Annual Statements Open main menu

OLD SECOND BANCORP INC - Quarter Report: 2022 September (Form 10-Q)

Table of Contents

I

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 September 30, 2022

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For transition period from          to          

Commission File Number 000-10537

Graphic

(Exact name of Registrant as specified in its charter)

Delaware

36-3143493

(State or other jurisdiction

(I.R.S. Employer Identification Number)

of incorporation or organization)

37 South River Street, AuroraIllinois     60507

(Address of principal executive offices) (Zip Code)

(630) 892-0202

(Registrant’s telephone number, including area code)

Not applicable

(Former name, former address and former fiscal year, if changed since last report)

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

OSBC

The Nasdaq Stock Market

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.

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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes  No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 filerAccelerated filer

Non-accelerated filerSmaller reporting companyEmerging 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 Exchange Act Rule 12b-2).

Yes         No 

As of November 4, 2022, the Registrant has 44,573,958 shares of common stock outstanding at $1.00 par value per share.

Table of Contents

OLD SECOND BANCORP, INC.

Form 10-Q Quarterly Report

Table of Contents

Cautionary Note Regarding Forward-Looking Statements

PART I

Page Number

Item 1.

Financial Statements

4

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

39

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

62

Item 4.

Controls and Procedures

63

PART II

Item 1.

Legal Proceedings

63

Item 1.A.

Risk Factors

64

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

64

Item 3.

Defaults Upon Senior Securities

64

Item 4.

Mine Safety Disclosure

64

Item 5.

Other Information

64

Item 6.

Exhibits

65

Signatures

66

2

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report and other publicly available documents of the Company contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, including, but not limited to, management’s expectations regarding future plans, strategies and financial performance, including regulatory developments, industry and economic trends and estimates and assumptions underlying accounting policies.  Forward-looking statements are based on our current beliefs, expectations and assumptions and on information currently available and, can be identified by the use of words such as “expects,” “seeks to,” “intends,” “believes,” “may,” “will,” “would,” “could,” “should,” “plan,” “anticipate,” “estimate,” “possible,” “likely” or the negative thereof as well as other similar words and expressions of the future. Forward-looking statements are subject to risks, uncertainties and assumptions that are difficult to predict as to timing, extent, likelihood and degree of occurrence, which could cause our actual results to differ materially from those anticipated in or by such statements. Potential risks and uncertainties include, but are not limited to, the following:

our ability to execute our growth strategy;
the continuing impact of COVID-19 and its variants on our business, our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers;
negative economic conditions, including inflation, that may adversely affect the economy, real estate values, the job market and other factors nationally and in our market area, in each case that may affect our liquidity and the performance of our loan portfolio;
risks with respect to our ability to successfully expand and integrate businesses and operations that we acquire, such as our acquisition of West Suburban Bancorp, Inc., as well our ability to identify and complete future mergers or acquisitions;
the financial success and viability of the borrowers of our commercial loans;
changes in U.S. monetary policy, the level and volatility of interest rates, the capital markets and other market conditions that may affect, among other things, our liquidity and the value of our assets and liabilities;
the transition away from LIBOR to an alternative reference rate;
competitive pressures from other financial service businesses and from nontraditional financial technology (“FinTech”) companies;
any negative perception of our reputation or financial strength;
our ability to raise additional capital on acceptable terms when needed;
our ability to raise cost-effective funding to support business plans when needed;
our ability to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations;
adverse effects on our information technology systems resulting from system failures, human error or cyberattacks;
adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors and those vendors performing a service on the Company’s behalf;
the impact of any claims or legal actions, including any effect on our reputation;
losses incurred in connection with repurchases and indemnification payments related to mortgages;
the soundness of other financial institutions and other counter-party risk;
changes in accounting standards, rules and interpretations and the related impact on our financial statements, including assumptions surrounding the ongoing impact of our adoption of the Current Expected Credit Losses (“ CECL”) model, which are subject to change based on a number of factors including changes in our macroeconomic forecasts, credit quality, loan composition and other factors;
our ability to receive dividends from our subsidiaries;
a decrease in our regulatory capital ratios or negative changes in our capital position;
adverse federal or state tax assessments, or changes in tax laws or policies;
risks associated with actual or potential litigation or investigations by customers, regulatory agencies or others;
legislative or regulatory changes, particularly changes in regulation of financial services companies;
increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the current regulatory environment;
the adverse effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as epidemics and pandemics (including COVID-19), war or terrorist activities, such as the war in Ukraine, essential utility outages, deterioration in the global economy, instability in the credit markets, labor shortages, disruptions in our customers’ supply chains or disruption in transportation;
changes in trade policy and any related tariffs; and
each of the factors and risks under the heading “Risk Factors” in our 2021 Annual Report on Form 10-K and in subsequent filings we make with the SEC.

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

3

Table of Contents

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share data)

(unaudited)

September 30, 

December 31, 

    

2022

    

2021

Assets

Cash and due from banks

$

64,903

$

38,565

Interest earning deposits with financial institutions

51,251

713,542

Cash and cash equivalents

116,154

752,107

Securities available-for-sale, at fair value

1,609,759

1,693,632

Federal Home Loan Bank Chicago ("FHLBC") and Federal Reserve Bank Chicago ("FRBC") stock

19,413

13,257

Loans held-for-sale

1,297

4,737

Loans

3,869,334

3,420,804

Less: allowance for credit losses on loans

48,847

44,281

Net loans

3,820,487

3,376,523

Premises and equipment, net

77,301

88,005

Other real estate owned

1,561

2,356

Mortgage servicing rights, at fair value

11,461

7,097

Goodwill

86,478

86,332

Core deposit intangible

14,323

16,304

Bank-owned life insurance ("BOLI")

105,642

105,300

Deferred tax assets, net

49,620

6,100

Other assets

54,209

60,439

Total assets

$

5,967,705

$

6,212,189

Liabilities

Deposits:

Noninterest bearing demand

$

2,098,144

$

2,093,494

Interest bearing:

Savings, NOW, and money market

2,726,596

2,868,928

Time

456,619

503,810

Total deposits

5,281,359

5,466,232

Securities sold under repurchase agreements

35,497

50,337

Other short-term borrowings

25,000

-

Junior subordinated debentures

25,773

25,773

Subordinated debentures

59,275

59,212

Senior notes

44,559

44,480

Notes payable and other borrowings

10,000

19,074

Other liabilities

52,528

45,054

Total liabilities

5,533,991

5,710,162

Stockholders’ Equity

Common stock

44,705

44,705

Additional paid-in capital

201,700

202,443

Retained earnings

289,126

252,011

Accumulated other comprehensive (loss) income

(98,389)

8,768

Treasury stock

(3,428)

(5,900)

Total stockholders’ equity

433,714

502,027

Total liabilities and stockholders’ equity

$

5,967,705

$

6,212,189

September 30, 2022

December 31, 2021

Common

Common

Stock

    

Stock

Par value

$

1.00

$

1.00

Shares authorized

60,000,000

60,000,000

Shares issued

44,705,150

44,705,150

Shares outstanding

44,572,544

44,461,045

Treasury shares

132,606

244,105

See accompanying notes to consolidated financial statements.

4

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)

(unaudited)

(unaudited)

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2022

    

2021

    

2022

    

2021

    

Interest and dividend income

Loans, including fees

$

46,614

$

21,315

$

121,209

$

64,337

Loans held-for-sale

22

39

111

132

Securities:

Taxable

9,116

1,854

21,071

5,301

Tax exempt

1,332

1,266

3,946

3,832

Dividends from FHLBC and FRBC stock

261

114

677

342

Interest bearing deposits with financial institutions

663

203

1,714

432

Total interest and dividend income

58,008

24,791

148,728

74,376

Interest expense

Savings, NOW, and money market deposits

380

209

1,124

667

Time deposits

335

330

877

1,239

Securities sold under repurchase agreements

10

15

30

67

Other short-term borrowings

44

-

44

-

Junior subordinated debentures

285

286

849

850

Subordinated debentures

546

547

1,639

1,064

Senior notes

728

673

1,791

2,019

Notes payable and other borrowings

111

113

309

355

Total interest expense

2,439

2,173

6,663

6,261

Net interest and dividend income

55,569

22,618

142,065

68,115

Provision for (release of) credit losses

4,500

(1,500)

5,050

(8,000)

Net interest and dividend income after provision for (release of) credit losses

51,069

24,118

137,015

76,115

Noninterest income

Wealth management

2,280

2,372

7,484

6,912

Service charges on deposits

2,661

1,368

7,063

3,784

Secondary mortgage fees

81

240

270

834

Mortgage servicing rights mark to market gain (loss)

548

(282)

3,608

(202)

Mortgage servicing income

514

572

1,612

1,646

Net gain on sales of mortgage loans

449

2,186

1,682

7,802

Securities (losses) gains, net

(1)

244

(34)

246

Change in cash surrender value of BOLI

146

406

342

1,163

Card related income

2,653

1,624

8,194

4,737

Other income

2,165

610

3,949

1,637

Total noninterest income

11,496

9,340

34,170

28,559

Noninterest expense

Salaries and employee benefits

21,011

12,964

62,310

39,366

Occupancy, furniture and equipment

4,119

2,418

10,864

7,188

Computer and data processing

2,543

1,477

12,817

4,079

FDIC insurance

659

211

1,771

604

General bank insurance

257

301

923

854

Amortization of core deposit intangible

657

113

1,981

348

Advertising expense

83

107

459

262

Card related expense

1,453

662

3,044

1,881

Legal fees

212

455

648

645

Consulting & management fees

607

248

1,746

914

Other real estate expense, net

22

25

97

138

Other expense

4,365

3,148

14,829

8,989

Total noninterest expense

35,988

22,129

111,489

65,268

Income before income taxes

26,577

11,329

59,696

39,406

Provision for income taxes

7,054

2,917

15,906

10,295

Net income

$

19,523

$

8,412

$

43,790

$

29,111

Basic earnings per share

$

0.43

$

0.30

$

0.98

$

1.01

Diluted earnings per share

0.43

0.29

0.97

0.99

Dividends declared per share

0.05

0.05

0.15

0.11

See accompanying notes to consolidated financial statements.

5

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Comprehensive (Loss) Income

(In thousands)

(unaudited)

(unaudited)

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2022

    

2021

    

2022

    

2021

Net Income

$

19,523

$

8,412

$

43,790

$

29,111

Unrealized holding losses on available-for-sale securities arising during the period

(41,163)

(3,007)

(146,477)

(4,483)

Related tax benefit

11,526

841

41,014

1,277

Holding losses, after tax, on available-for-sale securities

(29,637)

(2,166)

(105,463)

(3,206)

Less: Reclassification adjustment for the net (losses) gains realized during the period

Net realized (losses) gains

(1)

244

(34)

246

Related tax benefit (expense)

1

(69)

10

(70)

Net realized gains (losses) after tax

-

175

(24)

176

Other comprehensive loss on available-for-sale securities

(29,637)

(2,341)

(105,439)

(3,382)

Changes in fair value of derivatives used for cash flow hedges

(4,868)

218

(2,381)

1,207

Related tax benefit (expense)

1,360

(62)

663

(338)

Other comprehensive (loss) income on cash flow hedges

(3,508)

156

(1,718)

869

Total other comprehensive loss

(33,145)

(2,185)

(107,157)

(2,513)

Total comprehensive (loss) income

$

(13,622)

$

6,227

$

(63,367)

$

26,598

Accumulated

Accumulated

Total

Unrealized Gain

Unrealized Gain

Accumulated Other

(Loss) on Securities

(Loss) on Derivative

Comprehensive

(unaudited)

Available-for -Sale

Instruments

Income/(Loss)

For the Three Months Ended

Balance, June 30, 2021

$

16,372

$

(1,938)

$

14,434

Other comprehensive (loss) income, net of tax

(2,341)

156

(2,185)

Balance, September 30, 2021

$

14,031

$

(1,782)

$

12,249

Balance, June 30, 2022

$

(64,663)

$

(581)

$

(65,244)

Other comprehensive loss, net of tax

(29,637)

(3,508)

(33,145)

Balance, September 30, 2022

$

(94,300)

$

(4,089)

$

(98,389)

For the Nine Months Ended

Balance, December 31, 2020

$

17,413

$

(2,651)

$

14,762

Other comprehensive (loss) income, net of tax

(3,382)

869

(2,513)

Balance, September 30, 2021

$

14,031

$

(1,782)

$

12,249

Balance, December 31, 2021

$

11,139

$

(2,371)

$

8,768

Other comprehensive loss, net of tax

(105,439)

(1,718)

(107,157)

Balance, September 30, 2022

$

(94,300)

$

(4,089)

$

(98,389)

See accompanying notes to consolidated financial statements.

6

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Nine Months Ended September 30, 

2022

    

2021

    

Cash flows from operating activities

Net income

$

43,790

$

29,111

Adjustments to reconcile net income to net cash provided by operating activities:

Net premium / discount amortization on securities

4,259

1,736

Securities losses (gains), net

34

(246)

Provision for (release of) credit losses

5,050

(8,000)

Originations of loans held-for-sale

(65,103)

(191,679)

Proceeds from sales of loans held-for-sale

69,263

207,339

Net gains on sales of mortgage loans

(1,682)

(7,802)

Mortgage servicing rights mark to market (gain) loss

(3,608)

202

Net accretion of discount on loans and unfunded commitments

(5,473)

(618)

Net change in cash surrender value of BOLI

(342)

(1,163)

Net gains on sale of other real estate owned

(163)

(40)

Provision for other real estate owned valuation losses

104

65

Depreciation of fixed assets and amortization of leasehold improvements

3,079

2,286

Net gains on disposal and transfer of fixed assets

(1,872)

-

Amortization of core deposit intangibles

1,981

348

Change in current income taxes receivable

7,279

329

Deferred tax (benefit) expense

(1,854)

1,796

Change in accrued interest receivable and other assets

1,036

2,973

Accretion of purchase accounting adjustment on time deposits

(1,207)

-

Change in accrued interest payable and other liabilities

3,314

13,016

Stock based compensation

2,176

1,113

Net cash provided by operating activities

60,061

50,766

Cash flows from investing activities

Proceeds from maturities and calls, including pay down of securities available-for-sale

231,483

91,931

Proceeds from sales of securities available-for-sale

3,303

35,075

Purchases of securities available-for-sale

(301,649)

(352,236)

Proceeds from sales of FHLBC/FRBC stock

2,561

-

Purchases of FHLBC/FRBC stock

(8,717)

-

Net change in loans

(443,628)

168,551

Proceeds from sales of other real estate owned, net of participations and improvements

941

607

Proceeds from disposition of premises and equipment

12,167

-

Net purchases of premises and equipment

(2,670)

(929)

Cash paid for acquisition, net of cash and cash equivalents acquired

(146)

-

Net cash used in investing activities

(506,355)

(57,001)

Cash flows from financing activities

Net change in deposits

(183,666)

177,256

Net change in securities sold under repurchase agreements

(14,840)

(24,018)

Net change in other short-term borrowings

25,000

-

Issuance of subordinated debentures, net of issuance costs

-

59,148

Repayment of term note

(3,000)

(3,000)

Net change in notes payable and other borrowings, excluding term note

(6,056)

(235)

Dividends paid on common stock

(6,650)

(3,177)

Purchase of treasury stock

(447)

(10,389)

Net cash (used in) provided by financing activities

(189,659)

195,585

Net change in cash and cash equivalents

(635,953)

189,350

Cash and cash equivalents at beginning of period

752,107

329,903

Cash and cash equivalents at end of period

$

116,154

$

519,253

See accompanying notes to consolidated financial statements.

7

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Changes in

Stockholders’ Equity

(In thousands)

Accumulated

Additional

Other

Total

(unaudited)

Common

Paid-In

Retained

Comprehensive

Treasury

Stockholders’

    

Stock

    

Capital

    

Earnings

    

Income (Loss)

    

Stock

    

Equity

For the Three Months Ended

Balance, June 30, 2021

$

34,957

$

120,572

$

255,536

$

14,434

$

(109,561)

$

315,938

Net income

8,412

8,412

Other comprehensive loss, net of tax

(2,185)

(2,185)

Dividends declared and paid, ($0.05 per share)

(1,435)

(1,435)

Stock based compensation

502

502

Balance, September 30, 2021

$

34,957

$

121,074

$

262,513

$

12,249

$

(109,561)

$

321,232

Balance, June 30, 2022

$

44,705

$

201,282

$

271,831

$

(65,244)

$

(3,670)

$

448,904

Net income

19,523

19,523

Other comprehensive loss, net of tax

(33,145)

(33,145)

Dividends declared and paid, ($0.05 per share)

(2,228)

(2,228)

Vesting of restricted stock

(304)

304

-

Stock based compensation

722

722

Purchase of treasury stock from taxes withheld on stock awards

(62)

(62)

Balance, September 30, 2022

$

44,705

$

201,700

$

289,126

$

(98,389)

$

(3,428)

$

433,714

For the Nine Months Ended

Balance, December 31, 2020

$

34,957

$

122,212

$

236,579

$

14,762

$

(101,423)

$

307,087

Net income

29,111

29,111

Other comprehensive loss, net of tax

(2,513)

(2,513)

Dividends declared and paid, ($0.11 per share)

(3,177)

(3,177)

Vesting of restricted stock

(2,251)

2,251

-

Stock based compensation

1,113

1,113

Purchase of treasury stock from taxes withheld on stock awards

(577)

(577)

Purchase of treasury stock from stock repurchase program

(9,812)

(9,812)

Balance, September 30, 2021

$

34,957

$

121,074

$

262,513

$

12,249

$

(109,561)

$

321,232

Balance, December 31, 2021

$

44,705

$

202,443

$

252,011

$

8,768

$

(5,900)

$

502,027

Net income

43,790

43,790

Other comprehensive loss, net of tax

(107,157)

(107,157)

Dividends declared and paid, ($0.15 per share)

(6,675)

(6,675)

Vesting of restricted stock

(2,919)

2,919

-

Stock based compensation

2,176

2,176

Purchase of treasury stock from taxes withheld on stock awards

(447)

(447)

Balance, September 30, 2022

$

44,705

$

201,700

$

289,126

$

(98,389)

$

(3,428)

$

433,714

8

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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

The accounting policies followed in the preparation of the interim consolidated financial statements are consistent with those used in the preparation of the annual financial information.  The interim consolidated financial statements reflect all normal and recurring adjustments that are necessary, in the opinion of management, for a fair statement of results for the interim period presented.  Results for the period ended September 30, 2022, are not necessarily indicative of the results that may be expected for the year ending December 31, 2022.  These interim consolidated financial statements are unaudited and should be read in conjunction with the audited financial statements and notes included in Old Second Bancorp, Inc.’s (the “Company”) annual report on Form 10-K for the year ended December 31, 2021.  Unless otherwise indicated, dollar amounts in the tables contained in the notes to the consolidated financial statements are in thousands.  Certain items in prior periods have been reclassified to conform to the current presentation.

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

See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates” and Note 1 – Summary of Significant Accounting Policies, both found in our Annual Report on Form 10-K for the year ended December 31, 2021, for further discussion of our Allowance for Credit Losses methodology, which now implements Accounting Standards Update (ASU) No. 2016-13, “Financial Instruments – Measurement of Credit Losses on Financial Instruments (Topic 326),” also known as Current Expected Credit Losses, or CECL.  ASU 2016-13, which is considered a critical accounting estimate, is effective for financial statements issued for fiscal years beginning after December 15, 2019, and was adopted as of January 1, 2020, by the Company.

Recent Accounting Pronouncements

The following is a summary of recent accounting pronouncements that have impacted or could potentially affect the Company:  

ASU 2018-16, ASU 2020-04 and ASU 2021-01 – In October 2018, the Financial Standards Board, or FASB, issued ASU No. 2018-16 “Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting.”  ASU 2018-16 adds the SOFR overnight index swap rate to the list of United States (U.S.) benchmark rates eligible for hedge accounting purposes, which is the fourth rate permissible to be used as a U.S. benchmark rate.  This guidance is effective for annual and interim periods beginning after December 15, 2018, and we do not expect this guidance to have a material impact on the financial condition or liquidity of the Company. ASU 2020-04 and ASU 2021-01 Reference Rate Reform (Topic 848) were issued on March 12, 2020 and January 7, 2021, respectively, and each provide further guidance on optional expedients and exceptions for applying GAAP to contract modifications and hedging relationships due to the discontinuation of LIBOR.  In addition, on March 5, 2021, the International Swaps and Derivatives Association (“ISDA”) issued a statement with an “Index Cessation Event Announcement,” which confirmed the extension of the cessation of LIBOR-referenced rates from December 31, 2021, to June 30, 2023, for certain rate tenors.

The Company formed a LIBOR transition team in 2019, and has developed a project plan to assess the use of alternative indexes and to seek to ensure all financial instruments that reference LIBOR are identified, quantified, and researched for the LIBOR fallback language available or needed.  The Company has completed the ISDA protocol adherence for LIBOR fallback language for all commercial swaps, has met with its commercial loan clients to also guide their swap fallback language adherence, and worked to revise all credit documents being issued by Old Second National Bank (the “Bank”) for new loans to ensure appropriate fallback language is included.  We have discontinued the use of LIBOR as a reference rate for all consumer loans issued after July 31, 2021, and all commercial loans issued after December 31, 2021, with certain exceptions for those loans that were in the process of funding at the end of 2021. The Company’s systems have been updated to handle multiple SOFR-based indexes and we continue to meet regularly to plan for the transition of existing LIBOR exposures prior to the final LIBOR cessation date of June 30, 2023.

9

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

ASU 2022-01 On March 28, 2022, the FASB issued ASU 2022-01 “Derivatives and Hedging (Topic 815): Fair Value Hedging – Portfolio Layer Method.”  ASU 2022-01 is effective for public business entities for fiscal years beginning after December 15, 2022, and also interim periods within those fiscal years.   Early adoption is permitted if an entity has adopted ASU No. 2017-12 concurrently or prior.   The goal of this new hedging standard is to better align the economic results of risk management activities with hedge accounting, by allowing multiple layers of a single closed portfolio to be hedged, as compared to the single-layer, or last of layer method, allowed with the adoption of ASU 2017-12.

