with growth in the legacy MidWestOne portfolio and increased revolving line of credit utilization, ~~and~~ partially offset by PPP loan forgiveness. As of March 31, 2022, PPP loan balances in the commercial and industrial loan portfolio segment were $3.0 million, or 0.1% of loans held for investment. At December 31, 2021, PPP loan balances in the agricultural and commercial and industrial loan portfolio segments were $30.8 million, or 1.0% of loans held for investment. See Note 3.4. Loans Receivable and the Allowance for Credit Losses to our consolidated financial statements for additional information related to our loan ~~portfolio.~~portfolio and Note 2. Business Co mbinations for additional information regarding the IOFB acquired loans.

Commitments under standby letters of credit, unused lines of credit and other conditionally approved credit lines totaled approximately $1.1 billion and $1.0 billion as of ~~March 31,~~June 30, 2022 and December 31, 2021, respectively.

Our loan to deposit ratio increased to ~~64.01%~~65.21% as of ~~March 31,~~June 30, 2022 as compared to 63.45% as of December 31, 2021. The loan to deposit ratio increased when compared to the prior year-end due to ~~new loan production~~the loans acquired in the IOFB acquisition, growth in the legacy MidWestOne portfolio and increased revolving line of credit utilization, ~~partially~~which more than offset ~~by PPP loan forgiveness, coupled with a decline~~the increase in total deposits.

~~Table of Contents~~

Nonperforming Assets

The following table sets forth information concerning nonperforming loans by class of receivable and our nonperforming assets at ~~March 31,~~June 30, 2022 and December 31, 2021:


(in thousands)	(in thousands)	March 31, 2022			December 31, 2021			(in thousands)	June 30, 2022			December 31, 2021

Nonaccrual loans held for investment	Nonaccrual loans held for investment	$	31,182		$	31,540		Nonaccrual loans held for investment	$	25,978		$	31,540
Accruing loans contractually past due 90 days or more	Accruing loans contractually past due 90 days or more	—			—			Accruing loans contractually past due 90 days or more	1,359			—
Total nonperforming loans	Total nonperforming loans	31,182			31,540			Total nonperforming loans	27,337			31,540
Foreclosed assets, net	Foreclosed assets, net	273			357			Foreclosed assets, net	284			357
Total nonperforming assets	Total nonperforming assets	31,455			31,897			Total nonperforming assets	27,621			31,897

Nonaccrual loans ratio (1)	Nonaccrual loans ratio (1)	0.96		%	0.97		%	Nonaccrual loans ratio (1)	0.72		%	0.97		%
Nonperforming loans ratio (2)	Nonperforming loans ratio (2)	0.96		%	0.97		%	Nonperforming loans ratio (2)	0.76		%	0.97		%
Nonperforming assets ratio (3)	Nonperforming assets ratio (3)	0.53		%	0.53		%	Nonperforming assets ratio (3)	0.43		%	0.53		%

(1) Nonaccrual loans ratio is calculated as nonaccrual loans divided by loans held for investment, net of unearned income, at the end of the period.	(1) Nonaccrual loans ratio is calculated as nonaccrual loans divided by loans held for investment, net of unearned income, at the end of the period.							(1) Nonaccrual loans ratio is calculated as nonaccrual loans divided by loans held for investment, net of unearned income, at the end of the period.
(2) Nonperforming loans ratio is calculated as total nonperforming loans divided by loans held for investment, net of unearned income, at the end of the period.	(2) Nonperforming loans ratio is calculated as total nonperforming loans divided by loans held for investment, net of unearned income, at the end of the period.							(2) Nonperforming loans ratio is calculated as total nonperforming loans divided by loans held for investment, net of unearned income, at the end of the period.
(3) Nonperforming assets ratio is calculated as total nonperforming assets divided by total assets at the end of the period.	(3) Nonperforming assets ratio is calculated as total nonperforming assets divided by total assets at the end of the period.							(3) Nonperforming assets ratio is calculated as total nonperforming assets divided by total assets at the end of the period.

When compared to December 31, 2021, overall asset quality was improved. The nonperforming loans ratio declined 25 basis points from the prior year-end to 0.76%, while the nonperforming assets ratio declined 10 basis points from the prior year-end to 0.43%.

Loan Review and Classification Process for Agricultural, Commercial and Industrial, and Commercial Real Estate Loans:

The Bank maintains a loan review and classification process which involves multiple officers of the Bank and is designed to assess the general quality of credit underwriting and to promote early identification of potential problem loans. All commercial and agricultural loan officers are charged with the responsibility of risk rating all loans in their portfolios and updating the ratings, positively or negatively, on an ongoing basis as conditions warrant. Risk ratings are selected from an 8-point scale with

Table of Contents

ratings as follows: ratings 1- 4 Satisfactory (pass), rating 5 Watch (potential weakness), rating 6 Substandard (well-defined weakness), rating 7 Doubtful, and rating 8 Loss.

When a loan officer originates a new loan, based upon proper loan authorization, they document the credit file with an offering sheet summary, supplemental underwriting analysis, relevant financial information and collateral evaluations. This information is used in the determination of the initial loan risk rating. The Bank’s loan review department undertakes independent credit reviews of relationships based on either criteria established by loan policy, risk-focused sampling, or random sampling. Credit relationships with larger exposure may pose incrementally higher risks. As a result, the Bank's loan review department is required to review all credit relationships with total exposure of $5.0 million or more at least annually. In addition, the individual loan reviews consider such items as: loan type; nature, type and estimated value of collateral; borrower and/or guarantor estimated financial strength; most recently available financial information; related loans and total borrower exposure; and current and anticipated performance of the loan. The results of such reviews are presented to both executive management and the audit committee of the Company's board of directors.

Through the review of delinquency reports, updated financial statements or other relevant information, the lending officer and/or loan review personnel may determine that a loan relationship has weakened to the point that a watch (loan grade 5) or classified (loan grades 6 through 8) status is warranted. At least quarterly, the loan strategy committee will meet to discuss loan relationships with total related exposure of $1.0 million or above that are Watch rated credits, loan relationships with total related exposure of $500 thousand and above that are Substandard or worse rated credits, as well as loan relationships with total related exposure of $250 thousand and above that are on non-accrual. Credits below these designated thresholds are reviewed upon request. The lending officer is charged with preparing a loan strategy summary worksheet that outlines the background of the credit problem, current repayment status of the loans, current collateral evaluation and a workout plan of action. This plan may include goals to improve the credit rating, assist the borrower in moving the loans to another institution and/or collateral liquidation. All such reports are presented to the loan strategy committee. Copies of the minutes of these committee meetings are presented to the board of directors of the Bank.

Depending upon the individual facts and circumstances and the result of the classified/watch review process, loan officers and/or loan review personnel may categorize a loan relationship as requiring an individual analysis. Once that determination has occurred, the credit analyst will complete an individually analyzed worksheet that contains an evaluation of the collateral (for collateral-dependent loans) based upon the estimated collateral value, adjusting for current market conditions and other local factors that may affect collateral value. Loan review personnel may also complete an independent individual analysis when deemed necessary. These judgmental evaluations may produce an initial specific allowance for placement in the Company’s allowance for credit losses calculation. An analysis for the underlying collateral value of each individually analyzed loan relationship is completed in the last month of the quarter. The individually analyzed worksheets are reviewed by the Credit

~~Table of Contents~~

Administration department prior to quarter-end. The board of directors of the Bank on a quarterly basis reviews the classified/watch reports including changes in credit grades of 5 or higher as well as all individually analyzed loans, the related allowances and foreclosed assets, net.

