(18) Stock-Based Compensation

 

At Bancorp's 2015 Annual Meeting of Shareholders, shareholders approved the 2015 Omnibus Equity Compensation Plan and authorized the shares available from the expiring 2005 plan for future awards under the 2015 plan. In 2018, shareholders approved an additional 500,000 shares for issuance under the plan. Shareholders approved an additional 1 million shares for issuance under the plan at Bancorp’s 2024 Annual Meeting of Shareholders on April 25, 2024. As of December 31, 2025, there were 1 million shares available for future awards. The 2015 Stock Incentive Plan has no defined expiration date.

 

SAR Grants – SARs granted have a vesting schedule of 20% per year and expire ten years after the grant date unless forfeited due to termination of employment.

 

Fair values of SARs are estimated at the date of grant using the Black-Scholes option pricing model, a leading formula for calculating such value. The model requires the input of assumptions, changes to which can materially affect the fair value estimate. The following assumptions were used in SAR valuations at the grant date in each year:

 

   

2025

   

2024

   

2023

 
                         

Dividend yield

    2.26 %     2.29 %     2.24 %

Expected volatility

    29.29 %     28.43 %     27.20 %

Risk free interest rate

    4.42 %     4.16 %     3.84 %

Expected life (in years)

    7.8       7.1       7.1  

 

Dividend yield and expected volatility are based on historical information for Bancorp corresponding to the expected life of SARs granted. Expected volatility is the volatility of underlying shares for the expected term calculated on a monthly basis. The risk free interest rate is the implied yield currently available on U.S. Treasury issues with a remaining term equal to the expected life of the awards. The expected life of SARs is based on historic experience of past like-term SARs. Bancorp evaluates historical exercise and post-vesting termination behavior when determining the expected life.

 

RSA Grants – RSAs granted to officers vest equally over a period of five years on each grant’s anniversary date. There is no performance-based requirement necessary for vesting. The fair value of RSAs is equal to the market value of the shares on the date of grant.

 

PSU Grants – PSUs vest based upon service and a three-year performance period, which begins January 1 of the first year of the performance period. Because grantees are not entitled to dividend payments during the performance period, the fair value of these PSUs is estimated based upon the market value of the underlying shares on the date of grant, adjusted for non-payment of dividends. PSUs require a one year post-vesting holding period and the fair value of such grants incorporates a liquidity discount related to the holding period of 5.5%, 5.8% and 5.2% for 2025, 2024 and 2023, respectively.

 

RSU Grants – RSUs are only granted to non-employee directors, are time-based and vest 12 months after grant date. Because grantees are entitled to deferred dividend payments at the end of the vesting period, the fair value of the RSUs equals market value of underlying shares on the date of grant.

 

In the first quarters of 2025 and 2024, Bancorp awarded 7,670 and 9,550 RSUs to non-employee directors of Bancorp with a grant date fair value of $539,000 and $500,000, respectively.

 

Bancorp utilized cash of $344,000 and $203,000 during 2025 and 2024, respectively, for the purchase of shares upon the vesting of RSUs.

 

Bancorp has recognized stock-based compensation expense for SARs, RSAs, and PSUs within compensation expense, and RSUs for directors within other non-interest expense, as follows:

 

   

Year Ended December 31, 2025

 

(in thousands)

 

Stock

Appreciation

Rights

   

Restricted

Stock Awards

   

Restricted

Stock Units

   

Performance

Stock Units

   

Total

 
                                         

Expense

  $ 443     $ 1,914     $ 512     $ 1,539     $ 4,408  

Deferred tax benefit

    (93 )     (402 )     (107 )     (323 )     (925 )

Total net expense

  $ 350     $ 1,512     $ 405     $ 1,216     $ 3,483  

 

   

Year Ended December 31, 2024

 

(in thousands)

 

Stock

Appreciation

Rights

   

Restricted

Stock Awards

   

Restricted

Stock Units

   

Performance

Stock Units

   

Total

 
                                         