The Company is currently reviewing ASU 2022-01 for the impact to derivative measurement and disclosures, and will assess any revisions needed for reporting purposes in the next quarter.  We anticipate adopting ASU 2022-01 no later than January 1, 2023. We do not expect a material impact upon adoption.

ASU 2022-02 – On March 31, 2022, the FASB issued ASU 2022-02 “Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures.”  ASU 2022-02 is effective for any entities that have adopted CECL, and is effective for fiscal years beginning after December 15, 2022, including interim periods within those years.  The amendments eliminate certain troubled debt restructuring (“TDR”) recognition and measurement guidance previously in effect, and consideration of the TDRs similar to other modified loans under CECL is now required.  ASU 2022-02 also requires enhancements to vintage loan disclosures, requiring detail be provided on current-period gross write-offs and disclosure of the amortized cost basis of financing receivables by credit quality indicators and by loan portfolio class of the gross charge-off based on year of origination.

The Company is currently reviewing ASU 2022-02 for the impact to TDR recognition, measurement and disclosures, and will assess any revisions needed for reporting purposes in the next quarter.  We anticipate adopting ASU 2022-02 as of January 1, 2023.

Change in Significant Accounting Policies

Significant accounting policies are presented in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.  These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the consolidated financial statements and how those values are determined.  During the third quarter of 2022, the Company had no changes to significant accounting policies or estimates.

Subsequent Events

On October 18, 2022, our Board of Directors declared a cash dividend of $0.05 per share payable on November 7, 2022, to stockholders of record as of October 28, 2022; dividends of $2.2 million are scheduled to be paid to stockholders on November 7, 2022.

Note 2 – Acquisition

On December 1, 2021, the Company completed its acquisition of West Suburban Bancorp, Inc. (“West Suburban”), a bank holding company, and its wholly owned subsidiary, West Suburban Bank, based in Lombard, Illinois, with operations throughout our existing market footprint.  This acquisition brought increased scale and new markets to the Company, and provided new product offerings and line of business opportunities.  At closing, the Company acquired $2.94 billion of assets, $1.50 billion of loans, $1.07 billion of securities, and $2.69 billion of deposits, net of fair value adjustments. Under the terms of the merger agreement, each outstanding share of West Suburban common stock was exchanged for 42.413 shares of Company common stock, plus $271.15 of cash. This resulted in merger consideration of $295.2 million, based on the closing price of the Company’s common stock on the date of acquisition, which consisted of 15.7 million shares of the Company’s common stock and $100.7 million of cash.  Goodwill of $67.9 million associated with the acquisition was recorded by the Company, which was the result of expected synergies, operational efficiencies and other factors.

The acquisition of West Suburban was accounted for as a business combination. We recorded the estimate of fair value based on initial valuations available at December 1, 2021. The determination of estimated fair value required management to make assumptions related to discount rates, expected future cash flows, market conditions and other future events that are often subjective in nature and may require adjustments. Estimated fair values which are subject to adjustment for up to one year after December 1, 2021 are considered final as of September 30, 2022.  Adjustments and reclasses between deferred tax assets and current taxes receivable, which is reported within other

10

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

assets, were identified during the quarter ended September 30, 2022 based on further analysis after West Suburban Bank tax filings were made. Deferred tax assets increased $3.7 million, which was offset by a decrease in current taxes receivable of $3.9 million, which resulted in an increase to goodwill of $146,000. None of the $67.9 million of goodwill recorded is expected to be deductible for income tax purposes.

The following table provides the preliminary purchase price allocation as of the December 1, 2021 closing date of the merger for the estimated fair value of the assets acquired and liabilities assumed, as recorded by the Company.

West Suburban Acquisition Summary

As of Date of Acquisition

December 1, 2021

Assets

Cash and due from banks

$

16,794

Interest bearing deposits with financial institutions

232,880

Securities available-for-sale and held-to maturity, at fair value

1,067,517

FHLBC stock

3,340

Loans, net of allowance for credit losses Day One PCD loan adjustment

1,500,974

Premises and equipment

47,456

Other real estate owned

5,552

Core deposit intangible

14,772

Deferred tax assets

5,819

Other assets

48,838

Total assets

$

2,943,942

Liabilities

Noninterest bearing demand

$

1,070,980

Savings, NOW and money market

1,408,051

Time

215,205

Total deposits

2,694,236

Reserve for unfunded commitments

1,787

Other liabilities

20,629

Total liabilities

2,716,652

Cash consideration paid

100,679

Stock issued for acquisition

194,484

Total Liabilities Assumed and Cash and Stock Consideration Paid for Acquisition

$

3,011,815

Goodwill

$

67,873

Expenses related to the West Suburban acquisition totaled $650,000 and $9.5 million for the three month and nine month periods ended September 30, 2022 respectively, and $13.2 million during the year ended December 31, 2021, and are reported within noninterest expense based on the line items impacted, which are primarily salaries and employee benefits, occupancy, furniture and equipment, computer and data processing, legal fees, and other expense in the Consolidated Statements of Income.

11

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Purchased loans and leases that reflect a more-than-insignificant deterioration of credit from origination are considered purchased credit deteriorated (“PCD”) loans. For PCD loans, the initial estimate of expected credit losses was recognized in the allowance for credit losses (“ACL”) on the date of acquisition using the same methodology as other loans and leases held-for-investment. The following table provides a summary of loans purchased as part of the West Suburban acquisition which were individually evaluated and determined to be PCD loans at acquisition.

As of

West Suburban Acquired PCD Loans

December 1, 2021

Par value of acquired loans

$

108,241

Allowance for credit losses

(12,075)

Non-credit discount

(1,723)

Purchase price of PCD loans at acquisition

$

94,443

The following table presents the carrying amount of all acquired loans as of September 30, 2022 and December 31, 2021, including loans that, as of the acquisition date, had not experienced a more-than-insignificant deterioration in credit quality since origination (“non-PCD loans”):

Acquired Loan Detail

As of September 30, 2022

As of December 31, 2021

PCD

Non-PCD

Total

PCD

Non-PCD

Total

West Suburban acquired loans

$

77,548

$

1,171,877

$

1,249,425

$

102,409

$

1,418,752

$

1,521,161

ABC Bank acquired loans

2,114

44,082

46,196

4,547

64,236

68,783

Talmer Bank acquired loans

-

16,048

16,048

-

45,858

45,858

Total acquired loans net book value

$

79,662

$

1,232,007

$

1,311,669

$

106,956

$

1,528,846

$

1,635,802

Accretion recorded on acquired loans year to date

$

782

$

4,121

$

4,903

$

401

$

565

$

966

Accretion recorded on acquired unfunded commitments year to date

$

670

$

74

Note 3 – Securities

Investment Portfolio Management

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

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

Federal Home Loan Bank of Chicago (“FHLBC”) and Federal Reserve Bank of Chicago (“FRBC”) stock are considered nonmarketable equity investments.  FHLBC stock was recorded at $4.5 million at September 30, 2022, and $7.1 million at December 31, 2021.  FRBC stock was recorded at $14.9 million at September 30, 2022, and $6.2 million at December 31, 2021.  

The following tables summarize the amortized cost and fair value of the securities portfolio at September 30, 2022, and December 31, 2021, and the corresponding amounts of gross unrealized gains and losses:

12

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Gross

Gross

Amortized

Unrealized

Unrealized

Fair

September 30, 2022

    

Cost1

    

Gains

    

Losses

Value

Securities available-for-sale

U.S. Treasury

$

223,910

$

-

$

(12,813)

$

211,097

U.S. government agencies

61,364

-

(5,401)

55,963

U.S. government agencies mortgage-backed

145,857

-

(18,231)

127,626

States and political subdivisions

243,515

1

(19,257)

224,259

Corporate bonds

10,000

-

(456)

9,544

Collateralized mortgage obligations

648,044

5

(60,203)

587,846

Asset-backed securities

227,130

23

(7,566)

219,587

Collateralized loan obligations

180,910

-

(7,073)

173,837

Total securities available-for-sale

$

1,740,730

$

29

$

(131,000)

$

1,609,759

Gross

Gross

Amortized

Unrealized

Unrealized

Fair

December 31, 2021

    

Cost1

    

Gains

    

Losses

Value

Securities available-for-sale

U.S. Treasury

$

202,251

$

125

$

(37)

$

202,339

U.S. government agencies

62,587

-

(699)

61,888

U.S. government agencies mortgage-backed

172,016

856

(570)

172,302

States and political subdivisions

241,937

16,344

(672)

257,609

Corporate bonds

10,000

-

(113)

9,887

Collateralized mortgage obligations

673,238

2,014

(2,285)

672,967

Asset-backed securities

236,293

1,245

(661)

236,877

Collateralized loan obligations

79,838

3

(78)

79,763

Total securities available-for-sale

$

1,678,160

$

20,587

$

(5,115)

$

1,693,632

1 Excludes accrued interest receivable of $6.3 million and $4.3 million at September 30, 2022 and December 31, 2021, respectively, that is recorded in other assets on the consolidated balance sheet.

The fair value, amortized cost and weighted average yield of debt securities at September 30, 2022, by contractual maturity, are listed in the table below.  Securities not due at a single maturity date are shown separately.

Weighted

Amortized

Average

Fair

Securities available-for-sale

    

Cost

    

Yield

    

Value

  

Due in one year or less

$

8,816

1.10

%

$

8,617

Due after one year through five years

303,411

1.05

284,480

Due after five years through ten years

44,313

2.63

39,593

Due after ten years

182,249

3.02

168,173

538,789

1.85

500,863

Mortgage-backed and collateralized mortgage obligations

793,901

2.22

715,472

Asset-backed securities

227,130

3.39

219,587

Collateralized loan obligations

180,910

4.64

173,837

Total securities available-for-sale

$

1,740,730

2.51

%

$

1,609,759

At September 30, 2022, the Company’s investments included $167.0 million of asset-backed securities that are backed by student loans originated under the Federal Family Education Loan program (“FFEL”).  Under the FFEL, private lenders made federally guaranteed student loans to parents and students. While the program was modified several times before elimination in 2010, FFEL securities are

13

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

generally guaranteed by the U.S Department of Education (“DOE”) at not less than 97% of the outstanding principal amount of the loans.  The guarantee will reduce to 85% if the DOE receives reimbursement requests in excess of 5% of insured loans; reimbursement will drop to 75% if reimbursement requests exceed 9% of insured loans.  In addition to the DOE guarantee, total added credit enhancement in the form of overcollateralization and/or subordination amounted to $20.3 million, or 9.29%, of outstanding principal.

At September 30, 2022, the Company had no securities issued from any one originator, other than the U.S. Government and its agencies, which individually amounted to over 10% of the Company’s stockholders’ equity.

Securities with unrealized losses with no corresponding allowance for credit losses at September 30, 2022 and December 31, 2021, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows (in thousands except for number of securities):

Less than 12 months

12 months or more

September 30, 2022

in an unrealized loss position

in an unrealized loss position

Total

Number of

Unrealized

Fair

Number of

Unrealized

Fair

Number of

Unrealized

Fair

Securities available-for-sale

    

Securities

   

Losses

   

Value

   

Securities

   

Losses

   

Value

   

Securities

   

Losses

   

Value

U.S. Treasuries

5

$

12,813

$

211,097

-

$

-

$

-

5

$

12,813

$

211,097

U.S. government agencies

2

1,987

27,188

7

3,414

28,775

9

5,401

55,963

U.S. government agencies mortgage-backed

126

16,766

122,905

6

1,465

4,721

132

18,231

127,626

States and political subdivisions

79

18,155

219,497

3

1,102

4,510

82

19,257

224,007

Corporate bonds

1

286

4,715

1

170

4,829

2

456

9,544

Collateralized mortgage obligations

205

48,552

505,601

15

11,651

77,102

220

60,203

582,703

Asset-backed securities

44

6,553

196,221

6

1,013

11,524

50

7,566

207,745

Collateralized loan obligations

26

5,735

134,712

8

1,338

39,125

34

7,073

173,837

Total securities available-for-sale

488

$

110,847

$

1,421,936

46

$

20,153

$

170,586

534

$

131,000

$

1,592,522

Less than 12 months

12 months or more

December 31, 2021

in an unrealized loss position

in an unrealized loss position

Total

Number of

Unrealized

Fair

Number of

Unrealized

Fair

Number of

Unrealized

Fair

Securities available-for-sale

    

Securities

   

Losses

   

Value

   

Securities

   

Losses

   

Value

   

Securities

   

Losses

   

Value

U.S. Treasuries

1

$

37

$

49,719

-

$

-

$

-

1

$

37

$

49,719

U.S. government agencies

5

592

56,879

4

107

5,008

9

699

61,887

U.S. government agencies mortgage-backed

63

505

78,711

1

65

1,663

64

570

80,374

States and political subdivisions

7

55

8,430

1

617

4,051

8

672

12,481

Corporate bonds

2

113

9,887

-

-

-

2

113

9,887

Collateralized mortgage obligations

133

2,285

381,658

-

-

-

133

2,285

381,658

Asset-backed securities

20

608

103,819

3

53

3,276

23

661

107,095

Collateralized loan obligations

10

35

45,132

2

43

10,628

12

78

55,760

Total securities available-for-sale

241

$

4,230

$

734,235

11

$

885

$

24,626

252

$

5,115

$

758,861

Each quarter we perform an analysis to determine if any of the unrealized losses on securities available-for-sale are comprised of credit losses as compared to unrealized losses due to market interest rate adjustments.  Our assessment includes a review of the unrealized loss for each security issuance held; the financial condition and near-term prospects of the issuer, including external credit ratings and recent downgrades; and our ability and intent to hold the security for a period of time sufficient for a recovery in value.  We also consider the extent to which the securities are issued by the federal government or its agencies, and any guarantee of issued amounts by those agencies.  No credit losses were determined to be present as of September 30, 2022, as there was no credit quality deterioration noted.  Therefore, no provision for credit losses on securities was recognized for the third quarter of 2022.

14

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

Securities available-for-sale

    

2022

    

2021

    

2022

    

2021

    

Proceeds from sales of securities

$

-

$

26,873

$

3,303

$

35,075

Gross realized gains on securities

$

-

$

262

$

-

$

267

Gross realized losses on securities 1

 

(1)

 

(18)

 

(34)

 

(21)

Net realized (losses) gains

$

(1)

$

244

$

(34)

$

246

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

$

1

$

(69)

$

10

$

(70)

Effective tax rate applied

N/M

28.3

%

29.4

%

28.5

%

1 The Company received proceeds of $7.5 million from the call of available for sale investment securities for the nine months ended September 30, 2022. A loss of $1,000 was recorded on the call of securities during the third quarter of 2022.

N/M - Not meaningful

As of September 30, 2022, securities valued at $578.5 million were pledged to secure deposits and borrowings, and for other purposes, an increase from $501.3 million of securities pledged at year-end 2021.  

Note 4 – Loans and Allowance for Credit Losses on Loans

Major segments of loans were as follows:

    

September 30, 2022

    

December 31, 2021

Commercial 1

$

888,081

$

771,474

Leases

251,603

176,031

Commercial real estate – investor

941,910

799,928

Commercial real estate – owner occupied

876,951

731,845

Construction

176,700

206,132

Residential real estate – investor

59,580

63,399

Residential real estate – owner occupied

220,969

213,248

Multifamily

322,856

309,164

HELOC

116,108

126,290

Other 2

14,576

23,293

Total loans

3,869,334

3,420,804

Allowance for credit losses on loans

(48,847)

(44,281)

Net loans 3

$

3,820,487

$

3,376,523

1 Includes $2.4 million and $38.4 million of Paycheck Protection Program (“PPP”) loans at September 30, 2022 and December 31, 2021, respectively.

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

3 Excludes accrued interest receivable of $13.7 million and $9.2 million at September 30, 2022 and December 31, 2021, respectively, that is recorded in other assets on the consolidated balance sheet.

It is the policy of the Company to review each prospective credit prior to making a loan in order to determine if an adequate level of security or collateral has been obtained.  The type of collateral, when required, will vary from liquid assets to real estate.  The Company seeks to assure access to collateral, in the event of borrower default, through adherence to lending laws, the Company’s lending standards and credit monitoring procedures.  Although the Bank makes loans primarily within its market area, there are no significant concentrations of loans where the customers’ ability to honor loan terms is dependent upon a single economic sector.  The real estate related categories

15

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

listed above represent 70.2% and 71.6% of the portfolio at September 30, 2022, and December 31, 2021, respectively, and include a mix of owner occupied and non-owner occupied commercial real estate, residential, construction and multifamily loans.  

The following tables represent the activity in the allowance for credit losses for loans, or the ACL, for the three and nine months ended September 30, 2022 and 2021:

(Release of)

Beginning

Provision for

Ending

Allowance for credit losses

   

Balance

   

Credit Losses

   

Charge-offs

   

Recoveries

   

Balance

Three months ended September 30, 2022

Commercial

$

14,114

$

(919)

$

67

$

47

$

13,175

Leases

1,736

(24)

178

-

1,534

Commercial real estate – investor

9,436

256

124

19

9,587

Commercial real estate – owner occupied

11,478

3,618

12

87

15,171

Construction

1,535

9

-

-

1,544

Residential real estate – investor

661

147

-

8

816

Residential real estate – owner occupied

1,869

149

-

113

2,131

Multifamily

2,434

33

-

63

2,530

HELOC

1,542

386

-

35

1,963

Other

583

(128)

103

44

396

$

45,388

$

3,527

$

484

$

416

$

48,847

Provision for

Beginning

(Release of)

Ending

Allowance for credit losses

   

Balance

   

Credit Losses

   

Charge-offs

   

Recoveries

   

Balance

Nine months ended September 30, 2022

Commercial

$

11,751

$

1,488

$

149

$

85

$

13,175

Leases

3,480

(1,768)

178

-

1,534

Commercial real estate – investor

10,795

(664)

604

60

9,587

Commercial real estate – owner occupied

4,913

10,289

133

102

15,171

Construction

3,373

(1,829)

-

-

1,544

Residential real estate – investor

760

33

-

23

816

Residential real estate – owner occupied

2,832

(919)

-

218

2,131

Multifamily

3,675

(1,208)

-

63

2,530

HELOC

2,510

(649)

-

102

1,963

Other

192

404

320

120

396

$

44,281

$

5,177

$

1,384

$

773

$

48,847

Provision for

Beginning

(Release of)

Ending

Allowance for credit losses

   

Balance

   

Credit Losses

   

Charge-offs

   

Recoveries

   

Balance

Three months ended September 30, 2021

Commercial

$

2,601

$

82

$

23

$

25

$

2,685

Leases

3,388

(41)

4

-

3,343

Commercial real estate – investor

9,003

(799)

101

18

8,121

Commercial real estate – owner occupied

2,520

8

5

7

2,530

Construction

3,048

(175)

-

-

2,873

Residential real estate – investor

975

(287)

-

7

695

Residential real estate – owner occupied

1,866

(116)

-

18

1,768

Multifamily

3,266

(121)

183

-

2,962

HELOC

1,833

(23)

-

28

1,838

Other

139

19

53

29

134

$

28,639

$

(1,453)

$

369

$

132

$

26,949

16

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Provision for

Allowance for credit losses

Beginning

(Release of)

Ending

Nine months ended September 30, 2021

   

Balance

   

Credit Losses

   

Charge-offs

   

Recoveries

   

Balance

Commercial

$

2,812

$

43

$

232

$

62

$

2,685

Leases

3,888

(513)

32

-

3,343

Commercial real estate – investor

7,899

265

101

58

8,121

Commercial real estate – owner occupied

3,557

(1,213)

39

225

2,530

Construction

4,054

(1,181)

-

-

2,873

Residential real estate – investor

1,740

(1,328)

-

283

695

Residential real estate – owner occupied

2,714

(1,074)

-

128

1,768

Multifamily

3,625

(480)

183

-

2,962

HELOC

1,948

(222)

17

129

1,838

Other

1,618

(1,483)

108

107

134

$

33,855

$

(7,186)

$

712

$

992

$

26,949

The ACL on loans excludes $4.4 million, $4.5 million and $2.2 million of allowance for unfunded commitments as of September 30, 2022, December 31, 2021 and September 30, 2021, respectively, recorded within Other Liabilities.  The total ACL on unfunded commitments listed as of September 30, 2022 and December 31, 2021 excludes the purchase accounting adjustment of $1.0 million and $1.7 million, respectively, recorded due to our acquisition of West Suburban, which is also recorded within Other Liabilities, and is being accreted in interest income over the estimated life of the unused commitments.