The review process also provides for the upgrade of loans that show improvement since the last review. All requests for an upgrade of a credit are approved by the proper authority based upon the aggregate credit exposure before the rating can be changed.

Loan Modifications

We restructure loans for our customers who appear to be able to meet the terms of their loan over the long term, but who may be unable to meet the terms of the loan in the near term due to individual circumstances. We consider the customer’s past performance, previous and current credit history, the individual circumstances surrounding the current difficulties and their plan to meet the terms of the loan in the future prior to restructuring the terms of the loan. The following factors are indicators that a concession has been granted (one or multiple items may be present):

•The borrower receives a reduction of the stated interest rate for the remaining original life of the debt.

•The borrower receives an extension of the maturity date or dates at a stated interest rate lower than the current market interest rate for new debt with similar risk characteristics.

•The borrower receives a reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement.

•The borrower receives a deferral of required payments (principal and/or interest).

•The borrower receives a reduction of the accrued interest.

Table of Contents

Generally, short-term deferral of required payments would not be considered a concession. During the three and six months ended ~~March 31,~~June 30, 2022, the Company classified ~~four~~nine and thirteen loans, respectively, as TDRs, due to the Company granting a concession to a borrower experiencing financial difficulty. The aggregate post-modification outstanding recorded investment of the loans classified as TDRs during three and six months ended ~~March 31,~~June 30, 2022 was ~~$1.7 million.~~$1.4 million and $3.1 million, respectively.

Allowance for Credit Losses

The following table sets forth the allowance for credit losses by loan portfolio segments compared to the percentage of loans to total loans by loan portfolio segment for the periods indicated:


		March 31, 2022					December 31, 2021					June 30, 2022		December 31, 2021
(dollars in thousands)	(dollars in thousands)	Allowance for Credit Losses			% of Total		Allowance for Credit Losses			% of Total					(dollars in thousands)	Allowance for Credit Losses			% of Total		Allowance for Credit Losses			% of Total
Agricultural	Agricultural	$	380		2.9	%	$	667		3.2	%				Agricultural	$	987		3.1	%	$	667		3.2	%
Commercial and industrial	Commercial and industrial	17,275			27.7	%	17,294			27.8	%				Commercial and industrial	21,166			27.3	%	17,294			27.8	%
Commercial real estate	Commercial real estate	24,057			53.0	%	26,120			52.5	%				Commercial real estate	24,399			51.5	%	26,120			52.5	%
Residential real estate	Residential real estate	3,908			14.3	%	4,010			14.4	%				Residential real estate	5,174			16.0	%	4,010			14.4	%
Consumer	Consumer	580			2.1	%	609			2.1	%				Consumer	624			2.1	%	609			2.1	%
Total	Total	$	46,200		100.0	%	$	48,700		100.0	%				Total	$	52,350		100.0	%	$	48,700		100.0	%

Allowance for credit losses ratio(1)	Allowance for credit losses ratio(1)	1.42		%			1.50		%						Allowance for credit losses ratio(1)	1.45		%			1.50		%
Adjusted allowance for credit losses ratio(2)	Adjusted allowance for credit losses ratio(2)	1.42		%			1.52		%						Adjusted allowance for credit losses ratio(2)	1.45		%			1.52		%
Allowance for credit losses to nonaccrual loans ratio(3)	Allowance for credit losses to nonaccrual loans ratio(3)	148.16		%			154.41		%						Allowance for credit losses to nonaccrual loans ratio(3)	201.52		%			154.41		%

(1) Allowance for credit losses ratio is calculated as allowance for credit losses divided by loans held for investment, net of unearned income at the end of the period.	(1) Allowance for credit losses ratio is calculated as allowance for credit losses divided by loans held for investment, net of unearned income at the end of the period.												(1) Allowance for credit losses ratio is calculated as allowance for credit losses divided by loans held for investment, net of unearned income at the end of the period.
(2) Non-GAAP financial measure. See the “Non-GAAP Presentations” section for a reconciliation to the most comparable GAAP equivalent.	(2) Non-GAAP financial measure. See the “Non-GAAP Presentations” section for a reconciliation to the most comparable GAAP equivalent.												(2) Non-GAAP financial measure. See the “Non-GAAP Presentations” section for a reconciliation to the most comparable GAAP equivalent.
(3) Allowance for credit losses to nonaccrual loans ratio is calculated as allowance for credit losses divided by nonaccrual loans at the end of the period.	(3) Allowance for credit losses to nonaccrual loans ratio is calculated as allowance for credit losses divided by nonaccrual loans at the end of the period.												(3) Allowance for credit losses to nonaccrual loans ratio is calculated as allowance for credit losses divided by nonaccrual loans at the end of the period.

3950

Table of Contents

The following table sets forth the net (charge-offs) recoveries ~~(charge-offs)~~ by loan portfolio segments for the periods indicated:


		For the Three Months Ended March 31, 2022 and 2021																			For the Three Months Ended June 30, 2022 and 2021
(in thousands)	(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Total			(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Total
For the Three Months Ended March 31, 2022
For the Three Months Ended June 30, 2022																				For the Three Months Ended June 30, 2022
Charge-offs	Charge-offs	—			(233)			(2,184)			(30)			(184)			(2,631)			Charge-offs	$	(1)		$	(330)		$	—		$	(8)		$	(101)		$	(440)
Recoveries	Recoveries	7			225			117			16			44			409			Recoveries	1			93			31			4			30			159
Net (charge-offs) recoveries	Net (charge-offs) recoveries	$	7		$	(8)		$	(2,067)		$	(14)		$	(140)		$	(2,222)		Net (charge-offs) recoveries	$	—		$	(237)		$	31		$	(4)		$	(71)		$	(281)

Net (charge-off) recovery ratio(1)	Net (charge-off) recovery ratio(1)	—		%	—		%	(0.26)		%	—		%	(0.02)		%	(0.28)		%	Net (charge-off) recovery ratio(1)	—		%	(0.03)		%	—		%	—		%	(0.01)		%	(0.03)		%

For the Three Months Ended March 31, 2021
For the Three Months Ended June 30, 2021																				For the Three Months Ended June 30, 2021
Charge-offs																				Charge-offs	$	(113)		$	(195)		$	(350)		$	(71)		$	(111)		$	(840)
Recoveries																				Recoveries	21			314			9			47			43			434
Net (charge-offs) recoveries																				Net (charge-offs) recoveries	$	(92)		$	119		$	(341)		$	(24)		$	(68)		$	(406)

Net (charge-off) recovery ratio(1)																				Net (charge-off) recovery ratio(1)	(0.01)		%	0.01		%	(0.04)		%	—		%	(0.01)		%	(0.05)		%

																					For the Six Months Ended June 30, 2022 and 2021
(in thousands)																				(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Total
For the Six Months Ended June 30,																				For the Six Months Ended June 30,
Charge-offs																				Charge-offs	$	(1)		$	(563)		$	(2,184)		$	(38)		$	(285)		$	(3,071)
Recoveries																				Recoveries	8			318			148			20			74			568
Net (charge-offs) recoveries																				Net (charge-offs) recoveries	$	7		$	(245)		$	(2,036)		$	(18)		$	(211)		$	(2,503)