Expense

  $ 284     $ 1,699     $ 501     $ 1,289     $ 3,773  

Deferred tax benefit

    (60 )     (357 )     (105 )     (271 )     (793 )

Total net expense

  $ 224     $ 1,342     $ 396     $ 1,018     $ 2,980  

 

   

Year Ended December 31, 2023

 

(in thousands)

 

Stock

Appreciation

Rights

   

Restricted

Stock Awards

   

Restricted

Stock Units

   

Performance

Stock Units

   

Total

 
                                         

Expense

  $ 492     $ 1,599     $ 519     $ 1,854     $ 4,464  

Deferred tax benefit

    (104 )     (336 )     (109 )     (390 )     (939 )

Total net expense

  $ 388     $ 1,263     $ 410     $ 1,464     $ 3,525  

 

Detail of unrecognized stock-based compensation expense to be recognized in the future follows:

 

(in thousands)

Year Ended

 

Stock

Appreciation

Rights

   

Restricted

Stock Awards

   

Restricted

Stock Units

   

Performance

Stock Units

   

Total

 
                                         

2026

  $ 410     $ 1,703     $ 1     $ 1,209     $ 3,323  

2027

    340       1,412             1,209       2,961  

2028

    250       1,024                   1,274  

2029

    135       657                   792  

2030

    16       109                   125  

Total estimated expense

  $ 1,151     $ 4,905     $ 1     $ 2,418     $ 8,475  

 

The following table summarizes SARs activity and related information:

 

                                           

Weighted

 
                   

Weighted

           

Weighted

   

average

 
                   

average

   

Aggregate

   

average

   

remaining

 
           

Exercise

   

exercise

   

intrinsic

   

fair

   

contractual

 

(in thousands, except per share and years)

 

SARs

   

price

   

price

   

value(1)

   

value

   

life (in years)

 
                                                 

Outstanding, January 1, 2023

    435    

 

$19.37 - $74.92     $ 35.60     $ 12,784     $ 6.02       5.1  

Granted

    29       60.76 - 60.76       60.76             16.81          

Exercised

    (24 )     19.37 - 19.37       19.37       681       3.58          

Forfeited

                                     

Outstanding, December 31, 2023

    440    

 

$19.44 - $74.92     $ 38.11     $ 6,297     $ 6.86       4.7  
                                                 

Outstanding, January 1, 2024

    440    

 

$19.44 - $74.92     $ 38.11     $ 6,297     $ 6.86       4.7  

Granted

    42       47.95 - 54.92       49.20             13.75          

Exercised

    (142 )     22.96 - 40.00       28.74       5,617       4.51          

Forfeited

                                     

Outstanding, December 31, 2024

    340    

 

$25.76 - $74.92     $ 43.41     $ 9,774     $ 8.69       5.3  
                                                 

Outstanding, January 1, 2025

    340    

 

$25.76 - $74.92     $ 43.41     $ 9,774     $ 8.69       5.3  

Granted

    26       67.85 - 75.21       74.93             23.63          

Exercised

    (28 )     25.76 - 40.00       29.67       1,332       4.32          

Forfeited

                                     

Outstanding, December 31, 2025

    338    

 

$35.90 - $75.21     $ 46.98     $ 6,354     $ 10.21       5.0  
                                                 

Vested and exercisable

    245    

 

$35.90 - $74.92     $ 42.30     $ 5,565     $ 7.78       3.9  

Unvested

    93       47.17 - 75.21       59.32       789       16.61       3.2  

Outstanding, December 31, 2025

    338    

 

$35.90 - $75.21     $ 46.98     $ 6,354     $ 10.21       5.0  
                                                 

Vested in the current year

    33    

 

$36.65 - $74.92     $ 49.39     $ 519     $ 11.30          

 

(1) - Aggregate intrinsic value for SARs is defined as the amount by which the current market price of the underlying stock exceeds the exercise or grant price.