The following tables presents the collateral dependent loans and the related ACL allocated by segment of loans as of September 30, 2022 and December 31, 2021:

Accounts

ACL

September 30, 2022

Real Estate

Receivable

Equipment

Other

Total

Allocation

Commercial

$

895

$

8,748

$

4

$

1,090

$

10,737

$

1,453

Leases

-

-

1,821

-

1,821

11

Commercial real estate – investor

17,389

-

-

-

17,389

2,891

Commercial real estate – owner occupied

20,667

-

-

2,379

23,046

6,033

Construction

-

-

-

-

-

-

Residential real estate – investor

675

-

-

-

675

-

Residential real estate – owner occupied

1,773

-

-

-

1,773

248

Multifamily

672

-

-

-

672

-

HELOC

190

-

-

-

190

-

Other

-

-

-

-

-

-

Total

$

42,261

$

8,748

$

1,825

$

3,469

$

56,303

$

10,636

Accounts

ACL

December 31, 2021

Real Estate

Receivable

Equipment

Other

Total

Allocation

Commercial

$

1,986

$

9,901

$

-

$

-

$

11,887

$

2,677

Leases

-

-

3,249

505

3,754

811

Commercial real estate – investor

5,693

-

-

-

5,693

-

Commercial real estate – owner occupied

9,147

-

-

2,490

11,637

362

Construction

2,104

-

-

-

2,104

992

Residential real estate – investor

925

-

-

-

925

-

Residential real estate – owner occupied

4,271

-

-

-

4,271

276

Multifamily

1,845

-

-

-

1,845

75

HELOC

1,006

-

-

-

1,006

190

Other

-

-

-

7

7

4

Total

$

26,977

$

9,901

$

3,249

$

3,002

$

43,129

$

5,387

17

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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

90 days or

90 Days or

Greater Past

30-59 Days

60-89 Days

Greater Past

Total Past

Due and

September 30, 2022

Past Due

    

Past Due

    

Due

    

Due

    

Current

    

Total Loans

    

Accruing

Commercial

$

1,228

$

1,012

$

1,153

$

3,393

$

884,688

$

888,081

$

-

Leases

602

187

67

856

250,747

251,603

-

Commercial real estate – investor

-

1,457

17,945

19,402

922,508

941,910

12,833

Commercial real estate – owner occupied

723

-

3,091

3,814

873,137

876,951

-

Construction

314

-

7,380

7,694

169,006

176,700

7,380

Residential real estate – investor

457

68

1,040

1,565

58,015

59,580

283

Residential real estate – owner occupied

644

424

2,451

3,519

217,450

220,969

235

Multifamily

1,023

-

672

1,695

321,161

322,856

-

HELOC

635

-

630

1,265

114,843

116,108

21

Other

33

8

-

41

14,535

14,576

-

Total

$

5,659

$

3,156

$

34,429

$

43,244

$

3,826,090

$

3,869,334

$

20,752

90 days or

90 Days or

Greater Past

30-59 Days

60-89 Days

Greater Past

Total Past

Due and

December 31, 2021 1

Past Due

    

Past Due

    

Due

    

Due

    

Current

    

Total Loans

    

Accruing

Commercial

$

3,407

$

1,413

$

1,828

$

6,648

$

764,826

$

771,474

$

1,396

Leases

125

-

1,571

1,696

174,335

176,031

-

Commercial real estate – investor

-

267

1,107

1,374

798,554

799,928

-

Commercial real estate – owner occupied

2,324

500

4,848

7,672

724,173

731,845

1,594

Construction

854

-

-

854

205,278

206,132

-

Residential real estate – investor

395

470

792

1,657

61,742

63,399

23

Residential real estate – owner occupied

1,994

591

3,077

5,662

207,586

213,248

97

Multifamily

-

1,046

-

1,046

308,118

309,164

-

HELOC

193

23

398

614

125,676

126,290

-

Other

50

46

23

119

23,174

23,293

-

Total

$

9,342

$

4,356

$

13,644

$

27,342

$

3,393,462

$

3,420,804

$

3,110

1 Loans modified under the CARES Act were considered current if they were in compliance with the modified terms.  

The table presents all nonaccrual loans as of September 30, 2022, and December 31, 2021:

Nonaccrual loan detail

    

September 30, 2022

    

With no ACL

    

December 31, 2021

    

With no ACL

Commercial

$

8,821

$

5,449

$

11,894

$

9,217

Leases

235

235

3,754

2,943

Commercial real estate – investor

5,112

2,018

5,694

5,694

Commercial real estate – owner occupied

9,581

7,035

11,637

11,205

Construction

145

145

160

160

Residential real estate – investor

1,097

1,097

876

876

Residential real estate – owner occupied

3,552

3,304

4,898

4,622

Multifamily

1,559

1,559

1,573

1,573

HELOC

2,022

2,022

1,042

852

Other

2

2

3

3

Total

$

32,126

$

22,866

$

41,531

$

37,145

The Company recognized $142,000 of interest on nonaccrual loans during the nine months ended September 30, 2022.

18

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Credit Quality Indicators

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

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

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

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

Credits that are not covered by the definitions above are pass credits, which are not considered to be adversely rated.

Credit quality indicators by loan segment and loan origination date at September 30, 2022 were as follows:

19

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

    

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Revolving Loans

    

Revolving Loans Converted To Term Loans

    

Total

Commercial

Pass

$

170,428

$

77,354

$

23,879

$

14,671

$

8,502

$

5,253

$

527,792

$

473

$

828,352

Special Mention

3,030

3,137

1,274

2,528

-

-

18,038

-

28,007

Substandard

5,407

2,976

3,214

12,833

15

60

7,217

-

31,722

Total commercial

178,865

83,467

28,367

30,032

8,517

5,313

553,047

473

888,081

Leases

Pass

122,629

69,757

30,415

21,531

5,628

1,408

-

-

251,368

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

93

142

-

-

-

-

235

Total leases

122,629

69,757

30,508

21,673

5,628

1,408

-

-

251,603

Commercial real estate – investor

Pass

335,320

238,901

148,301

65,813

49,805

60,056

6,960

-

905,156

Special Mention

5,353

-

-

-

-

3,149

-

-

8,502

Substandard

-

2,018

-

23,140

-

3,094

-

-

28,252

Total commercial real estate – investor

340,673

240,919

148,301

88,953

49,805

66,299

6,960

-

941,910

Commercial real estate – owner occupied

Pass

164,067

241,671

103,552

48,982

51,399

100,087

33,753

-

743,511

Special Mention

8,429

8,600

53,299

19,102

244

1,068

-

-

90,742

Substandard

2,625

17,316

1,135

18,309

-

3,313

-

-

42,698

Total commercial real estate – owner occupied

175,121

267,587

157,986

86,393

51,643

104,468

33,753

-

876,951

Construction

Pass

27,377

77,625

44,138

2,460

2,886

1,435

2,560

-

158,481

Special Mention

-

1,465

5,181

10,226

-

-

-

-

16,872

Substandard

1,232

-

-

115

-

-

-

-

1,347

Total construction

28,609

79,090

49,319

12,801

2,886

1,435

2,560

-

176,700

Residential real estate – investor

Pass

13,481

10,482

7,079

9,508

5,246

11,285

1,214

-

58,295

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

175

-

-

499

189

422

-

-

1,285

Total residential real estate – investor

13,656

10,482

7,079

10,007

5,435

11,707

1,214

-

59,580

Residential real estate – owner occupied

Pass

36,688

45,430

29,163

16,407

12,421

74,772

1,565

-

216,446

Special Mention

-

594

-

-

-

-

-

-

594

Substandard

-

272

239

725

132

2,561

-

-

3,929

Total residential real estate – owner occupied

36,688

46,296

29,402

17,132

12,553

77,333

1,565

-

220,969

Multifamily

Pass

71,830

108,581

53,862

15,559

56,411

7,538

101

155

314,037

Special Mention

-

-

-

6,837

-

-

-

-

6,837

Substandard

1,095

-

-

-

608

279

-

-

1,982

Total multifamily

72,925

108,581

53,862

22,396

57,019

7,817

101

155

322,856

HELOC

Pass

1,909

517

1,512

1,728

661

2,616

104,776

-

113,719

Special Mention

-

-

-

-

-

-

111

-

111

Substandard

63

-

-

-

70

210

1,935

-

2,278

Total HELOC

1,972

517

1,512

1,728

731

2,826

106,822

-

116,108

20

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Other

Pass

2,892

3,102

501

166

57

122

7,734

-

14,574

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

2

-

-

-

-

-

2

Total other

2,892

3,102

503

166

57

122

7,734

-

14,576

Total loans

Pass

946,621

873,420

442,402

196,825

193,016

264,572

686,455

628

3,603,939

Special Mention

16,812

13,796

59,754

38,693

244

4,217

18,149

-

151,665

Substandard

10,597

22,582

4,683

55,763

1,014

9,939

9,152

-

113,730

Total loans

$

974,030

$

909,798

$

506,839

$

291,281

$

194,274

$

278,728

$

713,756

$

628

$

3,869,334

Credit quality indicators by loan segment and loan origination date at December 31, 2021, were as follows:

    

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

    

Revolving Loans

    

Revolving Loans Converted To Term Loans

    

Total

Commercial

Pass

$

192,258

$

50,638

$

38,614

$

28,177

$

5,176

$

10,945

$

408,394

$

30

$

734,232

Special Mention

44

84

694

-

-

-

3,708

-

4,530

Substandard

9,498

4,048

14,121

326

-

75

4,644

-

32,712

Total commercial

201,800

54,770

53,429

28,503

5,176

11,020

416,746

30

771,474

Leases

Pass

83,402

44,129

32,259

8,950

1,170

2,367

-

-

172,277

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

2,834

623

-

297

-

-

3,754

Total leases

83,402

44,129

35,093

9,573

1,170

2,664

-

-

176,031

Commercial real estate – investor

Pass

245,346

175,218

118,697

85,049

64,810

55,523

18,602

-

763,245

Special Mention

15,466

-

10,550

-

-

-

-

-

26,016

Substandard

2,238

2,378

451

181

3,612

1,807

-

-

10,667

Total commercial real estate – investor

263,050

177,596

129,698

85,230

68,422

57,330

18,602

-

799,928

Commercial real estate – owner occupied

Pass

290,225

155,353

90,325

60,915

54,236

59,887

2,522

-

713,463

Special Mention

-

-

2,953

-

-

-

-

-

2,953

Substandard

8,318

942

1,686

-

1,251

3,232

-

-

15,429

Total commercial real estate – owner occupied

298,543

156,295

94,964

60,915

55,487

63,119

2,522

-

731,845

Construction

Pass

88,620

65,629

37,169

2,727

477

1,193

1,143

-

196,958

Special Mention

-

2,138

4,932

-

-

-

-

-

7,070

Substandard

160

-

-

1,944

-

-

-

-

2,104

Total construction

88,780

67,767

42,101

4,671

477

1,193

1,143

-

206,132

Residential real estate – investor

Pass

13,371

9,758

13,084

6,392

7,059

10,602

1,868

-

62,134

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

121

144

-

197

385

418

-

-

1,265

Total residential real estate – investor

13,492

9,902

13,084

6,589

7,444

11,020

1,868

-

63,399

21

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Residential real estate – owner occupied

Pass

48,009

31,912

20,990

13,304

30,562

60,661

2,052

-

207,490

Special Mention

659

-

-

-

-

-

-

-

659

Substandard

322

183

6

1,219

176

3,193

-

-

5,099

Total residential real estate – owner occupied

48,990

32,095

20,996

14,523

30,738

63,854

2,052

-

213,248

Multifamily

Pass

109,175

71,748

39,293

61,190

11,399

7,117

64

-

299,986

Special Mention

-

-

6,900

-

-

-

-

-

6,900

Substandard

433

-

-

1,543

302

-

-

-

2,278

Total multifamily

109,608

71,748

46,193

62,733

11,701

7,117

64

-

309,164

HELOC

Pass

907

2,091

2,131

805

1,667

12,315

104,843

-

124,759

Special Mention

-

-

-

-

-

-

108

-

108

Substandard

-

-

-

17

12

376

1,018

-

1,423

Total HELOC

907

2,091

2,131

822

1,679

12,691

105,969

-

126,290

Other

Pass

8,659

1,099

437

254

1,414

4,214

7,206

-

-

23,283

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

3

-

7

-

-

-

-

10

Total other

8,659

1,102

437

261

1,414

4,214

7,206

-

23,293

Total loans

Pass

1,079,972

607,575

392,999

267,763

177,970

224,824

546,694

30

3,297,827

Special Mention

16,169

2,222

26,029

-

-

-

3,816

-

48,236

Substandard

21,090

7,698

19,098

6,057

5,738

9,398

5,662

-

74,741

Total loans

$

1,117,231

$

617,495

$

438,126

$

273,820

$

183,708

$

234,222

$

556,172

$

30

$

3,420,804

The Company had $659,000 and $488,000 in residential real estate loans in the process of foreclosure as of September 30, 2022, and December 31, 2021, respectively.  

Troubled debt restructurings (“TDRs”) are loans for which the contractual terms have been modified and both of these conditions exist: (1) there is a concession to the borrower and (2) the borrower is experiencing financial difficulties.  Loans are restructured on a case-by-case basis during the loan collection process with modifications generally initiated at the request of the borrower.  These modifications may include reduction in interest rates, extension of term, deferrals of principal, and other modifications.  The Bank participates in the U.S. Department of the Treasury’s (the “Treasury”) Home Affordable Modification Program (“HAMP”) which gives qualifying homeowners an opportunity to refinance into more affordable monthly payments.  Additionally, in accordance with interagency guidance, short-term deferrals granted due to the COVID-19 pandemic were not considered TDRs, if modified prior to January 1, 2022, unless the borrower was experiencing financial difficulty prior to the pandemic.

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

There were no TDR loan modifications for the three months ended September 30, 2022 and two TDR loan modifications for an aggregate of $39,000 for the nine months ended September 30, 2022.  There was no TDR activity for the three and nine months ended September 30, 2021.  TDRs are classified as being in default on a case-by-case basis when they fail to be in compliance with the modified terms.  There was no TDR default activity for the periods ended September 30, 2022, and September 30, 2021, for loans that were restructured within the prior 12 month period.

22

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Note 5 – Other Real Estate Owned

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

Three Months Ended

Nine Months Ended

    

September 30, 

    

September 30, 

  

Other real estate owned

    

2022

    

2021

    

2022

    

2021

Balance at beginning of period

$

1,624

$

1,877

$

2,356

$

2,474

Property additions, net of acquisition adjustments

-

70

87

70

Less:

Proceeds from property disposals, net of participation purchase and of gains/losses

63

37

778

567

Period valuation (write-up)/write-down

-

(2)

104

65

Balance at end of period

$

1,561

$

1,912

$

1,561

$

1,912

Activity in the valuation allowance was as follows:

    

Three Months Ended

Nine Months Ended

  

    

September 30, 

    

September 30, 

  

    

2022

    

2021

    

2022

    

2021

  

Balance at beginning of period

$

920

$

1,296

$

1,179

$

1,643

(Release of) provision for unrealized losses

-

(2)

104

65

Reductions taken on sales

(64)

(129)

(427)

(543)

Balance at end of period

$

856

$

1,165

$

856

$

1,165

Expenses related to OREO, net of lease revenue includes:

Three Months Ended

Nine Months Ended

September 30, 

    

September 30, 

    

2022

    

2021

    

2022

    

2021

Gain on sales, net

$

(33)

$

(5)

$

(163)

$

(40)

(Release of) provision for unrealized losses

-

(2)

104

65

Operating expenses

58

32

159

117

Less:

Lease revenue

4

-

4

4

Net OREO expense

$

21

$

25

$

96

$

138

23

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Note 6 – Deposits

Major classifications of deposits were as follows:

    

September 30, 2022

    

December 31, 2021

  

Noninterest bearing demand

$

2,098,144

$

2,093,494

Savings

1,164,036

1,178,575

NOW accounts

630,747

587,381

Money market accounts

931,813

1,102,972

Certificates of deposit of less than $100,000

258,071

296,298

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

148,411

138,794

Certificates of deposit of more than $250,000

50,137

68,718

Total deposits

$

5,281,359

$

5,466,232

Note 7 – Borrowings

The following table is a summary of borrowings as of September 30, 2022, and December 31, 2021.  Junior subordinated debentures are discussed in more detail in Note 8:

    

September 30, 2022

    

December 31, 2021

  

Securities sold under repurchase agreements

$

35,497

$

50,337

Other short-term borrowings

25,000

-

Junior subordinated debentures

25,773

25,773

Subordinated debentures

59,275

59,212

Senior notes

44,559

44,480

Notes payable and other borrowings

10,000

19,074

Total borrowings

$

200,104

$

198,876

The Company enters into deposit sweep transactions where the transaction amounts are secured by pledged securities.  These transactions consistently mature overnight from the transaction date and are governed by sweep repurchase agreements.  All sweep repurchase agreements are treated as financings secured by U.S. government agencies and collateralized mortgage-backed securities and had a carrying amount of $35.5 million at September 30, 2022, and $50.3 million at December 31, 2021.  The fair value of the pledged collateral was $72.4 million at September 30, 2022, and $113.0 million at December 31, 2021.  At September 30, 2022, there were no customers with secured balances exceeding 10% of stockholders’ equity.

The Company’s borrowings at the FHLBC require the Bank to be a member and invest in the stock of the FHLBC.  Total borrowings are generally limited to the lower of 35% of total assets or 60% of the book value of certain mortgage loans.  As of September 30, 2022, the Bank had $25.0 million in short-term advances outstanding under the FHLBC.  There were no short-term advances as of December 31, 2021. The Bank assumed $23.4 million of long-term FHLBC advances with our ABC Bank acquisition in 2018.  The remaining balance of $5.9 million was paid off in full during the second quarter of 2022. FHLB stock held at September 30, 2022 was valued at $4.5 million, and any potential FHLBC advances were collateralized by loans with a principal balance of $861.1 million, which carried a FHLBC-calculated combined collateral value of $576.7 million.  The Company had excess collateral of $536.7 million available to secure borrowings at September 30, 2022.

The Company also had $44.6 million and $44.5 million of senior notes outstanding, net of deferred issuance costs, as of September 30, 2022 and December 31, 2021, respectively.  The senior notes were issued in December 2016 with a ten year maturity, and terms include interest payable semiannually at 5.75% for five years.  Beginning December 31, 2021, the senior debt began to pay interest at a floating rate, with interest payable quarterly at three month LIBOR plus 385 basis points.  The notes are redeemable, in whole or in part, at the option of the Company, beginning with the interest payment date on December 31, 2021, and on any floating rate interest payment date thereafter, at a redemption price equal to 100% of the principal amount of the notes plus accrued and unpaid interest.  As

24

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

of September 30, 2022, and December 31, 2021, unamortized debt issuance costs related to the senior notes were $441,000 and $520,000, respectively, and are included as a reduction of the balance of the senior notes on the Consolidated Balance Sheet.  These deferred issuance costs will be amortized to interest expense over the ten year term of the notes and are included in the Consolidated Statements of Income.

On February 24, 2020, the Company originated a $20.0 million term note, of which $10.0 million is outstanding as of September 30, 2022, with a correspondent bank. The term note was issued for a three year term at one-month LIBOR plus 175 basis points, requires principal payments quarterly and interest payments monthly, and the balance of this note is included within Notes Payable and Other Borrowings on the Consolidated Balance Sheet.  The Company also has an undrawn line of credit of $30.0 million with a correspondent bank to be used for short-term funding needs; advances under this line can be outstanding up to 360 days from the date of issuance.  This line of credit has not been utilized since early 2019.

In the second quarter of 2021, we sold and issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”). The Notes were offered and sold to eligible purchasers in a private offering in reliance on the exemption from the registration requirements of Section 4(a)(2) of the Securities Act of 1933, as amended and the provisions of Regulation D promulgated thereunder. The Company intends to use the net proceeds from the offering for general corporate purposes, which may include, without limitation, the redemption of existing senior debt, common stock repurchases and strategic acquisitions.  The Notes bear interest at a fixed annual rate of 3.50%, from and including the date of issuance to but excluding April 15, 2026, payable semi-annually in arrears.  From and including April 15, 2026 to, but excluding the maturity date or early redemption date, the interest rate will reset quarterly to an interest rate per annum equal to Three-Month Term SOFR (as defined in the Note) plus 273 basis points, payable quarterly in arrears. As of September 30, 2022, we had $59.3 million of subordinated debentures outstanding, net of deferred issuance costs.

Note 8 – Junior Subordinated Debentures

The Company issued $25.0 million of cumulative trust preferred securities through a private placement completed by an unconsolidated subsidiary, Old Second Capital Trust II, in April 2007.  These trust preferred securities mature in 30 years, but subject to regulatory approval, can be called in whole or in part on a quarterly basis commencing June 15, 2017.  The quarterly cash distributions on the securities were fixed at 6.77% through June 15, 2017, and now have a floating rate of 150 basis points over three-month LIBOR.  Upon conversion to a floating rate, a cash flow hedge was initiated which resulted in the total interest rate paid on the debt of 4.39% and 4.40% for the quarters ended September 30, 2022 and September 30, 2021, respectively.  The Company issued a new $25.8 million subordinated debenture to Old Second Capital Trust II in return for the aggregate net proceeds of this trust preferred offering.  The interest rate and payment frequency on the debenture are equivalent to the cash distribution basis on the trust preferred securities.  

The junior subordinated debentures issued by the Company are disclosed on the Consolidated Balance Sheet, and the related interest expense for each issuance is included in the Consolidated Statements of Income.  As of September 30, 2022, and December 31, 2021, the remaining unamortized debt issuance costs related to the junior subordinated debentures were $1,000 and are included as a reduction to the balance of the junior subordinated debentures on the Consolidated Balance Sheet.  The remaining deferred issuance costs on the junior subordinated debentures related to the issuance of Old Second Capital Trust II will be amortized to interest expense over the remainder of the 30-year term of the notes and are included in the Consolidated Statements of Income.

Note 9 – Equity Compensation Plans

Stock-based awards are outstanding under the Company’s 2019 Equity Incentive Plan, as amended and restated (the “2019 Plan”).  The 2019 Plan was originally approved at the May 2019 annual stockholders’ meeting and authorized 600,000 shares, and at the May 2021 annual stockholders’ meeting, the Company obtained stockholder approval to increase the number of shares of common stock authorized for issuance under the plan by 1,200,000 shares, from 600,000 shares to 1,800,000 shares.  Following the approval of the 2019 Plan, no further awards will be granted under any other prior plan.  

The 2019 Plan authorizes the granting of qualified stock options, non-qualified stock options, restricted stock, restricted stock units, and stock appreciation rights (“SARs”).  Awards may be granted to selected directors, officers, employees or eligible service providers under

25

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

the 2019 Plan at the discretion of the Compensation Committee of the Company’s Board of Directors.  As of September 30, 2022, 1,176,903 shares remained available for issuance under the 2019 Plan.

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

Awards of restricted stock units under the 2019 Plan generally entitle holders to voting and dividend rights upon grant and are subject to forfeiture until certain restrictions have lapsed including employment for a specific period.  Awards of restricted stock units under the 2019 Plan are also subject to forfeiture until certain restrictions have lapsed including employment for a specific period, but do not entitle holders to voting rights until the restricted period ends and shares are transferred in connection with the units  Generally, restricted stock and restricted stock units granted under the Plan vest three years from the grant date, but the Compensation Committee of the Company’s Board of Directors has discretionary authority to change some terms including the amount of time until the vest date.  

