XML 40 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Schedule of Segment Information Summarized financial information for the Company's reportable segments and the reconciliation to the consolidated financial results for the periods presented is shown in the following tables:
Three Months Ended September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$40,743 $4,315 $920 $45,978 
Interest expense8,434 1,503 695 10,632 
   Net interest income32,309 2,812 225 35,346 
Provision (benefit) for credit losses
1,561 158 (3)1,716 
   Net interest income after provision for credit losses30,748 2,654 228 33,630 
Net realized gains on mortgage loans sold— 4,810 — 4,810 
Change in fair value of mortgage loan commitments, net— 371 — 371 
Total production revenue— 5,181 — 5,181 
Mortgage servicing revenue— 3,056 — 3,056 
Change in fair value of mortgage servicing rights:
   Due to changes in model inputs of assumptions— (638)— (638)
   Other— (612)— (612)
Total mortgage servicing revenue, net— 1,806 — 1,806 
Other mortgage banking revenue— 286 — 286 
     Total mortgage banking revenue— 7,273 — 7,273 
Purchased receivable income— — 7,269 7,269 
Other operating income17,107 — (410)16,697 
     Total other operating income17,107 7,273 6,859 31,239 
Salaries and other personnel expense12,181 5,505 1,746 19,432 
Data processing expense2,826 269 145 3,240 
Occupancy expense1,359 493 69 1,921 
Professional and outside services713 249 150 1,112 
Marketing expense397 110 508 
Insurance expense780 22 — 802 
Compensation expense - Sallyport acquisition payments— — 600 600 
Other operating expense1,709 717 259 2,685 
     Total other operating expense19,965 7,365 2,970 30,300 
   Income before provision for income taxes27,890 2,562 4,117 34,569 
Provision for income taxes5,634 706 1,164 7,504 
Net income $22,256 $1,856 $2,953 $27,065 
Three Months Ended September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income
$40,743 $4,315 $920 $45,978 
Mortgage banking income - external revenue
— 7,273 — 7,273 
Mortgage banking income - intersegment revenues
— 527 — 527 
Purchased receivable income
— — 7,269 7,269 
Other operating income
17,107 — (410)16,697 
57,850 12,115 7,779 77,744 
Reconciliation of revenue
Elimination of intersegment revenues
— (527)— (527)
     Total consolidated revenues
$57,850 $11,588 $7,779 $77,217 
Less:
Interest expense
8,434 1,503 695 10,632 
Provision (benefit) for credit losses
1,561 158 (3)1,716 
     Segment gross profit
47,855 9,927 7,087 64,869 
Less(1):
Salaries and other personnel expense$12,181 $5,505 $1,746 $19,432 
Data processing expense2,826 269 145 3,240 
Occupancy expense1,359 493 69 1,921 
Professional and outside services713 249 150 1,112 
Marketing expense397 110 508 
Insurance expense780 22 — 802 
Compensation expense - Sallyport acquisition payments
— — 600 600 
Intersegment expense
527 — — 527 
Other segment items(2)
1,709 717 259 2,685 
     Segment expense
20,492 7,365 2,970 30,827 
Reconciliation of expense
Elimination of intersegment expense
($527)$— $— (527)
     Total consolidated expense
$19,965 $7,365 $2,970 $30,300 
     Income before provision for income taxes
$27,890 $2,562 $4,117 $34,569 
1The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
Three Months Ended September 30, 2024
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$34,862 $4,396 $158 $39,416 
Interest expense8,934 1,455 185 10,574 
   Net interest income25,928 2,941 (27)28,842 
Provision (benefit) for credit losses
1,492 571 — 2,063 
   Net interest income after provision for credit losses24,436 2,370 (27)26,779 
Net realized gains on mortgage loans sold— 5,079 — 5,079 
Change in fair value of mortgage loan commitments, net— 60 — 60 
Total production revenue— 5,139 — 5,139 
Mortgage servicing revenue— 2,583 — 2,583 
Change in fair value of mortgage servicing rights:
   Due to changes in model inputs of assumptions— (566)— (566)
   Other— (402)— (402)
Total mortgage servicing revenue, net— 1,615 — 1,615 
Other mortgage banking revenue— 293 — 293 
     Total mortgage banking revenue— 7,047 — 7,047 
Purchased receivable income— — 1,033 1,033 
Other operating income3,507 — — 3,507 
     Total other operating income3,507 7,047 1,033 11,587 
