Ameris Bancorp (ABCB)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=351569. Latest filing source: 0000351569-26-000050.
Informational only - descriptive public-record data, not investment advice.
Business
Read ABCB's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read ABCB's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 1,394,525,000 | USD | 2025 | 2026-02-26 |
| Net income | 412,154,000 | USD | 2025 | 2026-02-26 |
| Assets | 27,515,879,000 | USD | 2025 | 2026-02-26 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-26. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000351569.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 239,065,000 | 294,347,000 | 413,326,000 | 636,394,000 | 726,503,000 | 703,112,000 | 893,886,000 | 1,280,435,000 | 1,378,284,000 | 1,394,525,000 |
| Net income | 72,100,000 | 73,548,000 | 121,027,000 | 161,441,000 | 261,988,000 | 376,913,000 | 346,540,000 | 269,105,000 | 358,685,000 | 412,154,000 |
| Diluted EPS | 2.08 | 1.98 | 2.80 | 2.75 | 3.77 | 5.40 | 4.99 | 3.89 | 5.19 | 6.00 |
| Operating cash flow | -69,767,000 | -62,562,000 | -108,803,000 | -940,211,000 | 798,396,000 | 9,140,000 | 1,062,473,000 | 568,959,000 | 154,193,000 | 390,183,000 |
| Capital expenditures | 10,977,000 | 3,760,000 | 10,009,000 | 11,581,000 | 18,116,000 | 25,448,000 | 13,568,000 | 17,531,000 | 13,477,000 | 20,539,000 |
| Dividends paid | 8,584,000 | 14,650,000 | 16,405,000 | 24,675,000 | 41,685,000 | 41,798,000 | 41,610,000 | 41,649,000 | 41,460,000 | 55,252,000 |
| Assets | 6,892,031,000 | 7,856,203,000 | 11,443,515,000 | 18,242,579,000 | 20,438,638,000 | 23,858,321,000 | 25,053,286,000 | 25,203,699,000 | 26,262,050,000 | 27,515,879,000 |
| Liabilities | 6,245,594,000 | 7,051,724,000 | 9,987,168,000 | 15,772,997,000 | 17,791,550,000 | 20,891,870,000 | 21,855,886,000 | 21,776,952,000 | 22,510,528,000 | 23,439,851,000 |
| Stockholders' equity | 646,437,000 | 804,479,000 | 1,456,347,000 | 2,469,582,000 | 2,647,088,000 | 2,966,451,000 | 3,197,400,000 | 3,426,747,000 | 3,751,522,000 | 4,076,028,000 |
| Free cash flow | -80,744,000 | -66,322,000 | -118,812,000 | -951,792,000 | 780,280,000 | -16,308,000 | 1,048,905,000 | 551,428,000 | 140,716,000 | 369,644,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 30.16% | 24.99% | 29.28% | 25.37% | 36.06% | 53.61% | 38.77% | 21.02% | 26.02% | 29.56% |
| Return on equity | 11.15% | 9.14% | 8.31% | 6.54% | 9.90% | 12.71% | 10.84% | 7.85% | 9.56% | 10.11% |
| Return on assets | 1.05% | 0.94% | 1.06% | 0.88% | 1.28% | 1.58% | 1.38% | 1.07% | 1.37% | 1.50% |
| Liabilities / equity | 9.66 | 8.77 | 6.86 | 6.39 | 6.72 | 7.04 | 6.84 | 6.35 | 6.00 | 5.75 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000351569-26-000050; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000351569-26-000050; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000351569-26-000050; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000351569-26-000050; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000351569.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 1.30 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 1.34 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.87 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 321,952,000 | 62,635,000 | 0.91 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 330,553,000 | 80,115,000 | 1.16 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 332,214,000 | 65,934,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 329,452,000 | 74,312,000 | 1.08 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 347,323,000 | 90,785,000 | 1.32 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 355,146,000 | 99,212,000 | 1.44 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 346,363,000 | 94,376,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 333,778,000 | 87,935,000 | 1.27 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 347,638,000 | 109,834,000 | 1.60 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 355,046,000 | 106,029,000 | 1.54 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 358,063,000 | 108,356,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 351,771,000 | 110,492,000 | 1.63 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000351569-26-000086; filed 2026-05-08. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000351569-26-000086; filed 2026-05-08. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000351569-26-000086; filed 2026-05-08. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000351569-26-000086.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary Note Regarding Forward-Looking Statements
Certain of the statements made in this report are “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, uncertainties and other factors, many of which may be beyond our control and which may cause the actual results, performance or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.
All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “point to,” “project,” “predict,” “could,” “intend,” “target,” “potential” and other similar words and expressions of the future. These forward-looking statements may not be realized due to a variety of factors, including, without limitation, the following: general competitive, economic, unemployment, political and market conditions and fluctuations, including real estate market conditions, and the effects of such conditions and fluctuations on the creditworthiness and payment behaviors of borrowers, collateral values, asset recovery values and the value of investment securities; movements in interest rates and their impacts on net interest margin, investment security valuations and other performance measures; expectations and assumptions regarding credit quality and performance; legislative and regulatory changes; changes in U.S. government trade, monetary and fiscal policies, including tariffs; competitive pressures on product pricing and services; fraud, theft or other misconduct impacting our customers or operations; cybersecurity risks, including data breaches, malware, ransomware and account takeovers; the success and timing of our business strategies and plans; our outlook and long-term goals for future growth; and natural disasters, geopolitical events, acts of war or terrorism or other hostilities, public health crises and other catastrophic events beyond our control; and other factors discussed in our filings with the Securities and Exchange Commission (the “SEC”) under the Exchange Act.
All written or oral forward-looking statements that are made by or are attributable to us are expressly qualified in their entirety by this cautionary notice. Our forward-looking statements apply only as of the date of this report or the respective date of the document from which they are incorporated herein by reference. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date of this report, or after the respective dates on which such statements otherwise are made, whether as a result of new information, future events or otherwise, except as required by law.
Overview
The following is management’s discussion and analysis of certain significant factors which have affected the financial condition and results of operations of the Company as reflected in the unaudited consolidated balance sheet as of March 31, 2026, as compared with December 31, 2025, and operating results for the three month periods ended March 31, 2026 and 2025. These comments should be read in conjunction with the Company’s unaudited consolidated financial statements and accompanying notes appearing elsewhere herein.
Critical Accounting Policies
There have been no significant changes to our critical accounting policies from those disclosed in our 2025 Annual Report on Form 10-K. The reader should refer to the notes to our consolidated financial statements in our 2025 Annual Report on Form 10-K for a full disclosure of all critical accounting policies.
33
Results of Operations for the Three Months Ended March 31, 2026 and 2025
Consolidated Earnings and Profitability
Ameris reported net income available to common shareholders of $110.5 million, or $1.63 per diluted share, for the quarter ended March 31, 2026, compared with $87.9 million, or $1.27 per diluted share, for the same period in 2025. The Company’s return on average assets and average shareholders’ equity were 1.62% and 10.91%, respectively, in the first quarter of 2026, compared with 1.36% and 9.39%, respectively, in the first quarter of 2025.
Below is additional information regarding the banking, retail mortgage, warehouse lending and premium finance divisions of the Company during the first quarter of 2026 and 2025, respectively:
| Three Months Ended March 31, 2026 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Banking Division | Retail Mortgage Division | Warehouse Lending Division | Premium Finance Division | Total | |||||||||||||||
| Interest income | $ | 249,260 | $ | 55,713 | $ | 17,845 | $ | 28,953 | $ | 351,771 | ||||||||||
| Interest expense | 40,893 | 38,885 | 10,251 | 17,306 | 107,335 | |||||||||||||||
| Net interest income | 208,367 | 16,828 | 7,594 | 11,647 | 244,436 | |||||||||||||||
| Provision for credit losses | 11,853 | 3,074 | 177 | 1,447 | 16,551 | |||||||||||||||
| Noninterest income | 32,791 | 36,316 | 796 | 17 | 69,920 | |||||||||||||||
| Noninterest expense | ||||||||||||||||||||
| Salaries and employee benefits | 66,246 | 21,912 | 544 | 2,664 | 91,366 | |||||||||||||||
| Occupancy and equipment | 10,930 | 649 | 8 | 38 | 11,625 | |||||||||||||||
| Data processing and communications expenses | 15,348 | 1,224 | 35 | 186 | 16,793 | |||||||||||||||
| Other expenses | 23,898 | 12,532 | 179 | 687 | 37,296 | |||||||||||||||
| Total noninterest expense | 116,422 | 36,317 | 766 | 3,575 | 157,080 | |||||||||||||||
| Income before income tax expense | 112,883 | 13,753 | 7,447 | 6,642 | 140,725 | |||||||||||||||
| Income tax expense | 24,397 | 2,888 | 1,564 | 1,384 | 30,233 | |||||||||||||||
| Net income | $ | 88,486 | $ | 10,865 | $ | 5,883 | $ | 5,258 | $ | 110,492 |
| Three Months Ended March 31, 2025 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Banking Division | Retail Mortgage Division | Warehouse Lending Division | Premium Finance Division | Total | |||||||||||||||
| Interest income | $ | 233,319 | $ | 57,932 | $ | 15,200 | $ | 27,327 | $ | 333,778 | ||||||||||
| Interest expense | 49,106 | 36,088 | 9,298 | 17,447 | 111,939 | |||||||||||||||
| Net interest income | 184,213 | 21,844 | 5,902 | 9,880 | 221,839 | |||||||||||||||
| Provision for credit losses | 16,420 | 5,191 | (175) | 456 | 21,892 | |||||||||||||||
| Noninterest income | 28,724 | 34,729 | 554 | 16 | 64,023 | |||||||||||||||
| Noninterest expense | ||||||||||||||||||||
| Salaries and employee benefits | 62,716 | 20,995 | 552 | 2,352 | 86,615 | |||||||||||||||
| Occupancy and equipment | 9,804 | 829 | 7 | 37 | 10,677 | |||||||||||||||
| Data processing and communications expenses | 13,391 | 1,297 | 38 | 129 | 14,855 | |||||||||||||||
| Other expenses | 25,685 | 11,963 | 270 | 969 | 38,887 | |||||||||||||||
| Total noninterest expense | 111,596 | 35,084 | 867 | 3,487 | 151,034 | |||||||||||||||
| Income before income tax expense | 84,921 | 16,298 | 5,764 | 5,953 | 112,936 | |||||||||||||||
| Income tax expense | 19,154 | 3,423 | 1,210 | 1,214 | 25,001 | |||||||||||||||
| Net income | $ | 65,767 | $ | 12,875 | $ | 4,554 | $ | 4,739 | $ | 87,935 |
34
Net Interest Income and Margin
The following table sets forth the average balance, interest income or interest expense, and average interest rate for each category of interest-earning assets and interest-bearing liabilities, net interest spread, and net interest margin on average interest-earning assets for the three months ended March 31, 2026 and 2025. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 21% federal tax rate.
| Quarter Ended March 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | ||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest Income/ Expense | Average Yield/ Rate Paid | Average Balance | Interest Income/ Expense | Average Yield/ Rate Paid | |||||||||||||
| Assets | |||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Interest-bearing deposits in banks | $ | 879,724 | $ | 8,040 | 3.71% | $ | 980,164 | $ | 10,789 | 4.46% | |||||||||
| Investment securities - taxable | 2,532,669 | 25,474 | 4.08% | 1,998,226 | 18,492 | 3.75% | |||||||||||||
| Investment securities - nontaxable | 45,241 | 473 | 4.24% | 41,391 | 416 | 4.08% | |||||||||||||
| Loans held for sale | 616,530 | 9,000 | 5.92% | 565,531 | 9,045 | 6.49% | |||||||||||||
| Loans | 21,590,793 | 309,732 | 5.82% | 20,620,777 | 295,964 | 5.82% | |||||||||||||
| Total interest-earning assets | 25,664,957 | 352,719 | 5.57% | 24,206,089 | 334,706 | 5.61% | |||||||||||||
| Noninterest-earning assets | 2,007,356 | 2,023,334 | |||||||||||||||||
| Total assets | $ | 27,672,313 | $ | 26,229,423 | |||||||||||||||
| Liabilities and Shareholders’ Equity | |||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||
| NOW accounts | $ | 4,195,369 | $ | 18,106 | 1.75% | $ | 3,988,458 | $ | 18,306 | 1.86% | |||||||||
| MMDA | 7,189,981 | 46,737 | 2.64% | 6,911,554 | 52,261 | 3.07% | |||||||||||||
| Savings accounts | 760,258 | 679 | 0.36% | 767,148 | 830 | 0.44% | |||||||||||||
| Retail CDs | 2,268,935 | 18,958 | 3.39% | 2,436,974 | 23,245 | 3.87% | |||||||||||||
| Brokered CDs | 1,221,181 | 11,747 | 3.90% | 962,768 | 10,573 | 4.45% | |||||||||||||
| Total interest-bearing deposits | 15,635,724 | 96,227 | 2.50% | 15,066,902 | 105,215 | 2.83% | |||||||||||||
| Non-deposit funding | |||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 1 | — | —% | — | — | —% | |||||||||||||
| FHLB advances | 871,128 | 8,179 | 3.81% | 149,537 | 1,362 | 3.69% | |||||||||||||
| Other borrowings | 9,899 | 159 | 6.51% | 193,494 | 2,350 | 4.93% | |||||||||||||
| Subordinated deferrable interest debentures | 134,537 | 2,770 | 8.35% | 132,544 | 3,012 | 9.22% | |||||||||||||
| Total non-deposit funding | 1,015,565 | 11,108 | 4.44% | 475,575 | 6,724 | 5.73% | |||||||||||||
| Total interest-bearing liabilities | 16,651,289 | 107,335 | 2.61% | 15,542,477 | 111,939 | 2.92% | |||||||||||||
| Demand deposits | 6,547,843 | 6,522,784 | |||||||||||||||||
| Other liabilities | 365,511 | 366,013 | |||||||||||||||||
| Shareholders’ equity | 4,107,670 | 3,798,149 | |||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 27,672,313 | $ | 26,229,423 | |||||||||||||||
| Interest rate spread | 2.96% | 2.69% | |||||||||||||||||
| Net interest income | $ | 245,384 | $ | 222,767 | |||||||||||||||
| Net interest margin | 3.88% | 3.73% |
On a tax-equivalent basis, net interest income for the first quarter of 2026 was $245.4 million, an increase of $2
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
During 2025, the Company reported net income of $412.2 million, or $6.00 per diluted share, compared with $358.7 million, or $5.19 per diluted share, in 2024. The Company’s net income as a percentage of average assets for 2025 and 2024 was 1.54% and 1.38%, respectively, while the Company’s net income as a percentage of average shareholders’ equity was 10.52% and 10.01%, respectively. Reported net income for the year ended December 31, 2025 includes $70.2 million in provision for credit losses, primarily related to an increase in the provision for unfunded commitments, updated economic forecasts, organic loan growth and changes in the portfolio mix, compared with a provision of $58.8 million in 2024 resulting from organic growth in loans and the updated economic forecast.
Highlights of the Company’s performance in 2025 include the following:
•Growth in tangible book value per share1 of 14.5%, from $38.59 at the end of 2024 to $44.18 at the end of 2025;
•Earning asset growth of $1.32 billion, or 5.5%;
•Organic growth in loans of $773.6 million, or 3.73%;
•Growth in total deposits of $653.5 million, or 3.01%;
•Total non-performing assets as a percentage of total assets declined to 0.44% at December 31, 2025, compared with 0.47% at December 31, 2024; and
•Increased share repurchases totaling $77.1 million of stock, or 1,155,570 shares during 2025.
______________________________________________________________________________________________________
1 A reconciliation of non-GAAP financial measures can be found in the following tables.
| Tangible Book Value per Share Reconciliation | ||||||
|---|---|---|---|---|---|---|
| December 31, | ||||||
| (dollars in thousands except per share data) | 2025 | 2024 | ||||
| Total shareholders' equity | $ | 4,076,028 | $ | 3,751,522 | ||
| Less: | ||||||
| Goodwill | 1,015,646 | 1,015,646 | ||||
| Other intangibles, net | 54,824 | 70,761 | ||||
| Total tangible shareholders' equity | $ | 3,005,558 | $ | 2,665,115 | ||
| Period end number of shares | 68,022,316 | 69,068,609 | ||||
| Book value per share | $ | 59.92 | $ | 54.32 | ||
| Tangible book value per share | $ | 44.18 | $ | 38.59 |
| Non-performing Portfolio Assets Reconciliation | ||||||
|---|---|---|---|---|---|---|
| December 31, | ||||||
| (dollars in thousands) | 2025 | 2024 | ||||
| Nonaccrual portfolio loans | $ | 84,711 | $ | 90,206 | ||
| Other real estate owned | 2,918 | 2,433 | ||||
| Repossessed assets | 4 | 9 | ||||
| Accruing loans delinquent 90 days or more | 8,492 | 17,733 | ||||
| Non-performing portfolio assets | $ | 96,125 | $ | 110,381 | ||
| Serviced GNMA-guaranteed mortgage nonaccrual loans | 24,347 | 12,012 | ||||
| Total non-performing assets | $ | 120,472 | $ | 122,393 | ||
| Total assets | 27,515,879 | 26,262,050 | ||||
| Non-performing portfolio assets as a percent of total assets | 0.35 | % | 0.42 | % | ||
| Total non-performing assets as a percent of total assets | 0.44 | % | 0.47 | % |
35
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements. Our significant accounting policies are described in Note 1 to the consolidated financial statements. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities; management considers these accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from the judgments and estimates adopted by management which could have a material impact on the carrying values of assets and liabilities and the results of our operations. We believe the following accounting policy applied by Ameris represents a critical accounting policy.
Allowance for Credit Losses
We believe the allowance for credit losses (“ACL”) is a critical accounting policy that requires significant judgments and estimates used in the preparation of our consolidated financial statements. The ACL, which includes both the allowance for credit losses on loans and the reserve on unfunded loan commitments, represents management's best estimate of expected losses over the life of loans, and over the life of loan commitments expected to fund. Management uses a systematic methodology to determine its ACL for loans and certain off-balance-sheet credit exposures. Management considers relevant information including past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. It is possible that others, given the same information, may at any point in time reach a different reasonable conclusion.
Loans which share common risk characteristics are pooled for the purposes of determining the ACL. Management uses the discounted cash flow method or the PD×LGD method, which may be adjusted for qualitative factors, in measuring the ACL for pooled loans. Loans which do not share common risk characteristics are evaluated on an individual basis. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The expected credit losses may also be calculated, in the alternative, as the amount by which the amortized cost basis of the loan exceeds the estimated fair value of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated cost to sell.
The Company’s ACL recorded on the balance sheet reflects management’s best estimate of expected credit losses. While management uses available information to recognize expected losses on loans, future additions to the ACL may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Company’s ACL. Such agencies may require the Company to recognize additions to the ACL based on their judgments about information available to them at the time of their examination.
As discussed in Note 3 to the consolidated financial statements, management determined the ACL on loans at December 31, 2025 utilizing a weighting of two economic forecasts from Moody's. The Moody's baseline scenario and downside 75th percentile S-2 scenario were equally weighted at 50%. Results by scenario can vary significantly from period to period as both the scenario assumptions and the portfolio composition are changing. If management utilized the downside 96th percentile S-4 scenario from Moody's holding all other assumptions constant, the quantitative portion of the ACL on loans would have increased approximately $82.4 million. The S-4 scenario is a downside scenario such that there is a 96% probability that the economy will perform better than the forecast and a 4% probability that the economy will perform worse.
NET INCOME AND EARNINGS PER SHARE
The Company’s net income during 2025 was $412.2 million, or $6.00 per diluted share, compared with $358.7 million, or $5.19 per diluted share, in 2024, and $269.1 million, or $3.89 per diluted share, in 2023.
For the fourth quarter of 2025, the Company recorded net income of $108.4 million, or $1.59 per diluted share, compared with $94.4 million, or $1.37 per diluted share, for the quarter ended December 31, 2024, and $65.9 million, or $0.96 per diluted share, for the quarter ended December 31, 2023.
36
EARNING ASSETS AND LIABILITIES
Average earning assets were $24.84 billion in 2025, compared with $23.97 billion in 2024. The earning asset and interest-bearing liability mix is regularly monitored to maximize the net interest margin and, therefore, increase return on assets and shareholders’ equity.
The following statistical information should be read in conjunction with the remainder of “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes included elsewhere in this Annual Report and in the documents incorporated herein by reference.
The following tables set forth the amount of average balance, interest income or interest expense, and average interest rate for each category of interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin on average interest-earning assets. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 21% federal tax rate.
| Year Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 924,660 | $ | 40,419 | 4.37 | % | $ | 930,145 | $ | 49,906 | 5.37 | % | $ | 914,818 | $ | 47,936 | 5.24 | % | |||||||||||||||
| Investment securities - taxable | 2,209,202 | 87,327 | 3.95 | 1,690,053 | 61,518 | 3.64 | 1,664,184 | 59,002 | 3.55 | ||||||||||||||||||||||||
| Investment securities - nontaxable | 43,202 | 1,808 | 4.18 | 41,419 | 1,694 | 4.09 | 41,679 | 1,690 | 4.05 | ||||||||||||||||||||||||
| Loans held for sale | 690,965 | 43,093 | 6.24 | 547,190 | 34,532 | 6.31 | 484,070 | 29,711 | 6.14 | ||||||||||||||||||||||||
| Loans | 20,968,702 | 1,225,667 | 5.85 | 20,759,247 | 1,234,464 | 5.95 | 20,154,321 | 1,145,876 | 5.69 | ||||||||||||||||||||||||
| Total interest-earning assets | 24,836,731 | 1,398,314 | 5.63 | 23,968,054 | 1,382,114 | 5.77 | 23,259,072 | 1,284,215 | 5.52 | ||||||||||||||||||||||||
| Noninterest-earning assets | 2,005,287 | 2,068,627 | 2,145,801 | ||||||||||||||||||||||||||||||
| Total assets | $ | 26,842,018 | $ | 26,036,681 | $ | 25,404,873 | |||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||||||||||||||||
| NOW Accounts | $ | 3,970,399 | $ | 73,188 | 1.84 | % | $ | 3,824,094 | $ | 81,228 | 2.12 | % | $ | 3,878,034 | $ | 69,584 | 1.79 | % | |||||||||||||||
| MMDA | 7,039,768 | 212,842 | 3.02 | 6,395,883 | 231,065 | 3.61 | 5,382,865 | 162,718 | 3.02 | ||||||||||||||||||||||||
| Savings Accounts | 761,027 | 3,203 | 0.42 | 776,273 | 3,780 | 0.49 | 936,454 | 6,349 | 0.68 | ||||||||||||||||||||||||
| Retail CDs | 2,374,589 | 86,917 | 3.66 | 2,440,891 | 102,672 | 4.21 | 2,031,828 | 63,650 | 3.13 | ||||||||||||||||||||||||
| Brokered CDs | 1,107,577 | 48,026 | 4.34 | 1,274,933 | 65,928 | 5.17 | 1,024,606 | 53,716 | 5.24 | ||||||||||||||||||||||||
| Total Interest-Bearing Deposits | 15,253,360 | 424,176 | 2.78 | 14,712,074 | 484,673 | 3.29 | 13,253,787 | 356,017 | 2.69 | ||||||||||||||||||||||||
| Non-deposit funding | |||||||||||||||||||||||||||||||||
| FHLB advances | 336,672 | 14,080 | 4.18 | 335,056 | 16,581 | 4.95 | 1,210,242 | 59,302 | 4.90 | ||||||||||||||||||||||||
| Other borrowings | 141,299 | 7,346 | 5.20 | 298,372 | 14,313 | 4.80 | 325,260 | 16,870 | 5.19 | ||||||||||||||||||||||||
| Subordinated deferrable interest debentures | 133,297 | 12,000 | 9.00 | 131,302 | 13,527 | 10.30 | 129,310 | 13,202 | 10.21 | ||||||||||||||||||||||||
| Total non-deposit funding | 611,268 | 33,426 | 5.47 | 764,730 | 44,421 | 5.81 | 1,664,812 | 89,374 | 5.37 | ||||||||||||||||||||||||
| Total interest-bearing liabilities | 15,864,628 | 457,602 | 2.88 | 15,476,804 | 529,094 | 3.42 | 14,918,599 | 445,391 | 2.99 | ||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 6,702,448 | 6,567,855 | 6,771,464 | ||||||||||||||||||||||||||||||
| Other liabilities | 356,209 | 408,632 | 401,449 | ||||||||||||||||||||||||||||||
| Shareholders' equity | 3,918,733 | 3,583,390 | 3,313,361 | ||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 26,842,018 | $ | 26,036,681 | $ | 25,404,873 | |||||||||||||||||||||||||||
| Interest rate spread | 2.75 | % | 2.35 | % | 2.53 | % | |||||||||||||||||||||||||||
| Net interest income | $ | 940,712 | $ | 853,020 | $ | 838,824 | |||||||||||||||||||||||||||
| Net interest margin | 3.79 | % | 3.56 | % | 3.61 | % |
37
RESULTS OF OPERATIONS
Net Interest Income
Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities. Net interest income is the largest component of our income and is affected by the interest rate environment and the volume and composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, investment securities, other investments and interest-bearing deposits in banks. Our interest-bearing liabilities include deposits, other borrowings and subordinated deferrable interest debentures.
2025 compared with 2024. For the year ended December 31, 2025, interest income was $1.39 billion, an increase of $16.2 million, or 1.2%, compared with the same period in 2024. Average earning assets increased $868.7 million, or 3.6%, to $24.84 billion for the year ended December 31, 2025, compared with $23.97 billion for 2024, primarily due to increased investments in mortgage-backed securities in our bond portfolio and organic loan growth. Yield on average earning assets on a taxable-equivalent basis decreased during 2025 to 5.63%, compared with 5.77% for the year ended December 31, 2024, primarily due to a decrease in average yields on loans that was partially offset by an increase in average yields on investment securities.
Interest expense for the year ended December 31, 2025 was $457.6 million, a decrease of $71.5 million, or 13.5%, compared with $529.1 million for the year ended December 31, 2024. During 2025 average interest-bearing liabilities were $15.86 billion as compared with $15.48 billion for 2024, an increase of $387.8 million, or 2.5%. During 2025, average noninterest-bearing deposit accounts were $6.70 billion and comprised 30.5% of average total deposits, compared with $6.57 billion, or 30.9% of average total deposits, during 2024. Costs of interest-bearing deposits decreased during 2025 to 2.78%, compared with 3.29% for 2024. This decrease reflects deposit pricing adjustments as market rates declined. The cost of non-deposit funding decreased to 5.47% in 2025, compared with 5.81% in 2024 resulting from a decrease in market interest rates and redemptions of subordinated debt in the third and fourth quarters of 2025.
On a taxable-equivalent basis, net interest income for 2025 was $940.7 million, compared with $853.0 million in 2024, an increase of $87.7 million, or 10.3%. The Company’s net interest margin, on a tax equivalent basis, increased 23 basis points to 3.79% for the year ended December 31, 2025, compared with 3.56% for the year ended December 31, 2024.
2024 compared with 2023. For the year ended December 31, 2024, interest income was $1.38 billion, an increase of $97.8 million, or 7.6%, compared with the same period in 2023. Average earning assets increased $709.0 million, or 3.0%, to $23.97 billion for the year ended December 31, 2024, compared with $23.26 billion for 2023. Yield on average earning assets on a taxable-equivalent basis increased during 2024 to 5.77%, compared with 5.52% for the year ended December 31, 2023. Average yields on all interest-earning asset categories increased from 2023 to 2024 as market interest rates increased.
Interest expense for the year ended December 31, 2024 was $529.1 million, an increase of $83.7 million, or 18.8%, compared with $445.4 million for the year ended December 31, 2023. During 2024 average interest-bearing liabilities were $15.48 billion as compared with $14.92 billion for 2023, an increase of $558.2 million, or 3.7%. During 2024, average noninterest-bearing deposit accounts were $6.57 billion and comprised 30.9% of average total deposits, compared with $6.77 billion, or 33.8% of average total deposits, during 2023. Costs of interest-bearing deposits increased during 2024 to 3.29%, compared with 2.69% for 2023. This increase reflects a shift in mix of deposits based on customer behavior and increased competition in the market for deposits. The cost of non-deposit funding increased to 5.81% in 2024, compared with 5.37% resulting from an increase in market interest rates.
On a taxable-equivalent basis, net interest income for 2024 was $853.0 million, compared with $838.8 million in 2023, an increase of $14.2 million, or 1.7%. The Company’s net interest margin, on a tax equivalent basis, decreased five basis points to 3.56% for the year ended December 31, 2024, compared with 3.61% for the year ended December 31, 2023.
38
The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2025 and 2024 are shown in the following table:
| 2025 vs. 2024 | 2024 vs. 2023 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase | Changes Due To | Increase | Changes Due To | ||||||||||||||||||||
| (dollars in thousands) | (Decrease) | Rate | Volume | (Decrease) | Rate | Volume | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Income from earning assets: | |||||||||||||||||||||||
| Interest on interest-bearing deposits in banks | $ | (9,487) | $ | (9,193) | $ | (294) | $ | 1,970 | $ | 1,167 | $ | 803 | |||||||||||
| Interest on investment securities - taxable | 25,809 | 6,912 | 18,897 | 2,516 | 1,599 | 917 | |||||||||||||||||
| Interest on investment securities - nontaxable | 114 | 41 | 73 | 4 | 15 | (11) | |||||||||||||||||
| Interest on loans held for sale | 8,561 | (512) | 9,073 | 4,821 | 947 | 3,874 | |||||||||||||||||
| Interest and fees on loans | (8,797) | (21,252) | 12,455 | 88,588 | 54,195 | 34,393 | |||||||||||||||||
| Total interest income | 16,200 | (24,004) | 40,204 | 97,899 | 57,923 | 39,976 | |||||||||||||||||
| Expense from interest-bearing liabilities: | |||||||||||||||||||||||
| Interest expense on interest-bearing deposits | |||||||||||||||||||||||
| Interest on NOW accounts | (8,040) | (11,148) | 3,108 | 11,644 | 12,612 | (968) | |||||||||||||||||
| Interest on MMDA accounts | (18,223) | (41,485) | 23,262 | 68,347 | 37,725 | 30,622 | |||||||||||||||||
| Interest on savings accounts | (577) | (503) | (74) | (2,569) | (1,483) | (1,086) | |||||||||||||||||
| Interest on retail time deposits | (15,755) | (12,966) | (2,789) | 39,022 | 26,207 | 12,815 | |||||||||||||||||
| Interest on brokered time deposits | (17,902) | (9,248) | (8,654) | 12,212 | (912) | 13,124 | |||||||||||||||||
| Total interest expense on interest-bearing deposits | (60,497) | (75,350) | 14,853 | 128,656 | 74,149 | 54,507 | |||||||||||||||||
| Interest expense on non-deposit funding | |||||||||||||||||||||||
| Interest on FHLB advances | (2,501) | (2,581) | 80 | (42,721) | 163 | (42,884) | |||||||||||||||||
| Interest on other borrowings | (6,967) | 568 | (7,535) | (2,557) | (1,162) | (1,395) | |||||||||||||||||
| Interest on trust preferred securities | (1,527) | (1,733) | 206 | 325 | 122 | 203 | |||||||||||||||||
| Total interest expense on non-deposit funding | (10,995) | (3,746) | (7,249) | (44,953) | (877) | (44,076) | |||||||||||||||||
| Total interest expense | (71,492) | (79,096) | 7,604 | 83,703 | 73,272 | 10,431 | |||||||||||||||||
| Net interest income | $ | 87,692 | $ | 55,092 | $ | 32,600 | $ | 14,196 | $ | (15,349) | $ | 29,545 |
Provision for Credit Losses
The Company's provision for credit losses on loans during 2025 amounted to $47.4 million, compared with $69.8 million for 2024 and $153.5 million for 2023. The decreased provision for 2025 was primarily attributable to a reduction in net charge-offs in our equipment finance portfolio and a change in the mix of loans, partially offset by organic loan growth. Net charge-offs in 2025 were 0.18% of average loans, compared with 0.19% in 2024 and 0.25% in 2023. Included in charge-offs for 2023 were $5.6 million in charge-offs on acquired loans which were fully reserved at acquisition. Excluding those charge-offs, the net charge-off rate for 2023 would have been 0.22%.
At December 31, 2025, non-performing assets amounted to $120.5 million, or 0.44% of total assets, compared with $122.4 million, or 0.47% of total assets, at December 31, 2024. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $24.3 million and $12.0 million at December 31, 2025 and 2024, respectively. Non-performing assets, excluding serviced GNMA-guaranteed loans, represented 0.35% of total assets at December 31, 2025, compared with 0.42% of total assets at December 31, 2024. Other real estate was $2.9 million as of December 31, 2025, compared with $2.4 million at December 31, 2024.
The Company’s allowance for credit losses on loans at December 31, 2025 was $348.1 million, or 1.62% of loans compared with $338.1 million, or 1.63%, and $307.1 million, or 1.52%, at December 31, 2024 and 2023, respectively.
The Company's provision for unfunded commitments during 2025 was $22.8 million, compared with a release of $11.0 million for 2024 and a release of $10.9 million for 2023. The allowance for unfunded commitments on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The increase in the provision for unfunded commitments was primarily due to loan production during 2025 and an increase in forecasted loss rates in the updated economic forecast. The Company recorded a provision for other credit losses of $6,000 during 2025, compared with no provision for 2024 and a release of $6,000 for 2023.
39
Noninterest Income
The following is a comparison of noninterest income for 2025, 2024 and 2023.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Service charges on deposit accounts | $ | 54,645 | $ | 50,893 | $ | 46,575 | |||||
| Mortgage banking activity | 147,015 | 160,475 | 139,885 | ||||||||
| Other service charges, commissions and fees | 4,493 | 4,758 | 4,401 | ||||||||
| Net gain (loss) on securities | 1,633 | 12,304 | (304) | ||||||||
| Equipment finance activity | 30,562 | 21,664 | 23,349 | ||||||||
| Other noninterest income | 32,687 | 43,163 | 28,922 | ||||||||
| Total noninterest income | $ | 271,035 | $ | 293,257 | $ | 242,828 |
2025 compared with 2024. Total noninterest income in 2025 was $271.0 million, compared with $293.3 million in 2024, reflecting a decrease of 7.6%, or $22.2 million.
Service charges on deposit accounts increased $3.8 million, or 7.4%, to $54.6 million during 2025 compared with 2024, primarily attributable to an increase in fee income. This increase was primarily attributable to an increase in commercial fee and debit card interchange income compared with 2024 as a result of higher volume.
Income from mortgage banking activities decreased $13.5 million, or 8.4%, to $147.0 million during 2025 compared with 2024. This decrease was a result of decreases in production and gain on sale spreads compared with 2024. Total production in the retail mortgage division decreased to $4.5 billion for 2025, compared with $4.6 billion for 2024, while gain on sale spreads decreased in 2025 to 2.20% from 2.37% in 2024. Servicing fee income decreased $10.1 million, or 16.8%, compared with 2024 primarily due to sales of mortgage servicing rights during 2025 and 2024, partially offset by a reduction in servicing right amortization of $4.3 million over the same period. Noninterest income from the Company's warehouse lending division was $3.9 million for 2025 compared with $4.2 million for 2024, with the decrease being driven by a decline in activity-based fees.
Other service charges, commissions and fees decreased $265,000, or 5.6%, to $4.5 million during 2025, compared with 2024 due primarily to decreases in ATM and check cashing fees.
Gain on securities during 2025 was $1.6 million, compared with a gain of $12.3 million during 2024. The decrease was primarily due to a gain on conversion of Visa Class B stock of $12.6 million during 2024 that did not recur in 2025.
Income from equipment finance activity increased $8.9 million to $30.6 million during 2025, an increase of 41.1% compared with 2024, primarily due to an increase of $7.7 million, or 63.6%, in non-insurance charges.
Other noninterest income decreased by $10.5 million, or 24.3%, to $32.7 million during 2025 compared with 2024. This is primarily due to a loss on sale of MSR of $660,000 during 2025, compared with a gain of $10.5 million in 2024.
2024 compared with 2023. Total noninterest income in 2024 was $293.3 million, compared with $242.8 million in 2023, reflecting an increase of 20.8%, or $50.4 million.
Service charges on deposit accounts increased $4.3 million, or 9.3%, to $50.9 million during 2024 compared with 2023. This increase was primarily attributable to an increase in corporate service charges compared with 2023.
Income from mortgage banking activities increased $20.6 million, or 14.7%, to $160.5 million during 2024 compared with 2023. This increase was a result of increases in production and gain on sale spreads compared with 2023. Total production in the retail mortgage division increased to $4.6 billion for 2024, compared with $4.3 billion for 2023, while gain on sale spreads increased in 2024 to 2.37% from 2.07% in 2023. Noninterest income from the Company's warehouse lending division was $4.2 million for 2024 compared with $3.5 million for 2023.
Other service charges, commissions and fees increased by $357,000 to $4.8 million during 2024, an increase of 8.1% compared with 2023 due primarily to an increase in check cashing fees.
Gain on securities during 2024 was $12.3 million compared with a loss of $304,000 during 2023. The gain in 2024 was primarily due to a gain on conversion of Visa Class B stock of $12.6 million during the year.
40
Income from equipment finance activity decreased $1.7 million to $21.7 million during 2024, a decrease of 7.2% compared with 2023. This decrease was largely due to a $900,000 insurance settlement received in 2023.
Other noninterest income increased by $14.2 million, or 49.2%, to $43.2 million during 2024 compared with 2023. This is mostly due to a gain on sale of MSR of $10.5 million during 2024, compared with no such gain in 2023. Additionally, income on bank owned life insurance increased $3.5 million in 2024 due to the restructure of those policies during 2024 and the gain on sale of SBA loans increased by $2.6 million during 2024.
Noninterest Expense
The following is a comparison of noninterest expense for 2025, 2024 and 2023.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Salaries and employee benefits | $ | 348,868 | $ | 347,641 | $ | 320,110 | |||||
| Occupancy and equipment | 44,923 | 48,784 | 51,450 | ||||||||
| Advertising and marketing | 11,989 | 12,612 | 11,638 | ||||||||
| Amortization of intangible assets | 15,937 | 17,189 | 18,244 | ||||||||
| Data processing and communications expenses | 62,515 | 59,699 | 53,486 | ||||||||
| Legal and other professional fees | 18,145 | 16,737 | 17,726 | ||||||||
| Credit resolution-related expenses | 3,145 | 2,487 | 80 | ||||||||
| FDIC insurance | 10,368 | 15,499 | 26,940 | ||||||||
| Loan servicing expenses | 31,129 | 36,157 | 35,283 | ||||||||
| Other noninterest expenses | 56,931 | 50,989 | 43,324 | ||||||||
| Total noninterest expense | $ | 603,950 | $ | 607,794 | $ | 578,281 |
2025 compared with 2024. Total noninterest expense decreased to $604.0 million in 2025, compared with $607.8 million in 2024. Total noninterest expense for 2025 includes a benefit of $1.5 million in FDIC special assessment as the FDIC refined its estimate of losses pursuant to the systemic risk determination following bank closures in 2023. Total noninterest expense for 2024 includes approximately $1.5 million in FDIC special assessment, $1.2 million in losses on disposition of bank premises and $550,000 in natural disaster expenses.
Salaries and benefits increased from $347.6 million in 2024 to $348.9 million in 2025. This increase was primarily driven by annual merit increases and an increase in healthcare costs of $2.5 million, partially offset by a decrease in variable compensation of $5.7 million attributable to both lower production and profitability in our retail mortgage division. Full time equivalent employees decreased from 2,691 at December 31, 2024 to 2,673 at December 31, 2025.
Amortization of intangible assets decreased $1.3 million, or 7.3%, to $15.9 million for 2025 compared with $17.2 million for 2024. This reduction was attributable to a reduction in core deposit intangible amortization.
Data processing and communication expenses increased $2.8 million, or 4.7%, to $62.5 million in 2025, compared with $59.7 million for 2024, primarily driven by continued technology investments.
FDIC insurance decreased $5.1 million, or 33.1%, to $10.4 million in 2025, compared with $15.5 million in 2024, primarily driven by changes in special assessment fees described above.
Loan servicing expenses decreased $5.0 million, or 13.9%, to $31.1 million in 2025, compared with $36.2 million in 2024, primarily due to sales of mortgage servicing rights during 2024 and 2025.
Other noninterest expense increased $5.9 million, or 11.7%, to $56.9 million in 2025 from $51.0 million in 2024. This increase is primarily attributable to increases in net donation related expenses, check card losses and mortgage subsidy expense and a reduction in deferred loan origination costs. These items were partially offset by decreases in fraud and forgery losses and tax and license expense.
2024 compared with 2023. Total noninterest expense increased to $607.8 million in 2024, compared with $578.3 million in 2023. Total noninterest expense for 2024 includes approximately $1.5 million in FDIC special assessment, $1.2 million in losses on disposition of bank premises and $550,000 in natural disaster expenses. Total noninterest expense for 2023 includes
41
approximately $11.6 million in FDIC special assessment and $1.9 million in gains on disposition of bank premises. Excluding these amounts, expenses in 2024 increased by $36.0 million, or 6.33%, compared with 2023 levels.
Salaries and benefits increased from $320.1 million in 2023 to $347.6 million in 2024. This increase was attributable to an increase in variable pay resulting from increased production levels in our retail mortgage division along with an increase in health insurance costs in 2024. Salaries and benefits in our mortgage division increased $12.1 million, or 15.1%, to $92.4 million in 2024. Full time equivalent employees decreased from 2,765 at December 31, 2023 to 2,691 at December 31, 2024.
Amortization of intangible assets decreased $1.1 million, or 5.8%, to $17.2 million for 2024 compared with $18.2 million for 2023. This reduction was attributable to a reduction in core deposit intangible amortization.
Data processing and communication expenses increased $6.2 million, or 11.6%, to $59.7 million in 2024, compared with $53.5 million for 2023. This increase is primarily related to technology enhancements implemented utilizing cost saves identified from other areas of the Company.
FDIC insurance decreased $11.4 million, or 42.5%, to $15.5 million in 2024, compared with $26.9 million in 2023. Included in FDIC insurance for 2023 was $11.6 million related to the FDIC special assessment pursuant to the systemic risk determination following the closures of Silicon Valley Bank and Signature Bank in March 2023, compared with $1.5 million in 2024.
Other noninterest expense increased $7.7 million, or 17.7%, to $51.0 million in 2024 from $43.3 million in 2023. This increase is primarily attributable to a reduction in deferred loan origination costs and an increase in tax and license expenses. These items were partially offset by decreases in fraud and forgery losses, credit reporting expenses related to our equipment finance division, ATM expense and brokerage commissions.
Income Taxes
Income tax expense is influenced by statutory federal and state tax rates, the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the year ended December 31, 2025, the Company recorded income tax expense of approximately $121.6 million, compared with $117.2 million recorded in 2024 and $87.8 million recorded in 2023. The Company’s effective tax rate was 22.8%, 24.6% and 24.6% for the years ended December 31, 2025, 2024 and 2023, respectively. Tax expense for 2024 included $5.1 million related to the termination of certain BOLI policies, the proceeds of which the Company reinvested into higher yielding policies.
BALANCE SHEET COMPARISON
LOANS
Management believes that our loan portfolio is adequately diversified. The loan portfolio contains no foreign loans or significant concentrations in any one industry. As of December 31, 2025, approximately 70.4% of our loan portfolio was secured by real estate, compared with 72.3% at December 31, 2024.