There were 268,160 and 222,464 restricted stock units issued under the 2019 Plan during the nine months ended September 30, 2022 and September 30, 2021, respectively. Compensation expense is recognized over the vesting period of the restricted stock units based on the market value of the award on the issue date.  Total compensation cost that has been recorded for the 2019 Plan was $2.2 million in the first nine months of 2022 and $1.2 million for the first nine months ended of 2021.

A summary of changes in the Company’s unvested restricted awards for the nine months ended September 30, 2022, is as follows:

September 30, 2022

Weighted

Restricted

Average

Stock Shares

Grant Date

    

and Units

    

Fair Value

Unvested at January 1

540,306

$

12.04

Granted

268,160

14.25

Vested

(143,437)

12.75

Forfeited

(17,144)

12.49

Unvested at September 30

647,885

$

12.79

Total unrecognized compensation cost of restricted awards was $4.5 million as of September 30, 2022, which is expected to be recognized over a weighted-average period of 2.01 years.  

26

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Note 10 – Earnings Per Share

The earnings per share, both basic and diluted, are as follows:

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2022

    

2021

    

2022

    

2021

    

Basic earnings per share:

Weighted-average common shares outstanding

44,565,626

28,707,737

44,509,072

28,925,612

Net income

$

19,523

$

8,412

$

43,790

$

29,111

Basic earnings per share

$

0.43

$

0.30

$

0.98

$

1.01

Diluted earnings per share:

Weighted-average common shares outstanding

44,565,626

28,707,737

44,509,072

28,925,612

Dilutive effect of unvested restricted awards 1

655,915

522,543

698,920

533,194

Diluted average common shares outstanding

45,221,541

29,230,280

45,207,992

29,458,806

Net Income

$

19,523

$

8,412

$

43,790

$

29,111

Diluted earnings per share

$

0.43

$

0.29

$

0.97

$

0.99

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

Note 11 Regulatory & Capital Matters

The Bank is subject to the risk-based capital regulatory guidelines, which include the methodology for calculating the risk-weighted Bank assets, developed by the Office of the Comptroller of the Currency (the “OCC”) and the other bank regulatory agencies.  In connection with the current risk-based capital regulatory guidelines, the Bank’s Board of Directors has established an internal guideline requiring the Bank to maintain a Tier 1 leverage capital ratio at or above eight percent (8%) and a total risk-based capital ratio at or above twelve percent (12%).  At September 30, 2022, the Bank exceeded those thresholds.

At September 30, 2022, the Bank’s Tier 1 capital leverage ratio was 9.24%, a decrease of 34 basis points from December 31, 2021, but is above the 8.00% objective.  The Bank’s total capital ratio was 12.64%, a decrease of 82 basis points from December 31, 2021, but also above the objective of 12.00%.

Bank holding companies are generally required to maintain minimum levels of capital in accordance with capital guidelines implemented by the Board of Governors of the Federal Reserve System.  The general bank and holding company capital adequacy guidelines are shown in the accompanying table, as are the capital ratios of the Company and the Bank, as of September 30, 2022, and December 31, 2021.

In July 2013, the U.S. federal banking authorities issued final rules (the “Basel III Rules”) establishing more stringent regulatory capital requirements for U.S. banking institutions, which went into effect on January 1, 2015. The Basel III Rules are applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies”, which are generally holding companies with consolidated assets of less than $3.0 billion.  A detailed discussion of the Basel III Rules is included in Part I, Item 1 of the Company’s Form 10-K for the year ended December 31, 2021, under the heading “Supervision and Regulation.”

At September 30, 2022 and December 31, 2021, the Company, on a consolidated basis, exceeded the minimum thresholds to be considered “well capitalized” under current regulatory defined capital ratios.

27

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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

Minimum Capital

Well Capitalized

Adequacy with Capital

Under Prompt Corrective

Actual

Conservation Buffer, if applicable1

Action Provisions2

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

September 30, 2022

Common equity tier 1 capital to risk weighted assets

Consolidated

$

434,155

9.16

%

$

331,778

7.00

%

N/A

N/A

Old Second Bank

550,635

11.60

332,280

7.00

$

308,545

6.50

%

Total capital to risk weighted assets

Consolidated

568,429

11.99

497,790

10.50

N/A

N/A

Old Second Bank

599,909

12.64

498,342

10.50

474,612

10.00

Tier 1 capital to risk weighted assets

Consolidated

459,155

9.68

403,184

8.50

N/A

N/A

Old Second Bank

550,635

11.60

403,483

8.50

379,748

8.00

Tier 1 capital to average assets

Consolidated

459,155

7.70

238,522

4.00

N/A

N/A

Old Second Bank

550,635

9.24

238,370

4.00

297,963

5.00

December 31, 2021

Common equity tier 1 capital to risk weighted assets

Consolidated

$

394,421

9.46

%

$

291,855

7.00

%

N/A

N/A

Old Second Bank

514,992

12.41

290,487

7.00

$

269,738

6.50

%

Total capital to risk weighted assets

Consolidated

522,932

12.55

437,513

10.50

N/A

N/A

Old Second Bank

558,503

13.46

435,682

10.50

414,935

10.00

Tier 1 capital to risk weighted assets

Consolidated

419,421

10.06

354,382

8.50

N/A

N/A

Old Second Bank

514,992

12.41

352,734

8.50

331,985

8.00

Tier 1 capital to average assets

Consolidated

419,421

7.81

214,812

4.00

N/A

N/A

Old Second Bank

514,992

9.58

215,028

4.00

268,785

5.00

1 Amounts are shown inclusive of a capital conservation buffer of 2.50%.

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

As part of its response to the impact of the COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2020, we elected to utilize the five-year CECL transition.  As of September 30, 2022, the capital measures of the Company exclude $2.9 million, which is the modified CECL transition adjustment.

28

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Dividend Restrictions

In addition to the above requirements, banking regulations and capital guidelines generally limit the amount of dividends that may be paid by a bank without prior regulatory approval.  Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s profits, combined with the retained profit of the previous two years, subject to the capital requirements described above.  As of September 30, 2022, the Bank had capacity to pay dividends of $17.7 million to the Company without prior regulatory approval.  Pursuant to the Basel III rules that came into effect January 1, 2015, and were fully phased in as of January 1, 2019, the Bank must keep a capital conservation buffer of 2.50% above the regulatory minimum capital requirements, which must consist entirely of Common Equity Tier 1 capital in order to avoid additional limitations on capital distributions and certain other payments.

Note 12 Fair Value Measurements

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

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

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

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

Transfers between levels are deemed to have occurred at the end of the reporting period.  At September 30, 2022 and 2021, there were no transfers between levels.

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

Government-sponsored agency debt securities are primarily priced using available market information through processes such as benchmark spreads, market valuations of like securities, like securities groupings and matrix pricing.
Other government-sponsored agency securities, MBS and some of the actively traded real estate mortgage investment conduits and collateralized mortgage obligations are priced using available market information including benchmark yields, prepayment speeds, spreads, volatility of similar securities and trade date.
State and political subdivisions are largely grouped by characteristics (e.g., geographical data and source of revenue in trade dissemination systems).  Because some securities are not traded daily and due to other grouping limitations, active market quotes are often obtained using benchmarking for like securities.
Auction rate securities are priced using market spreads, cash flows, prepayment speeds, and loss analytics.  Therefore, the valuations of auction rate asset-backed securities are considered Level 2 valuations.
Asset-backed collateralized loan obligations were priced using data from a pricing matrix supported by our bond accounting service provider and are therefore considered Level 2 valuations.
Annually every security holding is priced by a pricing service independent of the regular and recurring pricing services used.  The independent service provides a measurement to indicate if the price assigned by the regular service is within or outside of a reasonable range.  Management reviews this report and applies judgment in adjusting calculations at year end related to securities pricing.

29

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Residential mortgage loans available for sale in the secondary market are carried at fair market value.  The fair value of loans held-for-sale is determined using quoted secondary market prices.
Lending related commitments to fund certain residential mortgage loans, e.g., residential mortgage loans with locked interest rates to be sold in the secondary market and forward commitments for the future delivery of mortgage loans to third party investors, as well as forward commitments for future delivery of MBS are considered derivatives.  Fair values are estimated based on observable changes in mortgage interest rates including prices for MBS from the date of the commitment and do not typically involve significant judgments by management.
The fair value of mortgage servicing rights is based on a valuation model that calculates the present value of estimated net servicing income.  The valuation model incorporates assumptions that market participants would use in estimating future net servicing income to derive the resultant value.  The Company is able to compare the valuation model inputs, such as the discount rate, prepayment speeds, weighted average delinquency and foreclosure/bankruptcy rates to widely available published industry data for reasonableness.
Interest rate swap positions, both assets and liabilities, are based on valuation pricing models using an income approach reflecting readily observable market parameters such as interest rate yield curves.
The fair value of impaired loans with specific allocations of the allowance for credit losses is essentially based on recent real estate appraisals or the fair value of the collateralized asset.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are made in the appraisal process by the appraisers to reflect differences between the available comparable sales and income data.  Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.
Nonrecurring adjustments to certain commercial and residential real estate properties classified as OREO are measured at fair value, less costs to sell.  Fair values are based on third party appraisals of the property, resulting in a Level 3 classification, or an executed pending sales contract.  In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

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

The tables below present the balance of assets and liabilities at September 30, 2022, and December 31, 2021, respectively, measured by the Company at fair value on a recurring basis:

September 30, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

211,097

$

-

$

-

$

211,097

U.S. government agencies

-

55,963

-

55,963

U.S. government agencies mortgage-backed

-

127,626

-

127,626

States and political subdivisions

-

210,950

13,309

224,259

Corporate bonds

-

9,544

-

9,544

Collateralized mortgage obligations

-

587,846

-

587,846

Asset-backed securities

-

219,587

-

219,587

Collateralized loan obligations

-

173,837

-

173,837

Loans held-for-sale

-

1,297

-

1,297

Mortgage servicing rights

-

-

11,461

11,461

Interest rate swap agreements, including risk participation agreement

-

6,624

-

6,624

Mortgage banking derivatives

-

188

-

188

Total

$

211,097

$

1,393,462

$

24,770

$

1,629,329

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

12,278

$

-

$

12,278

Total

$

-

$

12,278

$

-

$

12,278

30

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

202,339

$

-

$

-

$

202,339

U.S. government agencies

-

61,888

-

61,888

U.S. government agencies mortgage-backed

-

172,302

-

172,302

States and political subdivisions

-

242,373

15,236

257,609

Corporate bonds

-

9,887

-

9,887

Collateralized mortgage obligations

-

672,967

-

672,967

Asset-backed securities

-

236,877

-

236,877

Collateralized loan obligations

-

79,763

-

79,763

Loans held-for-sale

-

4,737

-

4,737

Mortgage servicing rights

-

-

7,097

7,097

Interest rate swap agreements

-

3,494

-

3,494

Mortgage banking derivatives

-

508

-

508

Total

$

202,339

$

1,484,796

$

22,333

$

1,709,468

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

6,809

$

-

$

6,809

Total

$

-

$

6,809

$

-

$

6,809

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

Nine Months Ended September 30, 2022

Securities available-for-sale

States and

Mortgage

Political

Servicing

   

Subdivisions

   

Rights

Beginning balance January 1, 2022

$

15,236

$

7,097

Total gains or losses

Included in earnings

(98)

4,384

Included in other comprehensive loss

(1,333)

-

Purchases, issuances, sales, and settlements

Purchases

-

-

Issuances

519

756

Settlements

(1,015)

(776)

Ending balance September 30, 2022

$

13,309

$

11,461

31

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Nine Months Ended September 30, 2021

Securities available-for-sale

States and

Mortgage

Political

Servicing

    

Subdivisions

    

Rights

Beginning balance January 1, 2021

$

4,319

$

4,224

Total gains or losses

Included in earnings

(7)

840

Included in other comprehensive income

812

-

Purchases, issuances, sales, and settlements

Purchases

748

-

Issuances

-

1,298

Settlements

(312)

(1,042)

Ending balance September 30, 2021

$

5,560

$

5,320

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of September 30, 2022:

Weighted

Measured at fair value

Significant Unobservable

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

States and political subdivisions

$

13,309

Discounted Cash Flow

Discount Rate

2.9 - 5.4%

4.8

%

Liquidity Premium

0.4 - 1.3%

0.5

%

Mortgage servicing rights

$

11,461

Discounted Cash Flow

Discount Rate

9.0 - 11.0%

9.0

%

Prepayment Speed

0.0 - 12.8%

6.1

%

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2021:

Weighted

Measured at fair value

Significant Unobservable

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

States and political subdivisions

$

15,236

Discounted Cash Flow

Discount Rate

0.6 - 3.5%

2.8

%

Liquidity Premium

0.3 - 2.4%

0.6

%

Mortgage servicing rights

$

7,097

Discounted Cash Flow

Discount Rate

11.0 - 15.0%

11.0

%

Prepayment Speed

0.0 - 36.6%

11.9

%

32

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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

The Company may be required, from time to time, to measure certain other assets at fair value on a nonrecurring basis in accordance with GAAP.  These assets consist of individually evaluated (formerly, impaired) loans and OREO.  For assets measured at fair value on a nonrecurring basis at September 30, 2022, and December 31, 2021, respectively, the following tables provide the level of valuation assumptions used to determine each valuation and the carrying value of the related assets:

September 30, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

51,354

$

51,354

Other real estate owned, net2

-

-

1,561

1,561

Total

$

-

$

-

$

52,915

$

52,915

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, which had a carrying amount of $68.1 million and a valuation allowance of $16.7 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $11.3 million for the nine months ended September 30, 2022.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $1.6 million at September 30, 2022, which is made up of the outstanding balance of $2.5 million, net of a purchase accounting adjustment of $131,000 and a valuation allowance of $856,000.

December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

13,138

$

13,138

Other real estate owned, net2

-

-

2,356

2,356

Total

$

-

$

-

$

15,494

$

15,494

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, which had a carrying amount of $18.5 million and a valuation allowance of $5.4 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $2.7 million for the year December 31, 2021.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $2.4 million at December 31, 2021, which is made up of the outstanding balance of $3.7 million, net of a purchase accounting adjustment of $131,000 and a valuation allowance of $1.2 million.

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

33

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

Note 13 – Fair Values of Financial Instruments

The estimated fair values approximate carrying amount for all items except those described in the following table.  Securities available-for-sale fair values are based upon market prices or dealer quotes, and if no such information is available, on the rate and term of the security.  The carrying value of FHLBC stock approximates fair value as the stock is nonmarketable and can only be sold to the FHLBC or another member institution at par.  FHLBC stock is carried at cost and considered a Level 2 fair value. The fair value of loans and leases at September 30, 2022 and December 31, 2021, was estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.  The fair value of time deposits was estimated using discounted future cash flows at current rates offered for deposits of similar remaining maturities.  The fair values of borrowings were estimated based on interest rates available to the Company for debt with similar terms and remaining maturities.  The fair value of off balance sheet volume was not considered material.

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

September 30, 2022

Carrying

Fair

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

Cash and due from banks

$

64,903

$

64,903

$

64,903

$

-

$

-

Interest earning deposits with financial institutions

51,251

51,251

51,251

-

-

Securities available-for-sale

1,609,759

1,609,759

211,097

1,385,353

13,309

FHLBC and FRBC stock

19,413

19,413

-

19,413

-

Loans held-for-sale

1,297

1,297

-

1,297

-

Net loans

3,820,487

3,694,682

-

-

3,694,682

Mortgage servicing rights

11,461

11,461

-

-

11,461

Interest rate swap agreements

6,602

6,602

-

6,602

-

Interest rate lock commitments and forward contracts

188

188

-

188

-

Interest receivable on securities and loans

20,133

20,133

-

20,133

-

Financial liabilities:

Noninterest bearing deposits

$

2,098,144

$

2,098,144

$

2,098,144

$

-

$

-

Interest bearing deposits

3,183,215

3,166,428

-

3,166,428

-

Securities sold under repurchase agreements

35,497

35,497

-

35,497

-

Other short-term borrowings

25,000

25,000

-

25,000

-

Junior subordinated debentures

25,773

21,650

-

21,650

-

Subordinated debentures

59,275

51,985

-

51,985

-

Senior notes

44,559

44,469

44,469

-

-

Note payable and other borrowings

10,000

9,970

-

9,970

-

Interest rate swap agreements

12,277

12,277

-

12,277

-

Interest payable on deposits and borrowings

2,067

2,067

-

2,067

-

34

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

December 31, 2021

Carrying

Fair

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

Cash and due from banks

$

38,565

$

38,565

$

38,565

$

-

$

-

Interest earning deposits with financial institutions

713,542

713,542

713,542

-

-

Securities available-for-sale

1,693,632

1,693,632

202,339

1,476,057

15,236

FHLBC and FRBC stock

13,257

13,257

-

13,257

-

Loans held-for-sale

4,737

4,737

-

4,737

-

Net loans

3,376,523

3,407,596

-

-

3,407,596

Mortgage servicing rights

7,097

7,097

-

-

7,097

Interest rate swap agreements

3,494

3,494

-

3,494

-

Interest rate lock commitments and forward contracts

508

508

-

508

-

Interest receivable on securities and loans

13,431

13,431

-

13,431

-

Financial liabilities:

Noninterest bearing deposits

$

2,093,494

$

2,093,494

$

2,093,494

$

-

$

-

Interest bearing deposits

3,372,738

3,375,930

-

3,375,930

-

Securities sold under repurchase agreements

50,377

50,377

-

50,377

-

Junior subordinated debentures

25,773

18,557

-

18,557

-

Subordinated debentures

59,212

60,111

-

60,111

-

Senior notes

44,480

44,480

44,480

-

-

Note payable and other borrowings

19,074

19,411

-

19,411

-

Interest rate swap agreements

6,788

6,788

-

6,788

-

Interest payable on deposits and borrowings

1,706

1,706

-

1,706

-

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

Risk Management Objective of Using Derivatives

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

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy.  Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.  In December of 2019, the Company also executed a loan pool hedge of $50 million to convert variable rate loans to a fixed rate index for a five year term.  In August of 2022, the Company also executed two loan pool hedges of $100 million each to convert variable rate loans to a fixed rate index for a three year term.

For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in Accumulated Other Comprehensive Income and subsequently reclassified into interest income/expense in the same period(s) during

35

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are received on the Company’s variable-rate borrowings.  During the next twelve months, the Company estimates that an additional $3.5 million will be reclassified as a decrease to interest income and an additional $401,000 will be reclassified as a decrease to interest expense.  

Non-designated Hedges

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

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

Disclosure of Fair Values of Derivative Instruments on the Balance Sheet

The Company entered into a forward starting interest rate swap on August 18, 2015, with an effective date of June 15, 2017.  This transaction had a notional amount totaling $25.8 million as of September 30, 2022, was designated as a cash flow hedge of certain junior subordinated debentures and was determined to be fully effective during the period presented.  As such, no amount of ineffectiveness has been included in net income.  Therefore, the aggregate fair value of the swap is recorded in other liabilities with changes in fair value recorded in other comprehensive income, net of tax.  The amount included in other comprehensive income would be reclassified to current earnings should all or a portion of the hedge no longer be considered effective.  The Company expects the hedge to remain fully effective during the remaining term of the swap.  The Bank will pay the counterparty a fixed rate and receive a floating rate based on three month LIBOR.  The trust preferred securities changed from fixed rate to floating rate on June 15, 2017.  The cash flow hedge has a maturity date of June 15, 2037.

In December 2019, the Company also executed a loan pool hedge of $50.0 million to convert variable rate loans to a fixed rate index for a five year term.  This transaction falls under hedge accounting standards and is paired against a pool of the Bank’s LIBOR-based loans.  In August 2022, the Company also executed two loan pool hedges of $100.0 million each to convert variable rate loans to a fixed rate index for a three year term.  This transaction falls under hedge accounting standards and is paired against a pool of the Bank’s SOFR-based loans.  Overall, the new swap only bolsters income in down rate scenarios by a modest degree.  We consider the current level of interest rate risk to be moderate but intend to continue looking for market opportunities to hedge further.  

The Bank also has interest rate derivative positions to assist with risk management that are not designated as hedging instruments.  These derivative positions relate to transactions in which the Bank enters an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution.  The Bank held $5.0 million of cash collateral and $180,000 of cash collateral related to one correspondent financial institution to cover the loan pool hedge mark to market valuation at September 30, 2022 and December 31, 2021, respectively.  The Bank had $9.8 million of cash collateral at two correspondent financial institutions to support interest rate swap activity and $17.2 million of cash collateral held by one correspondent financial institution to support interest rate swap activity. No investment securities were required to be pledged to any correspondent financial institution at September 30, 2022 and December 31, 2021, respectively.  At September 30, 2022, the notional amount of non-hedging interest rate swaps was $114.5 million with a weighted average maturity of 5.6 years.  At December 31, 2021, the notional amount of non-hedging interest rate swaps was $165.0 million with a weighted average maturity of 3.9 years.  The Bank offsets derivative assets and liabilities that are subject to a master netting arrangement.

36

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Balance Sheet as of September 30, 2022 and December 31, 2021.

Fair Value of Derivative Instruments

September 30, 2022

No. of Trans.

Notional Amount $

Balance Sheet Location

Fair Value $

Balance Sheet Location

Fair Value $

Derivatives designated as hedging instruments

Interest rate swap agreements

4

275,774

Other Assets

2,687

Other Liabilities

8,362

Total derivatives designated as hedging instruments

2,687

8,362

Derivatives not designated as hedging instruments

Interest rate swaps with commercial loan customers

22

114,511

Other Assets

3,915

Other Liabilities

3,915

Interest rate lock commitments and forward contracts

58

15,552

Other Assets

188

Other Liabilities

-

Other contracts

3

28,526

Other Assets

22

Other Liabilities

1

Total derivatives not designated as hedging instruments

4,125

3,916

December 31, 2021

No. of Trans.