Net (charge-off) recovery ratio(1)																				Net (charge-off) recovery ratio(1)	—		%	(0.02)		%	(0.12)		%	—		%	(0.01)		%	(0.15)		%

For the Six Months Ended June 30, 2021																				For the Six Months Ended June 30, 2021
Charge-offs	Charge-offs	(41)			(666)			(66)			(35)			(195)			(1,003)			Charge-offs	$	(154)		$	(861)		$	(416)		$	(106)		$	(306)		$	(1,843)
Recoveries	Recoveries	27			292			306			9			53			687			Recoveries	48			606			315			56			96			1,121
Net (charge-offs) recoveries	Net (charge-offs) recoveries	$	(14)		$	(374)		$	240		$	(26)		$	(142)		$	(316)		Net (charge-offs) recoveries	$	(106)		$	(255)		$	(101)		$	(50)		$	(210)		$	(722)

Net (charge-off) recovery ratio(1)	Net (charge-off) recovery ratio(1)	—		%	(0.04)		%	0.03		%	—		%	(0.02)		%	(0.04)		%	Net (charge-off) recovery ratio(1)	(0.01)		%	(0.02)		%	(0.01)		%	—		%	(0.01)		%	(0.04)		%

(1) Net (charge-off) recovery ratio is calculated as the annualized net (charge-offs) recoveries divided by average loans held for investment, net of unearned income during the period.	(1) Net (charge-off) recovery ratio is calculated as the annualized net (charge-offs) recoveries divided by average loans held for investment, net of unearned income during the period.																			(1) Net (charge-off) recovery ratio is calculated as the annualized net (charge-offs) recoveries divided by average loans held for investment, net of unearned income during the period.

Actual Results: Our ACL as of ~~March 31,~~June 30, 2022 was ~~$46.2~~$52.4 million, which was ~~1.42%~~1.45% of loans held for investment, net of unearned income as of that date. This compares with an ACL of $48.7 million as of December 31, 2021, which was 1.50% of loans held for investment, net of unearned income. The ACL at ~~March 31,~~June 30, 2022 and December 31, 2021 does not include a reserve for the PPP loans as they are fully guaranteed by the SBA. When adjusted for the impact of PPP loans, the ratio of the ACL as a percentage of loans held for investment, net of unearned income as of ~~March 31,~~June 30, 2022 was ~~1.42%~~1.45%, a decrease of 107 basis points from the ratio of 1.52% at December 31, 2021 (a non-GAAP financial measure - see "Non-GAAP Financial Measures"). The ~~decrease~~increase in the ACL ~~reflects overall improvements~~reflected $3.1 million of credit loss expense related to the acquired IOFB non-PCD loans, in ~~forecasted economic conditions and continued stabilization in~~addition to the initial allowance for credit ~~risk profile.~~losses of $3.4 million recorded for the IOFB PCD loans acquired. The liability for off-balance sheet credit exposures totaled ~~$4.3~~$4.5 million, which included $0.2 million of unfunded loan commitments that were established in the IOFB acquisition, as of ~~March 31,~~June 30, 2022 as compared to $4.0 million at December 31, 2021 and is included in 'Other liabilities' on the balance sheet.

The Company recorded a credit loss ~~benefit~~expense related to loans of ~~$0.3~~$2.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2022 as compared to a credit loss benefit related to loans of ~~$4.5~~$6.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2021. Gross charge-offs for the first ~~three~~six months of 2022 totaled ~~$2.6~~$3.1 million, while there were ~~$0.4~~$0.6 million in gross recoveries of previously charged-off loans. The ratio of annualized net charge-offs to average loans for the first ~~three~~six months of 2022 was ~~0.28%~~0.15% compared to 0.04% for the ~~three~~six months ended ~~March 31,~~June 30, 2021.

Economic Forecast: At ~~March 31,~~June 30, 2022, the economic forecast used by the Company showed the following: (1) Midwest unemployment – decreases over the next ~~four~~two forecasted quarters, with increases in the third and fourth forecasted quarters; (2) Year-to-year change in national retail sales - increases over the next four forecasted quarters; (3) Year-to-year change in CRE Index - increases over the next four forecasted quarters; (4) Year-to-year change in U.S. GDP - increases over the next four forecasted quarters; (5) Year-to-year change in National Home Price Index – increases over the next ~~four~~three forecasted ~~quarters;~~quarters, with a decrease in the fourth forecasted quarter; and (6) Rental Vacancy - increases over the next four forecasted quarters. ~~The economic forecast loss driver data overall exhibited improvements in the forecasted economic conditions.~~

Table of Contents

Loan Policy: We review all nonaccrual loans greater than $250,000 individually on a quarterly basis to estimate the appropriate allowance due to collateral deficiency. Reasonably expected TDRs and executed non-performing TDRs greater than $250,000 are evaluated individually to determine the required ACL. TDRs performing in accordance with their modified contractual terms for a reasonable period of time may be included in the Company’s existing pools based on the underlying risk characteristics of the loan to measure the ACL. We review loans 90 days or more past due that are still accruing interest no less than quarterly to determine if the asset is both well secured and in the process of collection. If not, such loans are placed on non-accrual status.

Based on the inherent risk in the loan portfolio, management believed that as of ~~March 31,~~June 30, 2022, the ACL was adequate; however, there is no assurance losses will not exceed the ACL. In addition, growth in the loan portfolio or general economic deterioration may require the recognition of additional credit loss expense in future periods. See Note 3.4. Loans Receivable and the Allowance for Credit Losses to our unaudited consolidated financial statements for additional information related to the allowance for credit losses.

~~Table of Contents~~

Deposits

The composition of deposits was as follows:


		As of March 31, 2022				As of December 31, 2021					As of June 30, 2022				As of December 31, 2021
(in thousands)	(in thousands)	Balance		% of Total		Balance		% of Total		(in thousands)	Balance		% of Total		Balance		% of Total
Noninterest bearing deposits	Noninterest bearing deposits	$	1,002,415	19.7	%	$	1,005,369	19.6	%	Noninterest bearing deposits	$	1,114,825	20.1	%	$	1,005,369	19.6	%
Interest checking deposits	Interest checking deposits	1,601,249		31.5		1,619,136		31.6		Interest checking deposits	1,749,748		31.7		1,619,136		31.6
Money market deposits	Money market deposits	983,709		19.4		939,523		18.4		Money market deposits	1,070,912		19.3		939,523		18.4
Savings deposits	Savings deposits	650,314		12.8		628,242		12.3		Savings deposits	715,829		12.9		628,242		12.3
Total non-maturity deposits	Total non-maturity deposits	4,237,687		83.4		4,192,270		81.9		Total non-maturity deposits	4,651,314		84.0		4,192,270		81.9
Time deposits of $250 and under	Time deposits of $250 and under	501,903		9.9		505,392		9.9		Time deposits of $250 and under	547,427		9.9		505,392		9.9
Time deposits of over $250	Time deposits of over $250	338,135		6.7		416,857		8.2		Time deposits of over $250	338,700		6.1		416,857		8.2
Total time deposits	Total time deposits	840,038		16.6		922,249		18.1		Total time deposits	886,127		16.0		922,249		18.1
Total deposits	Total deposits	$	5,077,725	100.0	%	$	5,114,519	100.0	%	Total deposits	$	5,537,441	100.0	%	$	5,114,519	100.0	%

Deposits ~~decreased $36.8~~increased $422.9 million from December 31, 2021, or ~~0.7%~~8.3%, reflecting growth from the acquisition of IOFB, partially offset primarily by a reduction in large public time deposits. Approximately ~~93.3%~~93.9% of our total deposits were considered “core” deposits as of ~~March 31,~~June 30, 2022, compared to 91.8% at December 31, 2021. We consider core deposits to be the total of all deposits other than time deposits greater than $250k and non-reciprocal brokered money market deposits. See Note 7.8. Deposits to our consolidated financial statements for additional information related to our ~~deposits.~~deposits and Note 2. Busines s Co mbinations for additional information related to the IOFB deposits acquired.