The amount of loans outstanding at the indicated dates is shown in the following table according to type of loans.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||
| Commercial and industrial | $ | 3,288,505 | $ | 2,953,135 | |||
| Consumer | 180,010 | 221,735 | |||||
| Mortgage warehouse | 1,150,782 | 965,053 | |||||
| Municipal | 434,234 | 441,408 | |||||
| Premium finance | 1,306,267 | 1,155,614 | |||||
| Real estate - construction and development | 1,469,250 | 1,998,506 | |||||
| Real estate - commercial and farmland | 9,311,405 | 8,445,958 | |||||
| Real estate - residential | 4,373,069 | 4,558,497 | |||||
| Loans, net of unearned income | $ | 21,513,522 | $ | 20,739,906 |
The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types. Also, the Company’s in-house lending limit for a single loan is $40.0 million for construction loans and $50.0 million for term loans with
42
stabilized cash flows, which would normally prevent a concentration with a single loan project. Certain lending relationships may contain more than one loan and, consequently, exceed the in-house lending limit. The Company regularly monitors its largest loan relationships to avoid a concentration with a single borrower. The largest 25 loan relationships as of December 31, 2025 based on committed amount are summarized below by type.
| (dollars in thousands) | Committed Amount | Average Rate | Average Maturity (months) | % Unsecured | % in Nonaccrual Status | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 376,785 | 6.47 | % | 13 | 42.10 | % | — | % | |||||||
| Consumer | 15 | 12.50 | % | 21 | 100.00 | — | % | |||||||||
| Mortgage warehouse | 893,710 | 6.85 | % | 15 | — | — | % | |||||||||
| Real estate - construction and development | 223,763 | 6.00 | % | 26 | — | — | % | |||||||||
| Real estate - commercial and farmland | 1,221,365 | 5.72 | % | 21 | — | — | % | |||||||||
| Real estate - residential | 50,000 | 6.25 | % | 3 | — | — | % | |||||||||
| Total | $ | 2,765,638 | 6.22 | % | 18 | 5.70 | % | — | % |
Total loans as of December 31, 2025, are shown in the following table according to their contractual maturity.
| Contractual Maturity in: | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | One Year or Less | Over One Year through Five Years | Over Five Years through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| Commercial and industrial | $ | 699,384 | $ | 2,088,885 | $ | 495,802 | $ | 4,434 | $ | 3,288,505 | |||||||||
| Consumer | 41,760 | 98,314 | 39,662 | 274 | 180,010 | ||||||||||||||
| Mortgage warehouse | 412,698 | 738,084 | — | — | 1,150,782 | ||||||||||||||
| Municipal | 6,534 | 71,686 | 277,199 | 78,815 | 434,234 | ||||||||||||||
| Premium finance | 1,278,176 | 28,091 | — | — | 1,306,267 | ||||||||||||||
| Real estate - construction and development | 646,201 | 642,003 | 116,557 | 64,489 | 1,469,250 | ||||||||||||||
| Real estate - commercial and farmland | 2,370,266 | 5,065,126 | 1,727,050 | 148,963 | 9,311,405 | ||||||||||||||
| Real estate - residential | 103,999 | 178,180 | 441,626 | 3,649,264 | 4,373,069 | ||||||||||||||
| Total | $ | 5,559,018 | $ | 8,910,369 | $ | 3,097,896 | $ | 3,946,239 | $ | 21,513,522 |
43
Total loans which have maturity dates after one year are summarized below by those loans that have predetermined interest rates and those loans that have floating or adjustable interest rates.
| (dollars in thousands) | December 31, 2025 | ||
|---|---|---|---|
| Predetermined interest rates | |||
| Commercial and industrial | $ | 1,926,991 | |
| Consumer | 75,525 | ||
| Municipal | 427,465 | ||
| Premium finance | 28,091 | ||
| Real estate - construction and development | 337,918 | ||
| Real estate - commercial and farmland | 4,763,032 | ||
| Real estate - residential | 2,554,111 | ||
| $ | 10,113,133 | ||
| Floating or adjustable interest rates | |||
| Commercial and industrial | $ | 662,130 | |
| Consumer | 62,725 | ||
| Mortgage warehouse | 738,084 | ||
| Municipal | 235 | ||
| Real estate - construction and development | 485,131 | ||
| Real estate - commercial and farmland | 2,178,107 | ||
| Real estate - residential | 1,714,959 | ||
| $ | 5,841,371 |
Commercial and farmland real estate (“CRE”) represents the Company's largest loan category. The Company regularly monitors its CRE portfolio against regulatory concentration limits. Additionally, the Company manages its risk in the CRE portfolio through, among other things, established policy limits on loan-to-value or loan-to-cost at or below applicable regulatory guidance, use of internal lending limits on single loans to minimize exposure to a given project, annual reviews of borrowers and guarantors above certain total credit exposure thresholds, minimum required debt service coverage ratios and borrower equity levels. Exceptions to policy must be approved by an individual or committee with appropriate approval authority.
A summary of the Company's CRE portfolio by loan type and credit quality indicator as of December 31, 2025 is below:
| (dollars in thousands) | Pass | Other Assets Especially Mentioned | Substandard | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Farmland | $ | 125,224 | $ | 2,113 | $ | 2,153 | $ | 129,490 | ||||||
| Multifamily residential | 2,044,617 | — | — | 2,044,617 | ||||||||||
| Owner occupied CRE | 1,800,017 | 6,546 | 24,205 | 1,830,768 | ||||||||||
| Non-owner occupied CRE | 5,264,387 | 23,575 | 18,568 | 5,306,530 | ||||||||||
| Total real estate - commercial and farmland | $ | 9,234,245 | $ | 32,234 | $ | 44,926 | $ | 9,311,405 |
Investor CRE, which includes multifamily residential and non-owner occupied CRE loans, has several dynamics which individually, or in combination, pose potential challenges to the portfolio. These include levels of interest rates above those at origination for loan renewals and changes to occupancy rates as firms reevaluate space needs as hybrid or remote work has expanded. The primary repayment source for these loans is cash flows from the securing property. The Company in the normal course of business performs periodic reviews of its portfolio for continued soundness and appropriate risk ratings. These reviews include evaluation of current financials, stressed cash flows at increased interest rates and evaluation of property values at various occupancy levels and cap rates. The Company's CRE portfolio continues to perform favorably with modest levels of past-due loans, such that past-due loans represented approximately eight basis points of CRE loans at December 31, 2025.
44
The Company's multifamily residential portfolio is diversified geographically with the majority residing within our five-state footprint. Below is a summary of the multifamily residential portfolio by significant MSAs or state as of December 31, 2025:
| (dollars in thousands) | Atlanta | Other Georgia | Tampa | Jacksonville | Orlando | Other Florida | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Multifamily residential | $ | 344,769 | $ | 198,178 | $ | 204,877 | $ | 210,633 | $ | 213,281 | $ | 189,215 | |||||||||||
| (dollars in thousands) | Charleston SC | Other South Carolina | North Carolina | Alabama | Other | Total | |||||||||||||||||
| Multifamily residential | $ | 63,369 | $ | 124,759 | $ | 233,967 | $ | 52,989 | $ | 208,580 | $ | 2,044,617 |
The Company's non-owner occupied portfolio is well diversified. Below is a summary of the non-owner occupied CRE portfolio by property type and significant MSAs or state as of December 31, 2025:
| (dollars in thousands) | Atlanta | Other Georgia | Tampa | Jacksonville | Orlando | Other Florida | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Retail | $ | 483,975 | $ | 197,111 | $ | 54,797 | $ | 241,206 | $ | 219,334 | $ | 239,543 | |||||||||||
| Office | 509,486 | 24,417 | 87,939 | 69,560 | 133,779 | 87,559 | |||||||||||||||||
| Warehouse / industrial | 316,408 | 16,880 | 63,108 | 48,192 | 56,425 | 83,541 | |||||||||||||||||
| Hotel | 45,870 | 22,632 | 22,328 | 85,053 | 42,735 | 72,979 | |||||||||||||||||
| Mini storage warehouse | 44,718 | 33,832 | 2,030 | 27,886 | 39,343 | 33,872 | |||||||||||||||||
| Assisted living facilities | 37,538 | — | 4,761 | — | 18 | 6,695 | |||||||||||||||||
| Miscellaneous | 28,344 | 10,383 | 1,698 | 11,612 | 15,648 | 12,470 | |||||||||||||||||
| Total non-owner occupied CRE | $ | 1,466,339 | $ | 305,255 | $ | 236,661 | $ | 483,509 | $ | 507,282 | $ | 536,659 | |||||||||||
| (dollars in thousands) | Charleston SC | Other South Carolina | North Carolina | Alabama | Other | Total | |||||||||||||||||
| Retail | $ | 108,550 | $ | 210,751 | $ | 218,101 | $ | 97,518 | $ | 183,152 | $ | 2,254,038 | |||||||||||
| Office | 64,662 | 115,476 | 95,186 | 4,115 | 65,644 | 1,257,823 | |||||||||||||||||
| Warehouse / industrial | 51,969 | 87,403 | 77,754 | 8,105 | 187,806 | 997,591 | |||||||||||||||||
| Hotel | — | 62,876 | 20,893 | 2,202 | 25,812 | 403,380 | |||||||||||||||||
| Mini storage warehouse | — | 19,940 | 12,581 | 421 | 36,586 | 251,209 | |||||||||||||||||
| Assisted living facilities | — | 422 | — | — | 312 | 49,746 | |||||||||||||||||
| Miscellaneous | 3,120 | 992 | 7,798 | — | 678 | 92,743 | |||||||||||||||||
| Total non-owner occupied CRE | $ | 228,301 | $ | 497,860 | $ | 432,313 | $ | 112,361 | $ | 499,990 | $ | 5,306,530 |
45
ALLOWANCE AND PROVISION FOR CREDIT LOSSES
The following table sets forth the breakdown of the allowance for credit losses on loans by loan category for the periods indicated. Management believes the allowance can be allocated only on an approximate basis. The allocation of the allowance to each category is not necessarily indicative of future losses and does not restrict the use of the allowance to absorb losses in any other category.
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||
| (dollars in thousands) | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | |||||||||||||||
| Commercial and industrial | $ | 88,242 | 15 | % | $ | 87,242 | 14 | % | $ | 64,053 | 13 | % | |||||||||
| Consumer | 11,503 | 1 | 7,327 | 1 | 3,952 | 1 | |||||||||||||||
| Mortgage warehouse | 2,356 | 6 | 2,262 | 5 | 1,678 | 4 | |||||||||||||||
| Municipal | 57 | 2 | 58 | 2 | 345 | 2 | |||||||||||||||
| Premium finance | 892 | 6 | 736 | 5 | 602 | 5 | |||||||||||||||
| Real estate – construction and development | 52,432 | 7 | 60,421 | 10 | 61,017 | 11 | |||||||||||||||
| Real estate – commercial and farmland | 128,454 | 43 | 118,377 | 41 | 110,097 | 40 | |||||||||||||||
| Real estate - residential | 64,205 | 20 | 61,661 | 22 | 65,356 | 24 | |||||||||||||||
| Total | $ | 348,141 | 100 | % | $ | 338,084 | 100 | % | $ | 307,100 | 100 | % |
The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2025, 2024 and 2023.
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net charge-offs (recoveries) | Average Balance | Rate | Net charge-offs (recoveries) | Average Balance | Rate | Net charge-offs (recoveries) | Average Balance | Rate | |||||||||||||||||||||||||
| Commercial and industrial | $ | 26,621 | $ | 3,147,716 | 0.85 | % | $ | 36,537 | $ | 2,848,632 | 1.28 | % | $ | 43,646 | $ | 2,687,805 | 1.62 | % | |||||||||||||||
| Consumer | 8,465 | 204,851 | 4.13 | 2,592 | 242,512 | 1.07 | 3,853 | 375,783 | 1.03 | ||||||||||||||||||||||||
| Mortgage warehouse | — | 1,032,631 | — | — | 948,484 | — | — | 963,035 | — | ||||||||||||||||||||||||
| Municipal | — | 434,166 | — | — | 464,259 | — | — | 502,849 | — | ||||||||||||||||||||||||
| Premium finance | 1,676 | 1,253,171 | 0.13 | 474 | 1,102,157 | 0.04 | 766 | 982,442 | 0.08 | ||||||||||||||||||||||||
| Real estate - construction and development | (37) | 1,634,947 | — | (59) | 2,197,079 | — | (949) | 2,162,424 | (0.04) | ||||||||||||||||||||||||
| Real estate - commercial and farmland | 447 | 8,817,909 | 0.01 | (603) | 8,216,256 | (0.01) | 3,693 | 7,811,671 | 0.05 | ||||||||||||||||||||||||
| Real estate - residential | 177 | 4,443,311 | — | (84) | 4,739,868 | — | (628) | 4,668,312 | (0.01) | ||||||||||||||||||||||||
| $ | 37,349 | $ | 20,968,702 | 0.18 | % | $ | 38,857 | $ | 20,759,247 | 0.19 | % | $ | 50,381 | $ | 20,154,321 | 0.25 | % |
The following table provides an analysis of the allowance for credit losses on loans held for investment.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Allowance for credit losses on loans at end of period | $ | 348,141 | $ | 338,084 | $ | 307,100 | |||||
| Loan balances: | |||||||||||
| End of period | 21,513,522 | 20,739,906 | 20,269,303 | ||||||||
| Allowance for credit losses on loans as a percentage of end of period loans | 1.62 | % | 1.63 | % | 1.52 | % | |||||
| Nonaccrual loans as a percentage of end of period loans | 0.51 | % | 0.49 | % | 0.75 | % | |||||
| Allowance for credit losses to nonaccrual loans at end of period | 319.23 | % | 330.75 | % | 203.22 | % |
At December 31, 2025, the allowance for credit losses on loans totaled $348.1 million, or 1.62% of loans, compared with $338.1 million, or 1.63% of loans, at December 31, 2024. The allowance for credit losses on loans as a percentage of loans was
46
relatively stable compared with December 31, 2024, while the ending balance increased primarily due to the updated economic forecast, an increase in the office portfolio qualitative factor and organic loan growth during the period, partially offset by a change in the mix of loans, compared with December 31, 2024. For the year ended December 31, 2025, our net charge off ratio as a percentage of average loans decreased to 0.18%, compared with 0.19% for the year ended December 31, 2024. Net charge-offs for the year ended December 31, 2025 included approximately $6.3 million related to a portfolio of consumer medical loans.
The provision for credit losses on loans for the year ended December 31, 2025 was $47.4 million, compared with $69.8 million for the year ended December 31, 2024. This decrease primarily resulted from reduction in net charge-offs in our equipment finance portfolio and a change in the mix of loans during 2025, partially offset by organic loan growth during the year. As of December 31, 2025 our ratio of nonperforming assets to total assets had decreased to 0.44% from 0.47% at December 31, 2024. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $24.3 million and $12.0 million at December 31, 2025 and 2024, respectively. Non-performing assets, excluding serviced GNMA-guaranteed loans, represented 0.35% of total assets at December 31, 2025, compared with 0.42% of total assets at December 31, 2024.
NONPERFORMING LOANS
A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is reversed against interest income. Interest on loans that are classified as nonaccrual is recognized when received. Past due loans are placed on nonaccrual status when principal or interest is past due 90 days or more unless the loan is well secured and in the process of collection. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms. The following table presents an analysis of loans accounted for on a nonaccrual basis and loans contractually past due 90 days or more as to interest or principal payments and still accruing.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||
| Nonaccrual loans | |||||||
| Commercial and industrial | $ | 17,536 | $ | 11,875 | |||
| Consumer | 703 | 782 | |||||
| Real estate - construction and development | 1,264 | 3,718 | |||||
| Real estate - commercial and farmland | 6,456 | 11,960 | |||||
| Real estate - residential(1) | 83,099 | 73,883 | |||||
| Total | $ | 109,058 | $ | 102,218 | |||
| Loans contractually past due 90 days or more as to interest or principal payments and still accruing | $ | 8,492 | $ | 17,733 | |||
| (1) Included in real estate - residential were $24.3 million and $12.0 million of serviced GNMA-guaranteed nonaccrual loans at December 31, 2025 and 2024, respectively. |
LIQUIDITY AND INTEREST RATE SENSITIVITY
Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of our Company to meet those needs. We seek to meet liquidity requirements primarily through management of short-term investments (principally interest-bearing deposits in banks) and monthly amortizing loans. Another source of liquidity is the repayment of maturing single payment loans. In addition, our Company maintains relationships with correspondent banks, including the FHLB and the Federal Reserve Bank of Atlanta, which could provide funds on short notice, if needed.
A principal objective of our asset/liability management strategy is to minimize our exposure to changes in interest rates by matching the maturity and repricing horizons of interest-earning assets and interest-bearing liabilities. This strategy is overseen in part through the direction of our ALCO Committee which establishes policies and monitors results to control interest rate sensitivity.
As part of our interest rate risk management policy, the ALCO Committee examines the extent to which its assets and liabilities are “interest rate sensitive” and monitors its interest rate-sensitivity “gap.” An asset or liability is considered to be interest rate sensitive if it will reprice or mature within the time period analyzed, usually one year or less. The interest rate-sensitivity gap is the difference between the interest-earning assets and interest-bearing liabilities scheduled to mature or reprice within such time
47
period. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities. A gap is considered negative when the amount of interest rate-sensitive liabilities exceeds the interest rate-sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income. If our assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.
A simple interest rate “gap” analysis by itself may not be an accurate indicator of how net interest income will be affected by changes in interest rates. Accordingly, the ALCO Committee also evaluates how the repayment of particular assets and liabilities is impacted by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may not react identically to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as “interest rate caps”) which limit changes in interest rates on a short-term basis and over the life of the asset. In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap. The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.
We manage the mix of asset and liability maturities in an effort to control the effects of changes in the general level of interest rates on net interest income. Except for its effect on the general level of interest rates, inflation does not have a material impact on the balance sheet due to the rate variability and short-term maturities of its earning assets. In particular, approximately 45.8% of earning assets mature or reprice within one year or less. Mortgage loans, generally our loan category with the longest maturity, are usually made with fifteen to thirty year maturities, but a portion is at a variable interest rate with an adjustment between origination date and maturity date.
48
The following table sets forth the distribution of the repricing of our interest-earning assets and interest-bearing liabilities as of December 31, 2025, the interest rate sensitivity gap (i.e., interest rate sensitive assets minus interest rate sensitive liabilities), the cumulative interest rate sensitivity gap, the interest rate sensitivity gap ratio (i.e., interest rate sensitive assets divided by interest rate sensitive liabilities) and the cumulative interest rate sensitivity gap ratio. The table also sets forth the time periods in which earning assets and liabilities will mature or may reprice in accordance with their contractual terms. However, the table does not necessarily indicate the impact of general interest rate movements on the net interest margin since the repricing of various categories of assets and liabilities is subject to competitive pressures and the needs of our customers. In addition, various assets and liabilities indicated as repricing within the same period may in fact reprice at different times within such period and at different rates.
| December 31, 2025 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturing or Repricing Within | |||||||||||||||||||
| (dollars in thousands) | Zero to Three Months | Three Months to One Year | One to Five Years | Over Five Years | Total | ||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Interest-bearing deposits in banks | $ | 835,113 | $ | — | $ | — | $ | — | $ | 835,113 | |||||||||
| Investment securities | 1,487 | 249,974 | 663,338 | 1,495,616 | 2,410,415 | ||||||||||||||
| Loans held for sale | 623,152 | — | — | — | 623,152 | ||||||||||||||
| Loans | 7,720,339 | 2,200,847 | 6,392,449 | 5,199,887 | 21,513,522 | ||||||||||||||
| 9,180,091 | 2,450,821 | 7,055,787 | 6,695,503 | 25,382,202 | |||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing demand deposits | 4,130,070 | — | — | — | 4,130,070 | ||||||||||||||
| Money market deposit accounts | 7,561,533 | — | — | — | 7,561,533 | ||||||||||||||
| Savings | 758,937 | — | — | — | 758,937 | ||||||||||||||
| Time deposits | 2,079,947 | 1,331,602 | 87,666 | 95 | 3,499,310 | ||||||||||||||
| FHLB advances | 515,000 | — | 32,293 | 838 | 548,131 | ||||||||||||||
| Other borrowings | 9,908 | — | — | — | 9,908 | ||||||||||||||
| Trust preferred securities | 134,302 | — | — | — | 134,302 | ||||||||||||||
| 15,189,697 | 1,331,602 | 119,959 | 933 | 16,642,191 | |||||||||||||||
| Interest rate sensitivity gap | $ | (6,009,606) | $ | 1,119,219 | $ | 6,935,828 | $ | 6,694,570 | $ | 8,740,011 | |||||||||
| Cumulative interest rate sensitivity gap | $ | (6,009,606) | $ | (4,890,387) | $ | 2,045,441 | $ | 8,740,011 | |||||||||||
| Interest rate sensitivity gap ratio | 0.60 | 1.84 | 58.82 | 7,176.32 | |||||||||||||||
| Cumulative interest rate sensitivity gap ratio | 0.60 | 0.70 | 1.12 | 1.53 |
49
INVESTMENT PORTFOLIO
Following is a summary of the carrying value of debt securities available-for-sale as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||
| U.S. Treasuries | $ | 660,625 | $ | 796,464 | |||
| U.S. government-sponsored agencies | — | 994 | |||||
| State, county and municipal securities | 19,061 | 24,740 | |||||
| Corporate debt securities | 5,875 | 10,283 | |||||
| SBA pool securities | 12,208 | 70,482 | |||||
| Mortgage-backed securities | 1,509,404 | 768,297 | |||||
| Total debt securities available-for-sale | $ | 2,207,173 | $ | 1,671,260 |
Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||
| State, county and municipal securities | $ | 33,414 | $ | 33,623 | |||
| Mortgage-backed securities | 169,828 | 131,054 | |||||
| Total debt securities held-to-maturity | $ | 203,242 | $ | 164,677 |
50
The amounts of securities available-for-sale and held-to-maturity in each category as of December 31, 2025 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
| Securities available-for-sale (1) | U.S. Treasuries | State, County and Municipal Securities | Corporate Debt Securities | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield (2) | Amount | Yield(2)(3) | Amount | Yield(2) | |||||||||||||||
| One year or less | $ | 220,885 | 4.29 | % | $ | 2,406 | 3.52 | % | $ | 501 | 5.31 | % | |||||||||
| After one year through five years | 388,941 | 3.47 | % | 9,702 | 4.06 | % | 3,421 | 5.13 | % | ||||||||||||
| After five years through ten years | 50,799 | 4.36 | % | 6,953 | 3.94 | % | 500 | 4.60 | % | ||||||||||||
| After ten years | — | — | % | — | — | % | 1,453 | 7.55 | % | ||||||||||||
| $ | 660,625 | 3.81 | % | $ | 19,061 | 3.95 | % | $ | 5,875 | 5.82 | % | ||||||||||
| Securities available-for-sale (1) | SBA Pool Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | 664 | 1.85 | % | $ | 18,766 | 2.47 | % | |||||||||||||
| After one year through five years | 865 | 3.44 | % | 221,974 | 3.28 | % | |||||||||||||||
| After five years through ten years | 9,632 | 2.60 | % | 205,176 | 4.61 | % | |||||||||||||||
| After ten years | 1,047 | 5.30 | % | 1,063,488 | 4.44 | % | |||||||||||||||
| $ | 12,208 | 2.85 | % | $ | 1,509,404 | 4.27 | % | ||||||||||||||
| Securities held-to-maturity (1) | State, County and Municipal Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2)(3) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | — | — | % | $ | 8,239 | 1.00 | % | |||||||||||||
| After one year through five years | — | — | % | 38,435 | 4.14 | % | |||||||||||||||
| After five years through ten years | — | — | % | 72,066 | 2.93 | % | |||||||||||||||
| After ten years | 33,414 | 3.94 | % | 51,088 | 3.48 | % | |||||||||||||||
| $ | 33,414 | 3.94 | % | $ | 169,828 | 3.28 | % |
(1)The amortized cost and fair value of debt securities are presented based on contractual maturities. Actual cash flows may differ from contractual maturities because borrowers may have the right to prepay obligations without prepayment penalties.
(2)Yields were computed using coupon interest, adding discount accretion or subtracting premium amortization, as appropriate, on a ratable basis over the life of each security. The weighted average yield for each maturity range was computed using the amortized cost of each security in that range.
(3)Yields on securities of state and political subdivisions are stated on a taxable-equivalent basis, using a tax rate of 21%.
The investment portfolio includes securities which are classified as available-for-sale and recorded at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income, net of the related deferred tax effect. Securities classified as held-to-maturity are recorded at amortized cost.
The amortization of premiums and accretion of discounts are recognized in interest income using methods approximating the interest method over the life of the securities. Realized gains and losses, determined on the basis of the cost of specific securities sold, are included in earnings on the trade date.
DEPOSITS
We rely on deposits by our customers as the primary source of funds for the continued growth of our loan and investment securities portfolios. Customer deposits are categorized as either noninterest-bearing deposits or interest-bearing deposits.
51
Noninterest-bearing deposits (or demand deposits) are transaction accounts that provide us with “interest-free” sources of funds. Interest-bearing deposits include NOW, money market, savings and time deposits.
During 2025, total deposits increased $653.5 million, or 3.0%, to $22.38 billion at December 31, 2025, compared with $21.72 billion at December 31, 2024. Total interest-bearing deposits increased $725.7 million, or 4.8%, to $15.95 billion at December 31, 2025, driven by an increase of $418.2 million in money market accounts, an increase in brokered time deposits of $394.9 million and an increase in NOW deposits of $46.3 million, partially offset by a decrease in retail time deposits of $128.3 million. Non-interest bearing deposits decreased $72.1 million, or 1.1%, to $6.43 billion at December 31, 2025.
Average amount of various deposit classes and the average rates paid thereon are presented below.
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||
| (dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||
| Noninterest-bearing demand | $ | 6,702,448 | — | % | $ | 6,567,855 | — | % | ||||||
| NOW | 3,970,399 | 1.84 | 3,824,094 | 2.12 | ||||||||||
| Money market | 7,039,768 | 3.02 | 6,395,883 | 3.61 | ||||||||||
| Savings | 761,027 | 0.42 | 776,273 | 0.49 | ||||||||||
| Retail time deposits | 2,374,589 | 3.66 | 2,440,891 | 4.21 | ||||||||||
| Brokered time deposits | 1,107,577 | 4.34 | 1,274,933 | 5.17 | ||||||||||
| Total deposits | $ | 21,955,808 | 1.93 | % | $ | 21,279,929 | 2.28 | % |
At December 31, 2025, the Company had brokered deposits of $1.2 billion. The amounts of time certificates of deposit issued in amounts of more than $250,000 as of December 31, 2025, are shown below by category, which is based on time remaining until maturity of (i) three months or less, (ii) over three through six months, (iii) over six months through one year and (iv) over one year.
| (dollars in thousands) | December 31, 2025 | |
|---|---|---|
| Three months or less | $ | 329,882 |
| Over three months through six months | 211,680 | |
| Over six months through one year | 237,618 | |
| Over one year | 12,133 | |
| Total | $ | 791,313 |
As of December 31, 2025 and 2024, the Company had estimated uninsured deposits of $10.67 billion and $10.24 billion, respectively. These estimates were derived using the same methodologies and assumptions used for the Bank's regulatory reporting. Approximately $3.76 billion, or 35.2%, of the uninsured deposits at December 31, 2025 were for municipalities which are collateralized with investment securities or letters of credit.
OFF-BALANCE-SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS
In the ordinary course of business, our Bank has granted commitments to extend credit to approved customers. Generally, these commitments to extend credit have been granted on a temporary basis for seasonal or inventory requirements or for construction period financing and have been approved within the Bank’s credit guidelines. Our Bank has also granted commitments to approved customers for financial standby letters of credit. These commitments are recorded in the financial statements when funds are disbursed or the financial instruments become payable. The Bank uses the same credit policies for these off-balance-sheet commitments as it does for financial instruments that are recorded in the consolidated financial statements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitment amounts expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
52
The following table summarizes commitments outstanding at December 31, 2025 and 2024.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||
| Commitments to extend credit | $ | 4,054,259 | $ | 3,578,227 | |||
| Unused home equity lines of credit | 451,886 | 437,304 | |||||
| Financial standby letters of credit | 69,796 | 39,507 | |||||
| Mortgage interest rate lock commitments | 201,806 | 192,528 | |||||
| Mortgage forward contracts with positive fair value - notional amount | — | 1,153,717 | |||||
| Mortgage forward contracts with negative fair value - notional amount | 1,288,637 | — | |||||
| $ | 6,066,384 | $ | 5,401,283 |
As of December 31, 2025, letters of credit issued by the Federal Home Loan Bank totaling $1.33 billion were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
The following table sets forth certain information about contractual cash obligations as of December 31, 2025.
| Payments Due After December 31, 2025 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | 1 Year or Less | 1-3 Years | 4-5 Years | 5 Years | ||||||||||||||
| Deposits without a stated maturity | $ | 18,876,685 | $ | 18,876,685 | $ | — | $ | — | $ | — | |||||||||
| Time certificates of deposit | 3,499,310 | 3,411,548 | 67,632 | 20,035 | 95 | ||||||||||||||
| Other borrowings | 557,942 | 524,908 | 15,000 | 17,200 | 834 | ||||||||||||||
| Subordinated deferrable interest debentures | 154,390 | — | — | — | 154,390 | ||||||||||||||
| Operating lease obligations | 54,703 | 10,342 | 16,899 | 12,360 | 15,102 | ||||||||||||||
| Total contractual cash obligations | $ | 23,143,030 | $ | 22,823,483 | $ | 99,531 | $ | 49,595 | $ | 170,421 |
At December 31, 2025, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount.
CAPITAL ADEQUACY
Capital Regulations
The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities. During 2025, the Company’s capital increased $324.5 million, primarily due to net income of $412.2 million, which was partially offset by the cash dividends declared on common shares of $55.2 million and share repurchases of $83.6 million. During 2024, the Company’s capital increased $324.8 million, primarily due to net income of $358.7 million, which was partially offset by the cash dividends declared on common shares of $45.2 million and share repurchases of $8.0 million. For both 2025 and 2024, other capital related transactions, such as share-based compensation and issuances of shares of restricted stock accounted for only a small change in the capital of the Company.
Under the regulatory capital frameworks adopted by the Federal Reserve and the FDIC, Ameris and the Bank must each maintain a common equity Tier 1 capital to total risk-weighted assets ratio of at least 4.5%, a Tier 1 capital to total risk-weighted assets ratio of at least 6%, a total capital to total risk-weighted assets ratio of at least 8% and a leverage ratio of Tier 1 capital to average total consolidated assets of at least 4%. Ameris and the Bank are also required to maintain a capital conservation buffer of common equity Tier 1 capital of at least 2.5% of risk-weighted assets in addition to the minimum risk-based capital ratios in order to avoid certain restrictions on capital distributions and discretionary bonus payments.
53
The following table summarizes the regulatory capital levels of Ameris at December 31, 2025.
| Actual | Required | Excess | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
| Tier 1 Leverage Ratio (tier 1 capital to average assets) | |||||||||||||||||||||
| Consolidated | $ | 3,011,392 | 11.44 | % | $ | 1,053,114 | 4.00 | % | $ | 1,958,278 | 7.44 | % | |||||||||
| Ameris Bank | $ | 3,069,893 | 11.67 | % | $ | 1,052,050 | 4.00 | % | $ | 2,017,843 | 7.67 | % | |||||||||
| CET1 Ratio (common equity tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 3,011,392 | 13.17 | % | $ | 1,600,901 | 7.00 | % | $ | 1,410,491 | 6.17 | % | |||||||||
| Ameris Bank | $ | 3,069,893 | 13.43 | % | $ | 1,599,534 | 7.00 | % | $ | 1,470,359 | 6.43 | % | |||||||||
| Tier 1 Capital Ratio (tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 3,011,392 | 13.17 | % | $ | 1,943,952 | 8.50 | % | $ | 1,067,440 | 4.67 | % | |||||||||
| Ameris Bank | $ | 3,069,893 | 13.43 | % | $ | 1,942,291 | 8.50 | % | $ | 1,127,602 | 4.93 | % | |||||||||
| Total Capital Ratio (total capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 3,432,992 | 15.01 | % | $ | 2,401,352 | 10.50 | % | $ | 1,031,640 | 4.51 | % | |||||||||
| Ameris Bank | $ | 3,356,950 | 14.69 | % | $ | 2,399,301 | 10.50 | % | $ | 957,649 | 4.19 | % |
The required CET1 Ratio, Tier 1 Capital Ratio, and the Total Capital Ratio reflected in the table above include a capital conservation buffer of 2.50%.
INFLATION
The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.
54
QUARTERLY FINANCIAL INFORMATION
The following table sets forth certain consolidated quarterly financial information of the Company. This information is derived from unaudited consolidated financial statements, which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods.
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 358,063 | $ | 355,046 | $ | 347,638 | $ | 333,778 | |||||||
| Interest expense | 112,756 | 117,082 | 115,825 | 111,939 | |||||||||||
| Net interest income | 245,307 | 237,964 | 231,813 | 221,839 | |||||||||||
| Provision for credit losses | 22,950 | 22,630 | 2,772 | 21,892 | |||||||||||
| Net interest income after provision for credit losses | 222,357 | 215,334 | 229,041 | 199,947 | |||||||||||
| Noninterest income | 61,827 | 76,274 | 68,911 | 64,023 | |||||||||||
| Noninterest expense | 143,090 | 154,566 | 155,260 | 151,034 | |||||||||||
| Income before income taxes | 141,094 | 137,042 | 142,692 | 112,936 | |||||||||||
| Income tax | 32,738 | 31,013 | 32,858 | 25,001 | |||||||||||
| Net income | $ | 108,356 | $ | 106,029 | $ | 109,834 | $ | 87,935 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 1.59 | $ | 1.55 | $ | 1.60 | $ | 1.28 | |||||||
| Diluted earnings per common share | 1.59 | 1.54 | 1.60 | 1.27 | |||||||||||
| Common dividends - cash | 0.20 | 0.20 | 0.20 | 0.20 |
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 346,363 | $ | 355,146 | $ | 347,323 | $ | 329,452 | |||||||
| Interest expense | 124,542 | 141,086 | 135,402 | 128,064 | |||||||||||
| Net interest income | 221,821 | 214,060 | 211,921 | 201,388 | |||||||||||
| Provision for credit losses | 12,808 | 6,107 | 18,773 | 21,105 | |||||||||||
| Net interest income after provision for credit losses | 209,013 | 207,953 | 193,148 | 180,283 | |||||||||||
| Noninterest income | 68,959 | 69,709 | 88,711 | 65,878 | |||||||||||
| Noninterest expense | 151,949 | 151,777 | 155,357 | 148,711 | |||||||||||
| Income before income taxes | 126,023 | 125,885 | 126,502 | 97,450 | |||||||||||
| Income tax | 31,647 | 26,673 | 35,717 | 23,138 | |||||||||||
| Net income | $ | 94,376 | $ | 99,212 | $ | 90,785 | $ | 74,312 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 1.37 | $ | 1.44 | $ | 1.32 | $ | 1.08 | |||||||
| Diluted earnings per common share | 1.37 | 1.44 | 1.32 | 1.08 | |||||||||||
| Common dividends - cash | 0.20 | 0.15 | 0.15 | 0.15 |
55
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000351569-25-000006.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
During 2024, the Company reported net income of $358.7 million, or $5.19 per diluted share, compared with $269.1 million, or $3.89 per diluted share, in 2023. The Company’s net income as a percentage of average assets for 2024 and 2023 was 1.38% and 1.06%, respectively, while the Company’s net income as a percentage of average shareholders’ equity was 10.01% and 8.12%, respectively. Reported net income for the year ended December 31, 2024 includes $58.8 million in provision for credit losses, primarily related to updated economic forecasts and organic growth, partially offset by a reduction in unfunded commitments and the related allowance, compared with a provision of $142.7 million in 2023 resulting from organic growth in loans and the updated economic forecast. Results for the year ended December 31, 2023 also includes $11.6 million related to the FDIC special assessment.
Highlights of the Company’s performance in 2024 include the following:
•Growth in tangible book value per share1 of 14.7%, from $33.64 at the end of 2023 to $38.59 at the end of 2024
•Organic growth in loans of $470.6 million, or 2.32%
•Growth in total deposits of $1.01 billion, or 4.90%
•Total non-performing assets as a percentage of total assets declined to 0.47% at December 31, 2024, compared with 0.69% at December 31, 2023
•Increase in the allowance for credit losses to 1.63% of loans, from 1.52% at December 31, 2023, due to forecasted economic conditions and organic loan growth
______________________________________________________________________________________________________
1 A reconciliation of non-GAAP financial measures can be found in the following tables.
35
| Adjusted Net Income Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2024 | 2023 | ||||
| Net income available to common shareholders | $ | 358,685 | $ | 269,105 | ||
| Adjustment items: | ||||||
| Gain on sale of mortgage servicing rights | (10,494) | — | ||||
| Gain on conversion of Visa Class B-1 stock | (12,554) | — | ||||
| FDIC special assessment | 1,455 | 11,566 | ||||
| Natural disaster expenses | 550 | — | ||||
| Gain on BOLI proceeds | (1,464) | (486) | ||||
| Loss (gain) on disposition of premises | 1,203 | (1,903) | ||||
| Tax effect of adjustment items (Note 1) | 4,166 | (2,029) | ||||
| After-tax adjustment items | (17,138) | 7,148 | ||||
| Tax expense attributable to BOLI restructuring | 5,093 | — | ||||
| Adjusted net income | $ | 346,640 | $ | 276,253 | ||
| Total shareholders' equity | $ | 3,751,522 | $ | 3,426,747 | ||
| Less: | ||||||
| Goodwill | 1,015,646 | 1,015,646 | ||||
| Other intangibles, net | 70,761 | 87,949 | ||||
| Total tangible shareholders' equity | $ | 2,665,115 | $ | 2,323,152 | ||
| Period end number of shares | 69,068,609 | 69,053,341 | ||||
| Book value per share | $ | 54.32 | $ | 49.62 | ||
| Tangible book value per share | $ | 38.59 | $ | 33.64 | ||
| Note 1: Tax effect is calculated utilizing a 21% rate for taxable adjustments. Gain on BOLI proceeds is non-taxable and no tax effect is included. |
| Non-performing Portfolio Assets Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands) | 2024 | 2023 | ||||
| Nonaccrual portfolio loans | $ | 90,206 | $ | 60,961 | ||
| Other real estate owned | 2,433 | 6,199 | ||||
| Repossessed assets | 9 | 17 | ||||
| Accruing loans delinquent 90 days or more | 17,733 | 16,988 | ||||
| Non-performing portfolio assets | $ | 110,381 | $ | 84,165 | ||
| Serviced GNMA-guaranteed mortgage nonaccrual loans | 12,012 | 90,156 | ||||
| Total non-performing assets | $ | 122,393 | $ | 174,321 | ||
| Total assets | 26,262,050 | 25,203,699 | ||||
| Non-performing portfolio assets as a percent of total assets | 0.42 | % | 0.33 | % | ||
| Total non-performing assets as a percent of total assets | 0.47 | % | 0.69 | % |
36
| Adjusted Efficiency Ratio Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2024 | 2023 | ||||
| Adjusted Noninterest Expense | ||||||
| Total noninterest expense | $ | 607,794 | $ | 578,281 | ||
| Adjustment items: | ||||||
| FDIC special assessment | (1,455) | (11,566) | ||||
| Natural disaster expenses | (550) | — | ||||
| (Loss) gain on disposition of premises | (1,203) | 1,903 | ||||
| Adjusted noninterest expense | $ | 604,586 | $ | 568,618 | ||
| Total Revenue | ||||||
| Net interest income | $ | 849,190 | $ | 835,044 | ||
| Noninterest income | 293,257 | 242,828 | ||||
| Total revenue | $ | 1,142,447 | $ | 1,077,872 | ||
| Adjusted Total Revenue | ||||||
| Net interest income (TE) | $ | 853,020 | $ | 838,824 | ||
| Noninterest income | 293,257 | 242,828 | ||||
| Total revenue (TE) | 1,146,277 | 1,081,652 | ||||
| Adjustment items: | ||||||
| (Gain) loss on securities | (12,304) | 304 | ||||
| Gain on sale of mortgage servicing rights | (10,494) | — | ||||
| Gain on BOLI proceeds | (1,464) | (486) | ||||
| Adjusted total revenue (TE) | $ | 1,122,015 | $ | 1,081,470 | ||
| Efficiency ratio | 53.20 | % | 53.65 | % | ||
| Adjusted efficiency ratio (TE) | 53.88 | % | 52.58 | % |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements. Our significant accounting policies are described in Note 1 to the consolidated financial statements. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities; management considers these accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from the judgments and estimates adopted by management which could have a material impact on the carrying values of assets and liabilities and the results of our operations. We believe the following accounting policies applied by Ameris represent critical accounting policies.
Allowance for Credit Losses
We believe the allowance for credit losses ("ACL") is a critical accounting policy that requires significant judgments and estimates used in the preparation of our consolidated financial statements. The ACL is a valuation allowance estimated at each balance sheet date in accordance with GAAP that is deducted from financial assets measured at amortized cost to present the net amount expected to be collected on those assets. Management uses a systematic methodology to determine its ACL for loans and certain off-balance-sheet credit exposures. Management considers relevant information including past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. It is possible that others, given the same information, may at any point in time reach a different reasonable conclusion.
Loans which share common risk characteristics are pooled for the purposes of determining the ACL. Management uses the discounted cash flow method or the PD×LGD method, which may be adjusted for qualitative factors, in measuring the ACL for pooled loans. Loans which do not share common risk characteristics are evaluated on an individual basis. When repayment is
37
expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The expected credit losses may also be calculated, in the alternative, as the amount by which the amortized cost basis of the loan exceeds the estimated fair value of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated cost to sell.
Management believes that the ACL is adequate. While management uses available information to recognize expected losses on loans, future additions to the ACL may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Company’s ACL. Such agencies may require the Company to recognize additions to the ACL based on their judgments about information available to them at the time of their examination.
As discussed in Note 3 to the consolidated financial statements, Management determined the ACL on loans at December 31, 2024 utilizing a weighting of two economic forecasts from Moody's. The Moody's baseline scenario was weighted at 75% and the downside 75th percentile S-2 scenario was weighted at 25%. Results by scenario can vary significantly from period to period as both the scenario assumptions and the portfolio composition are changing. If Management utilized the downside 96th percentile S-4 scenario from Moody's holding all other assumptions constant, the quantitative portion of the ACL on loans would have increased approximately $111.7 million. The S-4 scenario is a downside scenario such that there is a 96% probability that the economy will perform better than the forecast and a 4% probability that the economy will perform worse.
Income Taxes
As required by GAAP, we use the asset and liability method of accounting for deferred income taxes and provide deferred income taxes for all significant income tax temporary differences. See Note 11, “Income Taxes,” in the notes to consolidated financial statements for additional details.
As part of the process of preparing our consolidated financial statements we are required to estimate our income taxes in each of the jurisdictions in which we operate. This process involves estimating our actual current tax exposure together with assessing temporary differences resulting from differing treatment of items, such as the provision for credit losses and gains on FDIC-assisted transactions, for tax and financial reporting purposes. These differences result in deferred tax assets and liabilities that are included in our consolidated balance sheet.