Notional Amount $

Balance Sheet Location

Fair Value $

Balance Sheet Location

Fair Value $

Derivatives designated as hedging instruments

Interest rate swap agreements

2

75,774

Other Assets

808

Other Liabilities

4,102

Total derivatives designated as hedging instruments

808

4,102

Derivatives not designated as hedging instruments

Interest rate swaps with commercial loan customers

26

165,005

Other Assets

2,686

Other Liabilities

2,686

Interest rate lock commitments and forward contracts

87

34,414

Other Assets

508

Other Liabilities

-

Other contracts

3

17,173

Other Assets

-

Other Liabilities

21

Total derivatives not designated as hedging instruments

3,194

2,707

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

The fair value and cash flow hedge accounting related to derivatives covered under ASC Subtopic 815-20 impacted Accumulated Other Comprehensive Income (“AOCI”) and the Income Statement.  The loss recognized in AOCI on derivatives totaled $4.1 million as of September 30, 2022, and $1.8 million as of September 30, 2021.  The amount of the gain reclassified from AOCI to interest income on the income statement was $15,000 and $40,000 for the nine months ended September 30, 2022 and September 30, 2021, respectively.  

Credit-risk-related Contingent Features

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

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

37

Table of Contents

Old Second Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

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

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

If the Company either defaults or is capable of being declared in default on any of its indebtedness (exclusive of deposit obligations), then the Company could also be declared in default on its derivative obligations.
If a merger occurs that materially changes the Company's creditworthiness in an adverse manner.
If certain specified adverse regulatory actions occur, such as the issuance of a Cease and Desist Order, or citations for actions considered Unsafe and Unsound or that may lead to the termination of deposit insurance coverage by the FDIC.

The Bank also issues letters of credit, which are conditional commitments that guarantee the performance of a customer to a third party.  The credit risk involved and collateral obtained in issuing letters of credit are essentially the same as that involved in extending loan commitments to our customers.  In addition to customer related commitments, the Company is responsible for letters of credit commitments that relate to properties held in OREO.  The following table represents the Company’s contractual commitments due to letters of credit as of September 30, 2022, and December 31, 2021.

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

September 30, 2022

December 31, 2021

    

Fixed

    

Variable

    

Total

    

Fixed

    

Variable

    

Total

  

Letters of credit:

Borrower:

Financial standby

$

3,424

$

15,000

$

18,424

$

384

$

17,474

$

17,858

Commercial standby

-

-

-

-

-

-

Performance standby

3,947

10,799

14,746

456

14,907

15,363

7,371

25,799

33,170

840

32,381

33,221

Non-borrower:

Performance standby

-

67

67

-

67

67

Total letters of credit

$

7,371

$

25,866

$

33,237

$

840

$

32,448

$

33,288

Unused loan commitments:

$

197,499

$

779,515

$

977,014

$

84,225

$

895,665

$

979,890

As of September 30, 2022, the Company evaluated current market conditions, including any impacts related to COVID-19, market interest rate changes, and unused line of credit utilization trends during the third quarter of 2022, and based on that analysis under the CECL methodology, the Company determined credit losses related to unfunded commitments totaled $4.4 million, excluding a $1.0 million purchase accounting adjustment on unfunded commitments recorded from our West Suburban acquisition, which is being accreted to interest income over the estimated life of the unused commitments.  The resultant increase in the ACL for unfunded commitments of $749,000 for the third quarter of 2022, compared to the prior quarter end, is primarily related to a $973,000 increase in the commercial unfunded commitments funding rate assumptions based on our analysis of the last 12 months of utilization, decreased by accretion of $224,000 to interest income of the purchase accounting adjustment.  The Company will continue to assess the credit risk at least quarterly, and adjust the allowance for unfunded commitments, which is carried within other liabilities on our Consolidated Balance Sheet, as needed, with the appropriate offsetting entry to the provision for credit losses on our Consolidated Statements of Income.

38

Table of Contents

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

Overview

The following discussion provides additional information regarding our operations for the three and nine months ended September 30, 2022, compared to the three and nine months ended September 30, 2021, and our financial condition at September 30, 2022, compared to December 31, 2021.  This discussion should be read in conjunction with our consolidated financial statements as well as the financial and statistical data appearing elsewhere in this report and our Form 10-K for the year ended December 31, 2021.  The results of operations for the three and nine months ended September 30, 2022, are not necessarily indicative of future results.  Dollar amounts presented in the following tables are in thousands, except per share data, and September 30, 2022 and 2021 amounts are unaudited.

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

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

Business Overview

The Company is a bank holding company headquartered in Aurora, Illinois. Through our wholly-owned subsidiary bank, Old Second National Bank, a national banking organization also headquartered in Aurora, Illinois, we offer a wide range of financial services through our 51 banking centers located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and Will counties in Illinois.  These banking centers offer access to a full range of traditional retail and commercial banking services including treasury management operations as well as fiduciary and wealth management services.  We focus our business on establishing and maintaining relationships with our clients while maintaining a commitment to provide for the financial services needs of the communities in which we operate.  We emphasize relationships with individual customers as well as small to medium-sized businesses throughout our market area.  We also have extensive wealth management services, which includes a registered investment advisory platform in addition to trust administration and trust services related to personal and corporate trusts and employee benefit plan administration services.

Merger with West Suburban Bancorp, Inc.

On December 1, 2021, we completed our merger with West Suburban Bancorp, Inc. (“West Suburban”), the holding company for West Suburban Bank.  Under the terms of the merger agreement, each share of West Suburban common stock was converted into 42.413 shares of our common stock and $271.15 in cash. Total cash and stock consideration paid was approximately $295.2 million. With the acquisition of West Suburban, we acquired 34 branches in DuPage, Kane, Kendall and Will counties in Illinois. The transaction is discussed in more detail in Note 2 to our Consolidated Financial Statements included in this report.

As we continue to consolidate operations, nine branches designated as held for sale with a net book value of $5.8 million are reported within fixed assets at September 30, 2022.  During the nine months ended September 30, 2022, we sold nine branches, resulting in $977,000 of net gains on sale, after closing costs.

COVID-19 Update

Our historically careful underwriting practices and diverse loan portfolio has helped minimize the adverse impact of the pandemic on the Company. In addition, the combination of the vaccine rollout, government stimulus payments, and reduced spending during the pandemic are likely contributing factors mitigating the impact of the pandemic on our business, financial condition, results of operations, and our customers as of September 30, 2022. While the vaccine remains readily available, the longer term macro-economic effects on global supply chains, inflation, labor shortages and wage increases continue to impact many industries. The ultimate extent of the impact of the COVID-19 pandemic on our business, financial condition and results of operations is currently uncertain and will depend on various developments and other factors, including a resurgence of COVID-19 cases, hospitalizations and deaths leading to additional government imposed restrictions; refusals to receive the vaccine or any boosters along with concerns related to new strains of the virus; supply chain issues remaining unresolved longer than anticipated; labor shortages and wage increases continuing to impact many industries; consumer confidence and spending falls; and rising geopolitical tensions. Given the ongoing and dynamic nature of the circumstances surrounding the pandemic, it is difficult to predict its future adverse financial impact to the Company.

39

Table of Contents

Results of Operation and Financial Condition

We continue to monitor the impact of the COVID-19 pandemic on our results of operations and financial condition.  For the year ended December 31, 2020, we determined it prudent to increase our allowance for credit losses to $33.9 million, driven by both our adoption of the Current Expected Credit Losses (“CECL”) methodology and the expected impact of the COVID-19 pandemic and market interest rate reductions in anticipation of continued market risk and uncertainty.  In 2021, due to the lack of significant net charge-offs projected with the 2020 forecast, and a more favorable forecast for the estimated life of loans, we reversed $9.5 million of our legacy allowance for credit losses, but recorded $12.1 million of Day One credit marks to the allowance for credit losses, as well as $12.2 million of Day Two adjustments on non-purchase credit deteriorated life of loan loss estimates, each stemming from the West Suburban acquisition.  During the first nine months of 2022, we recorded $5.2 million of provision for credit losses on loans primarily due to loan growth as well as our assessment of loan metrics and nonperforming loan trends.  In addition, we also recorded a reduction of $126,000 in our allowance for credit losses on unfunded commitments, primarily due to a review of credit line utilization rates. These adjustments resulted in a net provision for credit losses expense of $5.1 million for the September 30, 2022 year to date period.  

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

As of September 30, 2022 and December 31, 2021, we had $86.5 million and $86.3 million of goodwill, respectively.  This reflected a $146,000 increase from the prior quarter and prior year-end as a deferred tax asset and current taxes receivable analysis was performed after the filing of West Suburban Bank related tax returns, with the resultant reclassifications impacting goodwill. At November 30, 2021, we performed our recurring annual review for any goodwill impairment.  We determined no goodwill impairment existed, however, further deterioration in market conditions related to the general economy, financial markets, and the associated impacts on our customers, employees and vendors, among other factors, could significantly impact the impairment analysis and may result in future goodwill impairment charges that, if incurred, could have a material adverse effect on our results of operations and financial condition.

Lending Operations and Accommodations to Borrowers

To more fully support our customers during the pandemic, we established client assistance programs, including offering commercial, consumer, and mortgage loan payment deferrals for certain clients.  During 2020 and 2021, we executed 509 of these deferrals on loan balances of $242.7 million. As of September 30, 2022, all COVID-related loan deferrals had resumed payments or paid off.

During 2020 and 2021, as part of the SBA Paycheck Protection Program (“PPP”), we processed 1,320 PPP loan applications, representing a total of $199.0 million, and we acquired $20.8 million PPP loans from our acquisition of West Suburban. We started the application process for loan forgiveness for PPP loans in October 2020, and we continued to receive funds for forgiven loans from both the first and second round of PPP loans through September 2022.  As of September 30, 2022, we had 19 loans, which totaled $2.4 million, still outstanding under the PPP program.  We expect the application process for loan forgiveness to continue through the fourth quarter of 2022, with funds to be received from the SBA for the forgiven loans through the remainder of 2022.    

Capital and Liquidity

As of September 30, 2022, all of our capital ratios were in excess of all regulatory requirements. While we believe that we have sufficient capital to withstand an extended economic recession, our reported and regulatory capital ratios could be adversely impacted by credit losses.

We believe there could be potential stresses on liquidity management as a result of the COVID-19 pandemic.  For instance, as customers manage their own liquidity stress, we could experience an increase in the utilization of existing lines of credit. However, to date, due in part to federal government stimulus funds received by our customers, as well as a higher volume of loan paydowns than periods prior to COVID-19, our liquidity has increased.

Financial Overview

Net income for the third quarter of 2022 was $19.5 million, or $0.43 per diluted share, compared to $8.4 million, or $0.29 per diluted share, for the third quarter of 2021. The increase was primarily due to our acquisition of West Suburban, which resulted in growth in net interest income and noninterest income, partially offset by higher noninterest expense, which included $1.1 million in acquisition-related

40

Table of Contents

costs net of losses on sales of branches in the third quarter of 2022. Adjusted net income, a non-GAAP financial measure that excludes merger-related costs, net of gains/(losses) on branch sales, and gains on the sale of a Visa credit card portfolio and a land trust portfolio, was $19.6 million for the third quarter of 2022. See the discussion entitled “Non-GAAP Financial Measures” on page 42, as well as the table below, which provides a reconciliation of this non-GAAP measure to the most comparable GAAP equivalents.

Quarters Ended

September 30, 

June 30, 

September 30, 

    

2022

    

2022

2021

Net Income

Income before income taxes (GAAP)

$

26,577

$

16,676

$

11,329

Pre-tax income adjustments:

Merger-related costs, net of gains/losses on branch sales

1,061

2,131

-

Gains on the sale of Visa credit card and land trust portfolios

(923)

-

-

Adjusted net income before taxes

26,715

18,807

11,329

Taxes on adjusted net income

7,091

4,995

2,917

Adjusted net income (non-GAAP)

$

19,624

$

13,812

$

8,412

Basic earnings per share (GAAP)

$

0.43

$

0.28

$

0.30

Diluted earnings per share (GAAP)

0.43

0.27

0.29

Adjusted basic earnings per share excluding acquisition-related costs (non-GAAP)

0.44

0.31

0.30

Adjusted diluted earnings per share excluding acquisition-related costs (non-GAAP)

0.43

0.31

0.29

The following provides an overview of some of the factors impacting our financial performance for the three month period ended September 30, 2022, compared to the like period ended September 30, 2021:

Net interest and dividend income was $55.6 million for the third quarter of 2022, compared to $22.6 million for the third quarter of 2021. Growth in interest and dividend income in the third quarter of 2022 was primarily due to our acquisition of West Suburban resulting in additional loan and securities income.

We recorded a net provision for credit losses of $4.5 million in the third quarter of 2022, driven by a $3.5 million increase in the allowance for credit losses on loans due to loan growth in the portfolio, coupled with an increase of $973,000 in our allowance for unfunded commitments.  We recorded a $1.5 million release of provision expense in the third quarter of 2021.      

Noninterest income was $11.5 million for the third quarter of 2022, compared to $9.3 million for the third quarter of 2021, an increase of $2.2 million, or 23.1%.  Contributing to the increase was growth in service charges on deposits and card related income resulting primarily from the West Suburban acquisition and resultant additional fee income.  These increases were partially offset by a decrease of $1.7 million of net gain on sale of mortgage loans from $2.2 million in the third quarter 2021 to $449,000 in the third quarter of 2022.

Noninterest expense was $36.0 million for the third quarter of 2022, compared to $22.1 million for the third quarter of 2021, an increase of $13.9 million, or 62.6%.  Contributing to the increase was growth in salaries and employee benefits and occupancy, furniture and equipment expenses in the third quarter of 2022, primarily stemming from the additional employees and branches due to the West Suburban acquisition.  In addition, we recorded $650,000 of acquisition-related costs in the third quarter of 2022, primarily from $188,000 of management consulting expense and $343,000 other expense related to the West Suburban acquisition. The $343,000 of other expenses was primarily due to the timing of a loan documentation storage project of $143,000 and debit card interchange fees of $150,000.

We had a provision for income tax expense of $7.1 million for the third quarter of 2022, compared to a provision for income tax expense of $2.9 million for the third quarter of 2021.  The increase in tax expense for the third quarter of 2022 was due to an increase in pre-tax income, compared to the year over year quarter.  

Our community-focused banking franchise experienced growth of $448.5 million in total loans at September 30, 2022, compared to the year ended December 31, 2021, and an increase of $2.0 billion in total loans compared to the third quarter of 2021, as we acquired $1.50 billion of loans in the West Suburban acquisition.  We believe we are positioned for continued loan growth as we continue to serve our customers’ needs in a competitive economic environment. We are continuing to seek to provide value to our customers and the communities in which we operate, by executing on growth opportunities in our local markets and

41

Table of Contents

developing new banking relationships, while seeking to ensure the safety and soundness of our Bank, our customers, and our employees.

Nonaccrual loans decreased $9.4 million as of September 30, 2022, compared to December 31, 2021, due to the upgrade or payoff of various credits in the first nine months of 2022.  Nonperforming loans as a percent of total loans was 1.4% as of September 30, 2022, compared to 1.3% as of December 31, 2021, and 1.5% at September 30, 2021.  Classified assets increased to $115.3 million as of September 30, 2022, which is $38.2 million, or 49.5% more than December 31, 2021, and $78.5 million, or 213.0%, more than September 30, 2021, due to the West Suburban acquisition in late 2021.  

Critical Accounting Estimates

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

Of the significant accounting policies used in the preparation of our consolidated financial statements, we have identified certain items as critical accounting policies based on the associated estimates, assumptions, judgments and complexity. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates” in our Annual Report on Form 10-K for the year ended December 31, 2021. There have been no material changes to our critical accounting policies or the estimates made pursuant to those policies during the most recent quarter from those disclosed in our 2021 Annual Report in Form 10-K.  

Non-GAAP Financial Measures

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

Results of Operations

Overview

Three months ended September 30, 2022 and 2021

Our income before taxes was $26.6 million in the third quarter of 2022 compared to $11.3 million in the third quarter of 2021.  This increase in pretax income was primarily due to a $33.0 million increase in interest and dividend income, and a $2.2 million increase in noninterest income, primarily due to the addition of West Suburban loans, securities and fee income in the third quarter of 2022. These increases were partially offset by a $13.9 million increase in noninterest expense, primarily due to an increase in salaries and employee benefits, occupancy, furniture and equipment expense, computer and data processing expense, other expense, and amortization of core deposit intangible. The majority of these increases were due to the inclusion of operating costs of the legacy West Suburban staff and branches, as well as $650,000 of West Suburban acquisition-related costs in the third quarter of 2022, primarily within management and consulting and other expenses.  Our net income was $19.5 million, or $0.43 per diluted share, for the third quarter of 2022, compared to net income of $8.4 million, or $0.29 per diluted share, for the third quarter of 2021.

42

Table of Contents

Net interest and dividend income was $55.6 million in the third quarter of 2022, compared to $22.6 million in the third quarter of 2021.  The $33.0 million increase was primarily driven by growth in most interest and dividend income categories due to West Suburban related loan and securities income being reflected.   In addition we experienced an increase in interest expense in the third quarter of 2022, compared to the third quarter of 2021, primarily due to a rise in deposit interest rates and increased balances from West Suburban, an increase in other short-term borrowings due to an FHLB advance, and an increase in the rate paid on our senior notes during the third quarter of 2022, as the interest rate payable on these notes became floating as of January 1, 2022, at three month LIBOR plus 385 basis points, compared to the prior 5.75% fixed rate.

Average loans, including loans held for sale, increased $1.86 billion in the third quarter of 2022, compared to the third quarter of 2021, primarily from $1.50 billion of average loans acquired in our acquisition of West Suburban. Also contributing to the increase was $244.3 million in average loan growth during the third quarter of 2022, less PPP loans forgiven or repaid and loan paydowns.

Nine months ended September 30, 2022 and 2021

Our income before taxes was $59.7 million for the nine months ended September 30, 2022 compared to $39.4 million for the nine months ended September 30, 2021.  This increase in pretax income was primarily due to a $74.0 million increase in interest and dividend income, and a $5.6 million increase in noninterest income, as West Suburban loan, security and fee income are included in the nine months ended September 30, 2022. These increases were partially offset by a $46.2 million increase in noninterest expense, primarily due to an increase in salaries and employee benefits, occupancy, furniture and equipment expense, computer and data processing expense, other expense, and amortization of core deposit intangible. The majority of these increases were due to the inclusion of operating costs of the legacy West Suburban staff and branches, as well as $9.5 million of West Suburban acquisition-related costs in the first nine months of 2022, primarily within computer and data processing.  Our net income was $43.8 million, or $0.97 per diluted share, for the nine months ended September 30, 2022, compared to net income of $29.1 million, or $0.99 per diluted share, for the same period of 2021.

Net interest and dividend income was $142.1 million for the nine months ended September 30, 2022, compared to $68.1 million for the same period of 2021.  The $74.0 million increase was primarily driven by growth in most interest and dividend income categories due to West Suburban related loan and securities income being reflected.   This increase was partially offset by a $402,000 increase in interest expense for the nine months ended September 30, 2022, compared to the same period of 2021, primarily due to three full periods of interest expense on the April 2021 issuance of subordinated debt in 2022, as well as higher average balances of deposits from the West Suburban acquisition, partially offset by a decrease in outstanding balances of notes payable and a decrease in the rate paid on our senior notes during 2022, as the interest rate payable on these notes became floating as of January 1, 2022, at three month LIBOR plus 385 basis points, compared to the prior 5.75% fixed rate.

Net Interest Income

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

Three months ended September 30, 2022 and 2021

Our net interest and dividend income increased by $33.0 million to $55.6 million, for the third quarter of 2022, from $22.6 million for the third quarter of 2021.  This increase was primarily attributable to a $33.2 million increase in total interest and dividend income due to the acquisition of West Suburban in December 2021.  In addition we experienced an increase in interest expense in the third quarter of 2022, compared to the third quarter of 2021, primarily due to increased balances from West Suburban, increased other short-term borrowings expense due to an FHLB advance, and an increase in the rate paid on our senior notes during 2022, as the interest rate payable on these notes became floating as of January 1, 2022, at three month LIBOR plus 385 basis points, compared to the prior 5.75% fixed rate.

Average earning assets for the third quarter of 2022 totaled $5.61 billion, a decrease of $141.5 million, or 2.5%, compared to the second quarter of 2022, and an increase of $2.52 billion, or 81.7%, compared to the third quarter of 2021.  Average interest earning deposits with

43

Table of Contents

financial institutions totaled $131.3 million for the third quarter of 2022, a decrease of $295.6 million, compared to the second quarter of 2022, and a decrease of $392.3 million compared to the third quarter of 2021.  The yield on average interest earning deposits was 200 basis points for the third quarter of 2022, an increase of 127 basis points from the second quarter of 2022, and an increase of 185 basis points from the third quarter of 2021.  Interest income on securities increased year over year, primarily due to growth in volumes and higher interest rates.  Total average securities for the third quarter of 2022 decreased $88.8 million from the second quarter of 2022, and increased $1.04 billion from the third quarter of 2021. The increase in our average securities year over year was primarily due to the $1.07 billion in securities acquired in our acquisition of West Suburban. The yield on average securities increased to 2.52% for the third quarter of 2022, compared to 1.89% for the second quarter of 2022 and increased from 2.07% for the third quarter of 2021.  Total average loans, including loans held-for-sale, totaled $3.75 billion in the third quarter of 2022, an increase of $244.3 million from the second quarter of 2022, and an increase of $1.86 billion from the third quarter of 2021.  The rise in average loan balances year over year was primarily due to the $1.50 billion loan portfolio acquired in our acquisition of West Suburban, as well as loan growth of $244.3 million in the third quarter of 2022.  This rise in loan volumes resulted in an increase in loan interest and fee income of $25.3 million in the year over year period.  For the third quarter of 2022, the yield on average loans increased to 4.93%, compared to 4.37% for the second quarter of 2022, and 4.48% for the third quarter of 2021.  