Short-Term Borrowings and Long-Term Debt

The following table sets forth the composition of short-term borrowings and long-term debt for the periods presented.


(dollars in thousands)	(dollars in thousands)	March 31, 2022		December 31, 2021		(dollars in thousands)	June 30, 2022		December 31, 2021
Securities sold under agreements to repurchase	Securities sold under agreements to repurchase	$	148,293	$	181,368	Securities sold under agreements to repurchase	$	151,894	$	181,368
Federal home loan bank advances	Federal home loan bank advances	32,900		—		Federal home loan bank advances	42,000		—

Total short-term borrowings	Total short-term borrowings	$	181,193	$	181,368	Total short-term borrowings	$	193,894	$	181,368

Junior subordinated notes issued to capital trusts	Junior subordinated notes issued to capital trusts	41,984		41,940		Junior subordinated notes issued to capital trusts	42,028		41,940
Subordinated debentures	Subordinated debentures	63,908		63,875		Subordinated debentures	63,941		63,875
Finance lease payable	Finance lease payable	912		951		Finance lease payable	872		951
Federal home loan bank borrowings	Federal home loan bank borrowings	33,094		48,113		Federal home loan bank borrowings	27,327		48,113

Other long-term debt						Other long-term debt	25,000		—
Total long-term debt	Total long-term debt	$	139,898	$	154,879	Total long-term debt	$	159,168	$	154,879

See Note 8.9. Short-Term Borrowings and Note 9.10. Long-Term Debt to our unaudited consolidated financial statements for additional information related to short-term borrowings and long-term debt.

Table of Contents

Capital Resources

Shareholder's Equity and Capital Adequacy

The following table summarizes certain equity capital ratios and book value per share amounts of the Company as of or for the periods presented:

March 31, 2022 December 31, 2021
Total shareholders’ equity to total assets ratio 8.46 % 8.75 %
Tangible common equity ratio(1)
7.20 % 7.49 %
Total risk-based capital ratio 12.89 % 13.09 %
Tier 1 risk-based capital ratio 10.68 % 10.83 %
Common equity tier 1 risk-based capital ratio 9.81 % 9.94 %
Tier 1 leverage ratio 8.85 % 8.67 %
Book value per share $ 32.15 $ 33.66
Tangible book value per share(1)
$ 26.98 $ 28.40
(1)A non-GAAP financial measure - see the “Non-GAAP Presentations” section for a reconciliation to the most comparable GAAP equivalent.

~~Table of Contents~~


	June 30, 2022			December 31, 2021
Total shareholders’ equity to total assets ratio	7.59		%	8.75		%
Tangible common equity ratio(1)	6.18		%	7.49		%
Total risk-based capital ratio	11.73		%	13.09		%
Tier 1 risk-based capital ratio	9.61		%	10.83		%
Common equity tier 1 risk-based capital ratio	8.82		%	9.94		%
Tier 1 leverage ratio	8.51		%	8.67		%
Book value per share	$	31.26		$	33.66
Tangible book value per share(1)	$	25.10		$	28.40
(1)A non-GAAP financial measure - see the “Non-GAAP Presentations” section for a reconciliation to the most comparable GAAP equivalent.

Shareholders' Equity: Total shareholders’ equity was ~~$504.5~~$488.8 million as of ~~March 31,~~June 30, 2022, compared to $527.5 million as of December 31, 2021, a decrease of ~~$23.0~~$38.6 million, or ~~4.4%~~7.3%, due to a decrease in AOCI that was largely a result of the unrealized loss on available for sale debt securities, which was partially offset by an increase in retained earnings.

Capital Adequacy: Risk-based capital guidelines require the classification of assets and some off-balance-sheet items in terms of credit-risk exposure and the measuring of capital as a percentage of the risk-adjusted asset totals. Management believed that, as of ~~March 31,~~June 30, 2022, the Company and the Bank met all capital adequacy requirements to which we were subject. As of that date, the Bank was “well capitalized” under regulatory prompt corrective action provisions. See Note ~~11.~~12. Regulatory Capital Requirements and Restrictions on Subsidiary Cash to our unaudited consolidated financial statements for additional information related to our capital.

Stock Compensation

Restricted stock units were granted to certain officers and directors of the Company on February 15, 2022 and May 15, 2022 in the aggregate amount of ~~67,608.~~67,608 and 9,615, respectively. Additionally, during the first ~~three~~six months of 2022, ~~37,908~~48,600 shares of common stock were issued in connection with the vesting of previously awarded grants of restricted stock units, of which ~~7,430~~7,801 shares were surrendered by grantees to satisfy tax requirements, and 526 unvested restricted stock units were forfeited.

Liquidity

~~Liquidity Management~~

Liquidity management involves meeting the cash flow requirements of depositors and borrowers. We conduct liquidity management on both a daily and long-term basis, and adjust our investments in liquid assets based on expected loan demand, projected loan maturities and payments, expected deposit flows, yields available on interest-bearing deposits, and the objectives of our asset/liability management program. Excess liquidity is invested generally in short-term U.S. government and agency securities, short- and medium-term state and political subdivision securities, and other investment securities. Our most liquid assets are cash and due from banks, interest-bearing bank deposits, and federal funds sold. The balances of these assets are dependent on our operating, investing, and financing activities during any given period.

Generally, the government’s response to the COVID-19 pandemic in the form of fiscal stimulus payments to individuals, coupled with economic uncertainty stemming from the pandemic, has resulted in increased liquidity beginning in 2020 and through the ~~first~~second quarter of 2022.

Cash and cash equivalents are summarized in the table below:


(dollars in thousands)	(dollars in thousands)	As of March 31, 2022		As of December 31, 2021		(dollars in thousands)	As of June 30, 2022		As of December 31, 2021
Cash and due from banks	Cash and due from banks	$	47,677	$	42,949	Cash and due from banks	$	60,622	$	42,949
Interest-bearing deposits	Interest-bearing deposits	12,152		160,881		Interest-bearing deposits	23,242		160,881

Total	Total	$	59,829	$	203,830	Total	$	83,864	$	203,830

Generally, our principal sources of funds are deposits, advances from the FHLB, principal repayments on loans, proceeds from the sale of loans, proceeds from the maturity and sale of investment securities, our federal funds lines, and funds provided by operations. While scheduled loan amortization and maturing interest-bearing deposits are relatively predictable sources of

Table of Contents

funds, deposit flows and loan prepayments are greatly influenced by economic conditions, the general level of interest rates, and competition. We utilized particular sources of funds based on comparative costs and availability. The Bank maintains unsecured lines of credit with several correspondent banks and secured lines with the Federal Reserve Bank of Chicago and the FHLB that would allow us to borrow funds on a short-term basis, if necessary. We also hold debt securities classified as available for sale that could be sold to meet liquidity needs if necessary.