Salaries and other personnel expense11,422 5,858 269 17,549 
Data processing expense2,342 273 2,618 
Occupancy expense1,380 500 31 1,911 
Professional and outside services657 224 22 903 
Marketing expense738 122 — 860 
Insurance expense573 23 — 596 
Other operating expense1,611 643 37 2,291 
     Total other operating expense18,723 7,643 362 26,728 
Income before provision for income taxes9,220 1,774 644 11,638 
Provision (benefit) for income taxes2,133 497 183 2,813 
Net income$7,087 $1,277 $461 $8,825 
Three Months Ended September 30, 2024
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income
$34,862 $4,396 $158 $39,416 
Mortgage banking income - external revenue
— 7,047 — 7,047 
Mortgage banking income - intersegment revenues
— 1,275 — 1,275 
Purchased receivable income
— — 1,033 1,033 
Other operating income
3,507 — — 3,507 
38,369 12,718 1,191 52,278 
Reconciliation of revenue
Elimination of intersegment revenues
— (1,275)— (1,275)
     Total consolidated revenues
$38,369 $11,443 $1,191 $51,003 
Less:
Interest expense
8,934 1,455 185 10,574 
Provision (benefit) for credit losses
1,492 571 — 2,063 
     Segment gross profit
27,943 9,417 1,006 38,366 
Less(1):
Salaries and other personnel expense$11,422 $5,858 $269 $17,549 
Data processing expense2,342 273 2,618 
Occupancy expense1,380 500 31 1,911 
Professional and outside services657 224 22 903 
Marketing expense738 122 — 860 
Insurance expense573 23 — 596 
Intersegment expense
1,275 — — 1,275 
Other segment items(2)
1,611 643 37 2,291 
     Segment expense
19,998 7,643 362 28,003 
Reconciliation of expense
Elimination of intersegment expense
($1,275)$— $— (1,275)
     Total consolidated expense
$18,723 $7,643 $362 $26,728 
     Income before provision for income taxes
$9,220 $1,774 $644 $11,638 
1The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
Nine Months Ended September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$116,286 $13,754 $2,298 $132,338 
Interest expense25,855 4,389 1,859 32,103 
   Net interest income90,431 9,365 439 100,235 
Provision (benefit) for credit losses
1,112 490 681 2,283 
   Net interest income after provision for credit losses89,319 8,875 (242)97,952 
Net realized gains on mortgage loans sold— 11,481 — 11,481 
Change in fair value of mortgage loan commitments, net— 921 — 921 
Total production revenue— 12,402 — 12,402 
Mortgage servicing revenue— 8,709 — 8,709 
Change in fair value of mortgage servicing rights:
   Due to changes in model inputs of assumptions— (1,315)— (1,315)
   Other— (1,608)— (1,608)
Total mortgage servicing revenue, net— 5,786 — 5,786 
Other mortgage banking revenue— 736 — 736 
     Total mortgage banking revenue— 18,924 — 18,924 
Purchased receivable income— — 19,316 19,316 
Other operating income23,078 — (399)22,679 
     Total other operating income23,078 18,924 18,917 60,919 
Salaries and other personnel expense36,305 15,956 5,248 57,509 
Data processing expense8,455 802 453 9,710 
Occupancy expense4,216 1,487 211 5,914 
Professional and outside services1,908 763 669 3,340 
Marketing expense1,809 403 10 2,222 
Insurance expense2,502 66 2,575 
Compensation expense - Sallyport acquisition payments— — 1,800 1,800 
Other operating expense5,115 1,971 803 7,889 
     Total other operating expense60,310 21,448 9,201 90,959 
   Income before provision for income taxes52,087 6,351 9,474 67,912 
Provision for income taxes11,300 1,762 2,683 15,745 
Net income $40,787 $4,589 $6,791 $52,167 
Nine Months Ended September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income
$116,286 $13,754 $2,298 $132,338 
Mortgage banking income - external revenue
— 18,924 — 18,924 
Mortgage banking income - intersegment revenues
— 1,883 — 1,883 
Purchased receivable income
— — 19,316 19,316 
Other operating income
23,078 — (399)22,679 
139,364 34,561 21,215 195,140 
Reconciliation of revenue
Elimination of intersegment revenues
— (1,883)— (1,883)
     Total consolidated revenues
$139,364 $32,678 $21,215 $193,257 
Less:
Interest expense
25,855 4,389 1,859 32,103 
Provision (benefit) for credit losses
1,112 490 681 2,283 
     Segment gross profit
112,397 27,799 18,675 158,871 
Less(1):
Salaries and other personnel expense$36,305 $15,956 $5,248 $57,509 