Average interest bearing liabilities decreased $113.1 million, or 3.2%, in the third quarter of 2022, compared to the second quarter of 2022, and increased $1.54 billion compared to the third quarter of 2021.  The year over year increase was primarily driven by a $1.55 billion increase in interest bearing deposits primarily due to our acquisition of West Suburban, as well as continued deposit activity of our legacy customers, offset by a $12.6 million decrease in securities sold under repurchase agreements and a $10.2 million decrease in notes payable and other borrowings. The linked quarter decrease was primarily the result of maturing higher cost time deposits and declines in money market accounts. The cost of interest bearing liabilities for the third quarter of 2022 increased four basis points from the linked period, and decreased 18 basis points from the third quarter of 2021.  Growth in our average noninterest bearing demand deposits of $1.06 billion in the year over year period has assisted us in controlling our cost of funds stemming from average interest bearing deposits and borrowings, which totaled 0.18% for the third quarter of 2022, 0.15% for the second quarter of 2022, and 0.30% for the third quarter of 2021.

Due to the significant increase in interest earning deposits with financial institutions in 2020 and 2021 stemming from federal stimulus funds received and PPP loan forgiveness, we had no average other short-term borrowings in the first and second quarters of 2022 or the third quarter of 2021, which typically consist of FHLBC advances. In the third quarter of 2022, we had an average other short-term borrowing balance of $5.4 million due to a $25.0 million FHLB advance. As of September 30, 2022, notes payable and other borrowings had an average balance of $11.0 million, which consists of $10.0 million outstanding on a term note with a correspondent bank originated in the first quarter of 2020.  

Our net interest margin (GAAP) increased 77 basis points to 3.93% for the third quarter of 2022, compared to 3.16% for the second quarter of 2022, and increased 102 basis points compared to 2.91% for the third quarter of 2021.  Our net interest margin (TE) increased 78 basis points to 3.96% for the third quarter of 2022, compared to 3.18% for the second quarter of 2022, and increased 101 basis points compared to 2.95% for the third quarter of 2021.  The increase in the year over year was due primarily to the increasing market interest rates over the majority of the past twelve months, the related rate resets on loans and securities during the past year, and the elevated liquidity on our balance sheet.  

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

Nine months ended September 30, 2022 and 2021

Our net interest and dividend income increased by $74.0 million, to $142.1 million for the nine months ended September 30, 2022, compared to $68.1 million for the nine months ended September 30, 2021.  This increase was attributable to a $74.4 million increase in total interest income primarily from the acquisition of West Suburban as well as general loan growth, partially offset by a $402,000 increase in interest expense for the nine months ended September 30, 2022, compared to the nine months ended September 30, 2021.  Increased balances on interest earning assets related to the West Suburban acquisition drove the increase in net interest income, along with increased yields on earning assets and the reduction in the cost of interest bearing deposits, despite the increased average balance of subordinated debt.    

Average earning assets for the nine months ended September 30, 2022 were $5.74 billion, an increase of $2.72 billion, or 90.0%, compared to the nine months ended September 30, 2021.  The yield on average earning assets for the nine months ended September 30, 2022 was 3.49%, compared to 3.34% for the nine months ended September 30, 2021.  Total average loans, including loans held-for-sale,

44

Table of Contents

totaled $3.56 billion for the nine months ended September 30, 2022, an increase of $1.61 billion, compared to the nine months ended September 30, 2021.  The increase in average loan balances, coupled with increases in market interest rates, resulted in a $56.9 million increase in loan interest income for the nine months ended September 30, 2022, compared to the like period in 2021.  For the nine months ended September 30, 2022, yields on average securities decreased by 28 basis points and yields on average loans increased by 13 basis points, each as compared to the nine months ended September 30, 2021, due primarily to the addition of the lower yielding legacy West Suburban securities and loan portfolios in late 2021, as well as the timing of rate resets on loans and securities as interest rates began to rise in 2022, compared to 2021. Average interest earning deposits with financial institutions decreased $65.6 million in the nine months ended September 30, 2022, compared to the prior year like period driven primarily by the acquisition of West Suburban, as well as the use of cash for loan growth and the decrease in customer deposits.

Average interest bearing liabilities increased $1.65 billion, or 88.8%, in the nine months ended September 30, 2022, compared to the nine months ended September 30, 2021.  The increase was primarily due to the acquisition of West Suburban in late 2021 resulting in an increase of $2.27 billion of interest earning deposits.  In addition, average subordinated debt increased $20.6 million, due to the $60.0 million subordinated note issuance on April 6, 2021, as discussed below. Partially offsetting this increase was a $7.9 million decrease in average notes payable and other borrowings.  Average noninterest bearing deposits increased $1.11 billion in the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021, due to the acquisition of West Suburban, as well as remaining federal stimulus funds received from our depositors.  The cost of interest bearing liabilities decreased 20 basis points, to 25 basis points, for the nine months ended September 30, 2022, from 45 basis points for the nine months ended September 30, 2021.

In the second quarter of 2021, we entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers pursuant to which we sold and issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”).  We sold the Notes to eligible purchasers in a private offering, and the proceeds of this issuance are intended to be used for general corporate purposes, which may include, without limitation, the redemption of existing senior debt, common stock repurchases and strategic acquisitions.  The Notes bear interest at a fixed annual rate of 3.50% through April 14, 2026, payable semi-annually in arrears.  As of April 15, 2026 forward, the interest rate on the Notes will generally reset quarterly to a rate equal to Three-Month Term SOFR (as defined by the Note) plus 273 basis points, payable quarterly in arrears.  The Notes have a stated maturity of April 15, 2031, and are redeemable, in whole are in part, on April 15, 2026, or any interest payment date thereafter, and at any time upon the occurrence of certain events.

Our net interest margin (GAAP) for the nine months ended September 30, 2022 was 3.31% compared to 3.02% for the nine months ended September 30, 2021, reflecting an increase of 29 basis points.  Our net interest margin (TE) for the nine months ended September 30, 2022 was 3.33% compared to 3.06% for the nine months ended September 30, 2021, an increase of 27 basis points. The increase in net interest margin for the nine months ended September 30, 2022, compared to the nine months ended September 30, 2021, was primarily due to the market interest rate increases in 2022, as well as full periods reflecting West Suburban loan and securities income.  These increases to the net interest margin were partially offset by reductions in rates paid on deposits, and growth in noninterest bearing deposits, which drove down our overall cost of funds.

The following tables set forth certain information relating to our average consolidated balance sheet and reflect the yield on average earning assets and cost of average interest bearing liabilities for the periods indicated.  These yields reflect the related interest, on an annualized basis, divided by the average balance of assets or liabilities over the applicable period.  Average balances are derived from daily balances.  For purposes of discussion, net interest income and net interest income to total earning assets in the following tables have been adjusted to a non-GAAP TE basis using a marginal rate of 21% in 2022 and 2021 to compare returns more appropriately on tax-exempt loans and securities to other earning assets.

45

Table of Contents

Analysis of Average Balances,

Tax Equivalent Income / Expense and Rates

(Dollars in thousands - unaudited)

Quarters Ended

September 30, 2022

June 30, 2022

September 30, 2021

Average

Income /

Rate

Average

Income /

Rate

Average

Income /

Rate

Balance

Expense

%

Balance

Expense

%

Balance

Expense

%

Assets

Interest earning deposits with financial institutions

$

131,260

$

663

2.00

$

426,820

$

782

0.73

$

523,561

$

203

0.15

Securities:

Taxable

1,525,258

9,116

2.37

1,610,713

6,786

1.69

476,935

1,854

1.54

Non-taxable (TE)1

178,090

1,686

3.76

181,386

1,642

3.63

186,515

1,603

3.42

Total securities (TE)1

1,703,348

10,802

2.52

1,792,099

8,428

1.89

663,450

3,457

2.07

Dividends from FHLBC and FRBC

19,565

261

5.29

20,994

263

5.02

9,917

114

4.56

Loans and loans held-for-sale1, 2

3,753,117

46,642

4.93

3,508,856

38,267

4.37

1,889,696

21,358

4.48

Total interest earning assets

5,607,290

58,368

4.13

5,748,769

47,740

3.33

3,086,624

25,132

3.23

Cash and due from banks

56,265

-

-

53,371

-

-

29,760

-

-

Allowance for credit losses on loans

(45,449)

-

-

(44,354)

-

-

(28,639)

-

-

Other noninterest bearing assets

377,850

-

-

374,309

-

-

185,415

-

-

Total assets

$

5,995,956

$

6,132,095

$

3,273,160

Liabilities and Stockholders' Equity

NOW accounts

$

612,174

$

148

0.10

$

604,176

$

102

0.07

$

534,056

$

96

0.07

Money market accounts

967,106

157

0.06

1,054,552

155

0.06

355,651

66

0.07

Savings accounts

1,186,001

75

0.03

1,213,133

90

0.03

451,829

47

0.04

Time deposits

459,925

335

0.29

469,009

265

0.23

331,482

330

0.39

Interest bearing deposits

3,225,206

715

0.09

3,340,870

612

0.07

1,673,018

539

0.13

Securities sold under repurchase agreements

33,733

10

0.12

34,496

9

0.10

46,339

15

0.13

Other short-term borrowings

5,435

44

3.21

-

-

-

-

-

-

Junior subordinated debentures

25,773

285

4.39

25,773

284

4.42

25,773

286

4.40

Subordinated debentures

59,265

546

3.66

59,244

547

3.70

59,180

547

3.67

Senior notes

44,546

728

6.48

44,520

578

5.21

44,441

673

6.01

Notes payable and other borrowings

10,989

111

4.01

13,103

95

2.91

21,171

113

2.12

Total interest bearing liabilities

3,404,947

2,439

0.28

3,518,006

2,125

0.24

1,869,922

2,173

0.46

Noninterest bearing deposits

2,092,301

-

-

2,120,428

-

-

1,029,705

-

-

Other liabilities

34,949

-

-

32,636

-

-

53,370

-

-

Stockholders' equity

463,759

-

-

461,025

-

-

320,163

-

-

Total liabilities and stockholders' equity

$

5,995,956

$

6,132,095

$

3,273,160

Net interest income (GAAP)

$

55,569

$

45,264

$

22,618

Net interest margin (GAAP)

3.93

3.16

2.91

Net interest income (TE)1

$

55,929

$

45,615

$

22,964

Net interest margin (TE)1

3.96

3.18

2.95

Interest bearing liabilities to earning assets

60.72

%

61.20

%

60.58

%

1Represents a non-GAAP financial measure. See the discussion entitled “Reconciliation of Tax-Equivalent Non-GAAP Financial Measures” below that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. Tax equivalent basis is calculated using a marginal tax rate of 21% in 2022 and 2021.

2 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, as discussed in the table on page 48, and includes fees of $750,000 for the third quarter of 2022, $588,000 second quarter of 2022, and $1.8 million for the third quarter of 2021.  Nonaccrual loans are included in the above-stated average balances.

46

Table of Contents

Analysis of Average Balances,

Tax Equivalent Income / Expense and Rates

(Dollars in thousands - unaudited)

Nine Months Ended September 30, 

2022

2021

Average

Income /

Rate

Average

Income /

Rate

Balance

Expense

%

Balance

Expense

%

Assets

Interest earning deposits with financial institutions

$

395,948

$

1,714

0.58

$

461,498

$

432

0.13

Securities:

Taxable

1,582,549

21,071

1.78

415,029

5,301

1.71

Non-taxable (TE)1

184,842

4,995

3.61

188,700

4,851

3.44

Total securities (TE)1

1,767,391

26,066

1.97

603,729

10,152

2.25

Dividends from FHLBC and FRBC

18,888

677

4.79

9,917

342

4.61

Loans and loans held-for-sale 1 , 2

3,556,798

121,337

4.56

1,944,687

64,480

4.43

Total interest earning assets

5,739,025

149,794

3.49

3,019,831

75,406

3.34

Cash and due from banks

50,918

-

-

29,407

-

-

Allowance for credit losses on loans

(44,719)

-

-

(31,380)

-

-

Other noninterest bearing assets

374,388

-

-

186,083

-

-

Total assets

$

6,119,612

$

3,203,941

Liabilities and Stockholders' Equity

NOW accounts

$

603,345

$

339

0.08

$

520,556

$

295

0.08

Money market accounts

1,039,717

481

0.06

338,510

203

0.08

Savings accounts

1,200,018

304

0.03

434,702

169

0.05

Time deposits

474,665

877

0.25

363,227

1,239

0.46

Interest bearing deposits

3,317,745

2,001

0.08

1,656,995

1,906

0.15

Securities sold under repurchase agreements

35,791

30

0.11

65,385

67

0.14

Other short-term borrowings

1,832

44

3.21

-

-

-

Junior subordinated debentures

25,773

849

4.40

25,773

850

4.41

Subordinated debentures

59,244

1,639

3.70

38,637

1,064

3.68

Senior note

44,520

1,791

5.38

44,416

2,019

6.08

Notes payable and other borrowings

14,338

309

2.88

22,243

355

2.13

Total interest bearing liabilities

3,499,243

6,663

0.25

1,853,449

6,261

0.45

Noninterest bearing deposits

2,103,978

-

-

993,308

-

-

Other liabilities

42,706

-

-

42,632

-

-

Stockholders' equity

473,685

-

-

314,552

-

-

Total liabilities and stockholders' equity

$

6,119,612

$

3,203,941

Net interest income (GAAP)

$

142,065

$

68,115

Net interest margin (GAAP)

3.31

3.02

Net interest income (TE)1

$

143,131

$

69,145

Net interest margin (TE)1

3.33

3.06

Interest bearing liabilities to earning assets

60.97

%

61.38

%

1Represents a non-GAAP financial measure. See the discussion entitled “Reconciliation of Tax-Equivalent Non-GAAP Financial Measures” below that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. Tax equivalent basis is calculated using a marginal tax rate of 21% in 2022 and 2021.

2 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, as discussed in the table on page 48, and includes fees of $2.1 million and $4.4 million for the nine months ended September 30, 2022 and 2021, respectively.  Nonaccrual loans are included in the above-stated average balances.

47

Table of Contents

Reconciliation of Tax-Equivalent Non-GAAP Financial Measures

Net interest and dividend income (TE) and net interest income (TE) to average interest earning assets are non-GAAP measures that have been adjusted on a TE basis using a marginal rate of 21% for 2022 and 2021 to compare returns more appropriately on tax-exempt loans and securities to other earning assets.  The table below provides a reconciliation of each non-GAAP (TE) measure to the GAAP equivalent for the periods indicated:

Three Months Ended

Nine Months Ended

September 30, 

June 30, 

September 30, 

September 30, 

Net Interest Margin

    

2022

    

2022

2021

    

2022

2021

Interest income (GAAP)

$

58,008

$

47,389

$

24,791

$

148,728

$

74,376

Taxable-equivalent adjustment:

Loans

6

6

4

17

11

Securities

354

345

337

1,049

1,019

Interest and dividend income (TE)

58,368

47,740

25,132

149,794

75,406

Interest expense (GAAP)

2,439

2,125

2,173

6,663

6,261

Net interest income (TE)

$

55,929

$

45,615

$

22,959

$

143,131

$

69,145

Net interest income (GAAP)

$

55,569

$

45,264

$

22,618

$

142,065

$

68,115

Average interest earning assets

$

5,607,290

$

5,748,769

$

3,086,624

$

5,739,025

$

3,019,831

Net interest margin (GAAP)

3.93

%

3.16

%

2.91

%

3.31

%

3.02

%

Net interest margin (TE)

3.96

%

3.18

%

2.95

%

3.33

%

3.06

%

Noninterest Income

Three months ended September 30, 2022 and 2021

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

3rd Quarter 2022

Noninterest Income

Three Months Ended

Percent Change From

(Dollars in thousands)

September 30, 

June 30, 

September 30, 

June 30, 

September 30, 

    

2022

    

2022

    

2021

    

2022

    

2021

 

Wealth management

$

2,280

$

2,506

$

2,372

(9.0)

(3.9)

Service charges on deposits

2,661

2,328

1,368

14.3

94.5

Residential mortgage banking revenue

Secondary mortgage fees

81

50

240

62.0

(66.3)

MSRs mark to market gain (loss)

548

82

(282)

568.3

(294.3)

Mortgage servicing income

514

579

572

(11.2)

(10.1)

Net gain (loss) on sales of mortgage loans

449

(262)

2,186

(271.4)

(79.5)

Total residential mortgage banking revenue

1,592

449

2,716

254.6

(41.4)

Securities (losses) gains, net

(1)

(33)

244

N/M

N/M

Change in cash surrender value of BOLI

146

72

406

102.8

(64.0)

Card related income

2,653

2,965

1,624

(10.5)

63.4

Other income

2,165

924

610

134.3

254.9

Total noninterest income

$

11,496

$

9,211

$

9,340

24.8

23.1

N/M - Not meaningful

Noninterest income increased $2.3 million, or 24.8%, in the third quarter of 2022, compared to the second quarter of 2022, and increased $2.2 million, or 23.1%, compared to the third quarter of 2021.  The increase from the second quarter was primarily driven by $1.1 million of growth in residential mortgage banking revenue that is attributable to an increase in mark to market gain on MSRs of $466,000, as

48

Table of Contents

well as a $449,000 net gain on the sale of mortgage loans, compared to a net loss of $262,000 on the sale of mortgage loans in the second quarter of 2022. The variance in mortgage banking is derived from the changing rate environment experienced during the second and third quarters and the resultant negative impact on interest rate lock commitments during the second quarter, as well as further increases in the fair value of mortgage servicing rights during the third quarter.  Increases were also noted in service charges on deposits of $333,000, and in other income of $1.2 million primarily due to a $743,000 gain on a Visa credit card portfolio sale and a $180,000 gain on the sale of a land trust portfolio, as compared to the linked quarter.  These increases in noninterest income in the third quarter of 2022, compared to the second quarter of 2022, were partially offset by a $226,000 decrease in wealth management fees, and a $312,000 decrease in card related income.

The increase in noninterest income of $2.2 million in the third quarter of 2022, compared to the third quarter of 2021, is primarily due to an increase of $1.3 million in services charges of deposits, an increase of $1.0 million of card related income, and gains on the sale of the Visa credit card portfolio and the land trust portfolio reported in other income.  These gains were partially offset by a $1.1 million decline in residential mortgage banking revenue due to increases in interest rates effecting the mortgage banking volumes and related derivative, offset by an increase in the fair value of mortgage servicing rights, and a $260,000 decline in the cash surrender value of BOLI.

Nine months ended September 30, 2022 and 2021

Noninterest Income

Nine Months Ended

YTD through September 30, 2022

(Dollars in thousands)

September 30, 

September 30, 

Percent

    

2022

    

2021

    

Change

Wealth management

$

7,484

$

6,912

8.3

Service charges on deposits

7,063

3,784

86.7

Residential mortgage banking revenue

Secondary mortgage fees

270

834

(67.6)

MSRs mark to market gain (loss)

3,608

(202)

N/M

Mortgage servicing income

1,612

1,646

(2.1)

Net gain on sales of mortgage loans

1,682

7,802

(78.4)

Total residential mortgage banking revenue

7,172

10,080

(28.8)

Securities (losses) gains, net

(34)

246

(113.8)

Change in cash surrender value of BOLI

342

1,163

(70.6)

Card related income

8,194

4,737

73.0

Other income

3,949

1,637

141.2

Total noninterest income

$

34,170

$

28,559

19.6

N/M - Not meaningful

Noninterest income increased $5.6 million, or 19.6%, for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021. This increase was primarily driven by a $3.5 million increase in card related income, a $3.3 million increase in service charges on deposits, a $572,000 increase in wealth management fees, and a $2.3 million increase in other income, each stemming from the inclusion of West Suburban related activity in our results for the nine months ended September 30, 2022. Partially offsetting these increases was a $2.9 million decline in mortgage banking revenue year over year, comprised primarily of a $6.1 million decrease in net gain on sales of mortgage loans, partially offset by a $3.8 million mark to market gain on MSRs, both due to the increasing interest rate environment, and a $821,000 decline in the cash surrender value of BOLI.

49

Table of Contents

Noninterest Expense

Three months ended September 30, 2022 and 2021

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

3rd Quarter 2022

Noninterest Expense

Three Months Ended

Percent  Change From

(Dollars in thousands)

September 30, 

June 30, 

September 30, 

June 30, 

September 30, 

    

2022

    

2022

    

2021

    

2022

    

2021

 

Salaries

$

14,711

$

15,995

$

9,630

(8.0)

52.8

Officers incentive

2,787

1,662

1,212

67.7

130.0

Benefits and other

3,513

3,675

2,122

(4.4)

65.6

Total salaries and employee benefits

21,011

21,332

12,964

(1.5)

62.1

Occupancy, furniture and equipment expense

4,119

3,046

2,418

35.2

70.3

Computer and data processing

2,543

4,006

1,477

(36.5)

72.2

FDIC insurance

659

702

211

(6.1)

212.3

General bank insurance

257

351

301

(26.8)

(14.6)

Amortization of core deposit intangible asset

657

659

113

(0.3)

481.4

Advertising expense

83

194

107

(57.2)

(22.4)

Card related expense

1,453

1,057

662

37.5

119.5

Legal fees

212

179

455

18.4

(53.4)

Consulting & management fees

607

523

248

16.1

144.8

Other real estate owned expense, net

22

87

25

(74.7)

(12.0)

Other expense

4,365

5,113

3,148

(14.6)

38.7

Total noninterest expense

$

35,988

$

37,249

$

22,129

(3.4)

62.6

Efficiency ratio (GAAP)1

53.08

%

67.07

%

68.73

%

Adjusted efficiency ratio (non-GAAP)2

51.90

%

62.73

%

66.47

%

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

2 The adjusted efficiency ratio shown in the table above is a non-GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits, OREO expenses and merger-related costs, net of gain on branch sales, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains or losses on securities, mark to market gains or losses on MSRs, and nonrecurring gains on the sale of Visa credit card and land trust portfolios, and includes a tax equivalent adjustment on the change in cash surrender value of BOLI.  See the section entitled “Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures” starting on page 52 for a reconciliation of this non-GAAP measure to the most comparable GAAP equivalent.