Net cash provided by operations was another major source of liquidity. The net cash provided by operating activities was ~~$26.2~~$44.1 million for the ~~three-months~~six-months ended ~~March 31,~~June 30, 2022 and ~~$15.0~~$79.3 million for the ~~three-months~~six-months ended ~~March 31,~~June 30, 2021.

Inflation

The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it is difficult to assess its overall impact on the Company. The price of one or more of the components of the Consumer Price Index may fluctuate considerably and thereby influence the overall Consumer Price Index without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by us. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans held by

~~Table of Contents~~

financial institutions. In addition, higher short-term interest rates caused by inflation tend to increase financial institutions’ cost of funds. In other years, the reverse situation may occur.

Off-Balance-Sheet Arrangements

During the normal course of business, we are a party to financial instruments with off-balance-sheet risk in order to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commitments to sell loans, and standby letters of credit. We follow the same credit policy (including requiring collateral, if deemed appropriate) to make such commitments as is followed for those loans that are recorded in our financial statements.

Our exposure to credit losses in the event of nonperformance is represented by the contractual amount of the commitments. Management does not expect any significant losses as a result of these commitments, and also expects to have sufficient liquidity available to cover these off-balance-sheet instruments. Off-balance-sheet transactions are more fully discussed in Note ~~12.~~13. Commitments and Contingencies to our unaudited consolidated financial statements.

Contractual Obligations

There have been no material changes to the Company's contractual obligations existing at December 31, 2021, as disclosed in the Annual Report on Form 10-K, filed with the SEC on March 10, 2022.

Non-GAAP Financial Measures

Certain ratios and amounts not in conformity with GAAP are provided to evaluate and measure the Company’s operating performance and financial condition, including return on average tangible equity, tangible common equity, tangible book value per share, tangible common equity ratio, net interest margin (tax equivalent), core net interest margin, efficiency ratio, adjusted allowance for credit losses ratio, and core earnings. Management believes these ratios and amounts provide investors with useful information regarding the Company’s profitability, financial condition and capital adequacy, consistent with how management evaluates the Company’s financial performance. The following tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.


		Three Months Ended						Three Months Ended					Six Months Ended
Return on Average Tangible Equity	Return on Average Tangible Equity	March 31, 2022			March 31, 2021				Return on Average Tangible Equity	June 30, 2022			June 30, 2021			June 30, 2022			June 30, 2021
(Dollars in thousands)	(Dollars in thousands)								(Dollars in thousands)
Net income	Net income	$	13,895		$	21,648			Net income	$	12,621		$	17,271		$	26,516		$	38,919
Intangible amortization, net of tax (1)	Intangible amortization, net of tax (1)	920			1,130				Intangible amortization, net of tax (1)	962			1,006			1,883			2,136

Tangible net income	Tangible net income	$	14,815		$	22,778			Tangible net income	$	13,583		$	18,277		$	28,399		$	41,055

Average shareholders' equity	Average shareholders' equity	$	524,851		$	516,239			Average shareholders' equity	$	499,460		$	523,242		$	512,085		$	519,760
Average intangible assets, net	Average intangible assets, net	(81,763)			(86,961)				Average intangible assets, net	(84,540)			(85,518)			(83,159)			(86,235)
Average tangible equity	Average tangible equity	$	443,088		$	429,278			Average tangible equity	$	414,920		$	437,724		$	428,926		$	433,525

Return on average equity	Return on average equity	10.74		%	17.01		%		Return on average equity	10.14		%	13.24		%	10.44		%	15.10		%
Return on average tangible equity (2)	Return on average tangible equity (2)	13.56		%	21.52		%		Return on average tangible equity (2)	13.13		%	16.75		%	13.35		%	19.10		%

(1) Computed assuming a combined marginal income tax rate of 25%.	(1) Computed assuming a combined marginal income tax rate of 25%.								(1) Computed assuming a combined marginal income tax rate of 25%.
(2) Annualized tangible net income divided by average tangible equity.	(2) Annualized tangible net income divided by average tangible equity.								(2) Annualized tangible net income divided by average tangible equity.

4354

Table of Contents

Tangible Common Equity/Tangible Book Value per Share /
Tangible Common Equity Ratio March 31, 2022 December 31, 2021
(Dollars in thousands, except per share data)
Total shareholders’ equity $ 504,457 $ 527,475
Intangible assets, net (81,135) (82,362)
Tangible common equity $ 423,322 $ 445,113
Total assets $ 5,960,214 $ 6,025,128
Intangible assets, net (81,135) (82,362)
Tangible assets $ 5,879,079 $ 5,942,766
Book value per share $ 32.15 $ 33.66
Tangible book value per share (1)
$ 26.98 $ 28.40
Shares outstanding 15,690,125 15,671,147
Equity to assets ratio 8.46 % 8.75 %
Tangible common equity ratio (2)
7.20 % 7.49 %
(1) Tangible common equity divided by shares outstanding.
(2) Tangible common equity divided by tangible assets.
Three Months Ended
Net Interest Margin, Tax Equivalent/Core Net Interest Margin March 31, 2022 March 31, 2021
(dollars in thousands)
Net interest income $ 37,336 $ 38,617
Tax equivalent adjustments:
Loans (1)
540 531
Securities (1)
615 648
Net interest income, tax equivalent $ 38,491 $ 39,796
Loan purchase discount accretion (732) (1,098)
Core net interest income $ 37,759 $ 38,698
Net interest margin 2.71 % 3.01 %
Net interest margin, tax equivalent (2)
2.79 % 3.10 %
Core net interest margin (3)
2.74 % 3.02 %
Average interest earning assets $ 5,588,001 $ 5,198,789
(1) The federal statutory tax rate utilized was 21%.
(2) Annualized tax equivalent net interest income divided by average interest earning assets.
(3) Annualized core net interest income divided by average interest earning assets.


Tangible Common Equity/Tangible Book Value per Share / Tangible Common Equity Ratio	June 30, 2022			December 31, 2021
(Dollars in thousands, except per share data)
Total shareholders’ equity	$	488,832		$	527,475
Intangible assets, net	(96,351)			(82,362)
Tangible common equity	$	392,481		$	445,113

Total assets	$	6,442,491		$	6,025,128
Intangible assets, net	(96,351)			(82,362)
Tangible assets	$	6,346,140		$	5,942,766

Book value per share	$	31.26		$	33.66
Tangible book value per share (1)	$	25.10		$	28.40
Shares outstanding	15,635,131			15,671,147

Equity to assets ratio	7.59		%	8.75		%
Tangible common equity ratio (2)	6.18		%	7.49		%

(1) Tangible common equity divided by shares outstanding.
(2) Tangible common equity divided by tangible assets.


	Three Months Ended						Six Months Ended
Net Interest Margin, Tax Equivalent/Core Net Interest Margin	June 30, 2022			June 30, 2021			June 30, 2022			June 30, 2021
(dollars in thousands)
Net interest income	$	39,725		$	38,505		$	77,061		$	77,122
Tax equivalent adjustments:
Loans (1)	569			519			1,109			1,050
Securities (1)	608			647			1,223			1,295
Net interest income, tax equivalent	$	40,902		$	39,671		$	79,393		$	79,467
Loan purchase discount accretion	(528)			(873)			(1,260)			(1,971)
Core net interest income	$	40,374		$	38,798		$	78,133		$	77,496

Net interest margin	2.79		%	2.80		%	2.75		%	2.90		%
Net interest margin, tax equivalent (2)	2.87		%	2.88		%	2.83		%	2.99		%
Core net interest margin (3)	2.83		%	2.82		%	2.79		%	2.91		%
Average interest earning assets	$	5,718,825		$	5,522,427		$	5,653,775		$	5,361,502

(1) The federal statutory tax rate utilized was 21%.
(2) Annualized tax equivalent net interest income divided by average interest earning assets.
(3) Annualized core net interest income divided by average interest earning assets.