We must also assess the likelihood that our deferred tax assets will be recovered from future taxable income, and to the extent we believe that recovery is not likely, we must establish a valuation allowance. Significant management judgment is required in determining our provision for income taxes, our deferred tax assets and liabilities and any valuation allowance recorded against our net deferred tax assets. To the extent we establish a valuation allowance or adjust this allowance in a period, we must include an expense within the tax provisions in the statement of income.
NET INCOME AND EARNINGS PER SHARE
The Company’s net income during 2024 was $358.7 million, or $5.19 per diluted share, compared with $269.1 million, or $3.89 per diluted share, in 2023, and $346.5 million, or $4.99 per diluted share, in 2022.
For the fourth quarter of 2024, the Company recorded net income of $94.4 million, or $1.37 per diluted share, compared with $65.9 million, or $0.96 per diluted share, for the quarter ended December 31, 2023, and $82.2 million, or $1.18 per diluted share, for the quarter ended December 31, 2022.
EARNING ASSETS AND LIABILITIES
Average earning assets were approximately $23.97 billion in 2024, compared with approximately $23.26 billion in 2023. The earning asset and interest-bearing liability mix is regularly monitored to maximize the net interest margin and, therefore, increase return on assets and shareholders’ equity.
The following statistical information should be read in conjunction with the remainder of “Management’s Discussion and Analysis of Financial Condition and Results of Operation” and the consolidated financial statements and related notes included elsewhere in this Annual Report and in the documents incorporated herein by reference.
38
The following tables set forth the amount of average balance, interest income or interest expense, and average interest rate for each category of interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin on average interest-earning assets. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 21% federal tax rate.
| Year Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 930,145 | $ | 49,906 | 5.37 | % | $ | 914,818 | $ | 47,936 | 5.24 | % | $ | 1,993,672 | $ | 23,008 | 1.15 | % | |||||||||||||||
| Federal funds sold | — | — | — | — | — | — | 10,836 | 77 | 0.71 | ||||||||||||||||||||||||
| Investment securities - taxable | 1,690,053 | 61,518 | 3.64 | 1,664,184 | 59,002 | 3.55 | 1,123,681 | 34,656 | 3.08 | ||||||||||||||||||||||||
| Investment securities - nontaxable | 41,419 | 1,694 | 4.09 | 41,679 | 1,690 | 4.05 | 39,779 | 1,489 | 3.74 | ||||||||||||||||||||||||
| Loans held for sale | 547,190 | 34,532 | 6.31 | 484,070 | 29,711 | 6.14 | 718,599 | 29,699 | 4.13 | ||||||||||||||||||||||||
| Loans | 20,759,247 | 1,234,464 | 5.95 | 20,154,321 | 1,145,876 | 5.69 | 17,521,461 | 808,826 | 4.62 | ||||||||||||||||||||||||
| Total interest-earning assets | 23,968,054 | 1,382,114 | 5.77 | 23,259,072 | 1,284,215 | 5.52 | 21,408,028 | 897,755 | 4.19 | ||||||||||||||||||||||||
| Noninterest-earning assets | 2,068,627 | 2,145,801 | 2,236,726 | ||||||||||||||||||||||||||||||
| Total assets | $ | 26,036,681 | $ | 25,404,873 | $ | 23,644,754 | |||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||||||||||||||||
| NOW Accounts | $ | 3,824,094 | $ | 81,228 | 2.12 | % | $ | 3,878,034 | $ | 69,584 | 1.79 | % | $ | 3,675,586 | $ | 14,367 | 0.39 | % | |||||||||||||||
| MMDA | 6,395,883 | 231,065 | 3.61 | 5,382,865 | 162,718 | 3.02 | 5,128,497 | 33,143 | 0.65 | ||||||||||||||||||||||||
| Savings Accounts | 776,273 | 3,780 | 0.49 | 936,454 | 6,349 | 0.68 | 1,005,752 | 1,287 | 0.13 | ||||||||||||||||||||||||
| Retail CDs | 2,440,891 | 102,672 | 4.21 | 2,031,828 | 63,650 | 3.13 | 1,604,978 | 7,308 | 0.46 | ||||||||||||||||||||||||
| Brokered CDs | 1,274,933 | 65,928 | 5.17 | 1,024,606 | 53,716 | 5.24 | — | — | — | ||||||||||||||||||||||||
| Total Interest-Bearing Deposits | 14,712,074 | 484,673 | 3.29 | 13,253,787 | 356,017 | 2.69 | 11,414,813 | 56,105 | 0.49 | ||||||||||||||||||||||||
| Non-deposit funding | |||||||||||||||||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | — | — | — | — | — | — | 1,477 | 4 | 0.27 | ||||||||||||||||||||||||
| FHLB advances | 335,056 | 16,581 | 4.95 | 1,210,242 | 59,302 | 4.90 | 279,409 | 9,710 | 3.48 | ||||||||||||||||||||||||
| Other borrowings | 298,372 | 14,313 | 4.80 | 325,260 | 16,870 | 5.19 | 393,393 | 19,209 | 4.88 | ||||||||||||||||||||||||
| Subordinated deferrable interest debentures | 131,302 | 13,527 | 10.30 | 129,310 | 13,202 | 10.21 | 127,316 | 7,832 | 6.15 | ||||||||||||||||||||||||
| Total non-deposit funding | 764,730 | 44,421 | 5.81 | 1,664,812 | 89,374 | 5.37 | 801,595 | 36,755 | 4.59 | ||||||||||||||||||||||||
| Total interest-bearing liabilities | 15,476,804 | 529,094 | 3.42 | 14,918,599 | 445,391 | 2.99 | 12,216,408 | 92,860 | 0.76 | ||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 6,567,855 | 6,771,464 | 8,005,201 | ||||||||||||||||||||||||||||||
| Other liabilities | 408,632 | 401,449 | 340,064 | ||||||||||||||||||||||||||||||
| Shareholders' equity | 3,583,390 | 3,313,361 | 3,083,081 | ||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 26,036,681 | $ | 25,404,873 | $ | 23,644,754 | |||||||||||||||||||||||||||
| Interest rate spread | 2.35 | % | 2.53 | % | 3.43 | % | |||||||||||||||||||||||||||
| Net interest income | $ | 853,020 | $ | 838,824 | $ | 804,895 | |||||||||||||||||||||||||||
| Net interest margin | 3.56 | % | 3.61 | % | 3.76 | % |
39
RESULTS OF OPERATIONS
Net Interest Income
Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities. Net interest income is the largest component of our income and is affected by the interest rate environment and the volume and composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, investment securities, other investments, interest-bearing deposits in banks and federal funds sold. Our interest-bearing liabilities include deposits, securities sold under agreements to repurchase, other borrowings and subordinated deferrable interest debentures.
2024 compared with 2023. For the year ended December 31, 2024, interest income was $1.38 billion, an increase of $97.8 million, or 7.6%, compared with the same period in 2023. Average earning assets increased $709.0 million, or 3.0%, to $23.97 billion for the year ended December 31, 2024, compared with $23.26 billion for 2023. Yield on average earning assets on a taxable-equivalent basis increased during 2024 to 5.77%, compared with 5.52% for the year ended December 31, 2023. Average yields on all interest-earning asset categories increased from 2023 to 2024 as market interest rates increased.
Interest expense for the year ended December 31, 2024 was $529.1 million, an increase of $83.7 million, or 18.8%, compared with $445.4 million for the year ended December 31, 2023. During 2024 average interest-bearing liabilities were $15.48 billion as compared with $14.92 billion for 2023, an increase of $558.2 million, or 3.7%. During 2024, average noninterest-bearing deposit accounts were $6.57 billion and comprised 30.9% of average total deposits, compared with $6.77 billion, or 33.8% of average total deposits, during 2023. Costs of interest-bearing deposits increased during 2024 to 3.29%, compared with 2.69% for 2023. This increase reflects a shift in mix of deposits based on customer behavior and increased competition in the market for deposits. The cost of non-deposit funding increased to 5.81% in 2024, compared with 5.37% resulting from an increase in market interest rates.
On a taxable-equivalent basis, net interest income for 2024 was $853.0 million, compared with $838.8 million in 2023, an increase of $14.2 million, or 1.7%. The Company’s net interest margin, on a tax equivalent basis, decreased five basis points to 3.56% for the year ended December 31, 2024, compared with 3.61% for the year ended December 31, 2023.
2023 compared with 2022. For the year ended December 31, 2023, interest income was $1.28 billion, an increase of $386.5 million, or 43.2%, compared with the same period in 2022. Average earning assets increased $1.85 billion, or 8.6%, to $23.26 billion for the year ended December 31, 2023, compared with $21.41 billion for 2022. Yield on average earning assets on a taxable equivalent basis increased during 2023 to 5.52%, compared with 4.19% for the year ended December 31, 2022. Average yields on all interest-earning asset categories increased from 2022 to 2023 as market interest rates increased.
Interest expense for the year ended December 31, 2023 was $445.4 million, an increase of $352.5 million, or 379.6%, compared with $92.9 million for the year ended December 31, 2022. During 2023 average interest-bearing liabilities were $14.92 billion as compared with $12.22 billion for 2022, an increase of $2.70 billion, or 22.1%. During 2023, average noninterest-bearing deposit accounts were $6.77 billion and comprised 33.8% of average total deposits, compared with $8.01 billion, or 41.2% of average total deposits, during 2022. Costs of interest-bearing deposits increased during 2023 to 2.69%, compared with 0.49% for 2022. This increase reflects a shift in mix of deposits based on customer behavior and increased competition in the market for deposits. The cost of non-deposit funding increased to 5.37% in 2023, compared with 4.59% resulting from an increase in market interest rates.
On a taxable-equivalent basis, net interest income for 2023 was $838.8 million, compared with $804.9 million in 2022, an increase of $33.9 million, or 4.2%. The Company’s net interest margin, on a tax equivalent basis, decreased 15 basis points to 3.61% for the year ended December 31, 2023, compared with 3.76% for the year ended December 31, 2022.
40
The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2024 and 2023 are shown in the following table:
| 2024 vs. 2023 | 2023 vs. 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase | Changes Due To | Increase | Changes Due To | ||||||||||||||||||||
| (dollars in thousands) | (Decrease) | Rate | Volume | (Decrease) | Rate | Volume | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Income from earning assets: | |||||||||||||||||||||||
| Interest on interest-bearing deposits in banks | $ | 1,970 | $ | 1,167 | $ | 803 | $ | 24,928 | $ | 37,379 | $ | (12,451) | |||||||||||
| Interest on federal funds sold | — | — | — | (77) | — | (77) | |||||||||||||||||
| Interest on investment securities - taxable | 2,516 | 1,599 | 917 | 24,346 | 7,676 | 16,670 | |||||||||||||||||
| Interest on investment securities - nontaxable | 4 | 15 | (11) | 201 | 130 | 71 | |||||||||||||||||
| Interest on loans held for sale | 4,821 | 947 | 3,874 | 12 | 9,705 | (9,693) | |||||||||||||||||
| Interest and fees on loans | 88,588 | 54,195 | 34,393 | 337,050 | 215,512 | 121,538 | |||||||||||||||||
| Total interest income | 97,899 | 57,923 | 39,976 | 386,460 | 270,402 | 116,058 | |||||||||||||||||
| Expense from interest-bearing liabilities: | |||||||||||||||||||||||
| Interest expense on interest-bearing deposits | |||||||||||||||||||||||
| Interest on NOW accounts | 11,644 | 12,612 | (968) | 55,217 | 54,426 | 791 | |||||||||||||||||
| Interest on MMDA accounts | 68,347 | 37,725 | 30,622 | 129,575 | 127,931 | 1,644 | |||||||||||||||||
| Interest on savings accounts | (2,569) | (1,483) | (1,086) | 5,062 | 5,151 | (89) | |||||||||||||||||
| Interest on retail time deposits | 39,022 | 26,207 | 12,815 | 56,342 | 54,398 | 1,944 | |||||||||||||||||
| Interest on brokered time deposits | 12,212 | (912) | 13,124 | 53,716 | — | 53,716 | |||||||||||||||||
| Total interest expense on interest-bearing deposits | 128,656 | 74,149 | 54,507 | 299,912 | 241,906 | 58,006 | |||||||||||||||||
| Interest expense on non-deposit funding | |||||||||||||||||||||||
| Interest on federal funds purchased and securities sold under agreements to repurchase | — | — | — | (4) | — | (4) | |||||||||||||||||
| Interest on FHLB advances | (42,721) | 163 | (42,884) | 49,592 | 17,244 | 32,348 | |||||||||||||||||
| Interest on other borrowings | (2,557) | (1,162) | (1,395) | (2,339) | 988 | (3,327) | |||||||||||||||||
| Interest on trust preferred securities | 325 | 122 | 203 | 5,370 | 5,247 | 123 | |||||||||||||||||
| Total interest expense on non-deposit funding | (44,953) | (877) | (44,076) | 52,619 | 23,479 | 29,140 | |||||||||||||||||
| Total interest expense | 83,703 | 73,272 | 10,431 | 352,531 | 265,385 | 87,146 | |||||||||||||||||
| Net interest income | $ | 14,196 | $ | (15,349) | $ | 29,545 | $ | 33,929 | $ | 5,017 | $ | 28,912 |
Provision for Credit Losses
The Company's provision for credit losses on loans during 2024 amounted to $69.8 million, compared with $153.5 million for 2023 and $52.6 million for 2022. The decreased provision for 2024 was primarily attributable to the updated economic forecast. Net charge-offs in 2024 were 0.19% of average loans, compared with 0.25% in 2023 and 0.08% in 2022. Included in charge-offs for 2023 were $5.6 million in charge-offs on acquired loans which were fully reserved at acquisition. Excluding those charge-offs, the net charge-off rate for 2023 would have been 0.22%.
At December 31, 2024, non-performing assets amounted to $122.4 million, or 0.47% of total assets, compared with $174.3 million, or 0.69% of total assets, at December 31, 2023. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $12.0 million and $90.2 million at December 31, 2024 and 2023, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.42% of total assets at December 31, 2024, compared with 0.33% of total assets at December 31, 2023. Other real estate was approximately $2.4 million as of December 31, 2024, compared with $6.2 million at December 31, 2023.
The Company’s allowance for credit losses on loans at December 31, 2024 was $338.1 million, or 1.63% of loans compared with $307.1 million, or 1.52%, and $205.7 million, or 1.04%, at December 31, 2023 and 2022, respectively. The increase in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2023 was primarily attributable to among other things, a negative trend in forecast levels of commercial real estate prices and increased unemployment, partially offset by improvements in forecast levels of home prices and gross domestic product compared with the forecast at December 31, 2023.
The Company's provision for unfunded commitments during 2024 amounted to a release of $11.0 million, compared with a release of $10.9 million for 2023 and a provision of $19.2 million for 2022. The allowance for unfunded commitments on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss
41
model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The decrease in the provision for unfunded commitments was primarily due to a reduction in unfunded commitments during 2024 resulting from completion of existing commitments. The Company recorded no provision for other credit losses during 2024, compared with releases of $6,000 for 2023 and $139,000 for 2022.
Noninterest Income
Following is a comparison of noninterest income for 2024, 2023 and 2022.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Service charges on deposit accounts | $ | 50,893 | $ | 46,575 | $ | 44,499 | |||||
| Mortgage banking activity | 160,475 | 139,885 | 184,904 | ||||||||
| Other service charges, commissions and fees | 4,758 | 4,401 | 3,875 | ||||||||
| Net gain (loss) on securities | 12,304 | (304) | 203 | ||||||||
| Equipment finance activity | 21,664 | 23,349 | 19,178 | ||||||||
| Other noninterest income | 43,163 | 28,922 | 31,765 | ||||||||
| Total noninterest income | $ | 293,257 | $ | 242,828 | $ | 284,424 |
2024 compared with 2023. Total noninterest income in 2024 was $293.3 million, compared with $242.8 million in 2023, reflecting an increase of 20.8%, or $50.4 million.
Service charges on deposit accounts increased $4.3 million, or 9.3%, to $50.9 million during 2024 compared with 2023. This increase was primarily attributable to an increase in corporate services charges compared with 2023.
Income from mortgage banking activities increased $20.6 million, or 14.7%, to $160.5 million during 2024 compared with 2023. This increase was a result of increases in production and gain on sale spreads compared with 2023. Total production in the retail mortgage division increased to $4.6 billion for 2024, compared with $4.3 billion for 2023, while gain on sale spreads increased in 2024 to 2.37% from 2.07% in 2023. Noninterest income from the Company's warehouse lending division was $4.2 million for 2024 compared with $3.5 million for 2023.
Other service charges, commission and fees increased by $357,000 to $4.8 million during 2024, an increase of 8.1% compared with 2023 due primarily to an increase in check cashing fees.
Gain on securities during 2024 was $12.3 million compared with a loss of $304,000 during 2023. The gain in 2024 was primarily due to a gain on conversion of Visa Class B stock of $12.6 million during the year.
Income from equipment finance activity decreased $1.7 million to $21.7 million during 2024, a decrease of 7.2% compared with 2023. This decrease largely being due to a $900,000 insurance settlement received in 2023.
Other noninterest income increased by $14.2 million, or 49.2%, to $43.2 million during 2024 compared with 2023. This is mostly due to a gain on sale of MSR of $10.5 million during 2024, compared with no such gain in 2023. Additionally, income on bank owned life insurance increased $3.5 million in 2024 due to the restructure of those policies during 2024 and the gain on sale of SBA loans increased by $2.6 million during 2024.
2023 compared with 2022. Total noninterest income in 2023 was $242.8 million, compared with $284.4 million in 2022, reflecting a decrease of 14.6%, or $41.6 million.
Service charges on deposit accounts increased $2.1 million, or 4.7%, to $46.6 million during 2023 compared with 2022. This increase was primarily attributable to an increase in corporate services charges compared with 2022.
Income from mortgage banking activities decreased $45.0 million, or 24.3%, to $139.9 million during 2023 compared with 2022. This decrease was a result of a decline in production and tightening of gain on sale spreads compared with 2022. Also contributing to the decrease was a reduction in recovery of prior mortgage servicing right impairment of $21.8 million compared with 2022. Total production in the retail mortgage division decreased to $4.3 billion for 2023, compared with $5.5 billion for 2022, while gain on sale spreads decreased in 2023 to 2.07% from 2.27% in 2022. The decrease in gain on sale spread is primarily related to competitive pricing pressure from non-bank originators. Noninterest income from the Company's warehouse lending division was $3.5 million for 2023 compared with $4.5 million for 2022.
42
Other service charges, commission and fees increased by $526,000 to $4.4 million during 2023, an increase of 13.6% compared with 2022 due primarily to an increase in ATM fees.
Income from equipment finance activity increased $4.2 million to $23.3 million during 2023, an increase of 21.7% compared with 2022. This increase largely being due to an increase of $3.0 million in gain on sale of lease equipment during 2023, as well as a $900,000 insurance settlement received during 2023.
Other noninterest income decreased by $2.8 million, or 9.0%, to $28.9 million during 2023 compared with 2022. This decrease was primarily due to a reduction in trust income of $4.4 million in 2023 after exiting this business at the end of 2022. Additionally, gains on sale of SBA loans decreased $4.0 million in 2023 compared to 2022. These decreases were partially offset by increases in BOLI income, SBA servicing income, merchant fee income and credit card interchange income of $1.9 million, $1.1 million, $771,000 and $760,000, respectively.
Noninterest Expense
Following is a comparison of noninterest expense for 2024, 2023 and 2022.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Salaries and employee benefits | $ | 347,641 | $ | 320,110 | $ | 319,719 | |||||
| Occupancy and equipment | 48,784 | 51,450 | 51,361 | ||||||||
| Advertising and marketing | 12,612 | 11,638 | 12,032 | ||||||||
| Amortization of intangible assets | 17,189 | 18,244 | 19,744 | ||||||||
| Data processing and communications expenses | 59,699 | 53,486 | 49,228 | ||||||||
| Legal and other professional fees | 16,737 | 17,726 | 16,439 | ||||||||
| Credit resolution-related expenses | 2,487 | 80 | 29 | ||||||||
| Merger and conversion charges | — | — | 1,212 | ||||||||
| FDIC insurance | 15,499 | 26,940 | 8,063 | ||||||||
| Loan servicing expenses | 36,157 | 35,283 | 36,835 | ||||||||
| Other noninterest expenses | 50,989 | 43,324 | 45,993 | ||||||||
| Total noninterest expense | $ | 607,794 | $ | 578,281 | $ | 560,655 |
2024 compared with 2023. Total noninterest expense increased to $607.8 million in 2024, compared with $578.3 million in 2023. Total noninterest expense for 2024 includes approximately $1.5 million in FDIC special assessment, $1.5 million in losses on disposition of bank premises and $550,000 in natural disaster expenses. Total noninterest expense for 2023 includes approximately $11.6 million in FDIC special assessment and $1.9 million in gains on disposition of bank premises. Excluding these amounts, expenses in 2024 increased by $36.0 million, or 6.33%, compared with 2023 levels.
Salaries and benefits increased from $320.1 million in 2023 to $347.6 million in 2024. This increase was attributable to an increase in variable pay resulting from increased production levels in our retail mortgage division along with an increase in health insurance costs in 2024. Salaries and benefits in our mortgage division increased $12.1 million, or 15.1%, to $92.4 million in 2024. Full time equivalent employees decreased from 2,765 at December 31, 2023 to 2,691 at December 31, 2024.
Amortization of intangible assets decreased $1.1 million, or 5.8%, to $17.2 million for 2024 compared with $18.2 million for 2023. This reduction was attributable to a reduction in core deposit intangible amortization.
Data processing and communication expenses increased $6.2 million, or 11.6%, to $59.7 million in 2024, compared with $53.5 million for 2023. This increase is primarily related to technology enhancements implemented utilizing cost saves identified from other areas of the Company.
FDIC insurance decreased $11.4 million, or 42.5%, to $15.5 million in 2024, compared with $26.9 million in 2023. Included in FDIC insurance for 2023 was $11.6 million related to the FDIC special assessment pursuant to the systemic risk determination following the closures of Silicon Valley Bank and Signature Bank in March 2023, compared with $1.5 million in 2024.
Other noninterest expense increased $7.7 million, or 17.7%, to $51.0 million in 2024 from $43.3 million in 2023. This increase is primarily attributable to a reduction in deferred loan origination costs and an increase in tax and license expenses. These
43
items were partially offset by decreases in fraud and forgery losses, credit reporting expenses related to our equipment finance division, ATM expense and brokerage commissions.
2023 compared with 2022. Total noninterest expense increased to $578.3 million in 2023, compared with $560.7 million in 2022. Total noninterest expense for 2023 includes approximately $11.6 million in FDIC special assessment and $1.9 million in gains on sale of bank premises. Total noninterest expense for 2022 includes approximately $1.2 million in merger-related charges, $151,000 in natural disaster expense and $45,000 in gains on sale of bank premises. Excluding these amounts, expenses in 2023 increased by $9.3 million, or 1.7%, compared with 2022 levels.
Salaries and benefits increased slightly from $319.7 million in 2022 to $320.1 million in 2023. This increase was primarily attributable to a decrease in deferred costs resulting from decreased loan production, nearly offset by a decrease in variable pay resulting from decreased production levels in our retail mortgage division. Salaries and benefits in our mortgage division decreased $27.5 million, or 25.5%, to $80.3 million in 2023. Full time equivalent employees decreased from 2,847 at December 31, 2022 to 2,765 at December 31, 2023.
Amortization of intangible assets decreased $1.5 million, or 7.6%, to $18.2 million for 2023 compared with $19.7 million for 2022. This reduction was attributable to a reduction in core deposit intangible amortization.
Data processing and communication expenses increased $4.3 million, or 8.6%, to $53.5 million in 2023, compared with $49.2 million for 2022. This increase is primarily related to technology enhancements implemented utilizing cost saves identified from other areas of the Company.
FDIC insurance increased $18.9 million, or 234.1%, to $26.9 million in 2023, compared with $8.1 million in 2022. Included in FDIC insurance for 2023 was $11.6 million related to the FDIC special assessment pursuant to the systemic risk determination following the closures of Silicon Valley Bank and Signature Bank in March 2023. Also contributing to the increase in 2023 was an increase in the base assessment rates which took effect during 2023.
Merger and conversion charges were $1.2 million in 2022, compared with no such charges recorded for 2023. Merger and conversion charges for 2022 were primarily related to the acquisition of Balboa Capital Corporation in December 2021.
Other noninterest expense decreased $2.7 million, or 5.8%, to $43.3 million in 2023 from $46.0 million in 2022, resulting primarily from an increase in deferred costs related to our equipment finance division production and net gains on sale of bank premises and a decrease in tax and license expense. These items were partially offset by increases in mortgage indemnification expense and credit reporting expenses related to our equipment finance division.
Income Taxes
Income tax expense is influenced by statutory federal and state tax rates, the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the year ended December 31, 2024, the Company recorded income tax expense of approximately $117.2 million, compared with $87.8 million recorded in 2023 and $106.6 million recorded in 2022. The Company’s effective tax rate was 24.6%, 24.6% and 23.5% for the years ended December 31, 2024, 2023 and 2022, respectively.
BALANCE SHEET COMPARISON
LOANS
Management believes that our loan portfolio is adequately diversified. The loan portfolio contains no foreign loans or significant concentrations in any one industry. As of December 31, 2024, approximately 72.3% of our loan portfolio was secured by real estate, compared with 74.2% at December 31, 2023.
44
The amount of loans outstanding at the indicated dates is shown in the following table according to type of loans.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||
| Commercial and industrial | $ | 2,953,135 | $ | 2,688,929 | |||
| Consumer | 221,735 | 275,809 | |||||
| Mortgage warehouse | 965,053 | 818,728 | |||||
| Municipal | 441,408 | 492,668 | |||||
| Premium finance | 1,155,614 | 946,562 | |||||
| Real estate - construction and development | 1,998,506 | 2,129,187 | |||||
| Real estate - commercial and farmland | 8,445,958 | 8,059,754 | |||||
| Real estate - residential | 4,558,497 | 4,857,666 | |||||
| Loans, net of unearned income | $ | 20,739,906 | $ | 20,269,303 |
The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types. Also, the Company’s in-house lending limit for a single loan is $40.0 million for construction loans and $50.0 million for term loans with stabilized cash flows, which would normally prevent a concentration with a single loan project. Certain lending relationships may contain more than one loan and, consequently, exceed the in-house lending limit. The Company regularly monitors its largest loan relationships to avoid a concentration with a single borrower. The largest 25 loan relationships as of December 31, 2024 based on committed amount are summarized below by type.
| (dollars in thousands) | Committed Amount | Average Rate | Average Maturity (months) | % Unsecured | % in Nonaccrual Status | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 234,113 | 7.22 | % | 15 | 64.37 | % | — | % | |||||||
| Mortgage warehouse | 744,006 | 6.93 | % | 16 | — | — | % | |||||||||
| Real estate - construction and development | 503,851 | 6.38 | % | 37 | — | — | % | |||||||||
| Real estate - commercial and farmland | 993,413 | 5.80 | % | 30 | — | — | % | |||||||||
| Total | $ | 2,475,383 | 6.39 | % | 26 | 6.09 | % | — | % |
Total loans as of December 31, 2024, are shown in the following table according to their contractual maturity.
| Contractual Maturity in: | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | One Year or Less | Over One Year through Five Years | Over Five Years through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| Commercial and industrial | $ | 464,967 | $ | 1,908,400 | $ | 561,813 | $ | 17,955 | $ | 2,953,135 | |||||||||
| Consumer | 44,267 | 105,005 | 71,633 | 830 | 221,735 | ||||||||||||||
| Mortgage warehouse | 447,915 | 517,138 | — | — | 965,053 | ||||||||||||||
| Municipal | 5,097 | 51,939 | 295,618 | 88,754 | 441,408 | ||||||||||||||
| Premium finance | 1,120,485 | 35,129 | — | — | 1,155,614 | ||||||||||||||
| Real estate - construction and development | 860,364 | 1,020,659 | 103,271 | 14,212 | 1,998,506 | ||||||||||||||
| Real estate - commercial and farmland | 1,301,116 | 4,868,138 | 2,110,884 | 165,820 | 8,445,958 | ||||||||||||||
| Real estate - residential | 48,758 | 222,149 | 409,366 | 3,878,224 | 4,558,497 | ||||||||||||||
| Total | $ | 4,292,969 | $ | 8,728,557 | $ | 3,552,585 | $ | 4,165,795 | $ | 20,739,906 |
45
Total loans which have maturity dates after one year are summarized below by those loans that have predetermined interest rates and those loans that have floating or adjustable interest rates.
| (dollars in thousands) | December 31, 2024 | ||
|---|---|---|---|
| Predetermined interest rates | |||
| Commercial and industrial | $ | 1,978,379 | |
| Consumer | 97,656 | ||
| Municipal | 436,053 | ||
| Premium finance | 35,129 | ||
| Real estate - construction and development | 398,679 | ||
| Real estate - commercial and farmland | 5,038,179 | ||
| Real estate - residential | 2,698,635 | ||
| $ | 10,682,710 | ||
| Floating or adjustable interest rates | |||
| Commercial and industrial | $ | 509,789 | |
| Consumer | 79,812 | ||
| Mortgage warehouse | 517,138 | ||
| Municipal | 258 | ||
| Real estate - construction and development | 739,463 | ||
| Real estate - commercial and farmland | 2,106,663 | ||
| Real estate - residential | 1,811,104 | ||
| $ | 5,764,227 |
Commercial and farmland real estate (“CRE”) represents the Company's largest loan category. The Company regularly monitors its CRE portfolio against regulatory concentration limits. Additionally, the Company manages its risk in the CRE portfolio through, among other things, established policy limits on loan-to-value or loan-to-cost at or below applicable regulatory guidance, use of internal lending limits on single loans to minimize exposure to a given project, annual reviews of borrowers and guarantors above certain total credit exposure thresholds, minimum required debt service coverage ratios and borrower equity levels. Exceptions to policy must be approved by an individual or committee with appropriate approval authority.
A summary of the Company's CRE portfolio by loan type and credit quality indicator as of December 31, 2024 is below:
| (dollars in thousands) | Pass | Other Assets Especially Mentioned | Substandard | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Farmland | $ | 137,503 | $ | 2,169 | $ | 1,192 | $ | 140,864 | ||||||
| Multifamily residential | 1,454,772 | — | — | 1,454,772 | ||||||||||
| Owner occupied CRE | 1,839,329 | 11,826 | 28,905 | 1,880,060 | ||||||||||
| Non-owner occupied CRE | 4,872,745 | 82,341 | 15,176 | 4,970,262 | ||||||||||
| Total real estate - commercial and farmland | $ | 8,304,349 | $ | 96,336 | $ | 45,273 | $ | 8,445,958 |
Investor CRE, which includes multifamily residential and non-owner occupied CRE loans, has several dynamics which individually, or in combination, pose potential challenges to the portfolio. These include levels of interest rates above those at origination for loan renewals and changes to occupancy rates as firms reevaluate space needs as hybrid or remote work has expanded. The primary repayment source for these loans is cash flows from the securing property. The Company in normal course performs periodic evaluations of its portfolio for continued soundness and appropriate risk ratings. These reviews include evaluation of current financials, stressed cash flows at increased interest rates and evaluation of property values at various occupancy levels and cap rates. The Company's CRE portfolio continues to perform favorably with modest levels of past-due loans, such that past-due loans represented approximately 18 basis points of CRE loans at December 31, 2024.
46
The Company's multifamily residential portfolio is diversified geographically with the majority residing within our five-state footprint. Below is a summary of the multifamily residential portfolio by significant MSAs or state as of December 31, 2024:
| (dollars in thousands) | Atlanta | Other Georgia | Tampa | Jacksonville | Other Florida | South Carolina | North Carolina | Alabama | Other | Total | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Multifamily residential | $ | 239,371 | $ | 237,679 | $ | 150,344 | $ | 147,590 | $ | 208,835 | $ | 158,247 | $ | 85,517 | $ | 53,933 | $ | 173,256 | $ | 1,454,772 |
The Company's non-owner occupied portfolio is well diversified. Below is a summary of the non-owner occupied CRE portfolio by property type and significant MSAs or state as of December 31, 2024:
| (dollars in thousands) | Atlanta | Other Georgia | Jacksonville | Orlando | Other Florida | South Carolina | North Carolina | Alabama | Other | Total | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Retail | $ | 481,751 | $ | 169,255 | $ | 231,823 | $ | 175,140 | $ | 228,464 | $ | 344,985 | $ | 135,078 | $ | 106,166 | $ | 147,454 | $ | 2,020,116 | |||||||||||||||||||
| Office | 515,359 | 26,469 | 74,001 | 136,099 | 168,620 | 186,856 | 73,247 | 4,243 | 62,062 | 1,246,956 | |||||||||||||||||||||||||||||
| Warehouse / industrial | 277,679 | 13,433 | 46,838 | 11,900 | 72,919 | 76,785 | 80,222 | 679 | 109,808 | 690,263 | |||||||||||||||||||||||||||||
| Hotel | 43,500 | 27,383 | 102,186 | 47,249 | 104,365 | 73,960 | 12,204 | 2,369 | 16,248 | 429,464 | |||||||||||||||||||||||||||||
| Mini storage warehouse | 51,505 | 37,427 | 32,432 | 40,441 | 41,402 | 39,118 | 33,204 | 18,035 | 67,552 | 361,116 | |||||||||||||||||||||||||||||
| Assisted living facilities | 69,402 | — | 4,641 | 19 | 39,618 | 455 | — | — | — | 114,135 | |||||||||||||||||||||||||||||
| Miscellaneous | 38,514 | 13,491 | 9,945 | 17,388 | 11,537 | 7,477 | 7,432 | 1,158 | 1,270 | 108,212 | |||||||||||||||||||||||||||||
| Total non-owner occupied CRE | $ | 1,477,710 | $ | 287,458 | $ | 501,866 | $ | 428,236 | $ | 666,925 | $ | 729,636 | $ | 341,387 | $ | 132,650 | $ | 404,394 | $ | 4,970,262 |
ALLOWANCE AND PROVISION FOR CREDIT LOSSES
The following table sets forth the breakdown of the allowance for credit losses on loans by loan category for the periods indicated. Management believes the allowance can be allocated only on an approximate basis. The allocation of the allowance to each category is not necessarily indicative of future losses and does not restrict the use of the allowance to absorb losses in any other category.
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||
| (dollars in thousands) | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | |||||||||||||||
| Commercial and industrial | $ | 87,242 | 14 | % | $ | 64,053 | 13 | % | $ | 39,455 | 13 | % | |||||||||
| Consumer | 7,327 | 1 | 3,952 | 1 | 5,587 | 3 | |||||||||||||||
| Mortgage warehouse | 2,262 | 5 | 1,678 | 4 | 2,118 | 5 | |||||||||||||||
| Municipal | 58 | 2 | 345 | 2 | 357 | 3 | |||||||||||||||
| Premium finance | 736 | 5 | 602 | 5 | 1,025 | 5 | |||||||||||||||
| Real estate – construction and development | 60,421 | 10 | 61,017 | 11 | 32,659 | 11 | |||||||||||||||
| Real estate – commercial and farmland | 118,377 | 41 | 110,097 | 40 | 67,433 | 38 | |||||||||||||||
| Real estate - residential | 61,661 | 22 | 65,356 | 24 | 57,043 | 22 | |||||||||||||||
| Total | $ | 338,084 | 100 | % | $ | 307,100 | 100 | % | $ | 205,677 | 100 | % |
47
The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2024, 2023 and 2022.
| 2024 | 2023 | 2022 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net charge-offs (recoveries) | Average Balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | |||||||||||||||||||||||||
| Commercial and industrial | $ | 36,537 | $ | 2,848,632 | 1.28 | % | $ | 43,646 | $ | 2,687,805 | 1.62 | % | $ | 8,681 | $ | 2,116,723 | 0.41 | % | |||||||||||||||
| Consumer | 2,592 | 242,512 | 1.07 | 3,853 | 375,783 | 1.03 | 3,264 | 392,467 | 0.83 | ||||||||||||||||||||||||
| Mortgage warehouse | — | 948,484 | — | — | 963,035 | — | — | 891,285 | — | ||||||||||||||||||||||||
| Municipal | — | 464,259 | — | — | 502,849 | — | — | 531,324 | — | ||||||||||||||||||||||||
| Premium finance | 474 | 1,102,157 | 0.04 | 766 | 982,442 | 0.08 | 387 | 922,551 | 0.04 | ||||||||||||||||||||||||
| Real estate - construction and development | (59) | 2,197,079 | — | (949) | 2,162,424 | (0.04) | (865) | 1,761,853 | (0.05) | ||||||||||||||||||||||||
| Real estate - commercial and farmland | (603) | 8,216,256 | (0.01) | 3,693 | 7,811,671 | 0.05 | 3,349 | 7,155,542 | 0.05 | ||||||||||||||||||||||||
| Real estate - residential | (84) | 4,739,868 | — | (628) | 4,668,312 | (0.01) | (301) | 3,749,716 | (0.01) | ||||||||||||||||||||||||
| $ | 38,857 | $ | 20,759,247 | 0.19 | % | $ | 50,381 | $ | 20,154,321 | 0.25 | % | $ | 14,515 | $ | 17,521,461 | 0.08 | % |
The following table provides an analysis of the allowance for credit losses on loans held for investment.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Allowance for credit losses on loans at end of period | $ | 338,084 | $ | 307,100 | $ | 205,677 | |||||
| Loan balances: | |||||||||||
| End of period | 20,739,906 | 20,269,303 | 19,855,253 | ||||||||
| Allowance for credit losses on loans as a percentage of end of period loans | 1.63 | % | 1.52 | % | 1.04 | % | |||||
| Nonaccrual loans as a percentage of end of period loans | 0.49 | % | 0.75 | % | 0.68 | % | |||||
| Allowance for credit losses to nonaccrual loans at end of period | 330.75 | % | 203.22 | % | 152.57 | % |
At December 31, 2024, the allowance for credit losses on loans totaled $338.1 million, or 1.63% of loans, compared with $307.1 million, or 1.52% of loans, at December 31, 2023. The increase in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2023 was primarily attributable to declines in forecast economic conditions, particularly levels of commercial real estate prices, compared with 2023. For the year ended December 31, 2024, our net charge off ratio as a percentage of average loans decreased to 0.19%, compared with 0.25% for the year ended December 31, 2023. This decrease was primarily a result of decreased charge-offs in our commercial and industrial portfolio. Included in net charge-offs for the year ended December 31, 2023 was $5.6 million in charge-offs on loans which were fully reserved upon acquisition. Excluding those charge-offs, net charge-offs for 2023 would have been 0.22%.
The provision for credit losses on loans for the year ended December 31, 2024 was $69.8 million, compared with $153.5 million for the year ended December 31, 2023. This decrease primarily resulted from the updated economic forecast during 2024, partially offset by organic loan growth during the year. As of December 31, 2024 our ratio of nonperforming assets to total assets had decreased to 0.47% from 0.69% at December 31, 2023. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $12.0 million and $90.2 million at December 31, 2024 and 2023, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.42% of total assets at December 31, 2024, compared with 0.33% of total assets at December 31, 2023.
NONPERFORMING LOANS
A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is reversed against interest income. Interest on loans that are classified as nonaccrual is recognized when received. Past due loans are placed on nonaccrual status when principal or interest is past due 90 days or more unless the loan is well secured and in the process of collection. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms. The following table presents an analysis of loans accounted for on a nonaccrual basis and loans contractually past due 90 days or more as to interest or principal payments and still accruing.
48
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||
| Nonaccrual loans | |||||||
| Commercial and industrial | $ | 11,875 | $ | 8,059 | |||
| Consumer | 782 | 1,452 | |||||
| Real estate - construction and development | 3,718 | 282 | |||||
| Real estate - commercial and farmland | 11,960 | 11,295 | |||||
| Real estate - residential(1) | 73,883 | 130,029 | |||||
| Total | $ | 102,218 | $ | 151,117 | |||
| Loans contractually past due 90 days or more as to interest or principal payments and still accruing | $ | 17,733 | $ | 16,988 | |||
| (1) Included in real estate - residential were $12.0 million and $90.2 million of serviced GNMA-guaranteed nonaccrual loans at December 31, 2024 and 2023, respectively. |
LIQUIDITY AND INTEREST RATE SENSITIVITY
Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of our Company to meet those needs. We seek to meet liquidity requirements primarily through management of short-term investments (principally interest-bearing deposits in banks) and monthly amortizing loans. Another source of liquidity is the repayment of maturing single payment loans. In addition, our Company maintains relationships with correspondent banks, including the FHLB and the Federal Reserve Bank of Atlanta, which could provide funds on short notice, if needed.
A principal objective of our asset/liability management strategy is to minimize our exposure to changes in interest rates by matching the maturity and repricing horizons of interest-earning assets and interest-bearing liabilities. This strategy is overseen in part through the direction of our ALCO Committee which establishes policies and monitors results to control interest rate sensitivity.
As part of our interest rate risk management policy, the ALCO Committee examines the extent to which its assets and liabilities are “interest rate sensitive” and monitors its interest rate-sensitivity “gap.” An asset or liability is considered to be interest rate sensitive if it will reprice or mature within the time period analyzed, usually one year or less. The interest rate-sensitivity gap is the difference between the interest-earning assets and interest-bearing liabilities scheduled to mature or reprice within such time period. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities. A gap is considered negative when the amount of interest rate-sensitive liabilities exceeds the interest rate-sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income. If our assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.
A simple interest rate “gap” analysis by itself may not be an accurate indicator of how net interest income will be affected by changes in interest rates. Accordingly, the ALCO Committee also evaluates how the repayment of particular assets and liabilities is impacted by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may not react identically to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as “interest rate caps”) which limit changes in interest rates on a short-term basis and over the life of the asset. In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap. The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.
We manage the mix of asset and liability maturities in an effort to control the effects of changes in the general level of interest rates on net interest income. Except for its effect on the general level of interest rates, inflation does not have a material impact on the balance sheet due to the rate variability and short-term maturities of its earning assets. In particular, approximately
49
43.0% of earning assets mature or reprice within one year or less. Mortgage loans, generally our loan category with the longest maturity, are usually made with fifteen to thirty year maturities, but a portion is at a variable interest rate with an adjustment between origination date and maturity date.