Noninterest expense for the third quarter of 2022 decreased $1.3 million, or 3.4%, compared to the second quarter of 2022, and increased $13.9 million, or 62.6%, compared to the third quarter of 2021.  The decrease in the third quarter of 2022 compared to the second quarter was primarily attributable to $650,000 of West Suburban acquisition-related costs for the third quarter of 2022 compared to $3.3 million for the second quarter of 2022.  Acquisition-related costs in the third quarter of 2022 included $90,000 in data processing expense, compared to $1.7 million in the second quarter of 2022, primarily due to acquisition-related core system conversion costs. Partially offsetting the decrease in noninterest expense was an increase in occupancy, furniture and equipment costs of $1.1 million in the third quarter of 2022, compared to the prior quarter, due to net losses on branch sales during the quarter. Finally, our card related expense increased in the third quarter of 2022, compared to the second quarter, due to growth in customer transactions and related volume charges.  

The year over year increase of $13.9 million in noninterest expense is primarily attributable to an $8.0 million increase in salaries and employee benefits, a $1.7 million increase in occupancy, furniture and equipment, a $1.1 million increase in computer and data processing expense, and a $1.2 million increase in other expense. Officers incentive compensation increased $1.6 million in the third quarter of 2022, compared to the third quarter of 2021, as incentive accruals increased in the current year due to the acquisition of West Suburban, as well as growth in our commercial lending team.  Employee benefits expense increased $1.4 million in the third quarter of 2022, compared to the third quarter of 2021, due to increases stemming from additional employees from our acquisition of West Suburban. The increase in occupancy, furniture and equipment expense year over year was due to the addition of 34 West Suburban branches in late 2021. The $1.1

50

Table of Contents

million increase in computer and data processing expense was primarily due to core system conversion costs relating to the West Suburban acquisition.  Finally, the increase in other expense was due primarily to growth in bill payment services, consulting fees and commercial loan related costs, primarily due to acquisition-related costs in the third quarter of 2022.

Nine months ended September 30, 2022 and 2021

Noninterest Expense

Nine Months Ended

YTD through September 30, 2022

(Dollars in thousands)

September 30, 

September 30, 

Percent

    

2022

    

2021

    

Change

Salaries

$

46,304

$

28,280

63.7

Officers incentive

5,443

4,060

34.1

Benefits and other

10,563

7,026

50.3

Total salaries and employee benefits

62,310

39,366

58.3

Occupancy, furniture and equipment expense

10,864

7,188

51.1

Computer and data processing

12,817

4,079

214.2

FDIC insurance

1,771

604

193.2

General bank insurance

923

854

8.1

Amortization of core deposit intangible asset

1,981

348

469.3

Advertising expense

459

262

75.2

Card related expense

3,044

1,881

61.8

Legal fees

648

645

0.5

Consulting & management fees

1,746

914

91.0

Other real estate owned expense, net

97

138

(29.7)

Other expense

14,829

8,989

65.0

Total noninterest expense

$

111,489

$

65,268

70.8

Efficiency ratio (GAAP)1

63.37

%

67.04

%

Adjusted efficiency ratio (non-GAAP)2

58.76

%

65.69

%

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

2 The adjusted efficiency ratio shown in the table above is a non-GAAP financial measure calculated as noninterest expense, excluding amortization of core deposits, OREO expenses and merger-related costs, net of gain on branch sales, divided by the sum of net interest income on a fully tax equivalent basis, total noninterest income less net gains or losses on securities, mark to market gains or losses on MSRs, and nonrecurring gains on the sale of Visa credit card and land trust portfolios, and includes a tax equivalent adjustment on the change in cash surrender value of BOLI.  See the section entitled “Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures” starting on page 52 for a reconciliation of this non-GAAP measure to the most comparable GAAP equivalent

Noninterest expense for the nine months ended September 30, 2022, increased $46.2 million, or 70.8%, compared to the nine months ended September 30, 2021, primarily due to an increase in salaries and employee benefits, occupancy, furniture and equipment, computer and data processing, and other expenses, which increases primarily resulted from our acquisition of West Suburban in December 2021.  Salaries and employee benefits increased $22.9 million largely from the additional employees from West Suburban.  Occupancy, furniture and equipment increased $3.7 million, or 51.1%, due to additional facilities acquired with our acquisition of West Suburban, net of gains from the sale of overlapping branches.  Computer and data processing increased $8.7 million, or 214.2%, primarily related to costs of operating multiple systems prior to conversion as well as data conversion costs.  Other expense increased $5.8 million, or 65.0%, primarily from a $2.9 million increase to special services expense and a $1.3 million increase in miscellaneous expenses, due to acquisition-related costs.  In addition, FDIC insurance increased $1.2 million due to our increased asset size, as well as the absence of assessment credits fully utilized in the 2021 year to date period.  Amortization of core deposit intangible increased $1.6 million for the nine months ended September 30, 2022, compared to the prior year like period, due to the West Suburban acquisition.  Finally, consulting and management fees increased $832,000 due to $760,000 of acquisition-related costs and general ledger reclassifications in the first nine months of 2022.

51

Table of Contents

Reconciliation of Adjusted Efficiency Ratio Non-GAAP Financial Measures

GAAP

Non-GAAP

Three Months Ended

Three Months Ended

September 30, 

June 30, 

September 30, 

September 30, 

June 30, 

September 30, 

2022

2022

2021

2022

2022

2021

Efficiency Ratio / Adjusted Efficiency Ratio

Noninterest expense

$

35,988

$

37,249

$

22,129

$

35,988

$

37,249

$

22,129

Less amortization of core deposit

657

659

113

657

659

113

Less other real estate expense, net

22

87

25

22

87

25

Less acquisition related costs, net of gain on branch sales

N/A

N/A

N/A

1,061

2,132

425

Noninterest expense less adjustments

$

35,309

$

36,503

$

21,991

$

34,248

$

34,371

$

21,566

Net interest income

$

55,569

$

45,264

$

22,618

$

55,569

$

45,264

$

22,618

Taxable-equivalent adjustment:

Loans

N/A

N/A

N/A

6

6

4

Securities

N/A

N/A

N/A

354

345

337

Net interest income including adjustments

55,569

45,264

22,618

55,929

45,615

22,959

Noninterest income

11,496

9,211

9,340

11,496

9,211

9,340

Less securities (losses) gains

(1)

(33)

244

(1)

(33)

244

Less MSRs mark to market gain (loss)

548

82

(282)

548

82

(282)

Less gain on Visa credit card portfolio sale

N/A

N/A

N/A

743

-

-

Less gain on sale of land trust portfolio

N/A

N/A

N/A

180

-

-

Taxable-equivalent adjustment:

Change in cash surrender value of BOLI

N/A

N/A

N/A

39

19

108

Noninterest income (less) / including adjustments

10,949

9,162

9,378

10,065

9,181

9,486

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

$

66,518

$

54,426

$

31,996

$

65,994

$

54,796

$

32,445

Efficiency ratio / Adjusted efficiency ratio

53.08

%

67.07

%

68.73

%

51.90

%

62.73

%

66.47

%

Income Taxes

We recorded income tax expense of $7.1 million for the third quarter of 2022 on $26.6 million of pretax income, compared to income tax expense of $4.4 million on $16.7 million of pretax income in the second quarter of 2022, and income tax expense of $2.9 million on $11.3 million of pretax income in the third quarter of 2021. Our effective tax rate was 26.5% in the third quarter of 2022, 26.6% for the second quarter of 2022, and 25.8% for the third quarter of 2021.  

We recorded income tax expense of $15.9 million on $59.7 million of pretax income for the nine months ended September 30, 2022, compared to income tax expense of $10.3 million on $39.4 million of pretax income in the like 2021 period.  The effective tax rate was 26.7% and 26.1% for the third quarter of 2022 and the third quarter of 2021, respectively.

Income tax expense reflected all relevant statutory tax rates and GAAP accounting.  There were no significant changes in our ability to utilize our deferred tax assets during the quarter or nine months ended September 30, 2022.  We had no valuation reserve on the deferred tax assets as of September 30, 2022.

Financial Condition

Total assets decreased $244.5 million to $5.97 billion at September 30, 2022, from $6.21 billion at December 31, 2021, due primarily to a net decrease in cash and cash equivalents of $636.0 million, offset by increases of $444.0 million in net loans and $43.5 million in deferred tax assets.  The decrease in cash and cash equivalents was primarily due to the use of cash for loan growth, as well as the decrease in customer deposits of $184.9 million.  We continue to actively assess potential investment opportunities to utilize our excess liquidity. Total deposits were $5.28 billion at September 30, 2022, a decrease of $184.9 million from December 31, 2021, primarily due to seasonal decreases of municipal deposits, and to a lesser extent declines in interest bearing demand accounts, savings, money market, NOW, and time deposits in 2022.

52

Table of Contents

September 30, 2022

Securities

As of

Percent Change From

(Dollars in thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

    

2022

    

2021

    

2021

    

2021

    

2021

Securities available-for-sale, at fair value

U.S. Treasuries

$

211,097

$

202,339

$

4,070

4.3

N/M

U.S. government agencies

55,963

61,888

33,575

(9.6)

66.7

U.S. government agencies mortgage-backed

127,626

172,302

17,818

(25.9)

616.3

States and political subdivisions

224,259

257,609

238,952

(12.9)

(6.1)

Corporate bonds

9,544

9,887

4,992

(3.5)

91.2

Collateralized mortgage obligations

587,846

672,967

165,414

(12.6)

255.4

Asset-backed securities

219,587

236,877

189,338

(7.3)

16.0

Collateralized loan obligations

173,837

79,763

61,029

117.9

184.8

Total securities

$

1,609,759

$

1,693,632

$

715,188

(5.0)

125.1

N/M - Not meaningful

Securities available-for-sale decreased $83.9 million as of September 30, 2022, compared to December 31, 2021, and increased $894.6 million compared to September 30, 2021. The decrease in the portfolio during 2022 was driven by $234.8 million in principal reductions from calls, maturities and mortgage related prepayments, as well as an unrealized mark to market loss adjustment of $146.4 million, which were partially offset by the purchase of $301.6 million across a variety of sectors. We continue to seek to position the portfolio in higher credit quality, shorter duration securities with an appropriate mix of fixed- and floating-rate exposures. The increase in the securities portfolio in the year over year period was primarily due to the securities acquired in the acquisition of West Suburban. There were no securities sales during the third quarter of 2022.

September 30, 2022

Loans

As of

Percent Change From

(Dollars in thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

2022

2021

2021

2021

    

2021

Commercial

$

888,081

$

771,474

$

321,548

15.1

176.2

Leases

251,603

176,031

162,444

42.9

54.9

Commercial real estate – investor

941,910

799,928

420,853

17.7

123.8

Commercial real estate – owner occupied

876,951

731,845

445,301

19.8

96.9

Construction

176,700

206,132

108,690

(14.3)

62.6

Residential real estate – investor

59,580

63,399

45,497

(6.0)

31.0

Residential real estate – owner occupied

220,969

213,248

108,343

3.6

104.0

Multifamily

322,856

309,164

160,798

4.4

100.8

HELOC

116,108

126,290

82,021

(8.1)

41.6

Other 1

14,576

23,293

12,447

(37.4)

17.1

Total loans

$

3,869,334

$

3,420,804

$

1,867,942

13.1

107.1

1 The “Other” segment includes consumer and overdrafts.

Total loans were $3.87 billion as of September 30, 2022, an increase of $448.5 million from December 31, 2021.  The increase in total loans in the first nine months of 2022, compared to December 31, 2021, was due primarily to growth in loan originations within commercial real estate – investor, which increased by $142.0 million, commercial real estate – owner occupied, which increased by $145.1 million, commercial, which increased by $116.6 million, and leases, which increased by $75.6 million from December 31, 2021. Total loans increased $2.00 billion from September 30, 2021 to September 30, 2022, primarily due to the loan portfolio acquired from West Suburban. As required by CECL, the balance (or amortized cost basis) of purchased credit deteriorated loans, or PCD loans (discussed below) is carried on a gross basis (rather than net of the associated credit loss estimate), and the expected credit losses for PCD loans are estimated and separately recognized as part of the allowance for credit losses, or ACL.  

The quality of our loan portfolio is impacted not only by our credit decisions but also by the economic health of the communities in which we operate.  Since we are located in a corridor with significant open space and undeveloped real estate, real estate lending (including commercial real estate, construction, residential, multifamily, and HELOCs) has been and continues to be a sizeable portion of our portfolio.  These categories comprised 70.2% of the portfolio as of September 30, 2022, compared to 71.6% of the portfolio as of

53

Table of Contents

December 31, 2021.  We continue to oversee and seek to manage our loan portfolio in accordance with interagency guidance on risk management.

Asset Quality

Nonperforming loans consist of nonaccrual loans, performing restructured accruing loans and loans 90 days or greater past due.  Remediation work continues in all segments.  Nonperforming loans increased by $8.2 million to $52.9 million at September 30, 2022 from $44.7 million at December 31, 2021.  Purchased credit deteriorated loans, or PCD loans, are purchased loans that, as of the date of acquisition, we determined had experienced a more-than-insignificant deterioration in credit quality since origination.  PCD loans and their related deferred loan costs are included in our nonperforming loan disclosures, if such loans otherwise meet the definition of a nonperforming loan.  Management continues to carefully monitor loans considered to be in a classified status.  Nonperforming loans as a percent of total loans were 1.4% as of September 30, 2022, 1.3% as of December 31, 2021, and 1.5% as of September 30, 2021.  The distribution of our nonperforming loans is shown in the following table.

September 30, 2022

Nonperforming Loans

As of

Percent Change From

(Dollars in thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

2022

2021

2021

2021

2021

Commercial

$

8,821

$

13,291

$

220

(33.6)

N/M

Leases

235

3,754

3,959

(93.7)

(94.1)

Commercial real estate – investor

17,945

5,694

6,100

215.2

194.2

Commercial real estate – owner occupied

9,581

13,231

6,896

(27.6)

38.9

Construction

7,525

160

2,958

N/M

154.4

Residential real estate – investor

1,380

899

998

53.5

38.3

Residential real estate – owner occupied

3,787

5,019

4,885

(24.5)

(22.5)

Multifamily

1,559

1,573

2,055

(0.9)

(24.1)

HELOC

2,065

1,042

881

98.2

134.4

Other 1

2

3

-

-

N/M

Total nonperforming loans

$

52,900

$

44,666

$

28,952

18.4

82.7

N/M - Not meaningful

1 The “Other” segment includes consumer and overdrafts.

54

Table of Contents

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

September 30, 2022

Nonperforming Assets

As of

Percent Change From

(Dollars in Thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

  

2022

  

2021

  

2021

  

2021

2021

Nonaccrual loans

$

32,126

$

41,531

$

27,520

(22.6)

16.7

Performing troubled debt restructured loans accruing interest

 

22

 

25

 

199

(12.0)

(88.9)

Loans past due 90 days or more and still accruing interest

 

20,752

 

3,110

 

1,233

567.3

N/M

Total nonperforming loans

 

52,900

 

44,666

 

28,952

18.4

82.7

Other real estate owned

 

1,561

 

2,356

 

1,912

(33.7)

(18.4)

Total nonperforming assets

$

54,461

$

47,022

$

30,864

15.8

76.5

30-89 days past due loans and still accruing interest

$

8,197

$

10,745

$

2,829

Nonaccrual loans to total loans

0.8

%

1.2

%

1.5

%

Nonperforming loans to total loans

1.4

%

1.3

%

1.5

%

Nonperforming assets to total loans plus OREO

1.4

%

1.4

%

1.7

%

Allowance for credit losses

$

48,847

$

44,281

$

26,949

Allowance for credit losses to total loans

1.3

%

1.3

%

1.4

%

Allowance for credit losses to nonaccrual loans

152.1

%

106.6

%

97.9

%

N/M - Not meaningful

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

Loan Charge–offs, Net of Recoveries

Three Months Ended

(Dollars in thousands)

September 30, 

% of

June 30, 

% of

September 30, 

% of

2022

Total1

2022

Total1

2021

Total1

Commercial

$

20

29.4

$

44

17.6

$

(2)

(0.8)

Leases

178

261.80

-

-

4

1.7

Commercial real estate – investor

105

154.4

225

90.0

83

35.0

Commercial real estate – owner occupied

(75)

(110.3)

(7)

(2.8)

(2)

(0.8)

Residential real estate – investor

(8)

(11.8)

(5)

(2.0)

(7)

(3.0)

Residential real estate – owner occupied

(113)

(166.2)

(22)

(8.8)

(18)

(7.6)

Multifamily

(63)

(92.6)

-

-

183

77.2

HELOC

(35)

(51.5)

(31)

(12.4)

(28)

(11.8)

Other 2

59

86.8

46

18.4

24

10.1

Net charge–offs

$

68

100.0

$

250

100.0

$

237

100.0

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

2 The “Other” segment includes consumer and overdrafts.

Net charge-offs of $68,000 were recorded for the third quarter of 2022, compared to net charge-offs of $250,000 for the second quarter of 2022, and net charge-offs of $237,000 for the third quarter of 2021, reflecting continuing management attention to credit quality and remediation efforts.  The net charge-offs for the third quarter of 2022 were primarily due to one lease charge off for $178,000 and one commercial real estate – investor charge off for $94,000.  We have continued our conservative loan valuations and aggressive recovery efforts on prior charge-offs.

Classified loans include nonaccrual, performing troubled debt restructurings and all other loans considered substandard.  Classified assets include both classified loans and OREO.  Loans classified as substandard are inadequately protected by either the current net worth and ability to meet payment obligations of the obligor, or by the collateral pledged to secure the loan, if any.  These loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt and carry the distinct possibility that we will sustain some loss if deficiencies remain uncorrected.

55

Table of Contents

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

September 30, 2022

Classified Assets

As of

Percent Change From

(Dollars in thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

2022

2021

2021

2021

2021

Commercial

$

31,722

$

32,712

$

467

(3.0)

N/M

Leases

235

3,754

4,423

(93.7)

(94.7)

Commercial real estate – investor

28,252

10,667

8,718

164.9

224.1

Commercial real estate – owner occupied

42,698

15,429

7,211

176.7

492.1

Construction

1,347

2,104

4,898

(36.0)

(72.5)

Residential real estate – investor

1,285

1,265

1,154

1.6

11.4

Residential real estate – owner occupied

3,929

5,099

4,508

(22.9)

(12.8)

Multifamily

1,982

2,278

2,327

(13.0)

(14.8)

HELOC

2,278

1,423

1,215

60.1

87.5

Other 1

2

10

2

(80.0)

-

Total classified loans

113,730

74,741

34,923

52.2

225.7

Other real estate owned

1,561

2,356

1,912

(33.7)

(18.4)

Total classified assets

$

115,291

$

77,097

$

36,835

49.5

213.0

N/M - Not meaningful

1 The “Other” segment includes consumer and overdrafts.

Total classified loans and classified assets increased $38.2 million as of September 30, 2022, from the levels at December 31, 2021. The increase is due to the addition of commercial real estate – investor loans totaling $19.7 million and two commercial real estate – owner occupied loans totaling $32.0 million in the second quarter. The increase from September 30, 2021 is primarily due to the $15.4 million addition of the West Suburban loan portfolio in late 2021. Management monitors a ratio of classified assets to the sum of Bank Tier 1 capital and the ACL on loans as another measure of overall change in loan related asset quality, which is referred to as the “classified assets ratio.”  The classified assets ratio was 19.23% for the period ended September 30, 2022, compared to 13.79% as of December 31, 2021, and 9.73% as of September 30, 2021.  The increase in the classified assets ratio for the period ended September 30, 2022, compared to September 30, 2021, is also due to the acquisition of West Suburban.  

Allowance for Credit Losses on Loans

The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date. As of January 1, 2020, we adopted ASU 2016-13, or CECL.

At September 30, 2022, our allowance for credit losses, or ACL, on loans totaled $48.8 million, and our ACL on unfunded commitments, included in other liabilities, totaled $4.4 million. In the third quarter of 2022, we recorded provision expense on loans of $3.5 million, based on our assessment of nonperforming loan metrics and trends and estimated future credit losses, and a $973,000 increase in our reserve on unfunded commitments, primarily due to an updated analysis of line utilization rates over the past twelve months, as well as the roll off of prior historical periods with lower losses within the CECL model.  These two entries resulted in a $4.5 million net impact to the provision for credit losses for the third quarter of 2022.  

The ACL on loans totaled $45.4 million as of June 30, 2022, $44.3 as of December 31, 2021, and $26.9 million as of September 30, 2021.  The ACL on loans increased in late 2021 due to the impact of the West Suburban acquisition Day One credit mark of $12.1 million, the Day Two non-PCD loan adjustment to ACL of $12.2 million, less a reversal of $2.3 million related to our legacy loan portfolio and net charge-offs of $4.7 million for the fourth quarter.  The ACL for loans was reduced in the third quarter of 2021 due to a $1.5 million release of the provision for credit losses.  

Management estimates the amount of provision required on a quarterly basis and records the appropriate provision expense, or release of expense, to maintain an adequate reserve for all potential and estimated credit losses on loans, leases and unfunded commitments.  Our ACL on loans to total loans was 1.3% as of September 30, 2022, and December 31, 2021.  See Item 7 – Critical Accounting Estimates in the Management Discussion and Analysis in our 2021 Annual Report in Form 10-K for discussion of our ACL methodology on loans.

56

Table of Contents

Allocations of the ACL may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off.