4455

Table of Contents

Three Months Ended
Efficiency Ratio March 31, 2022 March 31, 2021
(dollars in thousands)
Total noninterest expense $ 31,643 $ 27,700
Amortization of intangibles (1,227) (1,507)
Merger-related expenses (128) —
Noninterest expense used for efficiency ratio $ 30,288 $ 26,193
Net interest income, tax equivalent(1)
$ 38,491 $ 39,796
Noninterest income 11,644 11,824
Investment security gains, net (40) (27)
Net revenues used for efficiency ratio $ 50,095 $ 51,593
Efficiency ratio(2)
60.46 % 50.77 %
(1) The federal statutory tax rate utilized was 21%.
(2) Noninterest expense adjusted for amortization of intangibles and merger-related expenses divided by the sum of tax equivalent net interest income, noninterest income and net investment securities gains.
Adjusted Allowance for Credit Losses Ratio March 31, 2022 December 31, 2021
(dollars in thousands)
Loans held for investment, net of unearned income $ 3,250,035 $ 3,245,012
PPP loans (3,037) (30,841)
Core loans $ 3,246,998 $ 3,214,171
Allowance for credit losses $ 46,200 $ 48,700
Allowance for credit losses ratio 1.42 % 1.50 %
Adjusted allowance for credit losses ratio (1)
1.42 % 1.52 %
(1) Allowance for credit losses divided by core loans.


	Three Months Ended						Six Months Ended
Efficiency Ratio	June 30, 2022			June 30, 2021			June 30, 2022			June 30, 2021
(dollars in thousands)
Total noninterest expense	$	32,082		$	28,670		$	63,725		$	56,370
Amortization of intangibles	(1,283)			(1,341)			(2,510)			(2,848)
Merger-related expenses	(901)			—			(1,029)			—

Noninterest expense used for efficiency ratio	$	29,898		$	27,329		$	60,186		$	53,522

Net interest income, tax equivalent(1)	$	40,902		$	39,671		$	79,393		$	79,467
Noninterest income	12,347			10,218			23,991			22,042
Investment security gains, net	(395)			(42)			(435)			(69)
Net revenues used for efficiency ratio	$	52,854		$	49,847		$	102,949		$	101,440

Efficiency ratio(2)	56.57		%	54.83		%	58.46		%	52.76		%
(1) The federal statutory tax rate utilized was 21%.
(2) Noninterest expense adjusted for amortization of intangibles and merger-related expenses divided by the sum of tax equivalent net interest income, noninterest income and net investment securities gains.


Adjusted Allowance for Credit Losses Ratio	June 30, 2022			December 31, 2021
(dollars in thousands)
Loans held for investment, net of unearned income	$	3,611,152		$	3,245,012
PPP loans	(402)			(30,841)
Core loans	$	3,610,750		$	3,214,171

Allowance for credit losses	$	52,350		$	48,700

Allowance for credit losses ratio	1.45		%	1.50		%
Adjusted allowance for credit losses ratio (1)	1.45		%	1.52		%
(1) Allowance for credit losses divided by core loans.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

In general, market risk is the risk of change in asset values due to movements in underlying market rates and prices. Interest rate risk is the risk to earnings and capital arising from movements in interest rates. Interest rate risk is the most significant market risk affecting us as other types of market risk, such as foreign currency exchange rate risk and commodity price risk, do not arise in the normal course of our business activities.

In addition to interest rate risk, economic conditions in recent years have made liquidity risk (namely, funding liquidity risk) a more prevalent concern among financial institutions. In general, liquidity risk is the risk of being unable to fund an entity’s obligations to creditors (including, in the case of banks, obligations to depositors) as such obligations become due and/or fund its acquisition of assets.

Liquidity Risk

Liquidity refers to our ability to fund operations, to meet depositor withdrawals, to provide for our customers’ credit needs, and to meet maturing obligations and existing commitments. Our liquidity principally depends on cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and our ability to borrow funds.

Net cash inflows from operating activities were ~~$26.2~~$44.1 million in the first ~~three~~six months of 2022, compared with ~~$15.0~~$79.3 million in the first ~~three~~six months of 2021. Net cash outflows from investing activities were ~~$113.8~~$128.2 million in the first ~~three~~six months of 2022, compared to net cash outflows of ~~$131.9~~$276.4 million in the comparable ~~three-month~~six-month period of 2021. Net cash outflows from financing activities in the first ~~three~~six months of 2022 were ~~$56.4~~$35.9 million, compared with net cash inflows of ~~$180.0~~$177.9 million for the same period of 2021.

To manage liquidity risk, the Bank has several sources of liquidity in place to maximize funding availability and increase the diversification of funding sources. The criteria for evaluating the use of these sources include volume concentration (percentage

4556

Table of Contents

of liabilities), cost, volatility, and the fit with the current asset/liability management plan. These acceptable sources of liquidity include:

•Federal Funds Lines

•Federal Reserve Bank Discount Window

•FHLB Borrowings

•Brokered Deposits

•Brokered Repurchase Agreements

Federal Funds Lines - Routine liquidity requirements are met by fluctuations in the federal funds position of the Bank. The principal function of these funds is to maintain short-term liquidity. Unsecured federal funds purchased lines are viewed as a volatile liability and are not used as a long-term funding solution, especially when used to fund long-term assets. The current federal funds purchased limit is 10% of total assets, or the amount of established federal funds lines, whichever is smaller. As of ~~March 31,~~June 30, 2022, the Bank maintains several unsecured federal funds lines totaling $155.0 million, which lines are tested annually to ensure availability.

Federal Reserve Bank Discount Window - The Federal Reserve Bank Discount Window is another source of liquidity, particularly during periods of economic uncertainty or stress. The Bank has a borrowing capacity with the Federal Reserve Bank of Chicago limited by the amount of municipal securities pledged against the line. As of ~~March 31,~~June 30, 2022, the Bank had municipal securities with an approximate market value of ~~$61.3~~$42.6 million pledged for liquidity purposes, and had a borrowing capacity of ~~$56.8~~$39.2 million. There were no outstanding borrowings through the FRB Discount Window at ~~March 31,~~June 30, 2022.

FHLB Borrowings - FHLB borrowings provide both a source of liquidity and long-term funding for the Bank. Use of this type of funding is coordinated with both the strategic balance sheet growth projections and interest rate risk profile of the Bank. Factors that are taken into account when contemplating use of FHLB borrowings are the effective interest rate, the collateral requirements, community investment program credits, and the implications and cost of having to purchase incremental FHLB stock. The current FHLB borrowing limit is 45% of total assets. As of ~~March 31,~~June 30, 2022, the Bank had ~~$33.1~~$27.3 million in outstanding FHLB borrowings, leaving ~~$464.0~~$472.0 million available for liquidity needs, based on collateral capacity. These borrowings are secured by various real estate loans (residential, commercial and agricultural).