The following table sets forth the distribution of the repricing of our interest-earning assets and interest-bearing liabilities as of December 31, 2024, the interest rate sensitivity gap (i.e., interest rate sensitive assets minus interest rate sensitive liabilities), the cumulative interest rate sensitivity gap, the interest rate sensitivity gap ratio (i.e., interest rate sensitive assets divided by interest rate sensitive liabilities) and the cumulative interest rate sensitivity gap ratio. The table also sets forth the time periods in which earning assets and liabilities will mature or may reprice in accordance with their contractual terms. However, the table does not necessarily indicate the impact of general interest rate movements on the net interest margin since the repricing of various categories of assets and liabilities is subject to competitive pressures and the needs of our customers. In addition, various assets and liabilities indicated as repricing within the same period may in fact reprice at different times within such period and at different rates.
| December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturing or Repricing Within | |||||||||||||||||||
| (dollars in thousands) | Zero to Three Months | Three Months to One Year | One to Five Years | Over Five Years | Total | ||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Interest-bearing deposits in banks | $ | 975,397 | $ | — | $ | — | $ | — | $ | 975,397 | |||||||||
| Investment securities | 101,292 | 332,062 | 836,782 | 565,801 | 1,835,937 | ||||||||||||||
| Loans held for sale | 528,599 | — | — | — | 528,599 | ||||||||||||||
| Loans | 6,823,764 | 1,585,523 | 6,335,331 | 5,995,288 | 20,739,906 | ||||||||||||||
| 8,429,052 | 1,917,585 | 7,172,113 | 6,561,089 | 24,079,839 | |||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing demand deposits | 4,083,818 | — | — | — | 4,083,818 | ||||||||||||||
| Money market deposit accounts | 7,143,306 | — | — | — | 7,143,306 | ||||||||||||||
| Savings | 764,373 | — | — | — | 764,373 | ||||||||||||||
| Time deposits | 1,625,711 | 1,511,243 | 95,626 | 78 | 3,232,658 | ||||||||||||||
| FHLB advances | 65,000 | — | 15,000 | 18,296 | 98,296 | ||||||||||||||
| Other borrowings | 10,000 | 183,492 | — | — | 193,492 | ||||||||||||||
| Trust preferred securities | 132,309 | — | — | — | 132,309 | ||||||||||||||
| 13,824,517 | 1,694,735 | 110,626 | 18,374 | 15,648,252 | |||||||||||||||
| Interest rate sensitivity gap | $ | (5,395,465) | $ | 222,850 | $ | 7,061,487 | $ | 6,542,715 | $ | 8,431,587 | |||||||||
| Cumulative interest rate sensitivity gap | $ | (5,395,465) | $ | (5,172,615) | $ | 1,888,872 | $ | 8,431,587 | |||||||||||
| Interest rate sensitivity gap ratio | 0.61 | 1.13 | 64.83 | 357.09 | |||||||||||||||
| Cumulative interest rate sensitivity gap ratio | 0.61 | 0.67 | 1.12 | 1.54 |
50
INVESTMENT PORTFOLIO
Following is a summary of the carrying value of debt securities available-for-sale as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||
| U.S. Treasuries | $ | 796,464 | $ | 720,877 | |||
| U.S. government-sponsored agencies | 994 | 985 | |||||
| State, county and municipal securities | 24,740 | 28,051 | |||||
| Corporate debt securities | 10,283 | 10,027 | |||||
| SBA pool securities | 70,482 | 51,516 | |||||
| Mortgage-backed securities | 768,297 | 591,488 | |||||
| Total debt securities available-for-sale | $ | 1,671,260 | $ | 1,402,944 |
Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||
| State, county and municipal securities | $ | 33,623 | $ | 31,905 | |||
| Mortgage-backed securities | 131,054 | 109,607 | |||||
| Total debt securities held-to-maturity | $ | 164,677 | $ | 141,512 |
51
The amounts of securities available-for-sale and held-to in each category as of December 31, 2024 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
| Securities available-for-sale (1) | U.S. Treasuries | U.S. Government-sponsored Agencies | State, County and Municipal Securities | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield (2) | Amount | Yield (2) | Amount | Yield(2)(3) | |||||||||||||||
| One year or less | $ | 298,391 | 2.93 | % | $ | 994 | 2.16 | % | $ | 5,799 | 4.23 | % | |||||||||
| After one year through five years | 449,104 | 3.63 | % | — | — | % | 12,270 | 3.86 | % | ||||||||||||
| After five years through ten years | 48,969 | 4.36 | % | — | — | % | 6,671 | 3.93 | % | ||||||||||||
| After ten years | — | — | % | — | — | % | — | — | % | ||||||||||||
| $ | 796,464 | 3.41 | % | $ | 994 | 2.16 | % | $ | 24,740 | 3.96 | % | ||||||||||
| Securities available-for-sale (1) | Corporate Debt Securities | SBA Pool Securities | Mortgage-backed Securities | ||||||||||||||||||
| Amount | Yield(2) | Amount | Yield(2) | Amount | Yield(2) | ||||||||||||||||
| One year or less | $ | 499 | 4.31 | % | $ | 2,192 | 2.49 | % | $ | 26,357 | 2.89 | % | |||||||||
| After one year through five years | 8,381 | 6.36 | % | 1,955 | 2.29 | % | 266,839 | 3.07 | % | ||||||||||||
| After five years through ten years | — | — | % | 57,872 | 5.21 | % | 72,675 | 3.86 | % | ||||||||||||
| After ten years | 1,403 | 7.80 | % | 8,463 | 3.19 | % | 402,426 | 3.97 | % | ||||||||||||
| $ | 10,283 | 6.51 | % | $ | 70,482 | 4.78 | % | $ | 768,297 | 3.61 | % | ||||||||||
| Securities held-to-maturity (1) | State, County and Municipal Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2)(3) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | — | — | % | $ | — | — | % | |||||||||||||
| After one year through five years | — | — | % | 25,152 | 2.89 | % | |||||||||||||||
| After five years through ten years | — | — | % | 59,030 | 2.52 | % | |||||||||||||||
| After ten years | 33,623 | 3.94 | % | 46,872 | 3.43 | % | |||||||||||||||
| $ | 33,623 | 3.94 | % | $ | 131,054 | 2.92 | % |
(1)The amortized cost and fair value of debt securities are presented based on contractual maturities. Actual cash flows may differ from contractual maturities because borrowers may have the right to prepay obligations without prepayment penalties.
(2)Yields were computed using coupon interest, adding discount accretion or subtracting premium amortization, as appropriate, on a ratable basis over the life of each security. The weighted average yield for each maturity range was computed using the amortized cost of each security in that range.
(3)Yields on securities of state and political subdivisions are stated on a taxable-equivalent basis, using a tax rate of 21%.
The investment portfolio includes securities which are classified as available-for-sale and recorded at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income, net of the related deferred tax effect. Securities classified as held-to-maturity are recorded at amortized cost.
The amortization of premiums and accretion of discounts are recognized in interest income using methods approximating the interest method over the life of the securities. Realized gains and losses, determined on the basis of the cost of specific securities sold, are included in earnings on the trade date.
Management and the ALCO Committee evaluates available-for-sale securities in an unrealized loss position on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation, to determine if credit-related impairment exists. Management first evaluates whether they intend to sell or more likely than not will be required to sell an impaired security before recovering its amortized cost basis. If either criteria is met, the entire amount of unrealized loss is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. If either of the above criteria is not met, management evaluates whether the decline in fair value is attributable to credit or resulted from other factors. The Company does not intend to sell these investment securities at an unrealized loss position at December 31, 2024, and it is more
52
likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Based on the results of management's review, at December 31, 2024, management determined $69,000 was attributable to credit impairment and maintained the allowance for credit losses accordingly. The remaining $39.0 million in unrealized loss was determined to be from factors other than credit. The Company's held-to-maturity securities have no expected credit losses and no related allowance for credit losses has been established.
DEPOSITS
We rely on deposits by our customers as the primary source of funds for the continued growth of our loan and investment securities portfolios. Customer deposits are categorized as either noninterest-bearing deposits or interest-bearing deposits. Noninterest-bearing deposits (or demand deposits) are transaction accounts that provide us with “interest-free” sources of funds. Interest-bearing deposits include NOW, money market, savings and time deposits.
During 2024, total deposits increased $1.01 billion, or 4.9%, to $21.72 billion at December 31, 2024, compared with $20.71 billion at December 31, 2023. This growth was primarily attributable to an increase of $1.18 billion in money market accounts, partially offset by a decrease in brokered time deposits of $339.7 million. Non-interest bearing deposits increased $6.7 million, or 0.1%, to $6.50 billion at December 31, 2024. Interest-bearing deposits increased $1.01 billion, or 7.1%, to $15.22 billion at December 31, 2024.
Average amount of various deposit classes and the average rates paid thereon are presented below.
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||
| (dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||
| Noninterest-bearing demand | $ | 6,567,855 | — | % | $ | 6,771,464 | — | % | ||||||
| NOW | 3,824,094 | 2.12 | 3,878,034 | 1.79 | ||||||||||
| Money market | 6,395,883 | 3.61 | 5,382,865 | 3.02 | ||||||||||
| Savings | 776,273 | 0.49 | 936,454 | 0.68 | ||||||||||
| Retail time deposits | 2,440,891 | 4.21 | 2,031,828 | 3.13 | ||||||||||
| Brokered time deposits | 1,274,933 | 5.17 | 1,024,606 | 5.24 | ||||||||||
| Total deposits | $ | 21,279,929 | 2.28 | % | $ | 20,025,251 | 1.78 | % |
At December 31, 2024, the Company had brokered deposits of $810.1 million. The amounts of time certificates of deposit issued in amounts of more than $250,000 as of December 31, 2024, are shown below by category, which is based on time remaining until maturity of (i) three months or less, (ii) over three through six months, (iii) over six months through one year and (iv) over one year.
| (dollars in thousands) | December 31, 2024 | |
|---|---|---|
| Three months or less | $ | 311,841 |
| Over three months through six months | 331,698 | |
| Over six months through one year | 184,299 | |
| Over one year | 15,941 | |
| Total | $ | 843,779 |
As of December 31, 2024 and 2023, the Company had estimated uninsured deposits of $10.24 billion and $9.13 billion, respectively. These estimates were derived using the same methodologies and assumptions used for the Bank's regulatory reporting. Approximately $3.49 billion, or 34.0%, of the uninsured deposits at December 31, 2024 were for municipalities which are collateralized with investment securities or letters of credit.
OFF-BALANCE-SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS
In the ordinary course of business, our Bank has granted commitments to extend credit to approved customers. Generally, these commitments to extend credit have been granted on a temporary basis for seasonal or inventory requirements or for construction period financing and have been approved within the Bank’s credit guidelines. Our Bank has also granted commitments to approved customers for financial standby letters of credit. These commitments are recorded in the financial statements when funds are disbursed or the financial instruments become payable. The Bank uses the same credit policies for
53
these off-balance-sheet commitments as it does for financial instruments that are recorded in the consolidated financial statements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitment amounts expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
The following table summarizes commitments outstanding at December 31, 2024 and 2023.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||
| Commitments to extend credit | $ | 3,578,227 | $ | 4,412,818 | |||
| Unused home equity lines of credit | 437,304 | 386,574 | |||||
| Financial standby letters of credit | 39,507 | 37,546 | |||||
| Mortgage interest rate lock commitments | 192,528 | 171,750 | |||||
| Mortgage forward contracts with positive fair value - notional amount | 1,153,717 | — | |||||
| Mortgage forward contracts with negative fair value - notional amount | — | 663,015 | |||||
| $ | 5,401,283 | $ | 5,671,703 |
The following table summarizes short-term borrowings for the periods indicated.
| Year Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||
| (dollars in thousands) | Average Balance | Average Rate | Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||||
| Federal funds purchased and securities sold under agreement to repurchase | $ | — | — | % | $ | — | — | % | $ | 1,477 | 0.27 | % |
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||
| (dollars in thousands) | Total Balance | Total Balance | Total Balance | ||||||||||||
| Total maximum short-term borrowings outstanding at any month-end during the year | $ | — | $ | — | $ | 6,924 |
As of December 31, 2024, letters of credit issued by the Federal Home Loan Bank totaling $1.33 billion were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
The following table sets forth certain information about contractual cash obligations as of December 31, 2024.
| Payments Due After December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | 1 Year or Less | 1-3 Years | 4-5 Years | 5 Years | ||||||||||||||
| Deposits without a stated maturity | $ | 18,489,790 | $ | 18,489,790 | $ | — | $ | — | $ | — | |||||||||
| Time certificates of deposit | 3,232,658 | 3,136,954 | 73,910 | 21,716 | 78 | ||||||||||||||
| Other borrowings | 292,179 | 75,000 | 15,000 | — | 202,179 | ||||||||||||||
| Subordinated deferrable interest debentures | 154,390 | — | — | — | 154,390 | ||||||||||||||
| Operating lease obligations | 57,672 | 10,246 | 18,055 | 12,508 | 16,863 | ||||||||||||||
| Total contractual cash obligations | $ | 22,226,689 | $ | 21,711,990 | $ | 106,965 | $ | 34,224 | $ | 373,510 |
At December 31, 2024, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount.
54
CAPITAL ADEQUACY
Capital Regulations
The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities. During 2024, the Company’s capital increased $324.8 million, primarily due to net income of $358.7 million, which was partially offset by the cash dividends declared on common shares of $45.2 million and share repurchases of $8.0 million. During 2023, the Company’s capital increased $229.3 million, primarily due to net income of $269.1 million, which was partially offset by the cash dividends declared on common shares of $41.7 million and share repurchases of $20.3 million. For both 2024 and 2023, other capital related transactions, such as share-based compensation, common stock issuances through the exercise of stock options, and issuances of shares of restricted stock accounted for only a small change in the capital of the Company.
Under the regulatory capital frameworks adopted by the Federal Reserve and the FDIC, Ameris and the Bank must each maintain a common equity Tier 1 capital to total risk-weighted assets ratio of at least 4.5%, a Tier 1 capital to total risk-weighted assets ratio of at least 6%, a total capital to total risk-weighted assets ratio of at least 8% and a leverage ratio of Tier 1 capital to average total consolidated assets of at least 4%. Ameris and the Bank are also required to maintain a capital conservation buffer of common equity Tier 1 capital of at least 2.5% of risk-weighted assets in addition to the minimum risk-based capital ratios in order to avoid certain restrictions on capital distributions and discretionary bonus payments.
In March 2020, the Office of the Comptroller of the Currency, the Federal Reserve and the FDIC issued an interim final rule that delays the estimated impact on regulatory capital stemming from the implementation of CECL. The interim final rule provides banking organizations that implement CECL in 2020 the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period. As a result, the Company and Bank elected the five-year transition relief allowed under the interim final rule effective March 31, 2020.
The following table summarizes the regulatory capital levels of Ameris at December 31, 2024.
| Actual | Required | Excess | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
| Tier 1 Leverage Ratio (tier 1 capital to average assets) | |||||||||||||||||||||
| Consolidated | $ | 2,729,727 | 10.74 | % | $ | 1,016,543 | 4.00 | % | $ | 1,713,184 | 6.74 | % | |||||||||
| Ameris Bank | $ | 2,834,667 | 11.17 | % | $ | 1,015,484 | 4.00 | % | $ | 1,819,183 | 7.17 | % | |||||||||
| CET1 Ratio (common equity tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,729,727 | 12.65 | % | $ | 1,510,315 | 7.00 | % | $ | 1,219,412 | 5.65 | % | |||||||||
| Ameris Bank | $ | 2,834,667 | 13.15 | % | $ | 1,509,040 | 7.00 | % | $ | 1,325,627 | 6.15 | % | |||||||||
| Tier 1 Capital Ratio (tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,729,727 | 12.65 | % | $ | 1,833,954 | 8.50 | % | $ | 895,773 | 4.15 | % | |||||||||
| Ameris Bank | $ | 2,834,667 | 13.15 | % | $ | 1,832,406 | 8.50 | % | $ | 1,002,261 | 4.65 | % | |||||||||
| Total Capital Ratio (total capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 3,316,661 | 15.37 | % | $ | 2,265,473 | 10.50 | % | $ | 1,051,188 | 4.87 | % | |||||||||
| Ameris Bank | $ | 3,179,067 | 14.75 | % | $ | 2,263,560 | 10.50 | % | $ | 915,507 | 4.25 | % |
The required CET1 Ratio, Tier 1 Capital Ratio, and the Total Capital Ratio reflected in the table above include a capital conservation buffer of 2.50%.
55
INFLATION
The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.
QUARTERLY FINANCIAL INFORMATION
The following table sets forth certain consolidated quarterly financial information of the Company. This information is derived from unaudited consolidated financial statements, which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods.
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 346,363 | $ | 355,146 | $ | 347,323 | $ | 329,452 | |||||||
| Interest expense | 124,542 | 141,086 | 135,402 | 128,064 | |||||||||||
| Net interest income | 221,821 | 214,060 | 211,921 | 201,388 | |||||||||||
| Provision for credit losses | 12,808 | 6,107 | 18,773 | 21,105 | |||||||||||
| Net interest income after provision for credit losses | 209,013 | 207,953 | 193,148 | 180,283 | |||||||||||
| Noninterest income | 68,959 | 69,709 | 88,711 | 65,878 | |||||||||||
| Noninterest expense | 151,949 | 151,777 | 155,357 | 148,711 | |||||||||||
| Income before income taxes | 126,023 | 125,885 | 126,502 | 97,450 | |||||||||||
| Income tax | 31,647 | 26,673 | 35,717 | 23,138 | |||||||||||
| Net income | $ | 94,376 | $ | 99,212 | $ | 90,785 | $ | 74,312 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 1.37 | $ | 1.44 | $ | 1.32 | $ | 1.08 | |||||||
| Diluted earnings per common share | 1.37 | 1.44 | 1.32 | 1.08 | |||||||||||
| Common dividends - cash | 0.20 | 0.15 | 0.15 | 0.15 |
56
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 332,214 | $ | 330,553 | $ | 321,952 | $ | 295,716 | |||||||
| Interest expense | 126,113 | 122,802 | 112,412 | 84,064 | |||||||||||
| Net interest income | 206,101 | 207,751 | 209,540 | 211,652 | |||||||||||
| Provision for credit losses | 22,952 | 24,459 | 45,516 | 49,729 | |||||||||||
| Net interest income after provision for credit losses | 183,149 | 183,292 | 164,024 | 161,923 | |||||||||||
| Noninterest income | 56,248 | 63,181 | 67,349 | 56,050 | |||||||||||
| Noninterest expense | 149,011 | 141,446 | 148,403 | 139,421 | |||||||||||
| Income before income taxes | 90,386 | 105,027 | 82,970 | 78,552 | |||||||||||
| Income tax | 24,452 | 24,912 | 20,335 | 18,131 | |||||||||||
| Net income | $ | 65,934 | $ | 80,115 | $ | 62,635 | $ | 60,421 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 0.96 | $ | 1.16 | $ | 0.91 | $ | 0.87 | |||||||
| Diluted earnings per common share | 0.96 | 1.16 | 0.91 | 0.87 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
57
FY 2023 10-K MD&A
SEC filing source: 0000351569-24-000006.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
During 2023, the Company reported net income of $269.1 million, or $3.89 per diluted share, compared with $346.5 million, or $4.99 per diluted share, in 2022. The Company’s net income as a percentage of average assets for 2023 and 2022 was 1.06% and 1.47%, respectively, while the Company’s net income as a percentage of average shareholders’ equity was 8.12% and 11.24%, respectively. Reported net income for the year ended December 31, 2023 includes $142.7 million in provision for credit losses, primarily related to updated economic forecasts and organic growth, partially offset by a reduction in unfunded commitments and the related allowance, compared with a provision of $71.7 million in 2022 resulting from organic growth in loans and the updated economic forecast. Results for the year ended December 31, 2023 also includes $11.6 million related to the FDIC special assessment.
Highlights of the Company’s performance in 2023 include the following:
•Growth in tangible book value per share1 of 12.4%, from $29.92 at the end of 2022 to $33.64 at the end of 2023
•Adjusted efficiency ratio1 of 52.58%, compared with 52.48% in 2022
•Organic growth in loans of $414.1 million, or 2.1%
•Growth in total deposits of $1.25 billion, or 6.4%
•Nonperforming portfolio assets, excluding government-guaranteed loans, as a percentage of total assets improved to 0.33% at December 31, 2023, compared with 0.34% at December 31, 2022
•Increase in the allowance for credit losses to 1.52% of loans, from 1.04% at December 31, 2022, due to forecasted economic conditions, particularly related to commercial real estate price levels
______________________________________________________________________________________________________
1 A reconciliation of non-GAAP financial measures can be found in the following tables.
30
| Adjusted Net Income Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2023 | 2022 | ||||
| Net income available to common shareholders | $ | 269,105 | $ | 346,540 | ||
| Adjustment items: | ||||||
| Merger and conversion charges | — | 1,212 | ||||
| Gain on sale of mortgage servicing rights | — | (1,356) | ||||
| Servicing right impairment (recovery) | — | (21,824) | ||||
| FDIC special assessment | 11,566 | — | ||||
| Natural disaster expenses | — | 151 | ||||
| Gain on BOLI proceeds | (486) | (55) | ||||
| Gain on sale of premises | (1,903) | (45) | ||||
| Tax effect of adjustment items (Note 1) | (2,029) | 4,792 | ||||
| After-tax adjustment items | 7,148 | (17,125) | ||||
| Adjusted net income | $ | 276,253 | $ | 329,415 | ||
| Total shareholders' equity | $ | 3,426,747 | $ | 3,197,400 | ||
| Less: | ||||||
| Goodwill | 1,015,646 | 1,015,646 | ||||
| Other intangibles, net | 87,949 | 106,194 | ||||
| Total tangible shareholders' equity | $ | 2,323,152 | $ | 2,075,560 | ||
| Period end number of shares | 69,053,341 | 69,369,050 | ||||
| Book value per share | $ | 49.62 | $ | 46.09 | ||
| Tangible book value per share | $ | 33.64 | $ | 29.92 | ||
| Note 1: Tax effect is calculated utilizing a 21% rate for taxable adjustments. Gain on BOLI proceeds is non-taxable and no tax effect is included. A portion of the merger and conversion charges for 2022 are nondeductible for tax purposes. |
| Non-performing Portfolio Assets Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands) | 2023 | 2022 | ||||
| Nonaccrual portfolio loans | $ | 60,961 | $ | 65,221 | ||
| Other real estate owned | 6,199 | 843 | ||||
| Repossessed assets | 17 | 28 | ||||
| Accruing loans delinquent 90 days or more | 16,988 | 17,865 | ||||
| Non-performing portfolio assets | $ | 84,165 | $ | 83,957 | ||
| Serviced GNMA-guaranteed mortgage nonaccrual loans | 90,156 | 69,587 | ||||
| Total non-performing assets | $ | 174,321 | $ | 153,544 | ||
| Total assets | 25,203,699 | 25,053,286 | ||||
| Non-performing portfolio assets as a percent of total assets | 0.33 | % | 0.34 | % | ||
| Total non-performing assets as a percent of total assets | 0.69 | % | 0.61 | % |
31
| Adjusted Efficiency Ratio Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2023 | 2022 | ||||
| Adjusted Noninterest Expense | ||||||
| Total noninterest expense | $ | 578,281 | $ | 560,655 | ||
| Adjustment items: | ||||||
| Merger and conversion charges | — | (1,212) | ||||
| FDIC special assessment | (11,566) | — | ||||
| Natural disaster expenses | — | (151) | ||||
| Gain on sale of premises | 1,903 | 45 | ||||
| Adjusted noninterest expense | $ | 568,618 | $ | 559,337 | ||
| Total Revenue | ||||||
| Net interest income | $ | 835,044 | $ | 801,026 | ||
| Noninterest income | 242,828 | 284,424 | ||||
| Total revenue | $ | 1,077,872 | $ | 1,085,450 | ||
| Adjusted Total Revenue | ||||||
| Net interest income (TE) | $ | 838,824 | $ | 804,895 | ||
| Noninterest income | 242,828 | 284,424 | ||||
| Total revenue (TE) | 1,081,652 | 1,089,319 | ||||
| Adjustment items: | ||||||
| (Gain) loss on securities | 304 | (203) | ||||
| Gain on sale of mortgage servicing rights | — | (1,356) | ||||
| Gain on BOLI proceeds | (486) | (55) | ||||
| Servicing right impairment (recovery) | — | (21,824) | ||||
| Adjusted total revenue (TE) | $ | 1,081,470 | $ | 1,065,881 | ||
| Efficiency ratio | 53.65 | % | 51.65 | % | ||
| Adjusted efficiency ratio (TE) | 52.58 | % | 52.48 | % |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements. Our significant accounting policies are described in Note 1 to the consolidated financial statements. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities; management considers these accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from the judgments and estimates adopted by management which could have a material impact on the carrying values of assets and liabilities and the results of our operations. We believe the following accounting policies applied by Ameris represent critical accounting policies.
Allowance for Credit Losses
We believe the allowance for credit losses ("ACL") is a critical accounting policy that requires significant judgments and estimates used in the preparation of our consolidated financial statements. The ACL is a valuation allowance estimated at each balance sheet date in accordance with GAAP that is deducted from financial assets measured at amortized cost to present the net amount expected to be collected on those assets. Management uses a systematic methodology to determine its ACL for loans and certain off-balance-sheet credit exposures. Management considers relevant information including past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. It is possible that others, given the same information, may at any point in time reach a different reasonable conclusion.
32
Loans which share common risk characteristics are pooled for the purposes of determining the ACL. Management uses the discounted cash flow method or the PD×LGD method, which may be adjusted for qualitative factors, in measuring the ACL for pooled loans. Loans which do not share common risk characteristics are evaluated on an individual basis. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The expected credit losses may also be calculated, in the alternative, as the amount by which the amortized cost basis of the loan exceeds the estimated fair value of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated cost to sell.
Management believes that the ACL is adequate. While management uses available information to recognize expected losses on loans, future additions to the ACL may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Company’s ACL. Such agencies may require the Company to recognize additions to the ACL based on their judgments about information available to them at the time of their examination.
As discussed in Note 4 to the consolidated financial statements, Management determined the ACL on loans at December 31, 2023 utilizing the Moody's baseline economic forecast. Results by scenario can vary significantly from period to period as both the scenario assumptions and the portfolio composition are changing. If Management utilized the downside 96th percentile S-4 scenario from Moody's holding all other assumptions constant, the quantitative portion of the ACL on loans would have increased approximately $132.3 million. The S-4 scenario is a downside scenario such that there is a 96% probability that the economy will perform better than the forecast and a 4% probability that the economy will perform worse.
Goodwill
Goodwill represents the excess of cost over the fair value of the net assets purchased in business combinations. Goodwill is required to be tested annually for impairment or whenever events occur that may indicate that the recoverability of the carrying amount is not probable. In the event of an impairment, the amount by which the carrying amount exceeds the fair value is charged to earnings. The Company performs its annual impairment testing of goodwill at December 31 of each year and more frequently if a triggering event occurs.
During the second quarter of 2023, the Company assessed the indicators of goodwill impairment and determined a triggering event had occurred due to the sustained decline in the Company's stock price. The Company performed a quantitative analysis of goodwill at the divisions as of June 30, 2023. The Premium Finance Division was measured utilizing a discounted cash flow approach. The Banking Division was measured using multiple approaches. The primary approach for the Banking Division was the discounted cash flow approach, and the Company also used a market approach comparing to similar public companies' multiples and control premiums from transactions during prior distressed periods. The results from each of the primary approaches showed valuation of the reporting unit in excess of carrying value at June 30, 2023. The discounted cash flow approach for the Premium Finance Division resulted in a fair value approximately 8% higher than its carrying value. The discounted cash flow approach for the Banking Division indicated a fair value approximately 20% higher than its carrying value, and the market approach indicated a fair value approximately 9% higher than its carrying value. As a result, management determined no impairment existed at June 30, 2023. Holding all other variables constant, an increase of 1% in the discount rate would reduce the calculated fair value of the Premium Finance Division and Banking Division by approximately 8.8% and 6.9%, respectively.
At December 31, 2023, the Company performed its annual qualitative assessment and determined that it was more likely than not that the reporting units fair values exceeded their carrying values.
See Note 6, “Goodwill and Intangible Assets,” in the notes to consolidated financial statements for additional details.
Income Taxes
As required by GAAP, we use the asset and liability method of accounting for deferred income taxes and provide deferred income taxes for all significant income tax temporary differences. See Note 12, “Income Taxes,” in the notes to consolidated financial statements for additional details.
As part of the process of preparing our consolidated financial statements we are required to estimate our income taxes in each of the jurisdictions in which we operate. This process involves estimating our actual current tax exposure together with assessing temporary differences resulting from differing treatment of items, such as the provision for credit losses and gains on FDIC-
33
assisted transactions, for tax and financial reporting purposes. These differences result in deferred tax assets and liabilities that are included in our consolidated balance sheet.
We must also assess the likelihood that our deferred tax assets will be recovered from future taxable income, and to the extent we believe that recovery is not likely, we must establish a valuation allowance. Significant management judgment is required in determining our provision for income taxes, our deferred tax assets and liabilities and any valuation allowance recorded against our net deferred tax assets. To the extent we establish a valuation allowance or adjust this allowance in a period, we must include an expense within the tax provisions in the statement of income.
NET INCOME AND EARNINGS PER SHARE
The Company’s net income during 2023 was $269.1 million, or $3.89 per diluted share, compared with $346.5 million, or $4.99 per diluted share, in 2022, and $376.9 million, or $5.40 per diluted share, in 2021.
For the fourth quarter of 2023, the Company recorded net income of $65.9 million, or $0.96 per diluted share, compared with $82.2 million, or $1.18 per diluted share, for the quarter ended December 31, 2022, and $81.9 million, or $1.18 per diluted share, for the quarter ended December 31, 2021.
EARNING ASSETS AND LIABILITIES
Average earning assets were approximately $23.26 billion in 2023, compared with approximately $21.41 billion in 2022. The earning asset and interest-bearing liability mix is regularly monitored to maximize the net interest margin and, therefore, increase return on assets and shareholders’ equity.
The following statistical information should be read in conjunction with the remainder of “Management’s Discussion and Analysis of Financial Condition and Results of Operation” and the consolidated financial statements and related notes included elsewhere in this Annual Report and in the documents incorporated herein by reference.
34
The following tables set forth the amount of average balance, interest income or interest expense, and average interest rate for each category of interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin on average interest-earning assets. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 21% federal tax rate.
| Year Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 914,818 | $ | 47,936 | 5.24 | % | $ | 1,993,672 | $ | 23,008 | 1.15 | % | $ | 2,857,141 | $ | 3,880 | 0.14 | % | |||||||||||||||
| Federal funds sold | — | — | — | 10,836 | 77 | 0.71 | 20,000 | 42 | 0.21 | ||||||||||||||||||||||||
| Time deposits in other banks | — | — | — | — | — | — | 122 | 2 | 1.64 | ||||||||||||||||||||||||
| Investment securities - taxable | 1,664,184 | 59,002 | 3.55 | 1,123,681 | 34,656 | 3.08 | 822,408 | 22,524 | 2.74 | ||||||||||||||||||||||||
| Investment securities - nontaxable | 41,679 | 1,690 | 4.05 | 39,779 | 1,489 | 3.74 | 19,793 | 728 | 3.68 | ||||||||||||||||||||||||
| Loans held for sale | 484,070 | 29,711 | 6.14 | 718,599 | 29,699 | 4.13 | 1,463,614 | 42,651 | 2.91 | ||||||||||||||||||||||||
| Loans | 20,154,321 | 1,145,876 | 5.69 | 17,521,461 | 808,826 | 4.62 | 14,703,956 | 637,861 | 4.34 | ||||||||||||||||||||||||
| Total interest-earning assets | 23,259,072 | 1,284,215 | 5.52 | 21,408,028 | 897,755 | 4.19 | 19,887,034 | 707,688 | 3.56 | ||||||||||||||||||||||||
| Noninterest-earning assets | 2,145,801 | 2,236,726 | 1,960,697 | ||||||||||||||||||||||||||||||
| Total assets | $ | 25,404,873 | $ | 23,644,754 | $ | 21,847,731 | |||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||||||||||||||||
| NOW Accounts | $ | 3,878,034 | $ | 69,584 | 1.79 | % | $ | 3,675,586 | $ | 14,367 | 0.39 | % | $ | 3,400,441 | $ | 3,414 | 0.10 | % | |||||||||||||||
| MMDA | 5,382,865 | 162,718 | 3.02 | 5,128,497 | 33,143 | 0.65 | 4,953,748 | 7,847 | 0.16 | ||||||||||||||||||||||||
| Savings Accounts | 936,454 | 6,349 | 0.68 | 1,005,752 | 1,287 | 0.13 | 884,623 | 503 | 0.06 | ||||||||||||||||||||||||
| Retail CDs | 2,031,828 | 63,650 | 3.13 | 1,604,978 | 7,308 | 0.46 | 1,953,927 | 10,575 | 0.54 | ||||||||||||||||||||||||
| Brokered CDs | 1,024,606 | 53,716 | 5.24 | — | — | — | 625 | 18 | 2.88 | ||||||||||||||||||||||||
| Total Interest-Bearing Deposits | 13,253,787 | 356,017 | 2.69 | 11,414,813 | 56,105 | 0.49 | 11,193,364 | 22,357 | 0.20 | ||||||||||||||||||||||||
| Non-deposit funding | |||||||||||||||||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | — | — | — | 1,477 | 4 | 0.27 | 6,700 | 20 | 0.30 | ||||||||||||||||||||||||
| FHLB advances | 1,210,242 | 59,302 | 4.90 | 279,409 | 9,710 | 3.48 | 48,888 | 775 | 1.59 | ||||||||||||||||||||||||
| Other borrowings | 325,260 | 16,870 | 5.19 | 393,393 | 19,209 | 4.88 | 399,485 | 19,278 | 4.83 | ||||||||||||||||||||||||
| Subordinated deferrable interest debentures | 129,310 | 13,202 | 10.21 | 127,316 | 7,832 | 6.15 | 125,324 | 5,355 | 4.27 | ||||||||||||||||||||||||
| Total non-deposit funding | 1,664,812 | 89,374 | 5.37 | 801,595 | 36,755 | 4.59 | 580,397 | 25,428 | 4.38 | ||||||||||||||||||||||||
| Total interest-bearing liabilities | 14,918,599 | 445,391 | 2.99 | 12,216,408 | 92,860 | 0.76 | 11,773,761 | 47,785 | 0.41 | ||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 6,771,464 | 8,005,201 | 7,017,614 | ||||||||||||||||||||||||||||||
| Other liabilities | 401,449 | 340,064 | 228,687 | ||||||||||||||||||||||||||||||
| Shareholders' equity | 3,313,361 | 3,083,081 | 2,827,669 | ||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 25,404,873 | $ | 23,644,754 | $ | 21,847,731 | |||||||||||||||||||||||||||
| Interest rate spread | 2.53 | % | 3.43 | % | 3.15 | % | |||||||||||||||||||||||||||
| Net interest income | $ | 838,824 | $ | 804,895 | $ | 659,903 | |||||||||||||||||||||||||||
| Net interest margin | 3.61 | % | 3.76 | % | 3.32 | % |
35
RESULTS OF OPERATIONS
Net Interest Income
Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities. Net interest income is the largest component of our income and is affected by the interest rate environment and the volume and composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, investment securities, other investments, interest-bearing deposits in banks, federal funds sold and time deposits in other banks. Our interest-bearing liabilities include deposits, securities sold under agreements to repurchase, other borrowings and subordinated deferrable interest debentures.
2023 compared with 2022. For the year ended December 31, 2023, interest income was $1.28 billion, an increase of $386.5 million, or 43.2%, compared with the same period in 2022. Average earning assets increased $1.85 billion, or 8.6%, to $23.26 billion for the year ended December 31, 2023, compared with $21.41 billion for 2022. Yield on average earning assets on a taxable equivalent basis increased during 2023 to 5.52%, compared with 4.19% for the year ended December 31, 2022. Average yields on all interest-earning asset categories increased from 2022 to 2023 as market interest rates increased.
Interest expense for the year ended December 31, 2023 was $445.4 million, an increase of $352.5 million, or 379.6%, compared with $92.9 million for the year ended December 31, 2022. During 2023 average interest-bearing liabilities were $14.92 billion as compared with $12.22 billion for 2022, an increase of $2.70 billion, or 22.1%. During 2023, average noninterest-bearing deposit accounts were $6.77 billion and comprised 33.8% of average total deposits, compared with $8.01 billion, or 41.2% of average total deposits, during 2022. Costs of interest-bearing deposits increased during 2023 to 2.69%, compared with 0.49% for 2022. This increase reflects a shift in mix of deposits based on customer behavior and increased competition in the market for deposits. The cost of non-deposit funding increased to 5.37% in 2023, compared with 4.59% resulting from an increase in market interest rates.
On a taxable-equivalent basis, net interest income for 2023 was $838.8 million, compared with $804.9 million in 2022, an increase of $33.9 million, or 4.2%. The Company’s net interest margin, on a tax equivalent basis, decreased 15 basis points to 3.61% for the year ended December 31, 2023, compared with 3.76% for the year ended December 31, 2022.
2022 compared with 2021. For the year ended December 31, 2022, interest income was $893.9 million, an increase of $190.8 million, or 27.1%, compared with the same period in 2021. Average earning assets increased $1.52 billion, or 7.6%, to $21.41 billion for the year ended December 31, 2022, compared with $19.89 billion for 2021. Yield on average earning assets on a taxable equivalent basis increased during 2022 to 4.19%, compared with 3.56% for the year ended December 31, 2021. Average yields on all interest-earning asset categories increased from 2021 to 2022 as market interest rates increased.
Interest expense for the year ended December 31, 2022 was $92.9 million, an increase of $45.1 million, or 94.3%, compared with $47.8 million for the year ended December 31, 2021. During 2022 average interest-bearing liabilities were $12.22 billion as compared with $11.77 billion for 2021, an increase of $442.6 million, or 3.8%. During 2022, average noninterest-bearing deposit accounts were $8.01 billion and comprised 41.2% of average total deposits, compared with $7.02 billion, or 38.5% of average total deposits, during 2021. Average balances of time deposits amounted to $1.60 billion and comprised 8.3% of average total deposits during 2022, compared with $1.95 billion, or 10.7% of average total deposits, during 2021.
On a taxable-equivalent basis, net interest income for 2022 was $804.9 million, compared with $659.9 million in 2021, an increase of $145.0 million, or 22.0%. The Company’s net interest margin, on a tax equivalent basis, increased 44 basis points to 3.76% for the year ended December 31, 2022, compared with 3.32% for the year ended December 31, 2021. Accretion expense for 2022 was $285,000, compared with accretion income of $16.3 million for 2021.
36
The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2023 and 2022 are shown in the following table:
| 2023 vs. 2022 | 2022 vs. 2021 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase | Changes Due To | Increase | Changes Due To | ||||||||||||||||||||
| (dollars in thousands) | (Decrease) | Rate | Volume | (Decrease) | Rate | Volume | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Income from earning assets: | |||||||||||||||||||||||
| Interest on interest-bearing deposits in banks | $ | 24,928 | $ | 37,379 | $ | (12,451) | $ | 19,128 | $ | 20,301 | $ | (1,173) | |||||||||||
| Interest on federal funds sold | (77) | — | (77) | 35 | 54 | (19) | |||||||||||||||||
| Interest on time deposits in other banks | — | — | — | (2) | — | (2) | |||||||||||||||||
| Interest on investment securities - taxable | 24,346 | 7,676 | 16,670 | 12,132 | 3,881 | 8,251 | |||||||||||||||||
| Interest on investment securities - nontaxable | 201 | 130 | 71 | 761 | 26 | 735 | |||||||||||||||||
| Interest on loans held for sale | 12 | 9,705 | (9,693) | (12,952) | 8,758 | (21,710) | |||||||||||||||||
| Interest and fees on loans | 337,050 | 215,512 | 121,538 | 170,965 | 48,741 | 122,224 | |||||||||||||||||
| Total interest income | 386,460 | 270,402 | 116,058 | 190,067 | 81,761 | 108,306 | |||||||||||||||||
| Expense from interest-bearing liabilities: | |||||||||||||||||||||||
| Interest expense on interest-bearing deposits | |||||||||||||||||||||||
| Interest on NOW accounts | 55,217 | 54,426 | 791 | 10,953 | 10,677 | 276 | |||||||||||||||||
| Interest on MMDA accounts | 129,575 | 127,931 | 1,644 | 25,296 | 25,019 | 277 | |||||||||||||||||
| Interest on savings accounts | 5,062 | 5,151 | (89) | 784 | 715 | 69 | |||||||||||||||||
| Interest on retail time deposits | 56,342 | 54,398 | 1,944 | (3,267) | (1,378) | (1,889) | |||||||||||||||||
| Interest on brokered time deposits | 53,716 | 53,716 | — | (18) | — | (18) | |||||||||||||||||
| Total interest expense on interest-bearing deposits | 299,912 | 295,622 | 4,290 | 33,748 | 35,033 | (1,285) | |||||||||||||||||
| Interest expense on non-deposit funding | |||||||||||||||||||||||
| Interest on federal funds purchased and securities sold under agreements to repurchase | (4) | — | (4) | (16) | — | (16) | |||||||||||||||||
| Interest on FHLB advances | 49,592 | 17,244 | 32,348 | 8,935 | 5,281 | 3,654 | |||||||||||||||||
| Interest on other borrowings | (2,339) | 988 | (3,327) | (69) | 225 | (294) | |||||||||||||||||
| Interest on trust preferred securities | 5,370 | 5,247 | 123 | 2,477 | 2,392 | 85 | |||||||||||||||||
| Total interest expense on non-deposit funding | 52,619 | 23,479 | 29,140 | 11,327 | 7,898 | 3,429 | |||||||||||||||||
| Total interest expense | 352,531 | 319,101 | 33,430 | 45,075 | 42,931 | 2,144 | |||||||||||||||||
| Net interest income | $ | 33,929 | $ | (48,699) | $ | 82,628 | $ | 144,992 | $ | 38,830 | $ | 106,162 |
Provision for Credit Losses
The Company's provision for credit losses on loans during 2023 amounted to $153.5 million, compared with $52.6 million for 2022 and a release of $35.1 million for 2021. The increased provision for 2023 was primarily attributable to the updated economic forecast, particularly levels of commercial real estate prices. Net charge-offs in 2023 were 0.25% of average loans, compared with 0.08% in 2022 and 0.04% in 2021. Included in charge-offs for 2023 were $5.6 million in charge-offs on acquired loans which were fully reserved at acquisition. Excluding those charge-offs, the net charge-off rate for 2023 would have been 0.22%.
At December 31, 2023, non-performing assets amounted to $174.3 million, or 0.69% of total assets, compared with $153.5 million, or 0.61% of total assets, at December 31, 2022. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $90.2 million and $69.6 million at December 31, 2023 and 2022, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.33% of total assets at December 31, 2023, compared with 0.34% of total assets at December 31, 2022. Other real estate was approximately $6.2 million as of December 31, 2023, compared with $843,000 at December 31, 2022.
The Company’s allowance for credit losses on loans at December 31, 2023 was $307.1 million, or 1.52% of loans compared with $205.7 million, or 1.04%, and $167.6 million, or 1.06%, at December 31, 2022 and 2021, respectively. The increase in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2022 was primarily attributable to a decline in forecast economic conditions, particularly commercial real estate price levels, in the Company's CECL model.
The Company's provision for unfunded commitments during 2023 amounted to a release of $10.9 million, compared with a provision of $19.2 million for 2022 and $332,000 for 2021. The allowance for unfunded commitments on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the
37
same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The decrease in the provision for unfunded commitments was primarily due to a reduction in unfunded commitments during 2023 resulting from a decrease in loan production and funding or completion of existing commitments. The Company recorded a release of provision for other credit losses during 2023 totaling $6,000, compared with releases of $139,000 for 2022 and $616,000 for 2021.
Noninterest Income
Following is a comparison of noninterest income for 2023, 2022 and 2021.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
| Service charges on deposit accounts | $ | 46,575 | $ | 44,499 | $ | 45,106 | |||||
| Mortgage banking activity | 139,885 | 184,904 | 285,900 | ||||||||
| Other service charges, commissions and fees | 4,401 | 3,875 | 4,188 | ||||||||
| Net gain (loss) on securities | (304) | 203 | 515 | ||||||||
| Gain on sale of SBA loans | 1,557 | 5,552 | 6,623 | ||||||||
| Other noninterest income | 50,714 | 45,391 | 23,212 | ||||||||
| $ | 242,828 | $ | 284,424 | $ | 365,544 |
2023 compared with 2022. Total noninterest income in 2023 was $242.8 million, compared with $284.4 million in 2022, reflecting a decrease of 14.6%, or $41.6 million.