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

Three Months Ended

Nine Months Ended

September 30, 

June 30, 

September 30, 

September 30, 

September 30, 

2022

2022

2021

2022

2021

Allowance at beginning of period

$

45,388

$

44,308

$

28,639

$

44,281

$

33,855

Charge–offs:

Commercial

67

52

23

149

232

Leases

178

-

4

178

32

Commercial real estate – investor

124

243

101

604

101

Commercial real estate – owner occupied

12

-

5

133

39

Construction

-

-

-

-

-

Residential real estate – investor

-

-

-

-

-

Residential real estate – owner occupied

-

-

-

-

-

Multifamily

-

-

183

-

183

HELOC

-

-

-

-

17

Other 1

103

91

53

320

108

Total charge–offs

484

386

369

1,384

712

Recoveries:

Commercial

47

8

25

85

62

Leases

-

-

-

-

-

Commercial real estate – investor

19

18

18

60

58

Commercial real estate – owner occupied

87

7

7

102

225

Construction

-

-

-

-

-

Residential real estate – investor

8

5

7

23

283

Residential real estate – owner occupied

113

22

18

218

128

Multifamily

63

-

-

63

-

HELOC

35

31

28

102

129

Other 1

44

45

29

120

107

Total recoveries

416

136

132

773

992

Net charge-offs (recoveries)

68

250

237

611

(280)

Provision for (release of) credit losses on loans

3,527

1,330

(1,453)

5,177

(7,186)

Allowance at end of period

$

48,847

$

45,388

$

26,949

$

48,847

$

26,949

Average total loans (exclusive of loans held–for–sale)

$

3,751,097

$

3,505,806

$

1,884,788

$

3,552,871

$

1,938,573

Net charge–offs / (recoveries) to average loans

0.01

%

0.03

%

0.05

%

0.02

%

(0.02)

%

Allowance at period end to average loans

1.30

%

1.29

%

1.43

%

1.37

%

1.39

%

1 The “Other” segment includes consumer and overdrafts.

The coverage ratio of the ACL on loans to nonperforming loans was 92.3% as of September 30, 2022, which was a decrease from the coverage ratio of 107.8% as of June 30, 2022 and a decrease from 93.1% as of September 30, 2021.  When measured as a percentage of average loans, our total ACL on loans was 1.37% for the nine months ended 2022 and 1.39% for the like period of September 30, 2021

In management’s judgment, an adequate ACL has been established to encompass the current lifetime expected credit losses at September 30, 2022, and general changes in lending policy, procedures and staffing, as well as other external factors, such as the impacts of the COVID-19 pandemic.  However, there can be no assurance that actual losses will not exceed the estimated amounts in the future, based on unforeseen economic events, changes in business climates and the condition of collateral at the time of default and repossession.  Continued volatility in the economic environment stemming from the impacts of and response to inflation and the war in Ukraine, and the associated effects on our customers, or other factors, such as changes in business climates and the condition of collateral at the time of default or repossession, may revise our current expectations of future credit losses in future reporting periods.

57

Table of Contents

Other Real Estate Owned

As of September 30, 2022, OREO totaled $1.6 million, reflecting a $795,000 decrease from the $2.4 million at December 31, 2021, and a $351,000 decrease from the $1.9 million at September 30, 2021.  In the third quarter of 2022, we disposed of one property totaling $62,000 in net book value, which resulted in a gain on sale of OREO of $33,000 and had no transfers to OREO. In the fourth quarter of 2021, we acquired three OREO properties in our acquisition of West Suburban, with a total fair value of $5.6 million, and we sold two of these properties in December, which had a net book value of $5.2 million. In the third quarter of 2022, we recorded no OREO valuation reserve adjustments, compared to $14,000 of valuation reserve adjustments recorded in the fourth quarter of 2021, and $2,000 of valuation reserve adjustments recorded in the third quarter of 2021.

September 30, 2022

OREO

Three Months Ended

Percent Change From

(Dollars in thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

2022

2021

2021

2021

2021

Balance at beginning of period

$

1,623

$

1,912

$

1,877

(15.1)

(13.5)

Property additions, net of acquisition adjustments

-

5,678

70

(100.0)

(100.0)

Less:

Proceeds from property disposals, net of participation purchase and of gains/losses

62

5,220

37

(98.8)

67.6

Period valuation write-down

-

14

(2)

(100.0)

(100.0)

Balance at end of period

$

1,561

$

2,356

$

1,912

(33.7)

(18.4)

In management’s judgment, the property valuation allowance as established presents OREO at current estimates of fair value less estimated costs to sell; however, there can be no assurance that additional losses will not be incurred on disposals or upon updates to valuations in the future.  Of note, properties valued in total at $928,000, or approximately 59.5% of total OREO at September 30, 2022, have been in OREO for five years or more.  The appropriate regulatory approval has been obtained for any OREO properties held in excess of five years.

OREO Properties by Type

(Dollars in thousands)

September 30, 2022

December 31, 2021

September 30, 2021

Amount

% of Total

Amount

% of Total

Amount

% of Total

Single family residence

$

-

0

%

$

645

27

%

$

519

27

%

Lots (single family and commercial)

1,261

81

%

1,411

60

%

1,078

56

%

Vacant land

300

19

%

300

13

%

315

17

%

Total other real estate owned

$

1,561

100

%

$

2,356

100

%

$

1,912

100

%

Deposits and Borrowings

September 30, 2022

Deposits

As of

Percent Change From

(Dollars in thousands)

September 30, 

December 31, 

September 30, 

December 31, 

September 30, 

2022

2021

2021

2021

    

2021

Noninterest bearing demand

$

2,098,144

$

2,093,494

$

1,037,638

0.2

102.2

Savings

1,164,036

1,178,575

457,900

(1.2)

154.2

NOW accounts

630,747

587,381

537,547

7.4

17.3

Money market accounts

931,813

1,102,972

370,691

(15.5)

151.4

Certificates of deposit of less than $100,000

258,071

296,298

173,595

(12.9)

48.7

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

148,411

138,794

98,496

6.9

50.7

Certificates of deposit of more than $250,000

50,137

68,718

38,462

(27.0)

30.4

Total deposits

$

5,281,359

$

5,466,232

$

2,714,329

(3.4)

94.6

Total deposits were $5.28 billion at September 30, 2022, which reflects a $184.9 million decrease from total deposits of $5.47 billion at December 31, 2021, and an increase of $2.57 billion from total deposits of $2.71 billion at September 30, 2021.  The decrease in deposits at September 30, 2022, compared to December 31, 2021, was primarily due to decreases in savings of $14.5 million, money market

58

Table of Contents

accounts of $171.2 million and time deposits of $47.2 million partially offset by increases in demand and NOW accounts of $48.0 million. The increase in deposits at September 30, 2022, compared to September 30, 2021 was primarily due to an increase of $2.69 billion of deposits from the West Suburban acquisition.  

In addition to deposits, we obtained funding from other sources in all periods presented.  Securities sold under repurchase agreements totaled $35.5 million at September 30, 2022, a $14.8 million, or 29.5%, decrease from $50.3 million at December 31, 2021.   Our notes payable and other borrowings is comprised of $10.0 million outstanding on a $20.0 million term note originated with a correspondent bank in the first quarter of 2020, to facilitate the redemption of our Old Second Capital Trust I trust preferred securities and related junior subordinated debentures, completed on March 2, 2020.  Notes payable and other borrowings of $10.0 million as of September 30, 2022, decreased $9.1 million from December 31, 2021, and decreased $10.2 million from September 30, 2021.  

In the second quarter of 2021, we entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers pursuant to which we sold and issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”).  We sold the Notes to eligible purchasers in a private offering, and the proceeds of this issuance are intended to be used for general corporate purposes, which may include, without limitation, the redemption of existing senior debt, common stock repurchases and strategic acquisitions.  The Notes bear interest at a fixed annual rate of 3.50% through April 14, 2026, payable semi-annually in arrears.  As of April 15, 2026 forward, the interest rate on the Notes will generally reset quarterly to a rate equal to Three-Month Term SOFR (as defined by the Note) plus 273 basis points, payable quarterly in arrears.  The Notes have a stated maturity of April 15, 2031, and are redeemable, in whole are in part, on April 15, 2026, or any interest payment date thereafter, and at any time upon the occurrence of certain events.

We are indebted on senior notes originated in December 2016, totaling $44.6 million, net of deferred issuance costs, as of September 30, 2022.  These notes mature in December 2026, and included interest payable semi-annually at 5.75% for five years.  Beginning December 31, 2021, the interest became payable quarterly at three month LIBOR plus 385 basis points.  We are also indebted on $25.8 million, net of deferred issuance costs, of junior subordinated debentures, which are related to the trust preferred securities issued by its statutory trust subsidiary, Old Second Capital Trust II (“Trust II”).  The Trust II issuance converted from fixed to floating rate at three month LIBOR plus 150 basis points on June 15, 2017.  Upon conversion to a floating rate, we initiated a cash flow hedge which resulted in the total interest rate paid on this debt of 4.39% as of September 30, 2022, as compared to 6.77%, which was the rate paid during the period prior to the June 15, 2017 rate reset.  

Capital

As of September 30, 2022, total stockholders’ equity was $433.7 million, which was a decrease of $68.3 million from $502.0 million as of December 31, 2021.  This decrease is primarily attributable to a decrease in accumulated other comprehensive income of $107.2 million in the first nine months of 2022 due to a net decrease in unrealized gains on available-for-sale securities, net of unrealized losses on swaps, due to the increase in market interest rates, as well as a reduction to retained earnings of $6.7 million for payment of dividends to our common stockholders in the first nine months of 2022. Partially offsetting this decrease was $43.8 million of net income for the nine months ended September 30, 2022. Total stockholders’ equity as of September 30, 2022, increased $112.5 million compared to September 30, 2021, primarily due to the West Suburban acquisition in late 2021 and the resultant additional common stock issued, as well as net income year over year, less the reduction in accumulated other comprehensive income of $110.6 million year over year.

59

Table of Contents

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

Minimum Capital

Well Capitalized

Adequacy with

Under Prompt

Capital Conservation

Corrective Action

September 30, 

December 31, 

September 30, 

Buffer, if applicable1

Provisions2

2022

2021

2021

The Company

Common equity tier 1 capital ratio

7.00

%

N/A

9.16

%

9.46

%

12.99

%

Total risk-based capital ratio

10.50

%

N/A

11.99

%

12.55

%

17.80

%

Tier 1 risk-based capital ratio

8.50

%

N/A

9.68

%

10.06

%

14.10

%

Tier 1 leverage ratio

4.00

%

N/A

7.70

%

7.81

%

9.81

%

The Bank

Common equity tier 1 capital ratio

7.00

%

6.50

%

11.60

%

12.41

%

15.65

%

Total risk-based capital ratio

10.50

%

10.00

%

12.64

%

13.46

%

16.69

%

Tier 1 risk-based capital ratio

8.50

%

8.00

%

11.60

%

12.41

%

15.65

%

Tier 1 leverage ratio

4.00

%

5.00

%

9.24

%

9.58

%

10.83

%

1 Amounts are shown inclusive of a capital conservation buffer of 2.50%.

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

As part of its response to the impact of the COVID-19 pandemic, in the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). In connection with our adoption of CECL on January 1, 2020, we elected to utilize the five-year CECL transition.  As of September 30, 2022, the capital measures of the Company exclude $2.9 million, which is the modified CECL transition adjustment.

As of September 30, 2022, the Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” and met the now fully phased-in capital conservation buffer requirements.  In addition to the above regulatory ratios, our GAAP common equity to total assets ratio, which is used as a performance measurement for capital analysis and peer comparisons, decreased from 8.08% at December 31, 2021, to 7.27% at September 30, 2022.  Our GAAP tangible common equity to tangible assets ratio was 5.67% at September 30, 2022, compared to 6.54% as of December 31, 2021.  Our non-GAAP tangible common equity to tangible assets ratio, which management also considers a valuable performance measurement for capital analysis, decreased from 6.59% at December 31, 2021, to 5.72% at September 30, 2022, primarily due to a decline in tangible common equity in the nine months ended September 30, 2022.  The decline in tangible common equity was due to a decrease in accumulated other comprehensive income of $107.2 million primarily related to unrealized losses on available-for-sale securities stemming from the increase in market interest rates.  The non-GAAP tangible common equity to tangible assets ratio was also negatively impacted by growth in total tangible assets in the third quarter of 2022.  

60

Table of Contents

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

September 30, 2022

December 31, 2021

Tangible common equity

GAAP

Non-GAAP

GAAP

Non-GAAP

(Dollars in thousands)

Total Equity

$

433,714

$

433,714

$

502,027

$

502,027

Less: Goodwill and intangible assets

100,801

100,801

102,636

102,636

Add: Limitation of exclusion of core deposit intangible (80%)

N/A

2,865

N/A

3,261

Adjusted goodwill and intangible assets

100,801

97,936

102,636

99,375

Tangible common equity

$

332,913

$

335,778

$

399,391

$

402,652

Tangible assets

Total assets

$

5,967,705

$

5,967,705

$

6,212,189

$

6,212,189

Less: Adjusted goodwill and intangible assets

100,801

97,936

102,636

99,375

Tangible assets

$

5,866,904

$

5,869,769

$

6,109,553

$

6,112,814

Common equity to total assets

7.27

%

7.27

%

8.08

%

8.08

%

Tangible common equity to tangible assets

5.67

%

5.72

%

6.54

%

6.59

%

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

Liquidity

Liquidity is our ability to fund operations, to meet depositor withdrawals, to provide for customers’ credit needs, and to meet maturing obligations and existing commitments.  Our liquidity principally depends on our cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and our ability to borrow funds.  We monitor our borrowing capacity at the FHLBC as part of our liquidity management process as supervised by our Asset and Liability Committee (“ALCO”) and reviewed by our Board of Directors.  In addition, due to the potential impacts on our liquidity stemming from the COVID-19 pandemic, our senior management team monitors cash balances daily to ensure we have adequate liquidity to meet our operational and financing needs.  As of September 30, 2022, our cash on hand liquidity totaled $116.2 million, a decrease of $636.0 million over cash balances held as of December 31, 2021.  

Net cash inflows from operating activities were $60.1 million during the first nine months of 2022, compared with net cash inflows of $50.8 million in the same period of 2021.  Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, were a source of inflows for the first nine months of 2022 though to a lesser extent than the like period of 2021.  Interest paid, net of interest received, combined with changes in other assets and liabilities were a source of inflows for the nine months ended September 30, 2022 and also for the like period of 2021.  The management of investing and financing activities, as well as market conditions, determines the level and the stability of net interest cash flows.  Management’s policy is to mitigate the impact of changes in market interest rates to the extent possible, as part of the balance sheet management process.

Net cash outflows from investing activities were $506.4 million in the nine months ended September 30, 2022, compared to net cash outflows of $57.0 million in the same period in 2021.  In the first nine months of 2022, securities transactions accounted for net outflows of $66.9 million, and the principal change on loans accounted for net outflows of $443.6 million.  In the first nine months of 2021, securities transactions accounted for net outflows of $225.2 million, and net principal on loans funded accounted for net inflows of $168.6 million.  Proceeds from sales of OREO accounted for $941,000 and $607,000 in investing cash inflows for the nine months ended September 30, 2022 and 2021, respectively.  

Net cash outflows from financing activities in the nine months ended September 30, 2022, were $189.7 million, compared with net cash inflows of $195.6 million in the nine months ended September 30, 2021.   Net deposit outflows in the first nine months of 2022 were $183.7 million compared to net deposit inflows of $177.3 million in the first nine months of 2021.  Other short-term borrowings had $25.0 million of net cash inflows in the first nine months of 2022, compared to no cash inflows or outflows in the first nine months of 2021.  Changes in securities sold under repurchase agreements accounted for outflows of $14.8 million and outflows of $24.0 million for the nine months ended September 30, 2022 and 2021, respectively.  Dividends paid on our common stock totaled $6.7 million in the nine months ended September 30, 2022, compared to dividends paid of $3.2 million for the like 2021 period, as the per common share dividend was increased to five cents per share in the second quarter of 2021.  The purchase of treasury stock in the first nine months of 2022 due

61

Table of Contents

to shares acquired with restricted stock award vestings resulted in outflows of $447,000, compared to cash outflows of $10.4 million in the first nine months of 2021.

Cash and cash equivalents for the nine months ended September 30, 2022, totaled $116.2 million, as compared to $519.3 million as of September 30, 2021.  In addition to cash and cash equivalents on hand or held as deposits with other financial institutions, we rely on funding sources from customer deposits, cash flows from securities available-for-sale and loans, and a line of credit with the FHLBC to meet potential liquidity needs.  These sources of liquidity are immediately available to satisfy any funding requirements due to depositor or borrower demands through the ordinary course of our business.  Additional sources of funding include a $30.0 million undrawn line of credit held by the Company with a third party financial institution, as well as unpledged securities available-for-sale.    

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

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

The Federal Reserve has continued its pace of rate hikes and raised the federal funds target rate by another 0.75% in September 2022.  The current market expectation is a federal funds target rate of 4.50% by the end of the year, however the outlook on rates have been constantly changing as new economic measures are published.  The Federal Reserve has been slow in shrinking its balance sheet, which decreased from $9.0 trillion in March 2022 to $8.8 trillion in September 2022.  We manage interest rate risk within guidelines established by policy are intended to limit the amount of rate exposure.  In practice, we seek to manage our interest rate risk exposure within our guidelines so that such exposure does not pose a material risk to our future earnings.

We manage various market risks in the normal course of our operations, including credit, liquidity risk, and interest-rate risk.  Other types of market risk, such as foreign currency exchange risk and commodity price risk, do not arise in the normal course of our business activities and operations.  In addition, since we do not hold a trading portfolio, we are not exposed to significant market risk from trading activities.  Our interest rate risk exposures at September 30, 2022 and December 31, 2021 are outlined in the table below.

Our net income can be significantly influenced by a variety of external factors, including: overall economic conditions, policies and actions of regulatory authorities, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities other than those that are assumed, early withdrawal of deposits, exercise of call options on borrowings or securities, competition, a general rise or decline in interest rates, changes in the slope of the yield-curve, changes in historical relationships between indices (such as LIBOR and prime), and balance sheet growth or contraction.  Our asset-liability committee seeks to manage interest rate risk under a variety of rate environments by structuring our on-balance sheet and off-balance sheet positions, which includes interest rate swap derivatives as discussed in Note 19 of our consolidated financial statements found in in our Annual Report on Form 10-K for the year ended December 31, 2021.  We seek to monitor and manage interest rate risk within approved policy guidelines and limits.

We use simulation analysis to quantify the impact of various rate scenarios on our net interest income. Specific cash flows, repricing characteristics, and embedded options of the assets and liabilities held by us are incorporated into the simulation model. Earnings at risk are calculated by comparing the net interest income of a stable interest rate environment to the net interest income of a different interest rate environment in order to determine the percentage change. As of September 30, 2022, our net interest income profile remained sensitive to earnings gains (in both dollars and percentage) should interest rates rise.  However, we have a lower sensitivity profile relative to December 31, 2021 from interest rate swaps and mix changes in loans.

The following table summarizes the effect on annual income before income taxes based upon an immediate increase or decrease in interest rates of 0.5%, 1.0%, and 2.0%, with no change in the slope of the yield curve.  Due to relatively low market interest rates, it was not possible to calculate any down rate scenarios for December 31, 2021 results because many of the market interest rates would fall below zero in that scenario.

62

Table of Contents

Analysis of Net Interest Income Sensitivity

Immediate Changes in Rates

(Dollars in thousands)

    

(2.0)

%

    

(1.0)

%

    

  

(0.5)

%

    

  

0.5

%

    

  

1.0

%

    

  

2.0

%

September 30, 2022

Dollar change

$

(46,160)

$

(22,306)

$

(10,791)

$

10,567

$

21,073

$

40,937

Percent change

(19.5)

%

(9.4)

%

(4.5)

%

4.5

%

8.9

%

17.3

%

December 31, 2021

Dollar change

N/M

N/M

N/M

$

13,404

$

27,689

$

54,007

Percent change

N/M

N/M

N/M

9.4

%

19.5

%

38.0

%

N/M - Not meaningful

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

Effects of Inflation

In management’s opinion, changes in interest rates affect our financial condition to a far greater degree than changes in the inflation rate; however, we monitor both.  The annual US inflation rate was 8.2% in September 2022, a slight reduction from its peak of 9.1% in June 2022.  Management believes the inflation rate will be elevated in the near term, which is expected to be favorable for the Bank.  In general, we anticipate that higher inflation will increase borrowers’ needs for credit as a result of GDP growth.  In addition, as interest rates are expected to rise to combat inflation, we also expect our net interest margin to be favorably impacted.  The downside risks of high inflation puts upwards pressure to our expenses, which could impact profits.  Furthermore, higher costs of living weaken the financial condition of our borrowers which could affect our credit profile.  A financial institution’s ability to be relatively unaffected by changes in interest rates is a good indicator of its capability to perform in today’s volatile economic environment.  We seek to mitigate the impact of interest rate volatility on the Bank by seeking to ensure that rate sensitive assets and rate sensitive liabilities respond to changes in interest rates in a similar time frame and to a similar degree. Overall, we expect the effects of higher inflation to be beneficial to us in the near term.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended, as of September 30, 2022.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that as of September 30, 2022, the Company’s internal controls were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified.

There were no changes in the Company’s internal controls over financial reporting during the quarter ended September 30, 2022, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

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

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

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

63

Table of Contents

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

Item 1.A.  Risk Factors

Investing in shares of our common stock involves certain risks, including those identified and described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, as well as cautionary statements contained in this Quarterly Report, on Form 10-Q, including those under the caption “Cautionary Note Regarding Forward-Looking Statements.”

There have been no material changes to the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed with the SEC on March 10, 2022.

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

None.

Item 3.  Defaults Upon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not applicable

Item 5.  Other Information

None.

64

Table of Contents

Item 6.  Exhibits

Exhibits:

31.1

31.2

32.1

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

32.2

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

101

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets at September 30, 2022 and December 31, 2021; (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2022 and 2021; (iii) Consolidated Statements of Comprehensive (Loss) Income for the three and nine months ended September 30, 2022 and 2021; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021; (v) Consolidated Statements of Stockholder’s Equity for the three and nine months ended September 30, 2022 and 2021; and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text and in detail.

104

Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document).

65

Table of Contents

SIGNATURES

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

OLD SECOND BANCORP, INC.

BY:

/s/ James L. Eccher

James L. Eccher

President and Chief Executive Officer

(principal executive officer)

BY:

/s/ Bradley S. Adams

Bradley S. Adams

Executive Vice President and Chief Financial Officer

(principal financial and accounting officer)

DATE: November 8, 2022

66