Brokered Deposits and Reciprocal Deposits - The Bank has brokered time deposit and non-maturity deposit relationships available to diversify its funding sources. Brokered deposits offer several benefits relative to other funding sources, such as: maturity structures which cannot be duplicated in the current retail market, deposit gathering which does not cannibalize the existing deposit base, the unsecured nature of these liabilities, and the ability to quickly generate funds. The Bank’s internal policy limits the use of brokered deposits as a funding source to no more than 10% of total assets. Board approval is required to exceed this limit. The Bank will also have to maintain a “well capitalized” standing to access brokered deposits, as an “adequately capitalized” rating would require an FDIC waiver to do so, and an “undercapitalized” rating would prohibit it from using brokered deposits altogether. The Company did not hold any brokered deposits at ~~March 31,~~June 30, 2022.

Under a final rule that was issued by the FDIC in December 2018, financial institutions that are considered "well capitalized" qualify for the exemption of certain reciprocal deposits from being considered brokered deposits. Such exemption is limited to the lesser of 20 percent of total liabilities or $5 billion, with some exceptions for financial institutions that do not meet such criteria. At ~~March 31,~~June 30, 2022, the Company had ~~$5.0~~$4.3 million of reciprocal time deposits through the CDARS program and ~~$34.9~~$42.4 million of reciprocal non-maturity deposits through the ICS program that qualified for the brokered deposit exemption.

Brokered Repurchase Agreements - Brokered repurchase agreements may be established with approved brokerage firms and banks. Repurchase agreements create rollover risk (the risk that a broker will discontinue the relationship due to market factors) and are not used as a long-term funding solution, especially when used to fund long-term assets. Collateral requirements and availability are evaluated and monitored. The current policy limit for brokered repurchase agreements is 10% of total assets. There were no outstanding brokered repurchase agreements at ~~March 31,~~June 30, 2022.

Interest Rate Risk

Interest rate risk is defined as the exposure of net interest income and fair value of financial instruments (interest-earning assets, deposits and borrowings) to movements in interest rates. The Company’s results of operations depend to a large degree on its net interest income and its ability to manage interest rate risk. The Company considers interest rate risk to be a significant market risk. The major sources of the Company’s interest rate risk are timing differences in the maturity and re-pricing characteristics of assets and liabilities, changes in the shape of the yield curve, changes in customer behavior and changes in relationships between rate indices (basis risk). Management measures these risks and their impact in various ways, including

4657

Table of Contents

through the use of income simulation and valuation analyses. Multiple interest rate scenarios are used in this analysis which include changes in interest rates, spread narrowing and widening, yield curve twists and changes in assumptions about customer behavior in various interest rate scenarios. A mismatch between maturities, interest rate sensitivities and prepayment characteristics of assets and liabilities results in interest-rate risk. Like most financial institutions, we have material interest-rate risk exposure to changes in both short-term and long-term interest rates, as well as variable interest rate indices (e.g., the prime rate, LIBOR, or SOFR).

The Bank’s asset and liability committee meets regularly and is responsible for reviewing its interest rate sensitivity position and establishing policies to monitor and limit exposure to interest rate risk. Our asset and liability committee seeks to manage interest rate risk under a variety of rate environments by structuring our balance sheet and off-balance-sheet positions in such a way that changes in interest rates do not have a large negative impact. The risk is monitored and managed within approved policy limits.

We use a third-party service to model and measure our exposure to potential interest rate changes. For various assumed hypothetical changes in market interest rates, numerous other assumptions are made, such as prepayment speeds on loans and securities backed by mortgages, the slope of the Treasury yield-curve, the rates and volumes of our deposits, and the rates and volumes of our loans. There are two primary tools used to evaluate interest rate risk: net interest income simulation and economic value of equity ("EVE"). In addition, interest rate gap is reviewed to monitor asset and liability repricing over various time periods.

Net Interest Income Simulation - Management utilizes net interest income simulation models to estimate the near-term effects of changing interest rates on its net interest income. Net interest income simulation involves projecting net interest income under a variety of scenarios, which include varying the level of interest rates and shifts in the shape of the yield curve. Management exercises its best judgment in making assumptions regarding events that management can influence, such as non-contractual deposit re-pricings, and events outside management’s control, such as customer behavior on loan and deposit activity and the effect that competition has on both loan and deposit pricing. These assumptions are subjective and, as a result, net interest income simulation results will differ from actual results due to the timing, magnitude and frequency of interest rate changes, changes in market conditions, customer behavior and management strategies, among other factors. We perform various sensitivity analyses on assumptions of deposit attrition and deposit re-pricing.

The following table presents the anticipated effect on net interest income over a twelve month period if short- and long-term interest rates were to sustain an immediate decrease of 100 basis points or 200 basis points, ~~(the effects of which are not meaningful as of March 31, 2022 in the current low interest rate environment),~~ or an immediate increase of 100 basis points or 200 basis ~~points:~~points (the effects of which were not meaningful as of December 31, 2021 in the low interest rate environment):

Immediate Change in Rates
(dollars in thousands) -200 -100 +100 +200
March 31, 2022
Dollar change N/A N/A $ (2,682) $ (5,467)
Percent change N/A N/A (1.8) % (3.7) %
December 31, 2021
Dollar change N/A N/A $ (996) $ (2,237)
Percent change N/A N/A (0.7) % (1.5) %


	Immediate Change in Rates
(dollars in thousands)	-200			-100			+100			+200
June 30, 2022
Dollar change	$	(4,485)		$	321		$	(3,290)		$	(7,304)
Percent change	(2.7)		%	0.2		%	(2.0)		%	(4.4)		%
December 31, 2021
Dollar change	N/A			N/A			$	(996)		$	(2,237)
Percent change	N/A			N/A			(0.7)		%	(1.5)		%

As of ~~March 31,~~June 30, 2022, ~~29.8%~~27.5% of the Company’s earning asset balances will reprice or are expected to pay down in the next twelve months, and ~~51.3%~~51.7% of the Company’s deposit balances are low cost or no cost deposits.

Economic Value of Equity - Management also uses EVE to measure risk in the balance sheet that might not be taken into account in the net interest income simulation analysis. Net interest income simulation highlights exposure over a relatively short time period, while EVE analysis incorporates all cash flows over the estimated remaining life of all balance sheet positions. The valuation of the balance sheet, at a point in time, is defined as the discounted present value of asset cash flows minus the discounted present value of liability cash flows. EVE analysis addresses only the current balance sheet and does not incorporate the run-off replacement assumptions that are used in the net interest income simulation model. As with the net interest income simulation model, EVE analysis is based on key assumptions about the timing and variability of balance sheet cash flows and does not take into account any potential responses by management to anticipated changes in interest rates.

Interest Rate Gap - The interest rate gap is the difference between interest-earning assets and interest-bearing liabilities re-pricing within a given period and represents the net asset or liability sensitivity at a point in time. An interest rate gap measure could be significantly affected by external factors such as loan prepayments, early withdrawals of deposits, changes in the correlation of various interest-bearing instruments, competition, or a rise or decline in interest rates.

4758

Table of Contents

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer, ~~and~~the Senior Executive Vice President and Chief Financial Officer, and the Senior Vice President, Chief Accounting Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer, ~~and~~the Senior Executive Vice President and Chief Financial Officer, and the Senior Vice President, Chief Accounting Officer, to allow timely decisions regarding required disclosure. Based on this evaluation, the Chief Executive Officer, ~~and~~the Senior Executive Vice President and Chief Financial Officer, and the Senior Vice President, Chief Accounting Officer, have concluded that the Company’s disclosure controls and procedures were effective as of ~~March 31,~~June 30, 2022.