Service charges on deposit accounts increased $2.1 million, or 4.7%, to $46.6 million during 2023 compared with 2022. This increase was primarily attributable to an increase in corporate services charges compared with 2022.
Income from mortgage banking activities decreased $45.0 million, or 24.3%, to $139.9 million during 2023 compared with 2022. This decrease was a result of a decline in production and tightening of gain on sale spreads compared with 2022. Also contributing to the decrease was a reduction in recovery of prior mortgage servicing right impairment of $21.8 million compared with 2022. Total production in the retail mortgage division decreased to $4.3 billion for 2023, compared with $5.5 billion for 2022, while gain on sale spreads decreased in 2023 to 2.07% from 2.27% in 2022. The decrease in gain on sale spread is primarily related to competitive pricing pressure from non-bank originators. Noninterest income from the Company's warehouse lending division was $3.5 million for 2023 compared with $4.5 million for 2022.
Other service charges, commission and fees increased by $526,000 to $4.4 million during 2023, an increase of 13.6% compared with 2022 due primarily to an increase in ATM fees.
Gain on sale of SBA loans decreased by $4.0 million, or 72.0%, to $1.6 million during 2023 compared with 2022, while loans sold decreased $26.2 million, or 52.5%, to $23.7 million during 2023 compared with 2022.
Other noninterest income increased by $5.3 million, or 11.7%, to $50.7 million during 2023 compared with 2022. This increase was primarily due to increases in noninterest income in our equipment finance division, BOLI income, SBA servicing income, merchant fee income and credit card interchange income of $4.2 million, $1.9 million, $1.1 million, $771,000 and $760,000, respectively. These increases were partially offset by a reduction in trust income of $4.4 million in 2023 after exiting this business at the end of 2022.
2022 compared with 2021. Total noninterest income in 2022 was $284.4 million, compared with $365.5 million in 2021, reflecting a decrease of 22.2%, or $81.1 million.
Service charges on deposit accounts decreased $607,000, or 1.3%, to $44.5 million during 2022 compared with 2021. This decrease was primarily attributable to the elimination of certain overdraft fees on consumer accounts and a reduction in debit card interchange income, partially offset by an increase in corporate services charges compared with 2021.
Income from mortgage banking activities decreased $101.0 million, or 35.3%, to $184.9 million during 2022 compared with 2021. This decrease was a result of a decline in production and tightening of gain on sale spreads compared with 2021. Total production in the retail mortgage division decreased to $5.5 billion for 2022, compared with $8.9 billion for 2021, while gain on sale spreads decreased in 2022 to 2.27% from 3.31% in 2021. The decrease in gain on sale spread is primarily related to
38
normalization of pricing in the industry after experiencing record production levels in 2020. Noninterest income from the Company's warehouse lending division was $4.5 million for 2022 compared with $4.6 million for 2021.
Other service charges, commission and fees decreased by $313,000 to $3.9 million during 2022, a decrease of 7.5% compared with 2021 due primarily to a decrease in ATM fees.
Gain on sale of SBA loans decreased by $1.1 million, or 16.2%, to $5.6 million during 2022 compared with 2021, while loans sold decreased $26.6 million, or 34.8%, to $50.0 million during 2022 compared with 2021.
Other noninterest income increased by $22.2 million, or 95.5%, to $45.4 million during 2022 compared with 2021. This increase was primarily due to increases in noninterest income in our equipment finance division, BOLI income, merchant fee income and gain on sale of mortgage servicing rights of $18.1 million, $1.9 million, $2.0 million and $1.4 million, respectively. These increases were partially offset by reduction in recovery of prior SBA servicing right impairment of $906,000 compared with 2021.
Noninterest Expense
Following is a comparison of noninterest expense for 2023, 2022 and 2021.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
| Salaries and employee benefits | $ | 320,110 | $ | 319,719 | $ | 337,776 | |||||
| Occupancy and equipment | 51,450 | 51,361 | 48,066 | ||||||||
| Advertising and marketing | 11,856 | 12,481 | 8,434 | ||||||||
| Amortization of intangible assets | 18,244 | 19,744 | 14,965 | ||||||||
| Data processing and communications expenses | 53,486 | 49,228 | 45,976 | ||||||||
| Legal and other professional fees | 17,726 | 16,439 | 11,920 | ||||||||
| Credit resolution-related expenses | 80 | 29 | 3,538 | ||||||||
| Merger and conversion charges | — | 1,212 | 4,206 | ||||||||
| FDIC insurance | 26,940 | 8,063 | 5,614 | ||||||||
| Loan servicing expenses | 35,283 | 36,835 | 26,481 | ||||||||
| Other noninterest expenses | 43,106 | 45,544 | 53,148 | ||||||||
| $ | 578,281 | $ | 560,655 | $ | 560,124 |
2023 compared with 2022. Total noninterest expense increased to $578.3 million in 2023, compared with $560.7 million in 2022. Total noninterest expense for 2023 includes approximately $11.6 million in FDIC special assessment and $1.9 million in gains on sale of bank premises. Total noninterest expense for 2022 includes approximately $1.2 million in merger-related charges, $151,000 in natural disaster expense and $45,000 in gains on sale of bank premises. Excluding these amounts, expenses in 2023 increased by $9.3 million, or 1.7%, compared with 2022 levels.
Salaries and benefits increased slightly from $319.7 million in 2022 to $320.1 million in 2023. This increase was primarily attributable to a decrease in deferred costs resulting from decreased loan production, nearly offset by a decrease in variable pay resulting from decreased production levels in our retail mortgage division. Salaries and benefits in our mortgage division decreased $27.5 million, or 25.5%, to $80.3 million in 2023. Full time equivalent employees decreased from 2,847 at December 31, 2022 to 2,765 at December 31, 2023.
Amortization of intangible assets decreased $1.5 million, or 7.6%, to $18.2 million for 2023 compared with $19.7 million for 2022. This reduction was attributable to a reduction in core deposit intangible amortization.
Data processing and communication expenses increased $4.3 million, or 8.6%, to $53.5 million in 2023, compared with $49.2 million for 2022. This increase is primarily related to technology enhancements implemented utilizing cost saves identified from other areas of the Company.
FDIC insurance increased $18.9 million, or 234.1%, to $26.9 million in 2023, compared with $8.1 million in 2022. Included in FDIC insurance for 2023 was $11.6 million related to the FDIC special assessment pursuant to the systemic risk determination following the closures of Silicon Valley Bank and Signature Bank in March 2023. Also contributing to the increase in 2023 was an increase in the base assessment rates which took effect during 2023.
39
Merger and conversion charges were $1.2 million in 2022, compared with no such charges recorded for 2023. Merger and conversion charges for 2022 were primarily related to the acquisition of Balboa.
Other noninterest expense decreased $2.4 million, or 5.4%, to $43.1 million in 2023 from $45.5 million in 2022, resulting primarily from an increase in deferred costs related to our equipment finance division production and net gains on sale of bank premises. These items were partially offset by increases in fraud and forgery losses, armored car expense, ATM expense, tax and license expense and payment processing expenses related to our equipment finance division. Also contributing to the decrease was a decrease in variable expenses related to our mortgage production.
2022 compared with 2021. Total noninterest expense increased slightly to $560.7 million in 2022, compared with $560.1 million in 2021. Total noninterest expense for 2022 includes approximately $1.2 million in merger-related charges, $151,000 in natural disaster expense and $45,000 in gains on sale of bank premises. Total noninterest expense for 2021 includes approximately $4.2 million in merger-related charges and $510,000 in losses on sale of bank premises. Excluding these amounts, expenses in 2022 increased by $3.9 million, or 0.7%, compared with 2021 levels.
Salaries and benefits decreased $18.1 million, or 5.3%, from $337.8 million in 2021 to $319.7 million in 2022. This decrease was primarily attributable to a decrease in variable pay resulting from decreased production levels in our retail mortgage division. Salaries and benefits in our mortgage division decreased $60.0 million, or 35.7%, to $107.8 million in 2022. This decrease was partially offset by additional salaries and benefits in our equipment finance division resulting from the acquisition of Balboa in December 2021. Full time equivalent employees decreased from 2,865 at December 31, 2021 to 2,847 at December 31, 2022.
Occupancy costs increased $3.3 million, or 6.9%, from $48.1 million in 2021 to $51.4 million in 2022 due primarily to additional amortization resulting from technology projects placed in service in late 2021 and throughout 2022.
Amortization of intangible assets increased $4.8 million, or 31.9%, to $19.7 million for 2022 compared with $15.0 million for 2021. This increase was attributable to our acquisition of Balboa.
Legal and other professional fees increased $4.5 million, or 37.9%, from $11.9 million in 2021 to $16.4 million in 2022, primarily due to additional collection related expenses in our equipment finance division.
Merger and conversion charges were $1.2 million in 2022, a decrease of $3.0 million, or 71.2%, compared with $4.2 million recorded for 2021. Merger and conversion charges for both periods were primarily related to the acquisition of Balboa.
Other noninterest expense decreased $7.6 million, or 14.3%, to $45.5 million in 2022 from $53.1 million in 2021, resulting primarily from a decrease in fraud and forgery losses and an increase in net gain on sale of bank premises. Also contributing to the decrease was a decrease in variable expenses related to our mortgage production
Income Taxes
Income tax expense is influenced by statutory federal and state tax rates, the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the year ended December 31, 2023, the Company recorded income tax expense of approximately $87.8 million, compared with $106.6 million recorded in 2022 and $119.2 million recorded in 2021. The Company’s effective tax rate was 24.6%, 23.5% and 24.0% for the years ended December 31, 2023, 2022 and 2021, respectively.
BALANCE SHEET COMPARISON
LOANS
Management believes that our loan portfolio is adequately diversified. The loan portfolio contains no foreign loans or significant concentrations in any one industry. As of December 31, 2023, approximately 74.2% of our loan portfolio was secured by real estate, compared with 71.1% at December 31, 2022.
40
The amount of loans outstanding at the indicated dates is shown in the following table according to type of loans.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | |||||
| Commercial, financial and agricultural | $ | 2,688,929 | $ | 2,679,403 | |||
| Consumer | 241,552 | 384,037 | |||||
| Indirect automobile | 34,257 | 108,648 | |||||
| Mortgage warehouse | 818,728 | 1,038,924 | |||||
| Municipal | 492,668 | 509,151 | |||||
| Premium finance | 946,562 | 1,023,479 | |||||
| Real estate - construction and development | 2,129,187 | 2,086,438 | |||||
| Real estate - commercial and farmland | 8,059,754 | 7,604,867 | |||||
| Real estate - residential | 4,857,666 | 4,420,306 | |||||
| Loans, net of unearned income | $ | 20,269,303 | $ | 19,855,253 |
The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types. Also, the Company’s in-house lending limit for a single loan is $40.0 million for construction loans and $50.0 million for term loans with stabilized cash flows, which would normally prevent a concentration with a single loan project. Certain lending relationships may contain more than one loan and, consequently, exceed the in-house lending limit. The Company regularly monitors its largest loan relationships to avoid a concentration with a single borrower. The largest 25 loan relationships as of December 31, 2023 based on committed amount are summarized below by type.
| (dollars in thousands) | Committed Amount | Average Rate | Average Maturity (months) | % Unsecured | % in Nonaccrual Status | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | $ | 247,432 | 8.77 | % | 20 | 60.83 | % | — | % | |||||||
| Mortgage warehouse | 625,000 | 7.92 | % | 24 | — | — | % | |||||||||
| Real estate - construction and development | 764,497 | 7.04 | % | 42 | — | — | % | |||||||||
| Real estate - commercial and farmland | 851,021 | 5.92 | % | 44 | — | — | % | |||||||||
| Total | $ | 2,487,950 | 7.05 | % | 36 | 6.05 | % | — | % |
Total loans as of December 31, 2023, are shown in the following table according to their contractual maturity.
| Contractual Maturity in: | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | One Year or Less | Over One Year through Five Years | Over Five Years through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| Commercial, financial and agricultural | $ | 353,196 | $ | 1,750,666 | $ | 567,834 | $ | 17,233 | $ | 2,688,929 | |||||||||
| Consumer | 39,099 | 105,258 | 96,239 | 956 | 241,552 | ||||||||||||||
| Indirect automobile | 10,015 | 24,227 | 15 | — | 34,257 | ||||||||||||||
| Mortgage warehouse | 365,225 | 453,503 | — | — | 818,728 | ||||||||||||||
| Municipal | 12,932 | 31,213 | 392,831 | 55,692 | 492,668 | ||||||||||||||
| Premium finance | 943,750 | 2,812 | — | — | 946,562 | ||||||||||||||
| Real estate - construction and development | 653,919 | 1,357,141 | 117,245 | 882 | 2,129,187 | ||||||||||||||
| Real estate - commercial and farmland | 785,137 | 4,500,599 | 2,576,221 | 197,797 | 8,059,754 | ||||||||||||||
| Real estate - residential | 44,424 | 235,726 | 411,083 | 4,166,433 | 4,857,666 | ||||||||||||||
| $ | 3,207,697 | $ | 8,461,145 | $ | 4,161,468 | $ | 4,438,993 | $ | 20,269,303 |
41
Total loans which have maturity dates after one year are summarized below by those loans that have predetermined interest rates and those loans that have floating or adjustable interest rates.
| (dollars in thousands) | December 31, 2023 | |
|---|---|---|
| Predetermined interest rates | ||
| Commercial, financial and agricultural | $ | 1,822,812 |
| Consumer | 117,063 | |
| Indirect automobile | 24,242 | |
| Municipal | 479,442 | |
| Premium finance | 2,812 | |
| Real estate - construction and development | 370,484 | |
| Real estate - commercial and farmland | 5,495,160 | |
| Real estate - residential | 2,925,485 | |
| $ | 11,237,500 | |
| Floating or adjustable interest rates | ||
| Commercial, financial and agricultural | $ | 512,921 |
| Consumer | 85,390 | |
| Mortgage warehouse | 453,503 | |
| Municipal | 294 | |
| Real estate - construction and development | 1,104,784 | |
| Real estate - commercial and farmland | 1,779,457 | |
| Real estate - residential | 1,887,757 | |
| $ | 5,824,106 |
Commercial and farmland real estate (“CRE”) represents the Company's largest loan category. The Company regularly monitors its CRE portfolio against regulatory concentration limits. Additionally, the Company manages its risk in the CRE portfolio through, among other things, established policy limits on loan-to-value or loan-to-cost at or below applicable regulatory guidance, use of internal lending limits on single loans to minimize exposure to a given project, annual reviews of borrowers and guarantors above certain total credit exposure thresholds, minimum required debt service coverage ratios and borrower equity levels. Exceptions to policy must be approved by an individual or committee with appropriate approval authority.
A summary of the Company's CRE portfolio by loan type and credit quality indicator as of December 31, 2023 is below:
| (dollars in thousands) | Pass | 6 (Other Assets Especially Mentioned) | 7 (Substandard) | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Farmland | $ | 158,456 | $ | — | $ | 635 | $ | 159,091 | ||||||
| Multifamily residential | 877,970 | 50,000 | — | 927,970 | ||||||||||
| Owner occupied CRE | 1,858,658 | 29,668 | 27,114 | 1,915,440 | ||||||||||
| Non-owner occupied CRE | 4,973,466 | 67,362 | 16,425 | 5,057,253 | ||||||||||
| Total real estate - commercial and farmland | $ | 7,868,550 | $ | 147,030 | $ | 44,174 | $ | 8,059,754 |
42
The Company's non-owner occupied portfolio is well diversified. Below is a summary of the non-owner occupied CRE portfolio by property type as of December 31, 2023:
| (dollars in thousands) | December 31, 2023 | |
|---|---|---|
| Office | $ | 1,085,848 |
| Retail | 955,003 | |
| Strip center, anchored | 733,951 | |
| Warehouse / industrial | 679,877 | |
| Hotel | 460,060 | |
| Strip center, non-anchored | 410,799 | |
| Mini storage warehouse | 337,661 | |
| Medical office building | 150,717 | |
| Assisted living facilities | 133,149 | |
| Miscellaneous | 110,188 | |
| Total non-owner occupied CRE | $ | 5,057,253 |
ALLOWANCE AND PROVISION FOR CREDIT LOSSES
The following table sets forth the breakdown of the allowance for credit losses on loans by loan category for the periods indicated. Management believes the allowance can be allocated only on an approximate basis. The allocation of the allowance to each category is not necessarily indicative of future losses and does not restrict the use of the allowance to absorb losses in any other category.
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||
| (dollars in thousands) | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | |||||||||||||||
| Commercial, financial and agricultural | $ | 64,053 | 13 | % | $ | 39,455 | 13 | % | $ | 26,829 | 12 | % | |||||||||
| Consumer | 3,902 | 1 | 5,413 | 2 | 6,097 | 1 | |||||||||||||||
| Indirect automobile | 50 | — | 174 | 1 | 476 | 2 | |||||||||||||||
| Mortgage warehouse | 1,678 | 4 | 2,118 | 5 | 3,231 | 5 | |||||||||||||||
| Municipal | 345 | 2 | 357 | 3 | 401 | 4 | |||||||||||||||
| Premium finance | 602 | 5 | 1,025 | 5 | 2,729 | 5 | |||||||||||||||
| Real estate – construction and development | 61,017 | 11 | 32,659 | 11 | 22,045 | 9 | |||||||||||||||
| Real estate – commercial and farmland | 110,097 | 40 | 67,433 | 38 | 77,831 | 43 | |||||||||||||||
| Real estate - residential | 65,356 | 24 | 57,043 | 22 | 27,943 | 19 | |||||||||||||||
| Total | $ | 307,100 | 100 | % | $ | 205,677 | 100 | % | $ | 167,582 | 100 | % |
43
The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2023, 2022 and 2021.
| 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net charge-offs (recoveries) | Average Balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | |||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 43,646 | $ | 2,687,805 | 1.62 | % | $ | 8,681 | $ | 2,116,723 | 0.41 | % | $ | 2,033 | $ | 1,526,100 | 0.13 | % | |||||||||||||||
| Consumer | 4,474 | 308,457 | 1.45 | 4,044 | 214,162 | 1.89 | 5,309 | 235,056 | 2.26 | ||||||||||||||||||||||||
| Indirect automobile | (621) | 67,326 | (0.92) | (780) | 178,305 | (0.44) | (491) | 404,461 | (0.12) | ||||||||||||||||||||||||
| Mortgage warehouse | — | 963,035 | — | — | 891,285 | — | — | 827,159 | — | ||||||||||||||||||||||||
| Municipal | — | 502,849 | — | — | 531,324 | — | — | 623,839 | — | ||||||||||||||||||||||||
| Premium finance | 766 | 982,442 | 0.08 | 387 | 922,551 | 0.04 | (1,202) | 752,094 | (0.16) | ||||||||||||||||||||||||
| Real estate - construction and development | (949) | 2,162,424 | (0.04) | (865) | 1,761,853 | (0.05) | (273) | 1,493,855 | (0.02) | ||||||||||||||||||||||||
| Real estate - commercial and farmland | 3,693 | 7,811,671 | 0.05 | 3,349 | 7,155,542 | 0.05 | 1,279 | 5,958,257 | 0.02 | ||||||||||||||||||||||||
| Real estate - residential | (628) | 4,668,312 | (0.01) | (301) | 3,749,716 | (0.01) | (464) | 2,883,135 | (0.02) | ||||||||||||||||||||||||
| $ | 50,381 | $ | 20,154,321 | 0.25 | % | $ | 14,515 | $ | 17,521,461 | 0.08 | % | $ | 6,191 | $ | 14,703,956 | 0.04 | % |
The following table provides an analysis of the allowance for credit losses on loans held for investment.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
| Allowance for credit losses on loans at end of period | $ | 307,100 | $ | 205,677 | $ | 167,582 | |||||
| Loan balances: | |||||||||||
| End of period | 20,269,303 | 19,855,253 | 15,874,258 | ||||||||
| Allowance for credit losses on loans as a percentage of end of period loans | 1.52 | % | 1.04 | % | 1.06 | % | |||||
| Nonaccrual loans as a percentage of end of period loans | 0.75 | % | 0.68 | % | 0.54 | % | |||||
| Allowance for credit losses to nonaccrual loans at end of period | 203.22 | % | 152.57 | % | 196.54 | % |
At December 31, 2023, the allowance for credit losses on loans totaled $307.1 million, or 1.52% of loans, compared with $205.7 million, or 1.04% of loans, at December 31, 2022. The increase in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2022 was primarily attributable to declines in forecast economic conditions, particularly levels of commercial real estate prices, compared with 2022. For the year ended December 31, 2023, our net charge off ratio as a percentage of average loans increased to 0.25%, compared with 0.08% for the year ended December 31, 2022. This increase was primarily a result of increased charge-offs in our equipment finance division, which we expanded at the end of 2021, resulting in increased net charge-offs in our commercial, financial and agricultural loan segment. Included in net charge-offs for the year ended December 31, 2023 was $5.6 million in charge-offs on loans which were fully reserved upon acquisition. Excluding those charge-offs, net charge-offs for 2023 would have been 0.22%.
The provision for credit losses on loans for the year ended December 31, 2023 was $153.5 million, compared with $52.6 million for the year ended December 31, 2022. This increase primarily resulted from the updated economic forecast and organic loan growth during 2023. While the forecast level of certain economic variables used in our CECL model improved year over year, the forecast commercial real estate price index declined compared with the forecast used at December 31, 2022. As of December 31, 2023 our ratio of nonperforming assets to total assets had increased to 0.69% from 0.61% at December 31, 2022. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $90.2 million and $69.6 million at December 31, 2023 and 2022, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.33% of total assets at December 31, 2023, compared with 0.34% of total assets at December 31, 2022.
NONPERFORMING LOANS
A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is reversed against interest income. Interest on loans that are classified as nonaccrual is recognized when received. Past due loans are placed on nonaccrual status when principal or interest is past due 90 days or more unless the loan is well secured and in the process of
44
collection. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms. The following table presents an analysis of loans accounted for on a nonaccrual basis and loans contractually past due 90 days or more as to interest or principal payments and still accruing.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | |||||
| Nonaccrual loans | |||||||
| Commercial, financial and agricultural | $ | 8,059 | $ | 11,094 | |||
| Consumer | 1,153 | 420 | |||||
| Indirect automobile | 299 | 346 | |||||
| Real estate - construction and development | 282 | 523 | |||||
| Real estate - commercial and farmland | 11,295 | 13,203 | |||||
| Real estate - residential(1) | 130,029 | 109,222 | |||||
| Total | $ | 151,117 | $ | 134,808 | |||
| Loans contractually past due 90 days or more as to interest or principal payments and still accruing | $ | 16,988 | $ | 17,865 | |||
| (1) Included in real estate - residential were $90.2 million and $69.6 million of serviced GNMA-guaranteed nonaccrual loans at December 31, 2023 and 2022, respectively. |
LIQUIDITY AND INTEREST RATE SENSITIVITY
Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of our Company to meet those needs. We seek to meet liquidity requirements primarily through management of short-term investments (principally interest-bearing deposits in banks) and monthly amortizing loans. Another source of liquidity is the repayment of maturing single payment loans. In addition, our Company maintains relationships with correspondent banks, including the FHLB and the Federal Reserve Bank of Atlanta, which could provide funds on short notice, if needed.
A principal objective of our asset/liability management strategy is to minimize our exposure to changes in interest rates by matching the maturity and repricing horizons of interest-earning assets and interest-bearing liabilities. This strategy is overseen in part through the direction of our ALCO Committee which establishes policies and monitors results to control interest rate sensitivity.
As part of our interest rate risk management policy, the ALCO Committee examines the extent to which its assets and liabilities are “interest rate sensitive” and monitors its interest rate-sensitivity “gap.” An asset or liability is considered to be interest rate sensitive if it will reprice or mature within the time period analyzed, usually one year or less. The interest rate-sensitivity gap is the difference between the interest-earning assets and interest-bearing liabilities scheduled to mature or reprice within such time period. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities. A gap is considered negative when the amount of interest rate-sensitive liabilities exceeds the interest rate-sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income. If our assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.
A simple interest rate “gap” analysis by itself may not be an accurate indicator of how net interest income will be affected by changes in interest rates. Accordingly, the ALCO Committee also evaluates how the repayment of particular assets and liabilities is impacted by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may not react identically to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as “interest rate caps”) which limit changes in interest rates on a short-term basis and over the life of the asset. In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap. The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.
45
We manage the mix of asset and liability maturities in an effort to control the effects of changes in the general level of interest rates on net interest income. Except for its effect on the general level of interest rates, inflation does not have a material impact on the balance sheet due to the rate variability and short-term maturities of its earning assets. In particular, approximately 38.4% of earning assets mature or reprice within one year or less. Mortgage loans, generally our loan category with the longest maturity, are usually made with fifteen to thirty year maturities, but a portion is at a variable interest rate with an adjustment between origination date and maturity date.
The following table sets forth the distribution of the repricing of our interest-earning assets and interest-bearing liabilities as of December 31, 2023, the interest rate sensitivity gap (i.e., interest rate sensitive assets minus interest rate sensitive liabilities), the cumulative interest rate sensitivity gap, the interest rate sensitivity gap ratio (i.e., interest rate sensitive assets divided by interest rate sensitive liabilities) and the cumulative interest rate sensitivity gap ratio. The table also sets forth the time periods in which earning assets and liabilities will mature or may reprice in accordance with their contractual terms. However, the table does not necessarily indicate the impact of general interest rate movements on the net interest margin since the repricing of various categories of assets and liabilities is subject to competitive pressures and the needs of our customers. In addition, various assets and liabilities indicated as repricing within the same period may in fact reprice at different times within such period and at different rates.
| December 31, 2023 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturing or Repricing Within | |||||||||||||||||||
| (dollars in thousands) | Zero to Three Months | Three Months to One Year | One to Five Years | Over Five Years | Total | ||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Interest-bearing deposits in banks | $ | 936,834 | $ | — | $ | — | $ | — | $ | 936,834 | |||||||||
| Investment securities | 67,176 | 306,138 | 767,175 | 403,967 | 1,544,456 | ||||||||||||||
| Loans held for sale | 281,332 | — | — | — | 281,332 | ||||||||||||||
| Loans | 5,888,256 | 1,374,282 | 6,015,183 | 6,991,582 | 20,269,303 | ||||||||||||||
| 7,173,598 | 1,680,420 | 6,782,358 | 7,395,549 | 23,031,925 | |||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing demand deposits | 3,972,479 | — | — | — | 3,972,479 | ||||||||||||||
| Money market deposit accounts | 5,968,135 | — | — | — | 5,968,135 | ||||||||||||||
| Savings | 808,350 | — | — | — | 808,350 | ||||||||||||||
| Time deposits | 1,482,379 | 1,850,687 | 134,088 | 752 | 3,467,906 | ||||||||||||||
| FHLB advances | 150,000 | — | 30,000 | 18,460 | 198,460 | ||||||||||||||
| Other borrowings | — | 116,704 | 194,422 | — | 311,126 | ||||||||||||||
| Trust preferred securities | 130,315 | — | — | 130,315 | |||||||||||||||
| 12,511,658 | 1,967,391 | 358,510 | 19,212 | 14,856,771 | |||||||||||||||
| Interest rate sensitivity gap | $ | (5,338,060) | $ | (286,971) | $ | 6,423,848 | $ | 7,376,337 | $ | 8,175,154 | |||||||||
| Cumulative interest rate sensitivity gap | $ | (5,338,060) | $ | (5,625,031) | $ | 798,817 | $ | 8,175,154 | |||||||||||
| Interest rate sensitivity gap ratio | 0.57 | 0.85 | 18.92 | 384.94 | |||||||||||||||
| Cumulative interest rate sensitivity gap ratio | 0.57 | 0.61 | 1.05 | 1.55 |
46
INVESTMENT PORTFOLIO
Following is a summary of the carrying value of debt securities available-for-sale as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | |||||
| U.S. Treasuries | $ | 720,877 | $ | 759,534 | |||
| U.S. government-sponsored agencies | 985 | 979 | |||||
| State, county and municipal securities | 28,051 | 34,195 | |||||
| Corporate debt securities | 10,027 | 15,926 | |||||
| SBA pool securities | 51,516 | 27,398 | |||||
| Mortgage-backed securities | 591,488 | 662,028 | |||||
| Total debt securities available-for-sale | $ | 1,402,944 | $ | 1,500,060 |
Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | |||||
| State, county and municipal securities | $ | 31,905 | $ | 31,905 | |||
| Mortgage-backed securities | 109,607 | 102,959 | |||||
| Total debt securities held-to-maturity | $ | 141,512 | $ | 134,864 |
47
The amounts of securities available-for-sale and held-to in each category as of December 31, 2023 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
| Securities available-for-sale (1) | U.S. Treasuries | U.S. Government-sponsored Agencies | State, County and Municipal Securities | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield (2) | Amount | Yield (2) | Amount | Yield(2)(3) | |||||||||||||||
| One year or less | $ | 326,862 | 3.80 | % | $ | — | — | % | $ | 2,270 | 3.77 | % | |||||||||
| After one year through five years | 394,015 | 2.57 | % | 985 | 2.16 | % | 17,808 | 3.99 | % | ||||||||||||
| After five years through ten years | — | — | % | — | — | % | 2,021 | 4.94 | % | ||||||||||||
| After ten years | — | — | % | — | — | % | 5,952 | 3.63 | % | ||||||||||||
| $ | 720,877 | 3.12 | % | $ | 985 | 2.16 | % | $ | 28,051 | 3.96 | % | ||||||||||
| Securities available-for-sale (1) | Corporate Debt Securities | SBA Pool Securities | Mortgage-backed Securities | ||||||||||||||||||
| Amount | Yield(2) | Amount | Yield(2) | Amount | Yield(2) | ||||||||||||||||
| One year or less | $ | — | — | % | $ | — | — | % | $ | 59 | 3.20 | % | |||||||||
| After one year through five years | 8,646 | 6.87 | % | 4,956 | 2.09 | % | 285,038 | 3.20 | % | ||||||||||||
| After five years through ten years | — | — | % | 6,743 | 2.71 | % | 94,556 | 2.89 | % | ||||||||||||
| After ten years | 1,381 | 8.61 | % | 39,817 | 5.34 | % | 211,835 | 3.30 | % | ||||||||||||
| $ | 10,027 | 7.17 | % | $ | 51,516 | 4.66 | % | $ | 591,488 | 3.19 | % | ||||||||||
| Securities held-to-maturity (1) | State, County and Municipal Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2)(3) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | — | — | % | $ | — | — | % | |||||||||||||
| After one year through five years | — | — | % | 11,723 | 1.34 | % | |||||||||||||||
| After five years through ten years | — | — | % | 65,914 | 2.55 | % | |||||||||||||||
| After ten years | 31,905 | 3.93 | % | 31,970 | 2.66 | % | |||||||||||||||
| $ | 31,905 | 3.93 | % | $ | 109,607 | 2.45 | % |
(1)The amortized cost and fair value of debt securities are presented based on contractual maturities. Actual cash flows may differ from contractual maturities because borrowers may have the right to prepay obligations without prepayment penalties.
(2)Yields were computed using coupon interest, adding discount accretion or subtracting premium amortization, as appropriate, on a ratable basis over the life of each security. The weighted average yield for each maturity range was computed using the amortized cost of each security in that range.
(3)Yields on securities of state and political subdivisions are stated on a taxable-equivalent basis, using a tax rate of 21%.
The investment portfolio includes securities which are classified as available-for-sale and recorded at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income, net of the related deferred tax effect. Securities classified as held-to-maturity are recorded at amortized cost.
The amortization of premiums and accretion of discounts are recognized in interest income using methods approximating the interest method over the life of the securities. Realized gains and losses, determined on the basis of the cost of specific securities sold, are included in earnings on the trade date.
Management and the ALCO Committee evaluates available-for-sale securities in an unrealized loss position on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation, to determine if credit-related impairment exists. Management first evaluates whether they intend to sell or more likely than not will be required to sell an impaired security before recovering its amortized cost basis. If either criteria is met, the entire amount of unrealized loss is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. If either of the above criteria is not met, management evaluates whether the decline in fair value is attributable to credit or resulted from other factors. The Company does not intend to sell these investment securities at an unrealized loss position at December 31, 2023, and it is more
48
likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Based on the results of management's review, at December 31, 2023, management determined $69,000 was attributable to credit impairment and decreased the allowance for credit losses accordingly. The remaining $44.7 million in unrealized loss was determined to be from factors other than credit. The Company's held-to-maturity securities have no expected credit losses and no related allowance for credit losses has been established.
DEPOSITS
We rely on deposits by our customers as the primary source of funds for the continued growth of our loan and investment securities portfolios. Customer deposits are categorized as either noninterest-bearing deposits or interest-bearing deposits. Noninterest-bearing deposits (or demand deposits) are transaction accounts that provide us with “interest-free” sources of funds. Interest-bearing deposits include NOW, money market, savings and time deposits.
During 2023, total deposits increased $1.25 billion, or 6.4%, to $20.71 billion at December 31, 2023, compared with $19.46 billion at December 31, 2022. This growth was primarily attributable to $1.14 billion in brokered time deposits, partially offset by a decrease in non-time brokered deposits of $280.5 million. Non-interest bearing deposits decreased $1.44 billion, or 18.1%, to $6.49 billion at December 31, 2023 driven by a shift in customer behavior from rising interest rates which increased competition and alternatives for deposits. Interest-bearing deposits increased $2.68 billion, or 23.3%, to $14.22 billion at December 31, 2023.
Average amount of various deposit classes and the average rates paid thereon are presented below.
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||
| (dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||
| Noninterest-bearing demand | $ | 6,771,464 | — | % | $ | 8,005,201 | — | % | ||||||
| NOW | 3,878,034 | 1.79 | 3,675,586 | 0.39 | ||||||||||
| Money market | 5,382,865 | 3.02 | 5,128,497 | 0.65 | ||||||||||
| Savings | 936,454 | 0.68 | 1,005,752 | 0.13 | ||||||||||
| Retail time deposits | 2,031,828 | 3.13 | 1,604,978 | 0.46 | ||||||||||
| Brokered time deposits | 1,024,606 | 5.24 | — | — | ||||||||||
| Total deposits | $ | 20,025,251 | 1.78 | % | $ | 19,420,014 | 0.29 | % |
At December 31, 2023, the Company had brokered deposits of $1.14 billion. The amounts of time certificates of deposit issued in amounts of more than $250,000 as of December 31, 2023, are shown below by category, which is based on time remaining until maturity of (i) three months or less, (ii) over three through six months, (iii) over six months through one year and (iv) over one year.
| (dollars in thousands) | December 31, 2023 | |
|---|---|---|
| Three months or less | $ | 268,104 |
| Over three months through six months | 177,888 | |
| Over six months through one year | 297,029 | |
| Over one year | 30,982 | |
| Total | $ | 774,003 |
As of December 31, 2023 and 2022, the Company had estimated uninsured deposits of $9.13 billion and $9.30 billion, respectively. These estimates were derived using the same methodologies and assumptions used for the Bank's regulatory reporting. Approximately $2.64 billion, or 29.0%, of the uninsured deposits at December 31, 2023 were for municipalities which are collateralized with investment securities or letters of credit.
OFF-BALANCE-SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS
In the ordinary course of business, our Bank has granted commitments to extend credit to approved customers. Generally, these commitments to extend credit have been granted on a temporary basis for seasonal or inventory requirements or for construction period financing and have been approved within the Bank’s credit guidelines. Our Bank has also granted commitments to approved customers for financial standby letters of credit. These commitments are recorded in the financial
49
statements when funds are disbursed or the financial instruments become payable. The Bank uses the same credit policies for these off-balance-sheet commitments as it does for financial instruments that are recorded in the consolidated financial statements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitment amounts expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
The following table summarizes commitments outstanding at December 31, 2023 and 2022.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | |||||
| Commitments to extend credit | $ | 4,412,818 | $ | 6,318,039 | |||
| Unused lines of credit | 386,574 | 345,001 | |||||
| Financial standby letters of credit | 37,546 | 33,557 | |||||
| Mortgage interest rate lock commitments | 171,750 | 148,148 | |||||
| Mortgage forward contracts with positive fair value - notional amount | — | 689,500 | |||||
| Mortgage forward contracts with negative fair value - notional amount | 663,015 | — | |||||
| $ | 5,671,703 | $ | 7,534,245 |
The following table summarizes short-term borrowings for the periods indicated.
| Year Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||
| (dollars in thousands) | Average Balance | Average Rate | Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||||
| Federal funds purchased and securities sold under agreement to repurchase | $ | — | — | % | $ | 1,477 | 0.27 | % | $ | 6,700 | 0.30 | % |
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||
| (dollars in thousands) | Total Balance | Total Balance | Total Balance | ||||||||||||
| Total maximum short-term borrowings outstanding at any month-end during the year | $ | — | $ | 6,924 | $ | 9,320 |
As of December 31, 2023, letters of credit issued by the Federal Home Loan Bank totaling $950.0 million were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
The following table sets forth certain information about contractual cash obligations as of December 31, 2023.
| Payments Due After December 31, 2023 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | 1 Year or Less | 1-3 Years | 4-5 Years | 5 Years | ||||||||||||||
| Deposits without a stated maturity | $ | 17,240,603 | $ | 17,240,603 | $ | — | $ | — | $ | — | |||||||||
| Time certificates of deposit | 3,467,906 | 3,333,066 | 107,084 | 27,004 | 752 | ||||||||||||||
| Other borrowings | 511,324 | 160,000 | 25,000 | 15,000 | 311,324 | ||||||||||||||
| Subordinated deferrable interest debentures | 154,390 | — | — | — | 154,390 | ||||||||||||||
| Operating lease obligations | 63,060 | 11,245 | 17,717 | 13,565 | 20,533 | ||||||||||||||
| Total contractual cash obligations | $ | 21,437,283 | $ | 20,744,914 | $ | 149,801 | $ | 55,569 | $ | 486,999 |
At December 31, 2023, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount.
50
CAPITAL ADEQUACY
Capital Regulations
The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities. During 2023, the Company’s capital increased $229.3 million, primarily due to net income of $269.1 million, which was partially offset by the cash dividends declared on common shares of $41.7 million and share repurchases of $20.3 million. During 2022, the Company’s capital increased $230.9 million, primarily due to net income of $346.5 million, which was partially offset by the cash dividends declared on common shares of $41.7 million and the impact to other comprehensive income of $62.1 million resulting from rising rates on our investment portfolio. For both 2023 and 2022, other capital related transactions, such as share-based compensation, common stock issuances through the exercise of stock options, and issuances of shares of restricted stock accounted for only a small change in the capital of the Company.
Under the regulatory capital frameworks adopted by the Federal Reserve and the FDIC, Ameris and the Bank must each maintain a common equity Tier 1 capital to total risk-weighted assets ratio of at least 4.5%, a Tier 1 capital to total risk-weighted assets ratio of at least 6%, a total capital to total risk-weighted assets ratio of at least 8% and a leverage ratio of Tier 1 capital to average total consolidated assets of at least 4%. Ameris and the Bank are also required to maintain a capital conservation buffer of common equity Tier 1 capital of at least 2.5% of risk-weighted assets in addition to the minimum risk-based capital ratios in order to avoid certain restrictions on capital distributions and discretionary bonus payments.
In March 2020, the Office of the Comptroller of the Currency, the Federal Reserve and the FDIC issued an interim final rule that delays the estimated impact on regulatory capital stemming from the implementation of CECL. The interim final rule provides banking organizations that implement CECL in 2020 the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period. As a result, the Company and Bank elected the five-year transition relief allowed under the interim final rule effective March 31, 2020.
The following table summarizes the regulatory capital levels of Ameris at December 31, 2023.
| Actual | Required | Excess | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
| Tier 1 Leverage Ratio (tier 1 capital to average assets) | |||||||||||||||||||||
| Consolidated | $ | 2,417,341 | 9.93 | % | $ | 974,053 | 4.00 | % | $ | 1,443,288 | 5.93 | % | |||||||||
| Ameris Bank | $ | 2,600,274 | 10.69 | % | $ | 973,023 | 4.00 | % | $ | 1,627,251 | 6.69 | % | |||||||||
| CET1 Ratio (common equity tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,417,341 | 11.23 | % | $ | 1,506,241 | 7.00 | % | $ | 911,100 | 4.23 | % | |||||||||
| Ameris Bank | $ | 2,600,274 | 12.09 | % | $ | 1,505,318 | 7.00 | % | $ | 1,094,956 | 5.09 | % | |||||||||
| Tier 1 Capital Ratio (tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,417,341 | 11.23 | % | $ | 1,829,007 | 8.50 | % | $ | 588,334 | 2.73 | % | |||||||||
| Ameris Bank | $ | 2,600,274 | 12.09 | % | $ | 1,827,886 | 8.50 | % | $ | 772,388 | 3.59 | % | |||||||||
| Total Capital Ratio (total capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 3,110,025 | 14.45 | % | $ | 2,259,362 | 10.50 | % | $ | 850,663 | 3.95 | % | |||||||||
| Ameris Bank | $ | 2,944,480 | 13.69 | % | $ | 2,257,977 | 10.50 | % | $ | 686,503 | 3.19 | % |
The required CET1 Ratio, Tier 1 Capital Ratio, and the Total Capital Ratio reflected in the table above include a capital conservation buffer of 2.50%.
51
INFLATION
The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.
QUARTERLY FINANCIAL INFORMATION
The following table sets forth certain consolidated quarterly financial information of the Company. This information is derived from unaudited consolidated financial statements, which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods.
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 332,214 | $ | 330,553 | $ | 321,952 | $ | 295,716 | |||||||
| Interest expense | 126,113 | 122,802 | 112,412 | 84,064 | |||||||||||
| Net interest income | 206,101 | 207,751 | 209,540 | 211,652 | |||||||||||
| Provision for credit losses | 22,952 | 24,459 | 45,516 | 49,729 | |||||||||||
| Net interest income after provision for credit losses | 183,149 | 183,292 | 164,024 | 161,923 | |||||||||||
| Noninterest income | 56,248 | 63,181 | 67,349 | 56,050 | |||||||||||
| Noninterest expense excluding merger and conversion charges | 149,011 | 141,446 | 148,403 | 139,421 | |||||||||||
| Merger and conversion charges | — | — | — | — | |||||||||||
| Income before income taxes | 90,386 | 105,027 | 82,970 | 78,552 | |||||||||||
| Income tax | 24,452 | 24,912 | 20,335 | 18,131 | |||||||||||
| Net income | $ | 65,934 | $ | 80,115 | $ | 62,635 | $ | 60,421 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 0.96 | $ | 1.16 | $ | 0.91 | $ | 0.87 | |||||||
| Diluted earnings per common share | 0.96 | 1.16 | 0.91 | 0.87 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
52
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 273,642 | $ | 234,302 | $ | 202,568 | $ | 183,374 | |||||||
| Interest expense | 49,505 | 21,321 | 11,204 | 10,830 | |||||||||||
| Net interest income | 224,137 | 212,981 | 191,364 | 172,544 | |||||||||||
| Provision for credit losses | 32,890 | 17,652 | 14,924 | 6,231 | |||||||||||
| Net interest income after provision for credit losses | 191,247 | 195,329 | 176,440 | 166,313 | |||||||||||
| Noninterest income | 48,348 | 65,324 | 83,841 | 86,911 | |||||||||||
| Noninterest expense excluding merger and conversion charges | 134,826 | 139,578 | 142,196 | 142,843 | |||||||||||
| Merger and conversion charges | 235 | — | — | 977 | |||||||||||
| Income before income taxes | 104,534 | 121,075 | 118,085 | 109,404 | |||||||||||
| Income tax | 22,313 | 28,520 | 28,019 | 27,706 | |||||||||||
| Net income | $ | 82,221 | $ | 92,555 | $ | 90,066 | $ | 81,698 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 1.19 | $ | 1.34 | $ | 1.30 | $ | 1.18 | |||||||
| Diluted earnings per common share | 1.18 | 1.34 | 1.30 | 1.17 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
53
FY 2022 10-K MD&A
SEC filing source: 0000351569-23-000005.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
During 2022, the Company reported net income of $346.5 million, or $4.99 per diluted share, compared with $376.9 million, or $5.40 per diluted share, in 2021. The Company’s net income as a percentage of average assets for 2022 and 2021 was 1.47% and 1.73%, respectively, while the Company’s net income as a percentage of average shareholders’ equity was 11.24% and 13.33%, respectively. Reported net income for the year ended December 31, 2022 includes $71.7 million in provision for credit losses, primarily related to organic loan growth, updated economic forecast and related impacts to unfunded commitments, compared with a provision release of $35.4 million in 2021 resulting from improvement in forecast economic conditions compared with 2020.