Data processing expense8,455 802 453 9,710 
Occupancy expense4,216 1,487 211 5,914 
Professional and outside services1,908 763 669 3,340 
Marketing expense1,809 403 10 2,222 
Insurance expense2,502 66 2,575 
Compensation expense - Sallyport acquisition payments
— — 1,800 1,800 
Intersegment expense
1,883 — — 1,883 
Other segment items(2)
5,115 1,971 803 7,889 
     Segment expense
62,193 21,448 9,201 92,842 
Reconciliation of expense
Elimination of intersegment expense
($1,883)$— $— (1,883)
     Total consolidated expense
$60,310 $21,448 $9,201 $90,959 
     Income before provision for income taxes
$52,087 $6,351 $9,474 $67,912 
1The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
Nine Months Ended September 30, 2024
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$99,895 $11,697 $541 $112,133 
Interest expense25,434 3,749 608 29,791 
   Net interest income74,461 7,948 (67)82,342 
Provision (benefit) for credit losses
1,505 587 — 2,092 
   Net interest income after provision for credit losses72,956 7,361 (67)80,250 
Net realized gains on mortgage loans sold— 10,247 — 10,247 
Change in fair value of mortgage loan commitments, net— 837 — 837 
Total production revenue— 11,084 — 11,084 
Mortgage servicing revenue— 6,308 — 6,308 
Change in fair value of mortgage servicing rights:— — 
   Due to changes in model inputs of assumptions— (38)— (38)
   Other— (1,036)— (1,036)
Total mortgage servicing revenue, net— 5,234 — 5,234 
Other mortgage banking revenue— 644 — 644 
     Total mortgage banking revenue— 16,962 — 16,962 
Purchased receivable income— — 3,620 3,620 
Other operating income8,426 — — 8,426 
     Total other operating income8,426 16,962 3,620 29,008 
Salaries and other personnel expense33,259 15,501 833 49,593 
Data processing expense7,135 721 22 7,878 
Occupancy expense4,176 1,447 93 5,716 
Professional and outside services1,715 608 61 2,384 
Marketing expense1,689 368 2,063 
Insurance expense1,986 81 — 2,067 
Other operating expense4,010 1,700 149 5,859 
     Total other operating expense53,970 20,426 1,164 75,560 
   Income before provision for income taxes27,412 3,897 2,389 33,698 
Provision for income taxes5,885 1,092 677 7,654 
Net income $21,527 $2,805 $1,712 $26,044 
Nine Months Ended September 30, 2024
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income
$99,895 $11,697 $541 $112,133 
Mortgage banking income - external revenue
— 16,962 — 16,962 
Mortgage banking income - intersegment revenues
— 2,805 — 2,805 
Purchased receivable income
— — 3,620 3,620 
Other operating income
8,426 — — 8,426 
108,321 31,464 4,161 143,946 
Reconciliation of revenue
Elimination of intersegment revenues
— (2,805)— (2,805)
     Total consolidated revenues
$108,321 $28,659 $4,161 $141,141 
Less:
Interest expense
25,434 3,749 608 29,791 
Provision (benefit) for credit losses
1,505 587 — 2,092 
     Segment gross profit
81,382 24,323 3,553 109,258 
Less(1):
Salaries and other personnel expense$33,259 $15,501 $833 $49,593 
Data processing expense7,135 721 22 7,878 
Occupancy expense4,176 1,447 93 5,716 
Professional and outside services1,715 608 61 2,384 
Marketing expense1,689 368 2,063 
Insurance expense1,986 81 — 2,067 
Intersegment expense
2,805 — — 2,805 
Other segment items(2)
4,010 1,700 149 5,859 
     Segment expense
56,775 20,426 1,164 78,365 
Reconciliation of expense
Elimination of intersegment expense
($2,805)$— $— (2,805)
     Total consolidated expense
$53,970 $20,426 $1,164 $75,560 
     Income before provision for income taxes
$27,412 $3,897 $2,389 $33,698 
1The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Total assets$2,787,553 $350,360 $174,419 $3,312,332 
Loans held for sale$— $111,317 $— $111,317 
1-4 family residential properties secured by first liens$— $216,598 $— $216,598 
Purchased receivables, net$— $— $108,053 $108,053 
Goodwill$7,525 $7,492 $34,857 $49,874 

December 31, 2024
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Total assets$2,547,709 $357,630 $136,530 $3,041,869 
Loans held for sale$— $59,957 $— $59,957 
1-4 family residential properties secured by first liens$— $270,966 $— $270,966 
Purchased receivables, net$— $— $74,078 $74,078 
Goodwill$7,525 $7,492 $35,001 $50,018