The effectiveness of our or any system of disclosure controls and procedures is subject to certain limitations, including the exercise of judgment in designing, implementing, and evaluating the controls and procedures, the assumptions used in identifying the likelihood of future events, and the inability to eliminate misconduct completely. As a result, there can be no assurance that our disclosure controls and procedures will prevent all errors or fraud or ensure that all material information will be made known to appropriate management in a timely fashion. By their nature, our or any system of disclosure controls and procedures can provide only reasonable assurance regarding management’s control objectives.

Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal controls over financial reporting (as defined in Rule 13a-15(f) and Rule 15d-15(f) under the Exchange Act) that occurred during the quarter ended ~~March 31,~~June 30, 2022 that have materially affected or are reasonably likely to materially affect the Company's internal control over financial reporting.

4859

Table of Contents

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

We and our subsidiaries are from time to time parties to various legal actions arising in the normal course of business. We believe that there is no threatened or pending proceeding, other than ordinary routine litigation incidental to the Company’s business, against us or our subsidiaries or of which our property is the subject, which, if determined adversely, would have a material adverse effect on our consolidated business or financial condition.

Item 1A. Risk Factors.

There have been no material changes to the risk factors set forth under Part I, Item 1A "Risk Factors" in the Company's Form 10-K for the fiscal year ended December 31, 2021. Please refer to that section of our Form 10-K for disclosures regarding the risks and uncertainties related to our business.

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

Repurchase of Equity Securities

The following table sets forth information about the Company’s purchases of its common stock during the ~~first~~second quarter of 2022:

Total Number of Shares Purchased(1)
Average Price Paid per Share
Total Number of Shares Purchased as Part of Publicly Announced Programs(2)
Approximate Dollar Value of Shares That May Yet Be Purchased Under the Program
January 1 - 31, 2022 — $ — — $ 5,767,134
February 1 - 28, 2022 7,430 31.38 — 5,767,134
March 1 - 31, 2022 11,500 30.98 11,500 5,410,831
Total 18,930 $ 31.14 11,500 $ 5,410,831


	Total Number of Shares Purchased(1)	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Programs(2)	Approximate Dollar Value of Shares That May Yet Be Purchased Under the Program
April 1 - 30, 2022	7,662	$	31.46	7,662	$	5,169,789
May 1 - 31, 2022	32,116	29.26		31,897	4,236,416
June 1 - 30, 2022	25,908	29.64		25,756	3,472,848
Total	65,686	$	29.67	65,315	$	3,472,848

(1) Common shares repurchased by the Company during the ~~quarter related to 11,500~~three months ended June 30, 2022 totaled 65,315 shares repurchased under the share repurchase program, as well as ~~7,430~~371 shares surrendered by employees of the Company to pay withholding taxes on vesting of restricted stock unit awards.

(2) On June 22, 2021, the Board of Directors of the Company approved a share repurchase program, allowing for the repurchase of up to $15.0 million of the Company's common stock through December 31, 2023. This new repurchase program replaced the Company’s prior repurchase program, which was due to expire on December 31, 2021. Since June 23, 2021 and through June 30, 2022, the Company repurchased ~~323,467~~388,782 shares of common stock for approximately ~~$9.6~~$11.5 million, leaving ~~$5.4~~$3.5 million available to be repurchased.

Pursuant to the Company’s share repurchase program approved on June 22, 2021, the Company has purchased ~~9,662~~14,586 shares of common stock subsequent to ~~March 31,~~June 30, 2022 and through ~~May 3,~~August 2, 2022 for a total cost of ~~$0.3~~$0.4 million inclusive of transaction costs, leaving ~~$5.1~~$3.0 million available to be repurchased.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

None.

4960

Table of Contents

Item 6. Exhibits.

Exhibit

Number

Description

Incorporated by Reference to:

3.1

Amended and Restated Articles of Incorporation of MidWestOne Financial Group, Inc. filed with the Secretary of State of the State of Iowa on March 14, 2008

Exhibit 3.3 to the Company’s Amendment No. 1 to Registration Statement on Form S-4 (File No. 333-147628) filed with the SEC on January 14, 2008

3.2

Articles of Amendment (First Amendment) to the Amended and Restated Articles of Incorporation of MidWestOne Financial Group, Inc. filed with the Secretary of State of the State of Iowa on January 23, 2009

Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on January 23, 2009

3.3

Articles of Amendment (Second Amendment) to the Amended and Restated Articles of Incorporation of MidWestOne Financial Group, Inc. filed with the Secretary of State of the State of Iowa on February 4, 2009 (containing the Certificate of Designations for the Company’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A)

Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on February 6, 2009

3.4

Articles of Amendment (Third Amendment) to the Amended and Restated Articles of Incorporation of MidWestOne Financial Group, Inc., filed with the Secretary of State of the State of Iowa on April 21, 2017

Exhibit 3.1 to the Company’s Form 10-Q for the quarter ended March 31, 2017, filed with the SEC on May 4, 2017

3.5

Third Amended and Restated Bylaws, as Amended of MidWestOne Financial Group, Inc. as of January 25, 2022

Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on January 27, 2022

~~10.1~~

~~Amended and Restated Employment Agreement between MidWestOne~~ ~~Financial Group, Inc. and Len D. Devaisher, dated March 8, 2022.~~

~~Exhibit 10.18 to the Company’s Annual Report on Form 10-K filed with the SEC on March 10, 2022~~

31.1

Certification of Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)

Filed herewith

31.2

Certification of Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)

Filed herewith

31.3

Certification of Principal Accounting Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)

Filed herewith

32.1

Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Filed herewith

32.2

Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Filed herewith

32.3

Certification of Principal Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Filed herewith

101

The following financial statements from the Company’s Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~June 30, 2022, formatted in Inline XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Shareholders’ Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text and including detailed tags.

Filed herewith

101.SCH

Inline XBRL Taxonomy Extension Schema Document

Filed herewith

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

Filed herewith

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

Filed herewith

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

Filed herewith

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

Filed herewith

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

Filed herewith

~~Table of Contents~~

5161

Table of Contents

SIGNATURES

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

MIDWESTONE FINANCIAL GROUP, INC.

Dated:

~~May 5,~~August 4, 2022

By:

/s/ CHARLES N. FUNK

Charles N. Funk

Chief Executive Officer

(Principal Executive Officer)

By:

/s/ BARRY S. RAY

Barry S. Ray

Senior Executive Vice President and Chief Financial Officer

(Principal Financial Officer)

By:

/s/ JOHN J. RUPPEL

John J. Ruppel

Senior Vice President and Chief Accounting Officer

(Principal Accounting Officer)

5262


	March 31, 2022									December 31, 2021
	Round 1			Round 2			Total			Round 1			Round 2			Total
(Dollars in millions)	#	$		#	$		#	$		#	$		#	$		#	$
Total PPP Loans Funded	2,681	$	348.5	2,175	$	149.3	4,856	$	497.8	2,681	$	348.5	2,175	$	149.3	4,856	$	497.8
PPP Loan Forgiveness	2,657	339.0		2,160	146.2		4,817	485.2		2,609	334.2		2,009	122.4		4,618	456.6
Outstanding PPP Loans(1)	5	0.7		15	2.3		20	3.0		53	5.6		164	25.2		217	30.8

Unearned Income	$—			$0.1			$0.1			$—			$0.9			$0.9

(1) Outstanding loans are presented net of unearned income.