Highlights of the Company’s performance in 2022 include the following:
•Growth in net interest income of $145.7 million, representing a 22.2% increase over 2021
•Organic growth in loans of $3.51 billion, or 22.1%
•Growth in tangible book value per share1 of 13.9%, from $26.26 at the end of 2021 to $29.92 at the end of 2022
•Net interest margin of 3.76% during 2022, up 44 basis points from 2021
•Adjusted efficiency ratio1 of 52.48%, compared with 55.00% in 2021
•Adjusted return on average assets1 of 1.39%, compared with 1.69% in 2021
•Adjusted return on average tangible common equity1 of 16.92%, compared with 20.19% in 2021
•Improvement in deposit mix with noninterest bearing deposits representing 40.74% of total deposits at the end of 2022
•Annualized net charge-offs of 0.08% of average total loans
______________________________________________________________________________________________________
1 A reconciliation of non-GAAP financial measures can be found in the following tables.
28
| Adjusted Net Income Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2022 | 2021 | ||||
| Net income available to common shareholders | $ | 346,540 | $ | 376,913 | ||
| Adjustment items: | ||||||
| Merger and conversion charges | 1,212 | 4,206 | ||||
| Gain on sale of mortgage servicing rights | (1,356) | — | ||||
| Servicing right impairment | (21,824) | (14,530) | ||||
| Natural disaster expenses | 151 | — | ||||
| Gain on BOLI proceeds | (55) | (603) | ||||
| (Gain) loss on sale of premises | (45) | 510 | ||||
| Tax effect of adjustment items (Note 1) | 4,792 | 2,203 | ||||
| After-tax adjustment items | (17,125) | (8,214) | ||||
| Adjusted net income | $ | 329,415 | $ | 368,699 | ||
| Average assets | $ | 23,644,754 | $ | 21,847,731 | ||
| Reported return on average assets | 1.47 | % | 1.73 | % | ||
| Adjusted return on average assets | 1.39 | % | 1.69 | % | ||
| Average common equity | $ | 3,083,081 | $ | 2,827,669 | ||
| Average tangible common equity | $ | 1,947,222 | $ | 1,826,433 | ||
| Reported return on average common equity | 11.24 | % | 13.33 | % | ||
| Adjusted return on average tangible common equity | 16.92 | % | 20.19 | % | ||
| Total shareholders' equity | $ | 3,197,400 | $ | 2,966,451 | ||
| Less: | ||||||
| Goodwill | 1,015,646 | 1,012,620 | ||||
| Other intangibles, net | 106,194 | 125,938 | ||||
| Total tangible shareholders' equity | $ | 2,075,560 | $ | 1,827,893 | ||
| Period end number of shares | 69,369,050 | 69,609,228 | ||||
| Book value per share | $ | 46.09 | $ | 42.62 | ||
| Tangible book value per share | $ | 29.92 | $ | 26.26 | ||
| Note 1: Tax effect is calculated utilizing a 21% rate for taxable adjustments. Gain on BOLI proceeds is non-taxable and no tax effect is included. A portion of the merger and conversion charges for both periods are nondeductible for tax purposes. |
29
| Adjusted Efficiency Ratio Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2022 | 2021 | ||||
| Adjusted Noninterest Expense | ||||||
| Total noninterest expense | $ | 560,655 | $ | 560,124 | ||
| Adjustment items: | ||||||
| Merger and conversion charges | (1,212) | (4,206) | ||||
| Natural disaster expenses | (151) | — | ||||
| Gain (loss) on sale of premises | 45 | (510) | ||||
| Adjusted noninterest expense | $ | 559,337 | $ | 555,408 | ||
| Total Revenue | ||||||
| Net interest income | $ | 801,026 | $ | 655,327 | ||
| Noninterest income | 284,424 | 365,544 | ||||
| Total revenue | $ | 1,085,450 | $ | 1,020,871 | ||
| Adjusted Total Revenue | ||||||
| Net interest income (TE) | $ | 804,895 | $ | 659,903 | ||
| Noninterest income | 284,424 | 365,544 | ||||
| Total revenue (TE) | 1,089,319 | 1,025,447 | ||||
| Adjustment items: | ||||||
| Gain on securities | (203) | (515) | ||||
| Gain on sale of mortgage servicing rights | (1,356) | — | ||||
| Gain on BOLI proceeds | (55) | (603) | ||||
| Servicing right impairment | (21,824) | (14,530) | ||||
| Adjusted total revenue (TE) | $ | 1,065,881 | $ | 1,009,799 | ||
| Efficiency ratio | 51.65 | % | 54.87 | % | ||
| Adjusted efficiency ratio (TE) | 52.48 | % | 55.00 | % |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements. Our significant accounting policies are described in Note 1 to the consolidated financial statements. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities; management considers these accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from the judgments and estimates adopted by management which could have a material impact on the carrying values of assets and liabilities and the results of our operations. We believe the following accounting policies applied by Ameris represent critical accounting policies.
Allowance for Credit Losses
We believe the allowance for credit losses ("ACL") is a critical accounting policy that requires significant judgments and estimates used in the preparation of our consolidated financial statements. The ACL is a valuation allowance estimated at each balance sheet date in accordance with GAAP that is deducted from financial assets measured at amortized cost to present the net amount expected to be collected on those assets. Management uses a systematic methodology to determine its ACL for loans and certain off-balance-sheet credit exposures. Management considers relevant information including past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. It is possible that others, given the same information, may at any point in time reach a different reasonable conclusion.
Loans which share common risk characteristics are pooled for the purposes of determining the ACL. Management uses the discounted cash flow method or the PD×LGD method, which may be adjusted for qualitative factors, in measuring the ACL for
30
pooled loans. Loans which do not share common risk characteristics are evaluated on an individual basis. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The expected credit losses may also be calculated, in the alternative, as the amount by which the amortized cost basis of the loan exceeds the estimated fair value of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated cost to sell.
Management believes that the ACL is adequate. While management uses available information to recognize expected losses on loans, future additions to the ACL may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Company’s ACL. Such agencies may require the Company to recognize additions to the ACL based on their judgments about information available to them at the time of their examination.
As discussed in Note 4 to the consolidated financial statements, Management determined the ACL on loans at December 31, 2022 utilizing the Moody's baseline economic forecast. If Management utilized the downside 96th percentile S-4 scenario from Moody's, the quantitative portion of the ACL on loans would have increased approximately $120.1 million.
Income Taxes
As required by GAAP, we use the asset and liability method of accounting for deferred income taxes and provide deferred income taxes for all significant income tax temporary differences. See Note 12, “Income Taxes,” in the notes to consolidated financial statements for additional details.
As part of the process of preparing our consolidated financial statements we are required to estimate our income taxes in each of the jurisdictions in which we operate. This process involves estimating our actual current tax exposure together with assessing temporary differences resulting from differing treatment of items, such as the provision for credit losses and gains on FDIC-assisted transactions, for tax and financial reporting purposes. These differences result in deferred tax assets and liabilities that are included in our consolidated balance sheet.
We must also assess the likelihood that our deferred tax assets will be recovered from future taxable income, and to the extent we believe that recovery is not likely, we must establish a valuation allowance. Significant management judgment is required in determining our provision for income taxes, our deferred tax assets and liabilities and any valuation allowance recorded against our net deferred tax assets. To the extent we establish a valuation allowance or adjust this allowance in a period, we must include an expense within the tax provisions in the statement of income.
NET INCOME AND EARNINGS PER SHARE
The Company’s net income during 2022 was $346.5 million, or $4.99 per diluted share, compared with $376.9 million, or $5.40 per diluted share, in 2021, and $262.0 million, or $3.77 per diluted share, in 2020.
For the fourth quarter of 2022, the Company recorded net income of $82.2 million, or $1.18 per diluted share, compared with $81.9 million, or $1.18 per diluted share, for the quarter ended December 31, 2021, and $94.3 million, or $1.36 per diluted share, for the quarter ended December 31, 2020.
EARNING ASSETS AND LIABILITIES
Average earning assets were approximately $21.41 billion in 2022, compared with approximately $19.89 billion in 2021. The earning asset and interest-bearing liability mix is regularly monitored to maximize the net interest margin and, therefore, increase return on assets and shareholders’ equity.
The following statistical information should be read in conjunction with the remainder of “Management’s Discussion and Analysis of Financial Condition and Results of Operation” and the consolidated financial statements and related notes included elsewhere in this Annual Report and in the documents incorporated herein by reference.
31
The following tables set forth the amount of average balance, interest income or interest expense, and average interest rate for each category of interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin on average interest-earning assets. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 21% federal tax rate.
| Year Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||
| Federal funds sold, interest-bearing deposits in banks and time deposits in other banks | $ | 2,004,508 | $ | 23,085 | 1.15 | % | $ | 2,877,263 | $ | 3,924 | 0.14 | % | $ | 564,921 | $ | 1,886 | 0.33 | % | |||||||||||||||
| Investment securities | 1,163,460 | 36,145 | 3.11 | 842,201 | 23,252 | 2.76 | 1,289,800 | 33,875 | 2.63 | ||||||||||||||||||||||||
| Loans held for sale | 718,599 | 29,699 | 4.13 | 1,463,614 | 42,651 | 2.91 | 1,497,051 | 47,760 | 3.19 | ||||||||||||||||||||||||
| Loans | 17,521,461 | 808,826 | 4.62 | 14,703,956 | 637,861 | 4.34 | 14,018,582 | 648,137 | 4.62 | ||||||||||||||||||||||||
| Total interest-earning assets | 21,408,028 | 897,755 | 4.19 | 19,887,034 | 707,688 | 3.56 | 17,370,354 | 731,658 | 4.21 | ||||||||||||||||||||||||
| Noninterest-earning assets | 2,236,726 | 1,960,697 | 1,870,139 | ||||||||||||||||||||||||||||||
| Total assets | $ | 23,644,754 | $ | 21,847,731 | $ | 19,240,493 | |||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
| Savings and interest-bearing demand deposits | $ | 9,809,835 | $ | 48,797 | 0.50 | % | $ | 9,238,812 | $ | 11,764 | 0.13 | % | $ | 7,584,732 | $ | 25,744 | 0.34 | % | |||||||||||||||
| Time deposits | 1,604,978 | 7,308 | 0.46 | 1,954,552 | 10,593 | 0.54 | 2,385,296 | 33,323 | 1.40 | ||||||||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 1,477 | 4 | 0.27 | 6,700 | 20 | 0.30 | 12,115 | 82 | 0.68 | ||||||||||||||||||||||||
| FHLB advances | 279,409 | 9,710 | 3.48 | 48,888 | 775 | 1.59 | 849,546 | 7,701 | 0.91 | ||||||||||||||||||||||||
| Other borrowings | 393,393 | 19,209 | 4.88 | 399,485 | 19,278 | 4.83 | 297,023 | 15,191 | 5.11 | ||||||||||||||||||||||||
| Subordinated deferrable interest debentures | 127,316 | 7,832 | 6.15 | 125,324 | 5,355 | 4.27 | 124,632 | 6,709 | 5.38 | ||||||||||||||||||||||||
| Total interest-bearing liabilities | 12,216,408 | 92,860 | 0.76 | 11,773,761 | 47,785 | 0.41 | 11,253,344 | 88,750 | 0.79 | ||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 8,005,201 | 7,017,614 | 5,227,399 | ||||||||||||||||||||||||||||||
| Other liabilities | 340,064 | 228,687 | 228,331 | ||||||||||||||||||||||||||||||
| Shareholders' equity | 3,083,081 | 2,827,669 | 2,531,419 | ||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 23,644,754 | $ | 21,847,731 | $ | 19,240,493 | |||||||||||||||||||||||||||
| Interest rate spread | 3.43 | % | 3.15 | % | 3.42 | % | |||||||||||||||||||||||||||
| Net interest income | $ | 804,895 | $ | 659,903 | $ | 642,908 | |||||||||||||||||||||||||||
| Net interest margin | 3.76 | % | 3.32 | % | 3.70 | % |
32
RESULTS OF OPERATIONS
Net Interest Income
Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities. Net interest income is the largest component of our income and is affected by the interest rate environment and the volume and composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, investment securities, other investments, interest-bearing deposits in banks, federal funds sold and time deposits in other banks. Our interest-bearing liabilities include deposits, securities sold under agreements to repurchase, other borrowings and subordinated deferrable interest debentures.
2022 compared with 2021. For the year ended December 31, 2022, interest income was $893.9 million, an increase of $190.8 million, or 27.1%, compared with the same period in 2021. Average earning assets increased $1.52 billion, or 7.6%, to $21.41 billion for the year ended December 31, 2022, compared with $19.89 billion for 2021. Yield on average earning assets on a taxable equivalent basis increased during 2022 to 4.19%, compared with 3.56% for the year ended December 31, 2021. Average yields on all interest-earning asset categories increased from 2021 to 2022 as market interest rates increased.
Interest expense on deposits and other borrowings for the year ended December 31, 2022 was $92.9 million, an increase of $45.1 million, or 94.3%, compared with $47.8 million for the year ended December 31, 2021. During 2022 average interest-bearing liabilities were $12.22 billion as compared with $11.77 billion for 2021, an increase of $442.6 million, or 3.8%. During 2022, average noninterest-bearing deposit accounts were $8.01 billion and comprised 41.2% of average total deposits, compared with $7.02 billion, or 38.5% of average total deposits, during 2021. Average balances of time deposits amounted to $1.60 billion and comprised 8.3% of average total deposits during 2022, compared with $1.95 billion, or 10.7% of average total deposits, during 2021.
On a taxable-equivalent basis, net interest income for 2022 was $804.9 million, compared with $659.9 million in 2021, an increase of $145.0 million, or 22.0%. The Company’s net interest margin, on a tax equivalent basis, increased 44 basis points to 3.76% for the year ended December 31, 2022, compared with 3.32% for the year ended December 31, 2021. Accretion expense for 2022 was $285,000, compared with accretion income of $16.3 million for 2021.
2021 compared with 2020. For the year ended December 31, 2021, interest income was $703.1 million, a decrease of $23.4 million, or 3.2%, compared with the same period in 2020. Average earning assets increased $2.52 billion, or 14.5%, to $19.89 billion for the year ended December 31, 2021, compared with $17.37 billion for 2020. Yield on average earning assets on a taxable equivalent basis decreased during 2021 to 3.56%, compared with 4.21% for the year ended December 31, 2020. Average yields on all interest-earning asset categories except investment securities decreased from 2020 to 2021 as market interest rates declined.
Interest expense on deposits and other borrowings for the year ended December 31, 2021 was $47.8 million, a decrease of $41.0 million, or 46.2%, compared with $88.8 million for the year ended December 31, 2020. During 2021 average interest-bearing liabilities were $11.77 billion as compared with $11.25 billion for 2020, an increase of $520.4 million, or 4.6%. During 2021, average noninterest-bearing deposit accounts were $7.02 billion and comprised 38.5% of average total deposits, compared with $5.23 billion, or 34.4% of average total deposits, during 2020. Average balances of time deposits amounted to $1.95 billion and comprised 10.7% of average total deposits during 2021, compared with $2.39 billion, or 15.7% of average total deposits, during 2020.
On a taxable-equivalent basis, net interest income for 2021 was $659.9 million, compared with $642.9 million in 2020, an increase of $17.0 million, or 2.6%. The Company’s net interest margin, on a tax equivalent basis, decreased 38 basis points to 3.32% for the year ended December 31, 2021, compared with 3.70% for the year ended December 31, 2020. Accretion income for 2021 decreased to $16.3 million, compared with $27.4 million for 2020.
33
The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2022 and 2021 are shown in the following table:
| 2022 vs. 2021 | 2021 vs. 2020 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase | Changes Due To | Increase | Changes Due To | ||||||||||||||||||||
| (dollars in thousands) | (Decrease) | Rate | Volume | (Decrease) | Rate | Volume | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Income from earning assets: | |||||||||||||||||||||||
| Interest on federal funds sold, interest-bearing deposits in banks and time deposits in other banks | $ | 19,161 | $ | 20,351 | $ | (1,190) | $ | 2,038 | $ | (5,682) | $ | 7,720 | |||||||||||
| Interest on investment securities | 12,893 | 4,023 | 8,870 | (10,623) | 1,133 | (11,756) | |||||||||||||||||
| Interest on loans held for sale | (12,952) | 8,758 | (21,710) | (5,109) | (4,042) | (1,067) | |||||||||||||||||
| Interest and fees on loans | 170,965 | 48,741 | 122,224 | (10,276) | (41,964) | 31,688 | |||||||||||||||||
| Total interest income | 190,067 | 81,873 | 108,194 | (23,970) | (50,555) | 26,585 | |||||||||||||||||
| Expense from interest-bearing liabilities: | |||||||||||||||||||||||
| Interest on savings and interest-bearing demand deposits | 37,033 | 36,306 | 727 | (13,980) | (19,594) | 5,614 | |||||||||||||||||
| Interest on time deposits | (3,285) | (1,390) | (1,895) | (22,730) | (16,712) | (6,018) | |||||||||||||||||
| Interest on federal funds purchased and securities sold under agreements to repurchase | (16) | — | (16) | (62) | (25) | (37) | |||||||||||||||||
| Interest on FHLB advances | 8,935 | 5,281 | 3,654 | (6,926) | 332 | (7,258) | |||||||||||||||||
| Interest on other borrowings | (69) | 225 | (294) | 4,087 | (1,153) | 5,240 | |||||||||||||||||
| Interest on trust preferred securities | 2,477 | 2,392 | 85 | (1,354) | (1,391) | 37 | |||||||||||||||||
| Total interest expense | 45,075 | 42,814 | 2,261 | (40,965) | (38,543) | (2,422) | |||||||||||||||||
| Net interest income | $ | 144,992 | $ | 39,059 | $ | 105,933 | $ | 16,995 | $ | (12,012) | $ | 29,007 |
Provision for Credit Losses
The Company's provision for credit losses on loans during 2022 amounted to $52.6 million, compared with a release of $35.1 million for 2021 and a provision of $125.5 million for 2020. The increased provision for 2022 was primarily attributable to loan growth and the updated economic forecast. Net charge-offs in 2022 were 0.08% of average loans, compared with 0.04% in 2021 and 0.31% in 2020. The Company sold selected hotel loans during the fourth quarter of 2020 totaling $87.5 million which resulted in charge-offs of $17.2 million. Excluding the impact of the hotel sale, net charge-offs for 2020 would have been 0.18% of average loans.
At December 31, 2022, non-performing assets amounted to $153.5 million, or 0.61% of total assets, compared with $101.8 million, or 0.43% of total assets, at December 31, 2021. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $69.6 million and $30.4 million at December 31, 2022 and 2021, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.34% of total assets at December 31, 2022, compared with 0.30% of total assets at December 31, 2021. Other real estate was approximately $843,000 as of December 31, 2022, reflecting a 77.9% decrease from the $3.8 million reported at December 31, 2021.
The Company’s allowance for credit losses on loans at December 31, 2022 was $205.7 million, or 1.04% of loans compared with $167.6 million, or 1.06%, and $199.4 million, or 1.38%, at December 31, 2021 and 2020, respectively. The decrease in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2021 was primarily attributable to improvements in forecast economic conditions in the Company's CECL model.
The Company's provision for unfunded commitments during 2022 amounted to $19.2 million, compared with $332,000 for 2021 and $19.1 million for 2020. The allowance for unfunded commitments on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The Company recorded a release of provision for other credit losses during 2022 totaling $139,000, compared with a release of $616,000 for 2021 and a provision of $830,000 for 2020.
34
Noninterest Income
Following is a comparison of noninterest income for 2022, 2021 and 2020.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | ||||||||
| Service charges on deposit accounts | $ | 44,499 | $ | 45,106 | $ | 44,145 | |||||
| Mortgage banking activity | 184,904 | 285,900 | 374,077 | ||||||||
| Other service charges, commissions and fees | 3,875 | 4,188 | 3,914 | ||||||||
| Net gain (loss) on securities | 203 | 515 | 5 | ||||||||
| Gain on sale of SBA loans | 5,552 | 6,623 | 7,226 | ||||||||
| Other noninterest income | 45,391 | 23,212 | 17,133 | ||||||||
| $ | 284,424 | $ | 365,544 | $ | 446,500 |
2022 compared with 2021. Total noninterest income in 2022 was $284.4 million, compared with $365.5 million in 2021, reflecting a decrease of 22.2%, or $81.1 million.
Service charges on deposit accounts decreased $607,000, or 1.3%, to $44.5 million during 2022 compared with 2021. This decrease was primarily attributable to the elimination of certain overdraft fees on consumer accounts and a reduction in debit card interchange income, partially offset by an increase in corporate services charges compared with 2021.
Income from mortgage banking activities decreased $101.0 million, or 35.3%, to $184.9 million during 2022 compared with 2021. This decrease was a result of a decline in production and tightening of gain on sale spreads compared with 2021. Total production in the retail mortgage division decreased to $5.5 billion for 2022, compared with $8.9 billion for 2021, while gain on sale spreads decreased in 2022 to 2.27% from 3.31% in 2021. The decrease in gain on sale spread is primarily related to normalization of pricing in the industry after experiencing record production levels in 2020. Noninterest income from the Company's warehouse lending division was $4.5 million for 2022 compared with $4.6 million for 2021.
Other service charges, commission and fees decreased by $313,000 to $3.9 million during 2022, a decrease of 7.5% compared with 2021 due primarily to a decrease in ATM fees.
Gain on sale of SBA loans decreased by $1.1 million, or 16.2%, to $5.6 million during 2022 compared with 2021, while loans sold decreased $26.6 million, or 34.8%, to $50.0 million during 2022 compared with 2021.
Other noninterest income increased by $22.2 million, or 95.5%, to $45.4 million during 2022 compared with 2021. This increase was primarily due to increases in noninterest income in our equipment finance division, BOLI income, merchant fee income and gain on sale of mortgage servicing rights of $18.1 million, $1.9 million, $2.0 million and $1.4 million, respectively. These increases were partially offset by reduction in recovery of prior SBA servicing right impairment of $906,000 compared with 2021.
2021 compared with 2020. Total noninterest income in 2021 was $365.5 million, compared with $446.5 million in 2020, reflecting a decrease of 18.1%, or $81.0 million.
Service charges on deposit accounts increased $961,000, or 2.2%, to $45.1 million during 2021 compared with 2020. This increase was primarily attributable to increases in debit card interchange income and corporate services charges, partially offset by a decline in volume of NSF income which declined $1.8 million compared with 2020.
Other service charges, commission and fees increased by $274,000 to $4.2 million during 2021, an increase of 7.0% compared with 2020 due primarily to an increase in ATM fees.
Income from mortgage banking activities decreased $88.2 million, or 23.6%, to $285.9 million during 2021 compared with 2020. This decrease was a result of a decline in production and tightening of gain on sale spreads compared with 2020. Total production in the retail mortgage division decreased to $8.9 billion for 2021, compared with $9.8 billion for 2020, while gain on sale spreads decreased in 2021 to 3.31% from 3.79% in 2020. The decrease in gain on sale spread is primarily related to normalization of pricing in the industry after experiencing record production levels in 2020. Noninterest income from the Company's warehouse lending division increased $739,000 to $4.6 million for 2021 compared with $3.9 million for 2020.
35
Gain on sale of SBA loans decreased by $603,000, or 8.3%, to $6.6 million during 2021 compared with 2020, while loans sold decreased $12.5 million, or 14.0%, to $76.6 million during 2021 compared with 2020.
Other noninterest income increased by $6.1 million, or 35.5%, to $23.2 million during 2021 compared with 2020. This increase was primarily due to increases in BOLI income, trust services income and merchant fee income of $1.8 million, $1.8 million and $1.3 million, respectively. Non-mortgage loan servicing income decreased $249,000 in 2021 primarily due to increased amortization related to declines in serviced portfolio balances, partially offset by a $906,000 recovery of prior SBA servicing right impairment.
Noninterest Expense
Following is a comparison of noninterest expense for 2022, 2021 and 2020.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | ||||||||
| Salaries and employee benefits | $ | 319,719 | $ | 337,776 | $ | 360,278 | |||||
| Occupancy and equipment | 51,361 | 48,066 | 52,349 | ||||||||
| Advertising and marketing | 12,481 | 8,434 | 8,046 | ||||||||
| Amortization of intangible assets | 19,744 | 14,965 | 19,612 | ||||||||
| Data processing and communications expenses | 49,228 | 45,976 | 46,017 | ||||||||
| Legal and other professional fees | 16,439 | 11,920 | 15,972 | ||||||||
| Credit resolution-related expenses | 29 | 3,538 | 5,106 | ||||||||
| Merger and conversion charges | 1,212 | 4,206 | 1,391 | ||||||||
| FDIC insurance | 8,063 | 5,614 | 14,078 | ||||||||
| Loan servicing expenses | 36,835 | 26,481 | 20,910 | ||||||||
| Other noninterest expenses | 45,544 | 53,148 | 54,870 | ||||||||
| $ | 560,655 | $ | 560,124 | $ | 598,629 |
2022 compared with 2021. Total noninterest expense increased slightly to $560.7 million in 2022, compared with $560.1 million in 2021. Total noninterest expense for 2022 includes approximately $1.2 million in merger-related charges, $151,000 in natural disaster expense and $45,000 in gains on sale of bank premises. Total noninterest expense for 2021 includes approximately $4.2 million in merger-related charges and $510,000 in losses on sale of bank premises. Excluding these amounts, expenses in 2022 increased by $3.9 million, or 0.7%, compared with 2021 levels.
Salaries and benefits decreased $18.1 million, or 5.3%, from $337.8 million in 2021 to $319.7 million in 2022. This decrease was primarily attributable to a decrease in variable pay resulting from decreased production levels in our retail mortgage division. Salaries and benefits in our mortgage division decreased $60.0 million, or 35.7%, to $107.8 million in 2022. This decrease was partially offset by additional salaries and benefits in our equipment finance division resulting from the acquisition of Balboa in December 2021. Full time equivalent employees decreased from 2,865 at December 31, 2021 to 2,847 at December 31, 2022.
Occupancy costs increased $3.3 million, or 6.9%, from $48.1 million in 2021 to $51.4 million in 2022 due primarily to additional amortization resulting from technology projects placed in service in late 2021 and throughout 2022.
Amortization of intangible assets increased $4.8 million, or 31.9%, to $19.7 million for 2022 compared with $15.0 million for 2021. This increase was attributable to our acquisition of Balboa.
Legal and other professional fees increased $4.5 million, or 37.9%, from $11.9 million in 2021 to $16.4 million in 2022, primarily due to additional collection related expenses in our equipment finance division.
Merger and conversion charges were $1.2 million in 2022, a decrease of $3.0 million, or 71.2%, compared with $4.2 million recorded for 2021. Merger and conversion charges for both periods were primarily related to the acquisition of Balboa.
Other noninterest expense decreased $7.6 million, or 14.3%, to $45.5 million in 2022 from $53.1 million in 2021, resulting primarily from an increase in deferred costs related to our equipment finance division production and net gains on sale of other real estate owned and a decrease in other real estate owned expenses. These items were partially offset by increases in fraud
36
and forgery losses, armored car expense, ATM expense, tax and license expense and payment processing expenses related to our equipment finance division. Also contributing to the decrease was a decrease in variable expenses related to our mortgage production.
2021 compared with 2020. Total noninterest expense decreased $38.5 million, or 6.4%, in 2021 to $560.1 million from $598.6 million in 2020. Total noninterest expense for 2021 include approximately $4.2 million in merger-related charges and $510,000 in losses on sale of bank premises. Total noninterest expense for 2020 include approximately $1.4 million in merger-related charges, $624,000 in losses on sale of bank premises, $1.5 million in restructuring charges, $3.3 million in natural disaster and pandemic expenses charges, and $3.1 million in expenses related to the previously announced SEC and DOJ investigation. Excluding these amounts, expenses in 2021 decreased by $33.3 million, or 5.7%, compared with 2020 levels.
Salaries and benefits decreased $22.5 million, or 6.2%, from $360.3 million in 2020 to $337.8 million in 2021. This decrease was primarily attributable to a decrease in variable pay resulting from decreased production levels in our retail mortgage division. Salaries and benefits in our mortgage division decreased $17.0 million, or 9.2%, to $167.8 million in 2021. Also contributing to the decrease in salaries and benefits expense was a reduction in incentives tied to PPP loan production. Full time equivalent employees increased from 2,671 at December 31, 2020 to 2,865 at December 31, 2021, primarily as a result of the Balboa acquisition in December 2021.
Occupancy costs decreased $4.3 million, or 8.2%, from $52.3 million in 2020 to $48.1 million in 2021 due primarily to a reduction in leased locations related to previously announced branch consolidations and efficiency initiatives.
Amortization of intangible assets decreased $4.6 million, or 23.7%, to $15.0 million for 2021 compared with $19.6 million for 2020. Core deposit intangibles are being amortized over an accelerated basis; therefore, the expense recorded will decline over the life of the asset.
Legal and other professional fees decreased $4.1 million, or 25.4%, from $16.0 million in 2020 to $11.9 million in 2021, primarily due to a decrease of $3.1 million related to the previously announced SEC and DOJ investigation.
Merger and conversion charges were $4.2 million in 2021, an increase of $2.8 million, or 202.4%, compared with $1.4 million recorded for 2020. Merger and conversion charges for 2021 were primarily related to the acquisition of Balboa while expenses for 2020 were primarily related to the acquisition of Fidelity.
Other noninterest expense decreased $1.7 million, or 3.1%, to $53.1 million in 2021 from $54.9 million in 2020, resulting primarily from decreases in natural disaster and pandemic charges, credit investigations and loan related expenses for loans previously covered under loss-sharing agreements with the FDIC, partially offset by increases in other losses and tax and license expense. Also contributing to the decrease was a decrease in variable expenses related to our elevated mortgage production.
Income Taxes
Income tax expense is influenced by statutory federal and state tax rates, the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the year ended December 31, 2022, the Company recorded income tax expense of approximately $106.6 million, compared with $119.2 million recorded in 2021 and $78.3 million recorded in 2020. The Company’s effective tax rate was 23.5%, 24.0% and 23.0% for the years ended December 31, 2022, 2021 and 2020, respectively.
BALANCE SHEET COMPARISON
LOANS
Management believes that our loan portfolio is adequately diversified. The loan portfolio contains no foreign loans or significant concentrations in any one industry. As of December 31, 2022, approximately 71.1% of our loan portfolio was secured by real estate, compared with 71.7% at December 31, 2021.
37
The amount of loans outstanding at the indicated dates is shown in the following table according to type of loans.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | |||||
| Commercial, financial and agricultural | $ | 2,679,403 | $ | 1,875,993 | |||
| Consumer | 384,037 | 191,298 | |||||
| Indirect automobile | 108,648 | 265,779 | |||||
| Mortgage warehouse | 1,038,924 | 787,837 | |||||
| Municipal | 509,151 | 572,701 | |||||
| Premium finance | 1,023,479 | 798,409 | |||||
| Real estate - construction and development | 2,086,438 | 1,452,339 | |||||
| Real estate - commercial and farmland | 7,604,867 | 6,834,917 | |||||
| Real estate - residential | 4,420,306 | 3,094,985 | |||||
| Loans, net of unearned income | $ | 19,855,253 | $ | 15,874,258 |
The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types. Also, the Company’s in-house lending limit for a single loan is $40.0 million for construction loans and $50.0 million for term loans with stabilized cash flows, which would normally prevent a concentration with a single loan project. Certain lending relationships may contain more than one loan and, consequently, exceed the in-house lending limit. The Company regularly monitors its largest loan relationships to avoid a concentration with a single borrower. The largest 25 loan relationships as of December 31, 2022 based on committed amount are summarized below by type.
| (dollars in thousands) | Committed Amount | Average Rate | Average Maturity (months) | % Unsecured | % in Nonaccrual Status | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | $ | 332,779 | 7.32 | % | 12 | 39.02 | % | — | % | |||||||
| Mortgage warehouse | 582,500 | 5.33 | % | 3 | — | — | % | |||||||||
| Real estate - construction and development | 948,399 | 6.20 | % | 42 | — | — | % | |||||||||
| Real estate - commercial and farmland | 687,370 | 5.30 | % | 40 | — | — | % | |||||||||
| Total | $ | 2,551,048 | 5.90 | % | 29 | 5.09 | % | — | % |
Total loans as of December 31, 2022, are shown in the following table according to their contractual maturity.
| Contractual Maturity in: | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | One Year or Less | Over One Year through Five Years | Over Five Years through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| Commercial, financial and agricultural | $ | 505,061 | $ | 1,520,026 | $ | 638,731 | $ | 15,585 | $ | 2,679,403 | |||||||||
| Consumer | 43,355 | 114,388 | 225,746 | 548 | 384,037 | ||||||||||||||
| Indirect automobile | 16,576 | 92,072 | — | — | 108,648 | ||||||||||||||
| Mortgage warehouse | 1,038,924 | — | — | — | 1,038,924 | ||||||||||||||
| Municipal | 4,475 | 43,742 | 399,686 | 61,248 | 509,151 | ||||||||||||||
| Premium finance | 1,003,342 | 20,137 | — | — | 1,023,479 | ||||||||||||||
| Real estate - construction and development | 849,755 | 990,999 | 216,269 | 29,415 | 2,086,438 | ||||||||||||||
| Real estate - commercial and farmland | 585,370 | 3,994,440 | 2,830,384 | 194,673 | 7,604,867 | ||||||||||||||
| Real estate - residential | 69,581 | 161,227 | 424,186 | 3,765,312 | 4,420,306 | ||||||||||||||
| $ | 4,116,439 | $ | 6,937,031 | $ | 4,735,002 | $ | 4,066,781 | $ | 19,855,253 |
38
Total loans which have maturity dates after one year are summarized below by those loans that have predetermined interest rates and those loans that have floating or adjustable interest rates.
| (dollars in thousands) | December 31, 2022 | |
|---|---|---|
| Predetermined interest rates | ||
| Commercial, financial and agricultural | $ | 1,505,537 |
| Consumer | 134,682 | |
| Indirect automobile | 92,072 | |
| Municipal | 504,305 | |
| Premium finance | 20,137 | |
| Real estate - construction and development | 397,605 | |
| Real estate - commercial and farmland | 5,632,119 | |
| Real estate - residential | 2,814,812 | |
| $ | 11,101,269 | |
| Floating or adjustable interest rates | ||
| Commercial, financial and agricultural | $ | 668,805 |
| Consumer | 206,000 | |
| Municipal | 371 | |
| Real estate - construction and development | 839,078 | |
| Real estate - commercial and farmland | 1,387,378 | |
| Real estate - residential | 1,535,913 | |
| $ | 4,637,545 |
ALLOWANCE AND PROVISION FOR CREDIT LOSSES
The allowance for credit losses ("ACL") represents an allowance for expected losses over the remaining contractual life of the assets adjusted for prepayments. The contractual term does not consider extensions, renewals or modifications unless the Company reasonably expects to execute a troubled debt restructuring with a borrower. The Company segregates the loan portfolio by type of loan and utilizes this segregation in evaluating exposure to risks within the portfolio.
The Company estimates the ACL on loans based on the underlying assets’ amortized cost basis, which is the amount at which the financing receivable is originated or acquired, adjusted for applicable accretion or amortization of premium, discount, and net deferred fees or costs, collection of cash, and charge-offs. In the event that collection of principal becomes uncertain, the Company has policies in place to reverse accrued interest in a timely manner. Therefore, the Company has made a policy election to exclude accrued interest from the measurement of ACL.
Expected credit losses are reflected in the ACL through a charge to credit loss expense. When the Company deems all or a portion of a financial asset to be uncollectible the appropriate amount is written off and the ACL is reduced by the same amount. The Company applies judgment to determine when a financial asset is deemed uncollectible; however, generally speaking, an asset will be considered uncollectible no later than when all efforts at collection have been exhausted. Subsequent recoveries, if any, are credited to the ACL when received.
The Company measures expected credit losses of financial assets on a collective (pool) basis, when the financial assets share similar risk characteristics. Depending on the nature of the pool of financial assets with similar risk characteristics, the Company uses the DCF method or the PD×LGD method which may be adjusted for qualitative factors.
The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The methodologies apply historical loss information, adjusted for asset-specific characteristics, economic conditions at the measurement date, and forecasts about future economic conditions expected to exist through the contractual lives of the financial assets that are reasonable and supportable, to the identified pools of financial assets with similar risk characteristics for which the historical loss experience was observed. The Company’s methodologies revert back to historical loss information on a straight-line basis over four quarters when it can no longer develop reasonable and supportable forecasts.
39
The following table sets forth the breakdown of the allowance for credit losses on loans by loan category for the periods indicated. Management believes the allowance can be allocated only on an approximate basis. The allocation of the allowance to each category is not necessarily indicative of future losses and does not restrict the use of the allowance to absorb losses in any other category.
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||
| (dollars in thousands) | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | |||||||||||||||
| Commercial, financial and agricultural | $ | 39,455 | 13 | % | $ | 26,829 | 12 | % | $ | 7,359 | 11 | % | |||||||||
| Consumer | 5,413 | 2 | 6,097 | 1 | 4,076 | 2 | |||||||||||||||
| Indirect automobile | 174 | 1 | 476 | 2 | 1,929 | 4 | |||||||||||||||
| Mortgage warehouse | 2,118 | 5 | 3,231 | 5 | 3,666 | 6 | |||||||||||||||
| Municipal | 357 | 3 | 401 | 4 | 791 | 5 | |||||||||||||||
| Premium finance | 1,025 | 5 | 2,729 | 5 | 3,879 | 5 | |||||||||||||||
| Real estate – construction and development | 32,659 | 11 | 22,045 | 9 | 45,304 | 11 | |||||||||||||||
| Real estate – commercial and farmland | 67,433 | 38 | 77,831 | 43 | 88,894 | 37 | |||||||||||||||
| Real estate - residential | 57,043 | 22 | 27,943 | 19 | 43,524 | 19 | |||||||||||||||
| Total | $ | 205,677 | 100 | % | $ | 167,582 | 100 | % | $ | 199,422 | 100 | % |
The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2022, 2021 and 2020.
| 2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net charge-offs (recoveries) | Average Balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | |||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 8,681 | $ | 2,116,723 | 0.41 | % | $ | 2,033 | $ | 1,526,100 | 0.13 | % | $ | 8,758 | $ | 1,400,398 | 0.63 | % | |||||||||||||||
| Consumer | 4,044 | 214,162 | 1.89 | 5,309 | 235,056 | 2.26 | 3,889 | 472,253 | 0.82 | ||||||||||||||||||||||||
| Indirect automobile | (780) | 178,305 | (0.44) | (491) | 404,461 | (0.12) | 1,945 | 803,212 | 0.24 | ||||||||||||||||||||||||
| Mortgage warehouse | — | 891,285 | — | — | 827,159 | — | — | 749,671 | — | ||||||||||||||||||||||||
| Municipal | — | 531,324 | — | — | 623,839 | — | — | 688,585 | — | ||||||||||||||||||||||||
| Premium finance | 387 | 922,551 | 0.04 | (1,202) | 752,094 | (0.16) | 2,944 | 683,630 | 0.43 | ||||||||||||||||||||||||
| Real estate - construction and development | (865) | 1,761,853 | (0.05) | (273) | 1,493,855 | (0.02) | (734) | 1,616,655 | (0.05) | ||||||||||||||||||||||||
| Real estate - commercial and farmland | 3,349 | 7,155,542 | 0.05 | 1,279 | 5,958,257 | 0.02 | 26,055 | 4,835,463 | 0.54 | ||||||||||||||||||||||||
| Real estate - residential | (301) | 3,749,716 | (0.01) | (464) | 2,883,135 | (0.02) | 59 | 2,768,715 | — | ||||||||||||||||||||||||
| $ | 14,515 | $ | 17,521,461 | 0.08 | % | $ | 6,191 | $ | 14,703,956 | 0.04 | % | $ | 42,916 | $ | 14,018,582 | 0.31 | % |
The following table provides an analysis of the allowance for credit losses on loans held for investment.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | ||||||||
| Allowance for credit losses on loans at end of period | $ | 205,677 | $ | 167,582 | $ | 199,422 | |||||
| Loan balances: | |||||||||||
| End of period | 19,855,253 | 15,874,258 | 14,480,925 | ||||||||
| Allowance for credit losses on loans as a percentage of end of period loans | 1.04 | % | 1.06 | % | 1.38 | % | |||||
| Nonaccrual loans as a percentage of end of period loans | 0.68 | % | 0.54 | % | 0.53 | % | |||||
| Allowance for credit losses to nonaccrual loans at end of period | 152.57 | % | 196.54 | % | 260.83 | % |
At December 31, 2022, the allowance for credit losses on loans totaled $205.7 million, or 1.04% of loans, compared with $167.6 million, or 1.06% of loans, at December 31, 2021. The decrease in the allowance for credit losses on loans as a
40
percentage of loans compared with December 31, 2021 was primarily attributable to improvements in forecast economic conditions during 2022. For the year ended December 31, 2022, our net charge off ratio as a percentage of average loans increased to 0.08%, compared with 0.04% for the year ended December 31, 2021. This increase was primarily a result of the expansion of our equipment finance division at the end of 2021 which resulted in increased net charge-offs in our commercial, financial and agricultural loan segment.
The provision for credit losses on loans for the year ended December 31, 2022 was a provision of $52.6 million, compared with a release of $35.1 million for the year ended December 31, 2021. This increase primarily resulted from organic loan growth during 2022 and the updated economic forecast. While overall forecast economic conditions improved compared with those at December 31, 2021, the rate of improvement in the economic variables slowed. As of December 31, 2022 our ratio of nonperforming assets to total assets had increased to 0.61% from 0.43% at December 31, 2021. Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $69.6 million and $30.4 million at December 31, 2022 and 2021, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.34% of total assets at December 31, 2022, compared with 0.30% of total assets at December 31, 2021.