 

SARs outstanding and exercisable by expiration year and weighted average exercise price follows:

 

(in thousands, except per share data)

                 

Expiration Year

 

SARs

outstanding

   

SARs vested and

exercisable

   

Weighted average

exercise price

 

2026

    -       -     $ -  

2027

    16       16       40.00  

2028

    68       68       38.10  

2029

    47       47       37.06  

2030

    46       46       37.30  

2031

    31       25       50.50  

2032

    34       22       55.45  

2033

    29       13       60.76  

2034

    41       8       49.20  

2035

    26       -       79.93  
      338       245     $ 46.98  

 

The following table summarizes activity for RSAs:

 

           

Weighted

 
           

average cost

 

(in thousands, except per share data)

 

RSAs

   

at grant date

 
                 

Unvested at January 1, 2023

    96     $ 47.26  

Shares awarded

    38       63.04  

Restrictions lapsed and shares vested

    (33 )     43.77  

Shares canceled

    (3 )     53.38  

Unvested at December 31, 2023

    98     $ 54.23  
                 

Unvested at January 1, 2024

    98     $ 54.23  

Shares awarded

    46       52.06  

Restrictions lapsed and shares vested

    (33 )     49.49  

Shares canceled

    (9 )     53.10  

Unvested at December 31, 2024

    102     $ 54.92  
                 

Unvested at January 1, 2025

    102     $ 54.92  

Shares awarded

    42       75.34  

Restrictions lapsed and shares vested

    (32 )     51.92  

Shares canceled

    (6 )     61.89  

Unvested at December 31, 2025

    106     $ 62.49  

 

Shares currently expected to be awarded for PSUs granted to executive officers of Bancorp, the three-year performance period, which began January 1 of the award year, are as follows:

 

Grant

Year

 

Vesting

Period in

Years

   

Fair Value

   

Shares Expected

to be Awarded

 

2023

    3     $ 54.33       18,762  

2024

    3       41.84       49,957  

2025

    3       67.61       53,254  

 

All Bancorp equity compensation plans have been approved by shareholders. The following table provides detail of the number of shares to be issued upon exercise of outstanding stock-based awards and remaining shares available for future issuance under Bancorp’s equity compensation plan as of December 31, 2025:

 

   

Number of

           

Shares

 
   

shares to be

   

Weighted

   

available for

 
   

issued upon

   

average

   

future

 

Plan category (in thousands)

 

exercising/vesting

   

exercise price

   

issuance (a)

 
                         

Equity compensation plans approved by security holders:

                       

Stock Appreciation Rights

 

(b)

   

(b)

      953  

Restricted Stock Awards

    106       N/A    

(a)

 

Restricted Stock Units

    7       N/A    

(a)

 

Performance Stock Units

 

(c)

      N/A    

(a)

 

Total shares

    113               953  

 

(a)

Under the 2015 Omnibus Equity Compensation Plan, shares of stock are authorized for issuance as incentive and non-qualified stock options, SARs, RSAs, and RSUs.

 

(b)

At December 31, 2025, approximately 338 SARs were outstanding at a weighted average grant price of $46.98. The number of shares to be issued upon exercise will be determined based on the difference between the grant price and the market price at the date of exercise.

 

(c)

The number of shares to be issued is dependent upon Bancorp achieving certain predefined performance targets and ranges from zero shares to approximately 220 shares. As of December 31, 2025, shares expected to be awarded totaled approximately 122.

About Stock Compensation Disclosures

Stock-based compensation disclosures detail the equity awards granted to employees and executives — including stock options, restricted stock units (RSUs), and performance shares — along with the valuation methods and assumptions used to expense them. This section reveals the true cost of talent retention and the alignment between management incentives and shareholder interests.

Key signals: total unrecognized compensation expense and its expected recognition period signal future earnings headwinds from already-granted awards. For stock options, examine Black-Scholes assumptions — expected volatility, risk-free rate, and expected term — as understating any of these reduces reported compensation expense. Compare stock compensation expense as a percentage of revenue against peers to assess dilution cost. Watch vesting schedules for acceleration clauses tied to change-of-control events. Performance-based awards with undemanding targets may indicate weak governance. Add back stock compensation to operating cash flow to calculate a more conservative free cash flow figure.