NONPERFORMING LOANS
A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is reversed against interest income. Interest on loans that are classified as nonaccrual is recognized when received. Past due loans are placed on nonaccrual status when principal or interest is past due 90 days or more unless the loan is well secured and in the process of collection. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms. The following table presents an analysis of loans accounted for on a nonaccrual basis and loans contractually past due 90 days or more as to interest or principal payments and still accruing.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | |||||
| Nonaccrual loans | |||||||
| Commercial, financial and agricultural | $ | 11,094 | $ | 14,214 | |||
| Consumer | 420 | 476 | |||||
| Indirect automobile | 346 | 947 | |||||
| Real estate - construction and development | 523 | 492 | |||||
| Real estate - commercial and farmland | 13,203 | 15,365 | |||||
| Real estate - residential | 109,222 | 53,772 | |||||
| Total | $ | 134,808 | $ | 85,266 | |||
| Loans contractually past due 90 days or more as to interest or principal payments and still accruing | $ | 17,865 | $ | 12,648 |
Troubled Debt Restructurings
The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession.
As of December 31, 2022 and 2021, the Company had a balance of $40.2 million and $76.6 million, respectively, in troubled debt restructurings. These totals do not include COVID-19 loan modifications accounted for under Section 4013 of the CARES Act. The following table presents the amount of troubled debt restructurings by loan class classified separately as accrual and non-accrual at December 31, 2022 and 2021.
41
| As of December 31, 2022 | Accruing Loans | Non-Accruing Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||||
| Commercial, financial and agricultural | 7 | $ | 835 | 3 | $ | 743 | |||||||
| Consumer | 3 | 3 | 8 | 11 | |||||||||
| Indirect automobile | 151 | 533 | 16 | 55 | |||||||||
| Premium finance | 4 | 171 | — | — | |||||||||
| Real estate - construction and development | 2 | 693 | 1 | 17 | |||||||||
| Real estate - commercial and farmland | 16 | 7,995 | 5 | 767 | |||||||||
| Real estate - residential | 205 | 24,166 | 30 | 4,181 | |||||||||
| Total | 388 | $ | 34,396 | 63 | $ | 5,774 |
| As of December 31, 2021 | Accruing Loans | Non-Accruing Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||||
| Commercial, financial and agricultural | 12 | $ | 1,286 | 6 | $ | 83 | |||||||
| Consumer | 7 | 16 | 17 | 35 | |||||||||
| Indirect automobile | 233 | 1,037 | 52 | 273 | |||||||||
| Real estate - construction and development | 4 | 789 | 1 | 13 | |||||||||
| Real estate - commercial and farmland | 25 | 35,575 | 5 | 5,924 | |||||||||
| Real estate - residential | 213 | 26,879 | 39 | 4,678 | |||||||||
| Total | 494 | $ | 65,582 | 120 | $ | 11,006 |
The following table presents the amount of troubled debt restructurings by loan class classified separately as those currently paying under restructured terms and those that have defaulted (defined as 30 days past due) under restructured terms at December 31, 2022 and 2021.
| As of December 31, 2022 | Loans Currently Paying Under Restructured Terms | Loans that have Defaulted Under Restructured Terms | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Commercial, financial and agricultural | 8 | $ | 837 | 2 | $ | 741 | |||||
| Consumer | 4 | 3 | 7 | 11 | |||||||
| Indirect automobile | 133 | 428 | 34 | 160 | |||||||
| Premium finance | 4 | 171 | — | — | |||||||
| Real estate - construction and development | 3 | 710 | — | — | |||||||
| Real estate - commercial and farmland | 19 | 8,714 | 2 | 48 | |||||||
| Real estate - residential | 179 | 20,356 | 56 | 7,991 | |||||||
| Total | 350 | $ | 31,219 | 101 | $ | 8,951 |
| As of December 31, 2021 | Loans Currently Paying Under Restructured Terms | Loans that have Defaulted Under Restructured Terms | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Commercial, financial and agricultural | 11 | $ | 1,269 | 7 | $ | 100 | |||||
| Consumer | 10 | 17 | 14 | 34 | |||||||
| Indirect automobile | 233 | 1,052 | 52 | 258 | |||||||
| Real estate - construction and development | 4 | 789 | 1 | 13 | |||||||
| Real estate - commercial and farmland | 29 | 41,452 | 1 | 47 | |||||||
| Real estate - residential | 215 | 26,956 | 37 | 4,601 | |||||||
| Total | 502 | $ | 71,535 | 112 | $ | 5,053 |
42
The following table presents the amount of troubled debt restructurings by types of concessions made, classified separately as accrual and non-accrual at December 31, 2022 and 2021.
| As of December 31, 2022 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Type of Concession | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Forgiveness of interest | 3 | $ | 279 | 1 | $ | 54 | |||||
| Forbearance of interest | 12 | 974 | 1 | 41 | |||||||
| Forbearance of principal | 246 | 21,514 | 32 | 3,728 | |||||||
| Forbearance of principal and interest | — | — | 1 | 402 | |||||||
| Rate reduction only | 51 | 4,494 | 3 | 252 | |||||||
| Rate reduction, forbearance of interest | 30 | 2,330 | 1 | 2 | |||||||
| Rate reduction, forbearance of principal | 14 | 2,499 | 19 | 961 | |||||||
| Rate reduction, forgiveness of interest | 32 | 2,306 | 5 | 334 | |||||||
| Total | 388 | $ | 34,396 | 63 | $ | 5,774 |
| As of December 31, 2021 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Type of Concession | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Forgiveness of interest | 3 | $ | 287 | — | $ | — | |||||
| Forbearance of interest | 16 | 1,218 | 1 | 15 | |||||||
| Forbearance of principal | 332 | 49,778 | 73 | 9,783 | |||||||
| Rate reduction only | 55 | 6,321 | 4 | 200 | |||||||
| Rate reduction, maturity extension | — | — | 1 | 1 | |||||||
| Rate reduction, forbearance of interest | 33 | 2,296 | 6 | 319 | |||||||
| Rate reduction, forbearance of principal | 18 | 2,694 | 29 | 363 | |||||||
| Rate reduction, forgiveness of interest | 37 | 2,988 | 6 | 325 | |||||||
| Total | 494 | $ | 65,582 | 120 | $ | 11,006 |
43
The following table presents the amount of troubled debt restructurings by collateral types, classified separately as accrual and non-accrual at December 31, 2022 and 2021.
| As of December 31, 2022 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Warehouse | 2 | $ | 37 | 1 | $ | 7 | |||||
| Raw land | 3 | 1,686 | 3 | 64 | |||||||
| Hotel and motel | 1 | 127 | — | — | |||||||
| Office | 3 | 509 | 2 | 703 | |||||||
| Retail, including strip centers | 7 | 3,942 | 1 | 16 | |||||||
| 1-4 family residential | 205 | 24,166 | 29 | 4,175 | |||||||
| Church | 2 | 2,387 | — | — | |||||||
| Automobile/equipment/CD | 161 | 1,372 | 27 | 809 | |||||||
| Unsecured | 4 | 170 | — | — | |||||||
| Total | 388 | $ | 34,396 | 63 | $ | 5,774 |
| As of December 31, 2021 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Warehouse | 3 | $ | 61 | 2 | $ | 272 | |||||
| Raw land | 6 | 3,776 | 1 | 13 | |||||||
| Hotel and motel | 4 | 22,069 | 1 | 4,798 | |||||||
| Office | 5 | 710 | 1 | 485 | |||||||
| Retail, including strip centers | 8 | 7,118 | 1 | 370 | |||||||
| 1-4 family residential | 215 | 27,129 | 39 | 4,678 | |||||||
| Church | 2 | 2,393 | — | — | |||||||
| Automobile/equipment/CD | 251 | 2,326 | 75 | 390 | |||||||
| Total | 494 | $ | 65,582 | 120 | $ | 11,006 |
LIQUIDITY AND INTEREST RATE SENSITIVITY
Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of our Company to meet those needs. We seek to meet liquidity requirements primarily through management of short-term investments (principally interest-bearing deposits in banks) and monthly amortizing loans. Another source of liquidity is the repayment of maturing single payment loans. In addition, our Company maintains relationships with correspondent banks, including the FHLB and the Federal Reserve Bank of Atlanta, which could provide funds on short notice, if needed.
A principal objective of our asset/liability management strategy is to minimize our exposure to changes in interest rates by matching the maturity and repricing horizons of interest-earning assets and interest-bearing liabilities. This strategy is overseen in part through the direction of our Asset and Liability Committee (the “ALCO Committee”) which establishes policies and monitors results to control interest rate sensitivity.
As part of our interest rate risk management policy, the ALCO Committee examines the extent to which its assets and liabilities are “interest rate sensitive” and monitors its interest rate-sensitivity “gap.” An asset or liability is considered to be interest rate sensitive if it will reprice or mature within the time period analyzed, usually one year or less. The interest rate-sensitivity gap is the difference between the interest-earning assets and interest-bearing liabilities scheduled to mature or reprice within such time period. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities. A gap is considered negative when the amount of interest rate-sensitive liabilities exceeds the interest rate-sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income. If our assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.
44
A simple interest rate “gap” analysis by itself may not be an accurate indicator of how net interest income will be affected by changes in interest rates. Accordingly, the ALCO Committee also evaluates how the repayment of particular assets and liabilities is impacted by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may not react identically to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as “interest rate caps”) which limit changes in interest rates on a short-term basis and over the life of the asset. In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap. The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.
We manage the mix of asset and liability maturities in an effort to control the effects of changes in the general level of interest rates on net interest income. Except for its effect on the general level of interest rates, inflation does not have a material impact on the balance sheet due to the rate variability and short-term maturities of its earning assets. In particular, approximately 48.1% of earning assets mature or reprice within one year or less. Mortgage loans, generally our loan category with the longest maturity, are usually made with fifteen to thirty year maturities, but a portion is at a variable interest rate with an adjustment between origination date and maturity date.
45
The following table sets forth the distribution of the repricing of our interest-earning assets and interest-bearing liabilities as of December 31, 2022, the interest rate sensitivity gap (i.e., interest rate sensitive assets minus interest rate sensitive liabilities), the cumulative interest rate sensitivity gap, the interest rate sensitivity gap ratio (i.e., interest rate sensitive assets divided by interest rate sensitive liabilities) and the cumulative interest rate sensitivity gap ratio. The table also sets forth the time periods in which earning assets and liabilities will mature or may reprice in accordance with their contractual terms. However, the table does not necessarily indicate the impact of general interest rate movements on the net interest margin since the repricing of various categories of assets and liabilities is subject to competitive pressures and the needs of our customers. In addition, various assets and liabilities indicated as repricing within the same period may in fact reprice at different times within such period and at different rates.
| December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturing or Repricing Within | |||||||||||||||||||
| (dollars in thousands) | Zero to Three Months | Three Months to One Year | One to Five Years | Over Five Years | Total | ||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Federal funds sold and interest-bearing deposits in banks | $ | 833,565 | $ | — | $ | — | $ | — | $ | 833,565 | |||||||||
| Investment securities | 8,759 | 90,449 | 993,185 | 542,531 | 1,634,924 | ||||||||||||||
| Loans held for sale | 392,078 | — | — | — | 392,078 | ||||||||||||||
| Loans | 5,316,775 | 4,294,667 | 6,859,658 | 3,384,153 | 19,855,253 | ||||||||||||||
| 6,551,177 | 4,385,116 | 7,852,843 | 3,926,684 | 22,715,820 | |||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing demand deposits | 3,871,784 | — | — | — | 3,871,784 | ||||||||||||||
| Money market deposit accounts | 5,198,165 | — | — | — | 5,198,165 | ||||||||||||||
| Savings | 993,743 | — | — | — | 993,743 | ||||||||||||||
| Time deposits | 300,405 | 932,618 | 235,583 | 861 | 1,469,467 | ||||||||||||||
| FHLB advances | 1,450,000 | — | 30,000 | 18,625 | 1,498,625 | ||||||||||||||
| Other borrowings | 74,449 | — | 302,662 | — | 377,111 | ||||||||||||||
| Trust preferred securities | 128,322 | — | — | — | 128,322 | ||||||||||||||
| 12,016,868 | 932,618 | 568,245 | 19,486 | 13,537,217 | |||||||||||||||
| Interest rate sensitivity gap | $ | (5,465,691) | $ | 3,452,498 | $ | 7,284,598 | $ | 3,907,198 | $ | 9,178,603 | |||||||||
| Cumulative interest rate sensitivity gap | $ | (5,465,691) | $ | (2,013,193) | $ | 5,271,405 | $ | 9,178,603 | |||||||||||
| Interest rate sensitivity gap ratio | 0.55 | 4.70 | 13.82 | 203.39 | |||||||||||||||
| Cumulative interest rate sensitivity gap ratio | 0.55 | 0.84 | 1.39 | 1.68 |
46
INVESTMENT PORTFOLIO
Following is a summary of the carrying value of debt securities available-for-sale as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | |||||
| U.S. Treasuries | $ | 759,534 | $ | — | |||
| U.S. government-sponsored agencies | 979 | 7,172 | |||||
| State, county and municipal securities | 34,195 | 47,812 | |||||
| Corporate debt securities | 15,926 | 28,496 | |||||
| SBA pool securities | 27,398 | 45,201 | |||||
| Mortgage-backed securities | 662,028 | 463,940 | |||||
| Total debt securities available-for-sale | $ | 1,500,060 | $ | 592,621 |
Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | |||||
| State, county and municipal securities | $ | 31,905 | $ | 8,905 | |||
| Mortgage-backed securities | 102,959 | 70,945 | |||||
| Total debt securities held-to-maturity | $ | 134,864 | $ | 79,850 |
47
The amounts of securities available-for-sale and held-to in each category as of December 31, 2022 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
| Securities available-for-sale (1) | U.S. Treasuries | U.S. Government-sponsored Agencies | State, County and Municipal Securities | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield (2) | Amount | Yield (2) | Amount | Yield(2)(3) | |||||||||||||||
| One year or less | $ | 47,938 | 4.66 | % | $ | — | — | % | $ | 2,464 | 3.55 | % | |||||||||
| After one year through five years | 711,596 | 3.13 | % | 979 | 2.16 | % | 18,521 | 3.93 | % | ||||||||||||
| After five years through ten years | — | — | % | — | — | % | 7,071 | 4.35 | % | ||||||||||||
| After ten years | — | — | % | — | — | % | 6,139 | 3.63 | % | ||||||||||||
| $ | 759,534 | 3.22 | % | $ | 979 | 2.16 | % | $ | 34,195 | 3.94 | % | ||||||||||
| Securities available-for-sale (1) | Corporate Debt Securities | SBA Pool Securities | Mortgage-backed Securities | ||||||||||||||||||
| Amount | Yield(2) | Amount | Yield(2) | Amount | Yield(2) | ||||||||||||||||
| One year or less | $ | 500 | 3.88 | % | $ | 147 | 2.71 | % | $ | 20,756 | 2.80 | % | |||||||||
| After one year through five years | 1,496 | 3.04 | % | 6,922 | 2.09 | % | 182,602 | 3.15 | % | ||||||||||||
| After five years through ten years | 12,395 | 4.87 | % | 5,213 | 2.56 | % | 193,944 | 3.13 | % | ||||||||||||
| After ten years | 1,535 | 6.75 | % | 15,116 | 2.95 | % | 264,726 | 3.20 | % | ||||||||||||
| $ | 15,926 | 4.89 | % | $ | 27,398 | 2.66 | % | $ | 662,028 | 3.15 | % | ||||||||||
| Securities held-to-maturity (1) | State, County and Municipal Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2)(3) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | — | — | % | $ | — | — | % | |||||||||||||
| After one year through five years | — | — | % | 10,956 | 1.01 | % | |||||||||||||||
| After five years through ten years | — | — | % | 38,700 | 2.66 | % | |||||||||||||||
| After ten years | 31,905 | 3.93 | % | 53,303 | 2.21 | % | |||||||||||||||
| $ | 31,905 | 3.93 | % | $ | 102,959 | 2.26 | % |
(1)The amortized cost and fair value of debt securities are presented based on contractual maturities. Actual cash flows may differ from contractual maturities because borrowers may have the right to prepay obligations without prepayment penalties.
(2)Yields were computed using coupon interest, adding discount accretion or subtracting premium amortization, as appropriate, on a ratable basis over the life of each security. The weighted average yield for each maturity range was computed using the amortized cost of each security in that range.
(3)Yields on securities of state and political subdivisions are stated on a taxable-equivalent basis, using a tax rate of 21%.
The investment portfolio includes securities which are classified as available-for-sale and recorded at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income, net of the related deferred tax effect. Securities classified as held-to-maturity are recorded at amortized cost.
The amortization of premiums and accretion of discounts are recognized in interest income using methods approximating the interest method over the life of the securities. Realized gains and losses, determined on the basis of the cost of specific securities sold, are included in earnings on the trade date.
Management and the ALCO Committee evaluates available-for-sale securities in an unrealized loss position on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation, to determine if credit-related impairment exists. Management first evaluates whether they intend to sell or more likely than not will be required to sell an impaired security before recovering its amortized cost basis. If either criteria is met, the entire amount of unrealized loss is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. If either of the above criteria is not met, management evaluates whether the decline in fair value is attributable to credit or resulted from other factors. The Company does not intend to sell these investment securities at an unrealized loss position at December 31, 2022, and it is more
48
likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Based on the results of management's review, at December 31, 2022, management determined $75,000 was attributable to credit impairment and increased the allowance for credit losses accordingly. The remaining $59.1 million in unrealized loss was determined to be from factors other than credit. The Company's held-to-maturity securities have no expected credit losses and no related allowance for credit losses has been established.
DEPOSITS
Average amount of various deposit classes and the average rates paid thereon are presented below.
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||
| (dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||
| Noninterest-bearing demand | $ | 8,005,201 | — | % | $ | 7,017,614 | — | % | ||||||
| NOW | 3,675,586 | 0.39 | 3,400,441 | 0.10 | ||||||||||
| Money market | 5,128,497 | 0.65 | 4,953,748 | 0.16 | ||||||||||
| Savings | 1,005,752 | 0.13 | 884,623 | 0.06 | ||||||||||
| Time | 1,604,978 | 0.46 | 1,954,552 | 0.54 | ||||||||||
| Total deposits | $ | 19,420,014 | 0.29 | % | $ | 18,210,978 | 0.12 | % |
We have a large, stable base of time deposits with little or no dependence on what we consider volatile deposits. Volatile deposits, in management’s opinion, are those deposit accounts that are overly rate sensitive and apt to move if our rate offerings are not at or near the top of the market. Generally speaking, these are brokered deposits or time deposits in amount greater than $250,000.
At December 31, 2022, the Company had brokered deposits of $280.5 million. The amounts of time certificates of deposit issued in amounts of more than $250,000 as of December 31, 2022, are shown below by category, which is based on time remaining until maturity of (i) three months or less, (ii) over three through twelve months and (iii) greater than one year.
| (dollars in thousands) | December 31, 2022 | |
|---|---|---|
| Three months or less | $ | 68,318 |
| Over three months through six months | 47,294 | |
| Over six months through one year | 191,774 | |
| Over one year | 49,459 | |
| Total | $ | 356,845 |
As of December 31, 2022 and 2021, the Company had estimated uninsured deposits of $9.15 billion and $9.11 billion, respectively. These estimates were derived using the same methodologies and assumptions used for the Bank's regulatory reporting.
OFF-BALANCE-SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS
In the ordinary course of business, our Bank has granted commitments to extend credit to approved customers. Generally, these commitments to extend credit have been granted on a temporary basis for seasonal or inventory requirements or for construction period financing and have been approved within the Bank’s credit guidelines. Our Bank has also granted commitments to approved customers for financial standby letters of credit. These commitments are recorded in the financial statements when funds are disbursed or the financial instruments become payable. The Bank uses the same credit policies for these off-balance-sheet commitments as it does for financial instruments that are recorded in the consolidated financial statements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitment amounts expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
49
The following table summarizes commitments outstanding at December 31, 2022 and 2021.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | |||||
| Commitments to extend credit | $ | 6,318,039 | $ | 4,328,749 | |||
| Unused lines of credit | 345,001 | 272,029 | |||||
| Financial standby letters of credit | 33,557 | 36,184 | |||||
| Mortgage interest rate lock commitments | 148,148 | 417,126 | |||||
| Mortgage forward contracts with positive fair value - notional amount | 689,500 | — | |||||
| Mortgage forward contracts with negative fair value - notional amount | — | 1,935,237 | |||||
| $ | 7,534,245 | $ | 6,989,325 |
The following table summarizes short-term borrowings for the periods indicated.
| Year Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||
| (dollars in thousands) | AverageBalance | AverageRate | AverageBalance | AverageRate | AverageBalance | AverageRate | |||||||||||||||
| Federal funds purchased and securities sold under agreement to repurchase | $ | 1,477 | 0.27 | % | $ | 6,700 | 0.30 | % | $ | 12,115 | 0.68 | % |
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||
| (dollars in thousands) | TotalBalance | TotalBalance | Total Balance | ||||||||||||
| Total maximum short-term borrowings outstanding at any month-end during the year | $ | 6,924 | $ | 9,320 | $ | 15,998 |
As of December 31, 2022, letters of credit issued by the Federal Home Loan Bank totaling $400.0 million were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
The following table sets forth certain information about contractual cash obligations as of December 31, 2022.
| Payments Due After December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | 1 Year or Less | 1-3 Years | 4-5 Years | 5 Years | ||||||||||||||
| Deposits without a stated maturity | $ | 17,993,271 | $ | 17,993,271 | $ | — | $ | — | $ | — | |||||||||
| Time certificates of deposit | 1,469,467 | 1,233,023 | 199,564 | 36,019 | 861 | ||||||||||||||
| Other borrowings | 1,878,469 | 1,525,000 | 15,000 | 15,000 | 323,469 | ||||||||||||||
| Subordinated deferrable interest debentures | 154,390 | — | — | — | 154,390 | ||||||||||||||
| Operating lease obligations | 68,524 | 11,327 | 17,666 | 13,797 | 25,734 | ||||||||||||||
| Total contractual cash obligations | $ | 21,564,121 | $ | 20,762,621 | $ | 232,230 | $ | 64,816 | $ | 504,454 |
At December 31, 2022, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount.
50
CAPITAL ADEQUACY
Capital Regulations
The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities. During 2022, the Company’s capital increased $230.9 million, primarily due to net income of $346.5 million, which was partially offset by the cash dividends declared on common shares of $41.7 million and the impact to other comprehensive income of $62.1 million resulting from rising rates on our investment portfolio. During 2021, the Company’s capital increased $319.4 million, primarily due to net income of $376.9 million, which was partially offset by the cash dividends declared on common shares of $42.0 million. For both 2022 and 2021, other capital related transactions, such as share-based compensation, common stock issuances through the exercise of stock options, and issuances of shares of restricted stock accounted for only a small change in the capital of the Company.
Under the regulatory capital frameworks adopted by the Federal Reserve and the FDIC, Ameris and the Bank must each maintain a common equity Tier 1 capital to total risk-weighted assets ratio of at least 4.5%, a Tier 1 capital to total risk-weighted assets ratio of at least 6%, a total capital to total risk-weighted assets ratio of at least 8% and a leverage ratio of Tier 1 capital to average total consolidated assets of at least 4%. Ameris and the Bank are also required to maintain a capital conservation buffer of common equity Tier 1 capital of at least 2.5% of risk-weighted assets in addition to the minimum risk-based capital ratios in order to avoid certain restrictions on capital distributions and discretionary bonus payments.
In March 2020, the Office of the Comptroller of the Currency, the Federal Reserve and the FDIC issued an interim final rule that delays the estimated impact on regulatory capital stemming from the implementation of CECL. The interim final rule provides banking organizations that implement CECL in 2020 the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period. As a result, the Company and Bank elected the five-year transition relief allowed under the interim final rule effective March 31, 2020.
The following table summarizes the regulatory capital levels of Ameris at December 31, 2022.
| Actual | Required | Excess | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
| Tier 1 Leverage Ratio (tier 1 capital to average assets) | |||||||||||||||||||||
| Consolidated | $ | 2,185,694 | 9.36 | % | $ | 933,928 | 4.00 | % | $ | 1,251,766 | 5.36 | % | |||||||||
| Ameris Bank | $ | 2,464,589 | 10.56 | % | $ | 933,284 | 4.00 | % | $ | 1,531,305 | 6.56 | % | |||||||||
| CET1 Ratio (common equity tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,185,694 | 9.86 | % | $ | 1,551,305 | 7.00 | % | $ | 634,389 | 2.86 | % | |||||||||
| Ameris Bank | $ | 2,464,589 | 11.12 | % | $ | 1,551,185 | 7.00 | % | $ | 913,404 | 4.12 | % | |||||||||
| Tier 1 Capital Ratio (tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,185,694 | 9.86 | % | $ | 1,883,727 | 8.50 | % | $ | 301,967 | 1.36 | % | |||||||||
| Ameris Bank | $ | 2,464,589 | 11.12 | % | $ | 1,883,581 | 8.50 | % | $ | 581,008 | 2.62 | % | |||||||||
| Total Capital Ratio (total capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,859,680 | 12.90 | % | $ | 2,326,957 | 10.50 | % | $ | 532,723 | 2.40 | % | |||||||||
| Ameris Bank | $ | 2,720,253 | 12.28 | % | $ | 2,326,777 | 10.50 | % | $ | 393,476 | 1.78 | % |
The required CET1 Ratio, Tier 1 Capital Ratio, and the Total Capital Ratio reflected in the table above include a capital conservation buffer of 2.50%.
51
INFLATION
The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.
QUARTERLY FINANCIAL INFORMATION
The following table sets forth certain consolidated quarterly financial information of the Company. This information is derived from unaudited consolidated financial statements, which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods.
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 273,642 | $ | 234,302 | $ | 202,568 | $ | 183,374 | |||||||
| Interest expense | 49,505 | 21,321 | 11,204 | 10,830 | |||||||||||
| Net interest income | 224,137 | 212,981 | 191,364 | 172,544 | |||||||||||
| Provision for credit losses | 32,890 | 17,652 | 14,924 | 6,231 | |||||||||||
| Net interest income after provision for credit losses | 191,247 | 195,329 | 176,440 | 166,313 | |||||||||||
| Noninterest income | 48,348 | 65,324 | 83,841 | 86,911 | |||||||||||
| Noninterest expense excluding merger and conversion charges | 134,826 | 139,578 | 142,196 | 142,843 | |||||||||||
| Merger and conversion charges | 235 | — | — | 977 | |||||||||||
| Income before income taxes | 104,534 | 121,075 | 118,085 | 109,404 | |||||||||||
| Income tax | 22,313 | 28,520 | 28,019 | 27,706 | |||||||||||
| Net income | $ | 82,221 | $ | 92,555 | $ | 90,066 | $ | 81,698 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 1.19 | $ | 1.34 | $ | 1.30 | $ | 1.18 | |||||||
| Diluted earnings per common share | 1.18 | 1.34 | 1.30 | 1.17 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
52
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 178,365 | $ | 173,046 | $ | 173,751 | $ | 177,950 | |||||||
| Interest expense | 11,528 | 11,385 | 11,899 | 12,973 | |||||||||||
| Net interest income | 166,837 | 161,661 | 161,852 | 164,977 | |||||||||||
| Provision for credit losses | 2,759 | (9,675) | 142 | (28,591) | |||||||||||
| Net interest income after provision for credit losses | 164,078 | 171,336 | 161,710 | 193,568 | |||||||||||
| Noninterest income | 81,769 | 76,562 | 89,240 | 117,973 | |||||||||||
| Noninterest expense excluding merger and conversion charges | 134,346 | 137,013 | 135,761 | 148,798 | |||||||||||
| Merger and conversion charges | 4,023 | 183 | — | — | |||||||||||
| Income before income taxes | 107,478 | 110,702 | 115,189 | 162,743 | |||||||||||
| Income tax | 25,534 | 29,022 | 26,862 | 37,781 | |||||||||||
| Net income | $ | 81,944 | $ | 81,680 | $ | 88,327 | $ | 124,962 | |||||||
| Per Share Data: | |||||||||||||||
| Basic earnings per common share | $ | 1.18 | $ | 1.18 | $ | 1.27 | $ | 1.80 | |||||||
| Diluted earnings per common share | 1.18 | 1.17 | 1.27 | 1.79 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
53
FY 2021 10-K MD&A
SEC filing source: 0000351569-22-000005.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
During 2021, the Company reported net income of $376.9 million, or $5.40 per diluted share, compared with $262.0 million, or $3.77 per diluted share, in 2020. The Company’s net income as a percentage of average assets for 2021 and 2020 was 1.73% and 1.36%, respectively, while the Company’s net income as a percentage of average shareholders’ equity was 13.33% and 10.35%, respectively. Reported net income for the year ended December 31, 2020 includes $145.4 million in provision for credit losses, primarily related to economic conditions resulting from the COVID-19 pandemic, compared with a provision release of $35.4 million in 2021.
Highlights of the Company’s performance in 2021 include the following:
•Growth in adjusted net earnings1 of $68.2 million, representing a 22.7% increase over 2020
•Organic growth in loans of $727.5 million, or 5.0% (and $1.43 billion, or 10.5% exclusive of PPP loans)
•Adjusted return on average assets1 of 1.69%, compared with 1.56% in 2020
•Adjusted return on average tangible common equity1 of 20.19%, compared with 19.77% in 2020
•Net interest margin of 3.32% during 2021, down 38 basis points from 2020 amid challenging interest rate environment and excess liquidity from deposit growth during the year
•Growth in tangible book value per share1 of 10.8%, from $23.69 at the end of 2020 to $26.26 at the end of 2021
•Improvement in deposit mix with noninterest bearing deposits representing 39.5% of total deposits at the end of 2021
•Annualized net charge-offs of 0.04% of average total loans, compared with 0.31% in 2020
•Continued management of nonperforming assets, down five basis points to 0.43% of total assets compared with 2020
•Successfully completed the acquisition of Balboa Capital Corporation in December 2021
______________________________________________________________________________________________________
1 A reconciliation of non-GAAP financial measures can be found in the following table.
30
| Adjusted Net Income Reconciliation | ||||||
|---|---|---|---|---|---|---|
| Year Ended | ||||||
| December 31, | ||||||
| (dollars in thousands except per share data) | 2021 | 2020 | ||||
| Net income available to common shareholders | $ | 376,913 | $ | 261,988 | ||
| Adjustment items: | ||||||
| Merger and conversion charges | 4,206 | 1,391 | ||||
| Restructuring charge | — | 1,513 | ||||
| Servicing right impairment | (14,530) | 40,067 | ||||
| Expenses related to SEC and DOJ investigation | — | 3,058 | ||||
| Natural disaster and pandemic expenses (Note 1) | — | 3,296 | ||||
| Gain on BOLI proceeds | (603) | (948) | ||||
| Loss on sale of premises | 510 | 624 | ||||
| Tax effect of adjustment items (Note 2) | 2,203 | (10,488) | ||||
| After-tax adjustment items | (8,214) | 38,513 | ||||
| Adjusted net income | $ | 368,699 | $ | 300,501 | ||
| Average assets | $ | 21,847,731 | $ | 19,240,493 | ||
| Reported return on average assets | 1.73 | % | 1.36 | % | ||
| Adjusted return on average assets | 1.69 | % | 1.56 | % | ||
| Average common equity | $ | 2,827,669 | $ | 2,531,419 | ||
| Average tangible common equity | $ | 1,826,433 | $ | 1,520,303 | ||
| Reported return on average common equity | 13.33 | % | 10.35 | % | ||
| Adjusted return on average tangible common equity | 20.19 | % | 19.77 | % | ||
| Total shareholders' equity | $ | 2,966,451 | $ | 2,647,088 | ||
| Less: | ||||||
| Goodwill | 1,012,620 | 928,005 | ||||
| Other intangibles, net | 125,938 | 71,974 | ||||
| Total tangible shareholders' equity | $ | 1,827,893 | $ | 1,647,109 | ||
| Period end number of shares | 69,609,228 | 69,541,481 | ||||
| Book value per share | $ | 42.62 | $ | 38.06 | ||
| Tangible book value per share | $ | 26.26 | $ | 23.69 | ||
| Note 1: Pandemic charges include "thank you" pay for certain employees, additional sanitizing expenses at our locations, protective equipment for our employees and branch locations, and additional equipment required to support our remote workforce. | ||||||
| Note 2: A portion of the merger and conversion charges for both periods are nondeductible for tax purposes. |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements. Our significant accounting policies are described in Note 1 to the consolidated financial statements. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities; management considers these accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from the judgments and estimates adopted by management which could have a material impact on the carrying values of assets and liabilities and the results of our operations. We believe the following accounting policies applied by Ameris represent critical accounting policies.
Allowance for Credit Losses
We believe the allowance for credit losses ("ACL") is a critical accounting policy that requires significant judgments and estimates used in the preparation of our consolidated financial statements. The ACL is a valuation allowance estimated at each balance sheet date in accordance with GAAP that is deducted from financial assets measured at amortized cost to present the
31
net amount expected to be collected on those assets. Management uses a systematic methodology to determine its ACL for loans and certain off-balance-sheet credit exposures. Management considers relevant information including past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. It is possible that others, given the same information, may at any point in time reach a different reasonable conclusion.
Loans which share common risk characteristics are pooled for the purposes of determining the ACL. Management uses the discounted cash flow method or the PD×LGD method, which may be adjusted for qualitative factors, in measuring the ACL for pooled loans. Loans which do not share common risk characteristics are evaluated on an individual basis. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The expected credit losses may also be calculated, in the alternative, as the amount by which the amortized cost basis of the loan exceeds the estimated fair value of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated cost to sell.
Management believes that the ACL is adequate. While management uses available information to recognize expected losses on loans, future additions to the ACL may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Company’s ACL. Such agencies may require the Company to recognize additions to the ACL based on their judgments about information available to them at the time of their examination.
As discussed in Note 4 to the consolidated financial statements, Management determined the ACL on loans at December 31, 2021 using a weighting of five Moody's economic scenarios. If Management utilized the downside 96th percentile S-4 scenario from Moody's, the quantitative portion of the ACL on loans would have increased approximately $29.4 million.
Business Combinations
Assets purchased and liabilities assumed in a business combination are recorded at their fair value. The fair value of a loan portfolio acquired in a business combination requires greater levels of management estimates and judgment than the remainder of purchased assets or assumed liabilities. Loans which have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by our assessment are considered purchased credit deteriorated ("PCD") loans. At acquisition, the expected credit loss of a PCD loan is added to the allowance for credit losses. The non-credit discount or premium is the difference between the unpaid principal balance and amortized cost basis as of the acquisition date of the PCD loan. Subsequent to the acquisition date, the change in the allowance for credit losses on PCD loans is recognized through provision for credit losses. The non-credit discount or premium is accreted or amortized, respectively, into interest income over the remaining life of the PCD loan on a level-yield basis.
Prior to the adoption of CECL, on the date of acquisition, when loans had evidence of credit deterioration since origination and it was probable at the date of acquisition that the Company would not collect all contractually required principal and interest payments ("purchased credit impaired loans"), the difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition was referred to as the nonaccretable difference. The Company estimated expected cash flows at each reporting date. Subsequent decreases to the expected cash flows would generally result in a provision for credit losses. Subsequent increases in cash flows resulted in a reversal of the provision for credit losses to the extent of prior charges and adjusted accretable yield which would have a positive impact on future interest income. In accordance with the transition requirements within the CECL standard, the Company's purchased credit impaired loans were treated as PCD loans upon adoption.
Income Taxes
As required by GAAP, we use the asset and liability method of accounting for deferred income taxes and provide deferred income taxes for all significant income tax temporary differences. See Note 13, “Income Taxes,” in the notes to consolidated financial statements for additional details.
As part of the process of preparing our consolidated financial statements we are required to estimate our income taxes in each of the jurisdictions in which we operate. This process involves estimating our actual current tax exposure together with assessing temporary differences resulting from differing treatment of items, such as the provision for credit losses and gains on FDIC-
32
assisted transactions, for tax and financial reporting purposes. These differences result in deferred tax assets and liabilities that are included in our consolidated balance sheet.
We must also assess the likelihood that our deferred tax assets will be recovered from future taxable income, and to the extent we believe that recovery is not likely, we must establish a valuation allowance. Significant management judgment is required in determining our provision for income taxes, our deferred tax assets and liabilities and any valuation allowance recorded against our net deferred tax assets. To the extent we establish a valuation allowance or adjust this allowance in a period, we must include an expense within the tax provisions in the statement of income.
Long-Lived Assets, Including Intangibles
Goodwill represents the excess of cost over the fair value of the net assets purchased in business combinations. Goodwill is required to be tested annually for impairment or whenever events occur that may indicate that the recoverability of the carrying amount is not probable. In the event of an impairment, the amount by which the carrying amount exceeds the fair value is charged to earnings. The Company performs its annual impairment testing of goodwill in the fourth quarter of each year.
Intangible assets include core deposit premiums from various past bank acquisitions as well as intangible assets recorded in connection with the certain non-bank acquisitions for referral relationships, trade names, non-compete agreements and patent assets. Intangible assets are initially recognized based on a valuation performed as of the acquisition date.
Core deposit premiums acquired in various past bank acquisitions are based on the established value of acquired customer deposits. The core deposit premium is initially recognized based on a valuation performed as of the acquisition date and is amortized over an estimated useful life of seven to ten years.
The referral relationships intangible is amortized over an estimated useful life of eight to ten years. Trade name intangible assets are being amortized over an estimated useful life of five to seven years. Non-compete agreement and patent intangible assets are being amortized over estimated useful lives of three years and ten years, respectively.
The valuation of intangible assets involves significant forward looking assumptions such as economic conditions, market interest rates, asset growth rates, credit losses, etc. Changes in any of these assumptions could materially affect the valuation of the intangible assets.
Amortization periods for intangible assets are reviewed annually in connection with the annual impairment testing of goodwill.
Servicing Assets
We sell residential mortgage and SBA loans with servicing retained. We have also assumed servicing of loans sold with servicing retained, primarily indirect automobile loan pools, in prior acquisitions. When the contractual servicing fees on loans sold with servicing retained are expected to be more than adequate compensation to a servicer for performing the servicing, a capitalized servicing asset is recognized. Servicing assets are subsequently measured using the amortization method which requires servicing rights to be amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans. Management makes certain estimates and assumptions related to costs to service varying types of loans and pools of loans, the projected lives of loans and pools of loans sold, and discount factors used in calculating the present values of servicing fees projected to be received.
No less frequently than quarterly for mortgage servicing rights and semi-annually for all other servicing rights, management reviews the status of all loans and pools of loans sold with related capitalized servicing assets to determine if there is any impairment to those assets due to such factors as earlier than estimated repayments or significant prepayments. Any impairment identified in these assets will result in reductions in their carrying values through a valuation allowance and a corresponding increase in operating expenses.
NET INCOME AND EARNINGS PER SHARE
The Company’s net income during 2021 was $376.9 million, or $5.40 per diluted share, compared with $262.0 million, or $3.77 per diluted share, in 2020, and $161.4 million, or $2.75 per diluted share, in 2019.
For the fourth quarter of 2021, the Company recorded net income of $81.9 million, or $1.18 per diluted share, compared with $94.3 million, or $1.36 per diluted share, for the quarter ended December 31, 2020, and $61.2 million, or $0.88 per diluted share, for the quarter ended December 31, 2019.
33
EARNING ASSETS AND LIABILITIES
Average earning assets were approximately $19.89 billion in 2021, compared with approximately $17.37 billion in 2020. The earning asset and interest-bearing liability mix is regularly monitored to maximize the net interest margin and, therefore, increase return on assets and shareholders’ equity.
The following statistical information should be read in conjunction with the remainder of “Management’s Discussion and Analysis of Financial Condition and Results of Operation” and the consolidated financial statements and related notes included elsewhere in this Annual Report and in the documents incorporated herein by reference.
The following tables set forth the amount of average balance, interest income or interest expense, and average interest rate for each category of interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin on average interest-earning assets. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 21% federal tax rate.
| Year Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||
| (dollars in thousands) | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | AverageBalance | InterestIncome/Expense | AverageYield/Rate Paid | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||
| Federal funds sold, interest-bearing deposits in banks and time deposits in other banks | $ | 2,877,263 | $ | 3,924 | 0.14 | % | $ | 564,921 | $ | 1,886 | 0.33 | % | $ | 393,733 | $ | 8,815 | 2.24 | % | |||||||||||||||
| Investment securities | 842,201 | 23,252 | 2.76 | 1,289,800 | 33,875 | 2.63 | 1,400,440 | 40,889 | 2.92 | ||||||||||||||||||||||||
| Loans held for sale | 1,463,614 | 42,651 | 2.91 | 1,497,051 | 47,760 | 3.19 | 667,078 | 25,003 | 3.75 | ||||||||||||||||||||||||
| Loans | 14,703,956 | 637,861 | 4.34 | 14,018,582 | 648,137 | 4.62 | 10,666,978 | 566,037 | 5.31 | ||||||||||||||||||||||||
| Total interest-earning assets | 19,887,034 | 707,688 | 3.56 | 17,370,354 | 731,658 | 4.21 | 13,128,229 | 640,744 | 4.88 | ||||||||||||||||||||||||
| Noninterest-earning assets | 1,960,697 | 1,870,139 | 1,492,956 | ||||||||||||||||||||||||||||||
| Total assets | $ | 21,847,731 | $ | 19,240,493 | $ | 14,621,185 | |||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
| Savings and interest-bearing demand deposits | $ | 9,238,812 | $ | 11,764 | 0.13 | % | $ | 7,584,732 | $ | 25,744 | 0.34 | % | $ | 5,641,123 | $ | 53,048 | 0.94 | % | |||||||||||||||
| Time deposits | 1,954,552 | 10,593 | 0.54 | 2,385,296 | 33,323 | 1.40 | 2,696,533 | 49,485 | 1.84 | ||||||||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 6,700 | 20 | 0.30 | 12,115 | 82 | 0.68 | 14,043 | 86 | 0.61 | ||||||||||||||||||||||||
| FHLB advances | 48,888 | 775 | 1.59 | 849,546 | 7,701 | 0.91 | 483,735 | 10,044 | 2.08 | ||||||||||||||||||||||||
| Other borrowings | 399,485 | 19,278 | 4.83 | 297,023 | 15,191 | 5.11 | 186,798 | 11,127 | 5.96 | ||||||||||||||||||||||||
| Subordinated deferrable interest debentures | 125,324 | 5,355 | 4.27 | 124,632 | 6,709 | 5.38 | 110,129 | 7,438 | 6.75 | ||||||||||||||||||||||||
| Total interest-bearing liabilities | 11,773,761 | 47,785 | 0.41 | 11,253,344 | 88,750 | 0.79 | 9,132,361 | 131,228 | 1.44 | ||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 7,017,614 | 5,227,399 | 3,364,785 | ||||||||||||||||||||||||||||||
| Other liabilities | 228,687 | 228,331 | 153,259 | ||||||||||||||||||||||||||||||
| Shareholders' equity | 2,827,669 | 2,531,419 | 1,970,780 | ||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 21,847,731 | $ | 19,240,493 | $ | 14,621,185 | |||||||||||||||||||||||||||
| Interest rate spread | 3.15 | % | 3.42 | % | 3.44 | % | |||||||||||||||||||||||||||
| Net interest income | $ | 659,903 | $ | 642,908 | $ | 509,516 | |||||||||||||||||||||||||||
| Net interest margin | 3.32 | % | 3.70 | % | 3.88 | % |
34
RESULTS OF OPERATIONS
Net Interest Income
Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities. Net interest income is the largest component of our income and is affected by the interest rate environment and the volume and composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, investment securities, other investments, interest-bearing deposits in banks, federal funds sold and time deposits in other banks. Our interest-bearing liabilities include deposits, securities sold under agreements to repurchase, other borrowings and subordinated deferrable interest debentures.
2021 compared with 2020. For the year ended December 31, 2021, interest income was $703.1 million, a decrease of $23.4 million, or 3.2%, compared with the same period in 2020. Average earning assets increased $2.52 billion, or 14.5%, to $19.89 billion for the year ended December 31, 2021, compared with $17.37 billion for 2020. Yield on average earning assets on a taxable equivalent basis decreased during 2021 to 3.56%, compared with 4.21% for the year ended December 31, 2020. Average yields on all interest-earning asset categories except investment securities decreased from 2020 to 2021 as market interest rates declined.
Interest expense on deposits and other borrowings for the year ended December 31, 2021 was $47.8 million, a decrease of $41.0 million, or 46.2%, compared with $88.8 million for the year ended December 31, 2020. During 2021 average interest-bearing liabilities were $11.77 billion as compared with $11.25 billion for 2020, an increase of $520.4 million, or 4.6%. During 2021, average noninterest-bearing deposit accounts were $7.02 billion and comprised 38.5% of average total deposits, compared with $5.23 billion, or 34.4% of average total deposits, during 2020. Average balances of time deposits amounted to $1.95 billion and comprised 10.7% of average total deposits during 2021, compared with $2.39 billion, or 15.7% of average total deposits, during 2020.
On a taxable-equivalent basis, net interest income for 2021 was $659.9 million, compared with $642.9 million in 2020, an increase of $17.0 million, or 2.6%. The Company’s net interest margin, on a tax equivalent basis, decreased 38 basis points to 3.32% for the year ended December 31, 2021, compared with 3.70% for the year ended December 31, 2020. Accretion income for 2021 decreased to $16.3 million, compared with $27.4 million for 2020.
2020 compared with 2019. For the year ended December 31, 2020, interest income was $726.5 million, an increase of $90.1 million, or 14.2%, compared with the same period in 2019. Average earning assets increased $4.24 billion, or 32.3%, to $17.37 billion for the year ended December 31, 2020, compared with $13.13 billion for 2019. Yield on average earning assets on a taxable equivalent basis decreased during 2020 to 4.21%, compared with 4.88% for the year ended December 31, 2019. Average yields on all interest-earning asset categories decreased from 2019 to 2020 as market interest rates declined.
Interest expense on deposits and other borrowings for the year ended December 31, 2020 was $88.8 million, a decrease of $42.5 million, or 32.4%, compared with $131.2 million for the year ended December 31, 2019. During 2020 average interest-bearing liabilities were $11.25 billion as compared with $9.13 billion for 2019, an increase of $2.12 billion, or 23.2%. During 2020, average noninterest-bearing deposit accounts were $5.23 billion and comprised 34.4% of average total deposits, compared with $3.36 billion, or 28.8% of average total deposits, during 2019. Average balances of time deposits amounted to $2.39 billion and comprised 15.7% of average total deposits during 2020, compared with $2.70 billion, or 23.0% of average total deposits, during 2019.
On a taxable-equivalent basis, net interest income for 2020 was $642.9 million, compared with $509.5 million in 2019, an increase of $133.4 million, or 26.2%. The Company’s net interest margin, on a tax equivalent basis, decreased 18 basis points to 3.70% for the year ended December 31, 2020, compared with 3.88% for the year ended December 31, 2019. Accretion income for 2020 increased to $27.4 million, compared with $19.9 million for 2019.
35
The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2021 and 2020 are shown in the following table:
| 2021 vs. 2020 | 2020 vs. 2019 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase | Changes Due To | Increase | Changes Due To | ||||||||||||||||||||
| (dollars in thousands) | (Decrease) | Rate | Volume | (Decrease) | Rate | Volume | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Income from earning assets: | |||||||||||||||||||||||
| Interest on federal funds sold, interest-bearing deposits in banks and time deposits in other banks | $ | 2,038 | $ | (5,682) | $ | 7,720 | $ | (6,929) | $ | (10,762) | $ | 3,833 | |||||||||||
| Interest on investment securities | (10,623) | 1,133 | (11,756) | (7,014) | (3,784) | (3,230) | |||||||||||||||||
| Interest on loans held for sale | (5,109) | (4,042) | (1,067) | 22,757 | (8,352) | 31,109 | |||||||||||||||||
| Interest and fees on loans | (10,276) | (41,964) | 31,688 | 82,100 | (95,751) | 177,851 | |||||||||||||||||
| Total interest income | (23,970) | (50,555) | 26,585 | 90,914 | (118,649) | 209,563 | |||||||||||||||||
| Expense from interest-bearing liabilities: | |||||||||||||||||||||||
| Interest on savings and interest-bearing demand deposits | (13,980) | (19,594) | 5,614 | (27,304) | (45,581) | 18,277 | |||||||||||||||||
| Interest on time deposits | (22,730) | (16,712) | (6,018) | (16,162) | (10,450) | (5,712) | |||||||||||||||||
| Interest on federal funds purchased and securities sold under agreements to repurchase | (62) | (25) | (37) | (4) | 8 | (12) | |||||||||||||||||
| Interest on FHLB advances | (6,926) | 332 | (7,258) | (2,343) | (9,938) | 7,595 | |||||||||||||||||
| Interest on other borrowings | 4,087 | (1,153) | 5,240 | 4,064 | (2,502) | 6,566 | |||||||||||||||||
| Interest on trust preferred securities | (1,354) | (1,391) | 37 | (729) | (1,709) | 980 | |||||||||||||||||
| Total interest expense | (40,965) | (38,543) | (2,422) | (42,478) | (70,172) | 27,694 | |||||||||||||||||
| Net interest income | $ | 16,995 | $ | (12,012) | $ | 29,007 | $ | 133,392 | $ | (48,477) | $ | 181,869 |
Provision for Credit Losses
The Company's provision for credit losses on loans during 2021 amounted to a release of $35.1 million, compared with provisions of $125.5 million for 2020 and $19.8 million for 2019. On January 1, 2020, the Company adopted CECL and measured its allowance for credit losses on loans in 2021 and 2020 using an expected loss model while 2019 was measured under the incurred loss method. The decreased provision for 2021 was primarily attributable to improvements in forecast economic conditions, partially offset by organic loan growth and the addition of Balboa's portfolio. Net charge-offs in 2021 were 0.04% of average loans, compared with 0.31% in 2020 and 0.10% in 2019. The Company sold selected hotel loans during the fourth quarter of 2020 totaling $87.5 million which resulted in charge-offs of $17.2 million. Excluding the impact of the hotel sale, net charge-offs for 2020 would have been 0.18% of average loans.
At December 31, 2021, non-performing assets amounted to $101.9 million, or 0.43% of total assets, compared with $97.2 million, or 0.48% of total assets, at December 31, 2020. Other real estate was approximately $3.8 million as of December 31, 2021, reflecting a 67.9% decrease from the $11.9 million reported at December 31, 2020.
The Company’s allowance for credit losses on loans at December 31, 2021 was $167.6 million, or 1.06% of loans compared with $199.4 million, or 1.38%, and $38.2 million, or 0.30%, at December 31, 2020 and 2019, respectively. The decrease in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2020 was primarily attributable to improvements in forecast economic conditions in the Company's CECL model and the provision release recorded during 2021.
The Company's provision for unfunded commitments during 2021 amounted to $332,000, compared with $19.1 million for 2020 and no such provision for 2019. Subsequent to the adoption of CECL, the allowance for unfunded commitments on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The Company recorded a release of provision for other credit losses during 2021 totaling $616,000, compared with a provision of $830,000 for 2020 and no such provision for 2019.
36
Noninterest Income
Following is a comparison of noninterest income for 2021, 2020 and 2019.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | ||||||||
| Service charges on deposit accounts | $ | 45,106 | $ | 44,145 | $ | 50,792 | |||||
| Mortgage banking activity | 285,900 | 374,077 | 119,409 | ||||||||
| Other service charges, commissions and fees | 4,188 | 3,914 | 3,566 | ||||||||
| Net gain (loss) on securities | 515 | 5 | 138 | ||||||||
| Gain on sale of SBA loans | 6,623 | 7,226 | 6,058 | ||||||||
| Other noninterest income | 23,212 | 17,133 | 18,150 | ||||||||
| $ | 365,544 | $ | 446,500 | $ | 198,113 |
2021 compared with 2020. Total noninterest income in 2021 was $365.5 million, compared with $446.5 million in 2020, reflecting a decrease of 18.1%, or $81.0 million.
Service charges on deposit accounts increased $961,000, or 2.2%, to $45.1 million during 2021 compared with 2020. This increase was primarily attributable to increases in debit card interchange income and corporate services charges, partially offset by a decline in volume of NSF income which declined $1.8 million compared with 2020.
Other service charges, commission and fees increased by $274,000 to $4.2 million during 2021, an increase of 7.0% compared with 2020 due primarily to an increase in ATM fees.
Income from mortgage banking activities decreased $88.2 million, or 23.6%, to $285.9 million during 2021 compared with 2020. This decrease was a result of a decline in production and tightening of gain on sale spreads compared with 2020. Total production in the retail mortgage division decreased to $8.9 billion for 2021, compared with $9.8 billion for 2020, while gain on sale spreads decreased in 2021 to 3.31% from 3.79% in 2020. The decrease in gain on sale spread is primarily related to normalization of pricing in the industry after experiencing record production levels in 2020. Noninterest income from the Company's warehouse lending division increased $739,000 to $4.6 million for 2021 compared with $3.9 million for 2020.
Gain on sale of SBA loans decreased by $603,000, or 8.3%, to $6.6 million during 2021 compared with 2020, while loans sold decreased $12.5 million, or 14.0%, to $76.6 million during 2021 compared with 2020.
Other noninterest income increased by $6.1 million, or 35.5%, to $23.2 million during 2021 compared with 2020. This increase was primarily due to increases in BOLI income, trust services income and merchant fee income of $1.8 million, $1.8 million and $1.3 million, respectively. Non-mortgage loan servicing income decreased $249,000 in 2021 primarily due to increased amortization related to declines in serviced portfolio balances, partially offset by a $906,000 recovery of prior SBA servicing right impairment.
2020 compared with 2019. Total noninterest income in 2020 was $446.5 million, compared with $198.1 million in 2019, reflecting an increase of 125.4%, or $248.4 million.
Service charges on deposit accounts decreased by $6.6 million, or 13.1%, to $44.1 million during 2020 compared with 2019. This decrease was primarily attributable to a decline in volume of NSF income which declined $3.8 million compared with 2019. Also contributing to the decrease in service charge revenue was the full year impact of the Durbin Amendment which was effective for the Company beginning in the third quarter of 2019.
Other service charges, commission and fees increased by $348,000 to $3.9 million during 2020, an increase of 9.8% compared with 2019 due primarily to an increase in ATM fees.
Income from mortgage banking activities increased $254.7 million, or 213.3%, to $374.1 million during 2020 compared with 2019. This increase was a result of the full year impact of the Fidelity acquisition and additional growth from the low interest rate environment during 2020. Total production in the retail mortgage division increased to $9.8 billion for 2020, compared with $4.3 billion for 2019, while gain on sale spreads increased in 2020 to 3.79% from 2.75% in 2019. The increase in gain on sale spread is primarily related to improved pricing in the industry amid record production levels in the current low interest rate
37
environment. Noninterest income from the Company's warehouse lending division increased $1.9 million to $3.9 million for 2020 compared with $2.0 million for 2019.
Gain on sale of SBA loans increased by $1.2 million, or 19.3%, to $7.2 million during 2020 compared with 2019, while loans sold were approximately flat at $89.0 million during 2020 compared with 2019.
Other noninterest income decreased by $1.0 million, or 5.6%, to $17.1 million during 2020 compared with 2019. This decrease was primarily due to a reduction in gain on BOLI proceeds of $2.6 million, partially offset by increases in BOLI income and trust services income of $770,000 and $1.7 million, respectively. Non-mortgage loan servicing income decreased $1.1 million in 2020 primarily due to increased amortization and impairment in the current low interest rate environment.
Noninterest Expense
Following is a comparison of noninterest expense for 2021, 2020 and 2019.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | ||||||||
| Salaries and employee benefits | $ | 337,776 | $ | 360,278 | $ | 223,938 | |||||
| Occupancy and equipment | 48,066 | 52,349 | 40,596 | ||||||||
| Advertising and marketing | 8,434 | 8,046 | 7,927 | ||||||||
| Amortization of intangible assets | 14,965 | 19,612 | 17,713 | ||||||||
| Data processing and communications expenses | 45,976 | 46,017 | 38,513 | ||||||||
| Legal and other professional fees | 11,920 | 15,972 | 10,634 | ||||||||
| Credit resolution-related expenses | 3,538 | 5,106 | 4,082 | ||||||||
| Merger and conversion charges | 4,206 | 1,391 | 73,105 | ||||||||
| FDIC insurance | 5,614 | 14,078 | 1,945 | ||||||||
| Loan servicing expenses | 26,481 | 20,910 | 10,817 | ||||||||
| Other noninterest expenses | 53,148 | 54,870 | 42,667 | ||||||||
| $ | 560,124 | $ | 598,629 | $ | 471,937 |
2021 compared with 2020. Total noninterest expense decreased $38.5 million, or 6.4%, in 2021 to $560.1 million from $598.6 million in 2020. Total noninterest expense for 2021 include approximately $4.2 million in merger-related charges and $510,000 in losses on sale of bank premises. Total noninterest expense for 2020 include approximately $1.4 million in merger-related charges, $624,000 in losses on sale of bank premises, $1.5 million in restructuring charges, $3.3 million in natural disaster and pandemic expenses charges, and $3.1 million in expenses related to the previously announced SEC and DOJ investigation. Excluding these amounts, expenses in 2021 decreased by $33.3 million, or 5.7%, compared with 2020 levels.
Salaries and benefits decreased $22.5 million, or 6.2%, from $360.3 million in 2020 to $337.8 million in 2021. This decrease was primarily attributable to a decrease in variable pay resulting from decreased production levels in our retail mortgage division. Salaries and benefits in our mortgage division decreased $17.0 million, or 9.2%, to $167.8 million in 2021. Also contributing to the decrease in salaries and benefits expense was a reduction in incentives tied to PPP loan production. Full time equivalent employees increased from 2,671 at December 31, 2020 to 2,865 at December 31, 2021, primarily as a result of the Balboa acquisition in December 2021.
Occupancy costs decreased $4.3 million, or 8.2%, from $52.3 million in 2020 to $48.1 million in 2021 due primarily to a reduction in leased locations related to previously announced branch consolidations and efficiency initiatives.
Amortization of intangible assets decreased $4.6 million, or 23.7%, to $15.0 million for 2021 compared with $19.6 million for 2020. Core deposit intangibles are being amortized over an accelerated basis; therefore, the expense recorded will decline over the life of the asset.
Legal and other professional fees decreased $4.1 million, or 25.4%, from $16.0 million in 2020 to $11.9 million in 2021, primarily due to a decrease of $3.1 million related to the previously announced SEC and DOJ investigation.
38
Merger and conversion charges were $4.2 million in 2021, an increase of $2.8 million, or 202.4%, compared with $1.4 million recorded for 2020. Merger and conversion charges for 2021 were primarily related to the acquisition of Balboa while expenses for 2020 were primarily related to the acquisition of Fidelity.
Other noninterest expense decreased $1.7 million, or 3.1%, to $53.1 million in 2021 from $54.9 million in 2020, resulting primarily from decreases in natural disaster and pandemic charges, credit investigations and loan related expenses for loans previously covered under loss-sharing agreements with the FDIC, partially offset by increases in other losses and tax and license expense. Also contributing to the decrease was a decrease in variable expenses related to our elevated mortgage production.
2020 compared with 2019. Total noninterest expense increased $126.7 million, or 26.8%, in 2020 to $598.6 million from $471.9 million in 2019. Total noninterest expense for 2020 include approximately $1.4 million in merger-related charges, $624,000 in losses on sale of bank premises, $1.5 million in restructuring charges, $3.3 million in natural disaster and pandemic expenses charges, and $3.1 million in expenses related to the previously announced SEC and DOJ investigation. Total noninterest expense for 2019 include approximately $73.1 million in merger-related charges, $6.0 million in losses on sale of bank premises, $245,000 in restructuring charges, ($39,000) in natural disaster and pandemic expenses charges, and $463,000 in expenses related to the previously announced SEC and DOJ investigation. Excluding these amounts, expenses in 2020 increased by $196.6 million, or 50.1%, compared with 2019 levels.
Salaries and benefits increased $136.3 million, or 60.9%, from $223.9 million in 2019 to $360.3 million in 2020. This increase was primarily attributable to an increase in variable pay resulting from increased production levels in our retail mortgage division. Salaries and benefits in our mortgage division increased $102.3 million, or 124.0%, to $184.8 million in 2020. Also contributing to the increase in salaries and benefits expense was the full year impact of the Fidelity acquisition which closed at the beginning of the third quarter of 2019. Full time equivalent employees decreased from 2,722 at December 31, 2019 to 2,671 at December 31, 2020.
Occupancy costs increased $11.8 million, or 29.0%, from $40.6 million in 2019 to $52.3 million in 2020 due primarily to 62 branch locations being added during 2019 as a result of the Fidelity acquisition, partially offset by branch closures related to previously announced branch consolidations. Also contributing to the increase was approximately $2.1 million in lease termination expense related to locations closed as part of efficiency initiatives.
Amortization of intangible assets increased $1.9 million, or 10.7%, to $19.6 million for 2020 compared with $17.7 million for 2019 due to additional amortization of intangible assets recorded as part of the Fidelity acquisition.
Data processing and telecommunications expenses increased $7.5 million, or 19.5%, to $46.0 million for 2020 compared with $38.5 million for 2019. This increase reflects increased core banking system charges due to an increase in the number of accounts being processed by our core banking system as a result of the Fidelity acquisition and a volume related increase related to elevated production levels in our retail mortgage division.
Legal and other professional fees increased $5.3 million, or 50.2%, from $10.6 million in 2019 to $16.0 million in 2020, primarily due to an increase of $2.6 million related to the previously announced SEC and DOJ investigation.
Merger and conversion charges were $1.4 million in 2020, a decrease of $71.7 million, or 98.1%, compared with $73.1 million recorded for 2019. Merger and conversion charges for both 2020 and 2019 were primarily related to the acquisition of Fidelity.
Loan servicing expenses were $20.9 million in 2020, an increase of $10.1 million, or 93.3%, compared with $10.8 million recorded for 2019, primarily due to an increase in serviced loans related to elevated mortgage production.
Other noninterest expense increased $12.2 million, or 28.6%, to $54.9 million in 2020 from $42.7 million in 2019, resulting primarily from increases in natural disaster and pandemic charges, insurance expense, and tax and license expenses, partially offset by decreases in loss on fixed assets, deposit charge-offs and travel related expenses. Also contributing to the increase was an increase in variable expenses related to our elevated mortgage production.
Income Taxes
Income tax expense is influenced by statutory federal and state tax rates, the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the year ended December 31, 2021, the Company recorded income tax expense of approximately $119.2 million, compared with $78.3 million recorded in 2020 and $50.1 million
39
recorded in 2019. The Company’s effective tax rate was 24.0%, 23.0% and 23.7% for the years ended December 31, 2021, 2020 and 2019, respectively.
BALANCE SHEET COMPARISON
LOANS
Management believes that our loan portfolio is adequately diversified. The loan portfolio contains no foreign loans or significant concentrations in any one industry. As of December 31, 2021, approximately 71.7% of our loan portfolio was secured by real estate, compared with 67.0% at December 31, 2020.
The amount of loans outstanding at the indicated dates is shown in the following table according to type of loans.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | |||||
| Commercial, financial and agricultural | $ | 1,875,993 | $ | 1,627,477 | |||
| Consumer installment | 191,298 | 306,995 | |||||
| Indirect automobile | 265,779 | 580,083 | |||||
| Mortgage warehouse | 787,837 | 916,353 | |||||
| Municipal | 572,701 | 659,403 | |||||
| Premium finance | 798,409 | 687,841 | |||||
| Real estate - construction and development | 1,452,339 | 1,606,710 | |||||
| Real estate - commercial and farmland | 6,834,917 | 5,300,006 | |||||
| Real estate - residential | 3,094,985 | 2,796,057 | |||||
| Loans, net of unearned income | $ | 15,874,258 | $ | 14,480,925 |
The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types. Also, the Company’s in-house lending limit for a single loan is $40.0 million for construction loans and $50.0 million for term loans with stabilized cash flows, which would normally prevent a concentration with a single loan project. Certain lending relationships may contain more than one loan and, consequently, exceed the in-house lending limit. The Company regularly monitors its largest loan relationships to avoid a concentration with a single borrower. The largest 25 loan relationships as of December 31, 2021 based on committed amount are summarized below by type.
| (dollars in thousands) | Committed Amount | Average Rate | Average Maturity (months) | % Unsecured | % in Nonaccrual Status | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | $ | 188,250 | 3.60 | % | 8 | 48.78 | % | — | % | |||||||
| Mortgage warehouse | 555,000 | 2.85 | % | 3 | — | — | % | |||||||||
| Real estate - construction and development | 548,848 | 3.37 | % | 46 | — | — | % | |||||||||
| Real estate - commercial and farmland | 733,030 | 3.14 | % | 36 | — | — | % | |||||||||
| Total | $ | 2,025,128 | 3.12 | % | 25 | 4.53 | % | — | % |
40
Total loans as of December 31, 2021, are shown in the following table according to their contractual maturity.
| Contractual Maturity in: | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | One Yearor Less | OverOne YearthroughFive Years | Over Five Years through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| Commercial, financial and agricultural | $ | 287,750 | $ | 1,275,717 | $ | 303,960 | $ | 8,566 | $ | 1,875,993 | |||||||||
| Consumer installment | 15,880 | 76,491 | 98,165 | 762 | 191,298 | ||||||||||||||
| Indirect automobile | 17,765 | 248,009 | 5 | — | 265,779 | ||||||||||||||
| Mortgage warehouse | 787,837 | — | — | — | 787,837 | ||||||||||||||
| Municipal | 10,610 | 65,152 | 443,070 | 53,869 | 572,701 | ||||||||||||||
| Premium finance | 782,723 | 15,686 | — | — | 798,409 | ||||||||||||||
| Real estate - construction and development | 747,833 | 530,652 | 140,505 | 33,349 | 1,452,339 | ||||||||||||||
| Real estate - commercial and farmland | 665,979 | 3,238,946 | 2,666,848 | 263,144 | 6,834,917 | ||||||||||||||
| Real estate - residential | 46,249 | 177,571 | 407,820 | 2,463,345 | 3,094,985 | ||||||||||||||
| $ | 3,362,626 | $ | 5,628,224 | $ | 4,060,373 | $ | 2,823,035 | $ | 15,874,258 |
Total loans which have maturity dates after one year are summarized below by those loans that have predetermined interest rates and those loans that have floating or adjustable interest rates.
| (dollars in thousands) | December 31, 2021 | |
|---|---|---|
| Predetermined interest rates | $ | 9,541,101 |
| Commercial, financial and agricultural | 1,324,006 | |
| Consumer installment | 169,783 | |
| Indirect automobile | 248,014 | |
| Municipal | 561,682 | |
| Premium finance | 15,686 | |
| Real estate - construction and development | 351,583 | |
| Real estate - commercial and farmland | 4,798,409 | |
| Real estate - residential | 2,071,941 | |
| $ | 9,541,104 | |
| Floating or adjustable interest rates | ||
| Commercial, financial and agricultural | $ | 264,237 |
| Consumer installment | 5,635 | |
| Municipal | 409 | |
| Real estate - construction and development | 352,923 | |
| Real estate - commercial and farmland | 1,370,529 | |
| Real estate - residential | 976,795 | |
| $ | 2,970,528 |
ALLOWANCE AND PROVISION FOR CREDIT LOSSES
The allowance for credit losses ("ACL") represents an allowance for expected losses over the remaining contractual life of the assets adjusted for prepayments. The contractual term does not consider extensions, renewals or modifications unless the Company reasonably expects to execute a troubled debt restructuring with a borrower. The Company segregates the loan portfolio by type of loan and utilizes this segregation in evaluating exposure to risks within the portfolio.
The Company estimates the ACL on loans based on the underlying assets’ amortized cost basis, which is the amount at which the financing receivable is originated or acquired, adjusted for applicable accretion or amortization of premium, discount, and net deferred fees or costs, collection of cash, and charge-offs. In the event that collection of principal becomes uncertain, the Company has policies in place to reverse accrued interest in a timely manner. Therefore, the Company has made a policy election to exclude accrued interest from the measurement of ACL.
41
Expected credit losses are reflected in the ACL through a charge to credit loss expense. When the Company deems all or a portion of a financial asset to be uncollectible the appropriate amount is written off and the ACL is reduced by the same amount. The Company applies judgment to determine when a financial asset is deemed uncollectible; however, generally speaking, an asset will be considered uncollectible no later than when all efforts at collection have been exhausted. Subsequent recoveries, if any, are credited to the ACL when received.
The Company measures expected credit losses of financial assets on a collective (pool) basis, when the financial assets share similar risk characteristics. Depending on the nature of the pool of financial assets with similar risk characteristics, the Company uses the DCF method or the PD×LGD method which may be adjusted for qualitative factors.
The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The methodologies apply historical loss information, adjusted for asset-specific characteristics, economic conditions at the measurement date, and forecasts about future economic conditions expected to exist through the contractual lives of the financial assets that are reasonable and supportable, to the identified pools of financial assets with similar risk characteristics for which the historical loss experience was observed. The Company’s methodologies revert back to historical loss information on a straight-line basis over four quarters when it can no longer develop reasonable and supportable forecasts.
Prior to the adoption of CECL on January 1, 2020, the allowance for credit losses represented a reserve for probable incurred losses in the loan portfolio. The adequacy of the allowance for credit losses was evaluated periodically based on a review of all significant loans, with a particular emphasis on nonaccruing, past due and other loans that management believed might be potentially impaired or warrant additional attention. We segregated our loan portfolio by type of loan and utilized this segregation in evaluating exposure to risks within the portfolio. In addition, based on internal reviews and external reviews performed by independent loan reviewers and regulatory authorities, we further segregated our loan portfolio by loan grades based on an assessment of risk for a particular loan or group of loans. Certain reviewed loans were assigned specific allowances when a review of relevant data determines that a general allocation is not sufficient or when the review affords management the opportunity to fine tune the amount of exposure in a given credit. In establishing allowances, management considered historical loan loss experience but adjusted this data with a significant emphasis on data such as current loan quality trends, current economic conditions and other factors in the markets where the Bank operates. Factors considered included, among others, current valuations of real estate in our markets, unemployment rates, the effect of weather conditions on agricultural related entities and other significant local economic events, such as major plant closings.
The following table sets forth the breakdown of the allowance for credit losses on loans by loan category for the periods indicated. Management believes the allowance can be allocated only on an approximate basis. The allocation of the allowance to each category is not necessarily indicative of future losses and does not restrict the use of the allowance to absorb losses in any other category.
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||
| (dollars in thousands) | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | Amount | % of Loans to Total Loans | |||||||||||||||
| Commercial, financial and agricultural | $ | 26,829 | 12 | % | $ | 7,359 | 11 | % | $ | 4,567 | 6 | % | |||||||||
| Consumer installment | 6,097 | 1 | 4,076 | 2 | 3,784 | 4 | |||||||||||||||
| Indirect automobile | 476 | 2 | 1,929 | 4 | — | 8 | |||||||||||||||
| Mortgage warehouse | 3,231 | 5 | 3,666 | 6 | 640 | 4 | |||||||||||||||
| Municipal | 401 | 4 | 791 | 5 | 484 | 4 | |||||||||||||||
| Premium finance | 2,729 | 5 | 3,879 | 5 | 2,550 | 5 | |||||||||||||||
| Real estate – construction and development | 22,045 | 9 | 45,304 | 11 | 5,995 | 12 | |||||||||||||||
| Real estate – commercial and farmland | 77,831 | 43 | 88,894 | 37 | 9,666 | 35 | |||||||||||||||
| Real estate - residential | 27,943 | 19 | 43,524 | 19 | 10,503 | 22 | |||||||||||||||
| Total | $ | 167,582 | 100 | % | $ | 199,422 | 100 | % | $ | 38,189 | 100 | % |
42
The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2021, 2020 and 2019.
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net charge-offs (recoveries) | Average Balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | Net charge-offs (recoveries) | Average balance | Rate | |||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 2,033 | $ | 1,526,100 | 0.13 | % | $ | 8,758 | $ | 1,400,398 | 0.63 | % | $ | 1,622 | $ | 758,158 | 0.21 | % | |||||||||||||||
| Consumer installment | 5,309 | 235,056 | 2.26 | 3,889 | 472,253 | 0.82 | 4,279 | 478,280 | 0.89 | ||||||||||||||||||||||||
| Indirect automobile | (491) | 404,461 | (0.12) | 1,945 | 803,212 | 0.24 | 1,459 | 537,003 | 0.27 | ||||||||||||||||||||||||
| Mortgage warehouse | — | 827,159 | — | — | 749,671 | — | — | 456,509 | — | ||||||||||||||||||||||||
| Municipal | — | 623,839 | — | — | 688,585 | — | — | 572,527 | — | ||||||||||||||||||||||||
| Premium finance | (1,202) | 752,094 | (0.16) | 2,944 | 683,630 | 0.43 | 1,597 | 596,183 | 0.27 | ||||||||||||||||||||||||
| Real estate - construction and development | (273) | 1,493,855 | (0.02) | (734) | 1,616,655 | (0.05) | (1,331) | 1,244,474 | (0.11) | ||||||||||||||||||||||||
| Real estate - commercial and farmland | 1,279 | 5,958,257 | 0.02 | 26,055 | 4,835,463 | 0.54 | 3,010 | 3,683,419 | 0.08 | ||||||||||||||||||||||||
| Real estate - residential | (464) | 2,883,135 | (0.02) | 59 | 2,768,715 | — | (248) | 2,340,425 | (0.01) | ||||||||||||||||||||||||
| $ | 6,191 | $ | 14,703,956 | 0.04 | % | $ | 42,916 | $ | 14,018,582 | 0.31 | % | $ | 10,388 | $ | 10,666,978 | 0.10 | % |
The following table provides an analysis of the allowance for credit losses on loans held for investment.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | ||||||||
| Allowance for credit losses on loans at end of period | $ | 167,582 | $ | 199,422 | $ | 38,189 | |||||
| Loan balances: | |||||||||||
| End of period | 15,874,258 | 14,480,925 | 12,818,476 | ||||||||
| Allowance for credit losses on loans as a percentage of end of period loans | 1.06 | % | 1.38 | % | 0.30 | % | |||||
| Nonaccrual loans as a percentage of end of period loans | 0.54 | % | 0.53 | % | 0.59 | % | |||||
| Allowance for credit losses to nonaccrual loans at end of period | 196.54 | % | 260.83 | % | 50.83 | % |
At December 31, 2021, the allowance for credit losses on loans totaled $167.6 million, or 1.06% of loans, compared with $199.4 million, or 1.38% of loans, at December 31, 2020. The decrease in the allowance for credit losses on loans as a percentage of loans compared with December 31, 2020 was primarily attributable to improvements in forecast economic conditions and the related provision release recorded during 2021. For the year ended December 31, 2021, our net charge off ratio as a percentage of average loans decreased to 0.04%, compared with 0.31% for the year ended December 31, 2020. This decrease was primarily a result of the sale of certain hotel loans totaling $87.5 million during the fourth quarter of 2020 which resulted in charge offs of $17.2 million. The hotel loans sold were selected based on a number of factors, including the level of relationship with the borrower, tier of hotel brand underlying the property and market conditions in the area.
The provision for credit losses on loans for the year ended December 31, 2021 was a release of $35.1 million, compared with a provision of $125.5 million for the year ended December 31, 2020. This decrease primarily resulted from improvement in forecast economic conditions compared with the forecast at the December 31, 2020, partially offset by organic loan growth during 2021 and the addition of Balboa's portfolio in December 2021. As of December 31, 2021 our ratio of nonperforming assets to total assets had decreased slightly to 0.43% from 0.48% at December 31, 2020.
NONPERFORMING LOANS
A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is reversed against interest income. Interest on loans that are classified as nonaccrual is recognized when received. Past due loans are placed on nonaccrual status when principal or interest is past due 90 days or more unless the loan is well secured and in the process of collection. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms. The following table presents an analysis of loans accounted for on a nonaccrual basis and loans contractually past due 90 days or more as to interest or principal payments and still accruing.
43
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | |||||
| Nonaccrual loans | |||||||
| Commercial, financial and agricultural | $ | 14,214 | $ | 9,836 | |||
| Consumer installment | 476 | 709 | |||||
| Indirect automobile | 947 | 2,831 | |||||
| Premium finance | — | — | |||||
| Real estate - construction and development | 492 | 5,407 | |||||
| Real estate - commercial and farmland | 15,365 | 18,517 | |||||
| Real estate - residential | 53,772 | 39,157 | |||||
| Total | $ | 85,266 | $ | 76,457 | |||
| Loans contractually past due 90 days or more as to interest or principal payments and still accruing | $ | 12,648 | $ | 8,326 |
Troubled Debt Restructurings
The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession.
As of December 31, 2021 and 2020, the Company had a balance of $76.6 million and $85.0 million, respectively, in troubled debt restructurings. These totals do not include COVID-19 loan modifications accounted for under Section 4013 of the CARES Act. Further information on these loans is set forth under the heading "COVID-19 Deferrals" below. The following table presents the amount of troubled debt restructurings by loan class classified separately as accrual and non-accrual at December 31, 2021 and 2020.
| As of December 31, 2021 | Accruing Loans | Non-Accruing Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||||
| Commercial, financial and agricultural | 12 | $ | 1,286 | 6 | $ | 83 | |||||||
| Consumer installment | 7 | 16 | 17 | 35 | |||||||||
| Indirect automobile | 233 | 1,037 | 52 | 273 | |||||||||
| Real estate - construction and development | 4 | 789 | 1 | 13 | |||||||||
| Real estate - commercial and farmland | 25 | 35,575 | 5 | 5,924 | |||||||||
| Real estate - residential | 213 | 26,879 | 39 | 4,678 | |||||||||
| Total | 494 | $ | 65,582 | 120 | $ | 11,006 |
| As of December 31, 2020 | Accruing Loans | Non-Accruing Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||||
| Commercial, financial and agricultural | 9 | $ | 521 | 11 | $ | 849 | |||||||
| Consumer installment | 10 | 32 | 20 | 56 | |||||||||
| Indirect automobile | 437 | 2,277 | 51 | 461 | |||||||||
| Real estate - construction and development | 4 | 506 | 5 | 707 | |||||||||
| Real estate - commercial and farmland | 28 | 36,707 | 7 | 1,401 | |||||||||
| Real estate - residential | 264 | 38,800 | 34 | 2,671 | |||||||||
| Total | 752 | $ | 78,843 | 128 | $ | 6,145 |
44
The following table presents the amount of troubled debt restructurings by loan class classified separately as those currently paying under restructured terms and those that have defaulted (defined as 30 days past due) under restructured terms at December 31, 2021 and 2020.
| As of December 31, 2021 | Loans CurrentlyPaying UnderRestructured Terms | Loans that haveDefaulted UnderRestructured Terms | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Commercial, financial and agricultural | 11 | $ | 1,269 | 7 | $ | 100 | |||||
| Consumer installment | 10 | 17 | 14 | 34 | |||||||
| Indirect automobile | 233 | 1,052 | 52 | 258 | |||||||
| Real estate - construction and development | 4 | 789 | 1 | 13 | |||||||
| Real estate - commercial and farmland | 29 | 41,452 | 1 | 47 | |||||||
| Real estate - residential | 215 | 26,956 | 37 | 4,601 | |||||||
| Total | 502 | $ | 71,535 | 112 | $ | 5,053 |
| As of December 31, 2020 | Loans Currently Paying Under Restructured Terms | Loans that have Defaulted Under Restructured Terms | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan class | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Commercial, financial and agricultural | 11 | $ | 532 | 9 | $ | 839 | |||||
| Consumer installment | 12 | 33 | 18 | 55 | |||||||
| Indirect automobile | 411 | 2,138 | 77 | 600 | |||||||
| Real estate - construction and development | 5 | 507 | 4 | 706 | |||||||
| Real estate - commercial and farmland | 29 | 36,512 | 6 | 1,595 | |||||||
| Real estate - residential | 249 | 35,348 | 49 | 6,123 | |||||||
| Total | 717 | $ | 75,070 | 163 | $ | 9,918 |
45
The following table presents the amount of troubled debt restructurings by types of concessions made, classified separately as accrual and non-accrual at December 31, 2021 and 2020.
| As of December 31, 2021 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Type of Concession | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Forgiveness of interest | 3 | $ | 287 | — | $ | — | |||||
| Forbearance of interest | 16 | 1,218 | 1 | 15 | |||||||
| Forbearance of principal | 332 | 49,778 | 73 | 9,783 | |||||||
| Rate reduction only | 55 | 6,321 | 4 | 200 | |||||||
| Rate reduction, maturity extension | — | — | 1 | 1 | |||||||
| Rate reduction, forbearance of interest | 33 | 2,296 | 6 | 319 | |||||||
| Rate reduction, forbearance of principal | 18 | 2,694 | 29 | 363 | |||||||
| Rate reduction, forgiveness of interest | 37 | 2,988 | 6 | 325 | |||||||
| Total | 494 | $ | 65,582 | 120 | $ | 11,006 |
| As of December 31, 2020 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Type of Concession | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Forgiveness of interest | 1 | $ | 73 | — | $ | — | |||||
| Forbearance of interest | 19 | 2,255 | 7 | 1,044 | |||||||
| Forbearance of principal | 563 | 58,131 | 72 | 3,372 | |||||||
| Forbearance of principal, extended amortization | — | — | 1 | 204 | |||||||
| Rate reduction only | 66 | 8,893 | 4 | 525 | |||||||
| Rate reduction, maturity extension | — | — | 1 | 5 | |||||||
| Rate reduction, forbearance of interest | 41 | 3,472 | 9 | 389 | |||||||
| Rate reduction, forbearance of principal | 21 | 2,609 | 25 | 193 | |||||||
| Rate reduction, forgiveness of interest | 41 | 3,410 | 8 | 412 | |||||||
| Rate reduction, forgiveness of principal | — | — | 1 | 1 | |||||||
| Total | 752 | $ | 78,843 | 128 | $ | 6,145 |
46
The following table presents the amount of troubled debt restructurings by collateral types, classified separately as accrual and non-accrual at December 31, 2021 and 2020.
| As of December 31, 2021 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Warehouse | 3 | $ | 61 | 2 | $ | 272 | |||||
| Raw land | 6 | 3,776 | 1 | 13 | |||||||
| Hotel and motel | 4 | 22,069 | 1 | 4,798 | |||||||
| Office | 5 | 710 | 1 | 485 | |||||||
| Retail, including strip centers | 8 | 7,118 | 1 | 370 | |||||||
| 1-4 family residential | 215 | 27,129 | 39 | 4,678 | |||||||
| Church | 2 | 2,393 | — | — | |||||||
| Automobile/equipment/CD | 251 | 2,326 | 75 | 390 | |||||||
| Total | 494 | $ | 65,582 | 120 | $ | 11,006 |
| As of December 31, 2020 | Accruing Loans | Non-Accruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | # | Balance(in thousands) | # | Balance(in thousands) | |||||||
| Warehouse | 4 | $ | 248 | 2 | $ | 305 | |||||
| Raw land | 5 | 4,611 | 7 | 1,135 | |||||||
| Hotel and motel | 4 | 22,372 | — | — | |||||||
| Office | 6 | 1,281 | — | — | |||||||
| Retail, including strip centers | 13 | 8,627 | — | — | |||||||
| 1-4 family residential | 266 | 38,913 | 35 | 3,170 | |||||||
| Church | — | — | 1 | 166 | |||||||
| Automobile/equipment/CD | 454 | 2,791 | 82 | 1,368 | |||||||
| Unsecured | — | — | 1 | 1 | |||||||
| Total | 752 | $ | 78,843 | 128 | $ | 6,145 |
COVID-19 Deferrals
In response to the COVID-19 pandemic, the Company offered affected borrowers payment relief under its Disaster Relief Program. These modifications primarily consisted of short-term payment deferrals or interest-only periods to assist customers. The Company has begun providing payment modifications to certain borrowers in economically sensitive industries of various terms up to nine months. Modifications related to the COVID-19 pandemic and qualifying under the provisions of Section 4013 of the CARES Act are not deemed to be troubled debt restructurings. As of December 31, 2021, $41.7 million in loans remained in payment deferral under the COVID-19 pandemic Disaster Relief Program.
The table below presents short-term deferrals related to the COVID-19 pandemic that were not considered TDRs.
| (dollars in thousands) | COVID-19 Deferrals | Deferrals as a % of total loans | ||||
|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | $ | 1,430 | 0.1 | % | ||
| Real estate – commercial and farmland | 1,899 | — | % | |||
| Real estate – residential | 38,396 | 1.2 | % | |||
| $ | 41,725 | 0.3 | % |
LIQUIDITY AND INTEREST RATE SENSITIVITY
Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of our Company to meet those needs. We seek to meet liquidity requirements primarily through management of short-term investments (principally interest-bearing deposits in banks) and monthly amortizing loans. Another source of
47
liquidity is the repayment of maturing single payment loans. In addition, our Company maintains relationships with correspondent banks, including the FHLB and the Federal Reserve Bank of Atlanta, which could provide funds on short notice, if needed.
A principal objective of our asset/liability management strategy is to minimize our exposure to changes in interest rates by matching the maturity and repricing horizons of interest-earning assets and interest-bearing liabilities. This strategy is overseen in part through the direction of our Asset and Liability Committee (the “ALCO Committee”) which establishes policies and monitors results to control interest rate sensitivity.
As part of our interest rate risk management policy, the ALCO Committee examines the extent to which its assets and liabilities are “interest rate sensitive” and monitors its interest rate-sensitivity “gap.” An asset or liability is considered to be interest rate sensitive if it will reprice or mature within the time period analyzed, usually one year or less. The interest rate-sensitivity gap is the difference between the interest-earning assets and interest-bearing liabilities scheduled to mature or reprice within such time period. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities. A gap is considered negative when the amount of interest rate-sensitive liabilities exceeds the interest rate-sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income. If our assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.
A simple interest rate “gap” analysis by itself may not be an accurate indicator of how net interest income will be affected by changes in interest rates. Accordingly, the ALCO Committee also evaluates how the repayment of particular assets and liabilities is impacted by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may not react identically to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as “interest rate caps”) which limit changes in interest rates on a short-term basis and over the life of the asset. In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap. The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.
We manage the mix of asset and liability maturities in an effort to control the effects of changes in the general level of interest rates on net interest income. Except for its effect on the general level of interest rates, inflation does not have a material impact on the balance sheet due to the rate variability and short-term maturities of its earning assets. In particular, approximately 61.4% of earning assets mature or reprice within one year or less. Mortgage loans, generally our loan category with the longest maturity, are usually made with fifteen to thirty year maturities, but a portion is at a variable interest rate with an adjustment between origination date and maturity date.
The Alternative Reference Rates Committee (the “ARRC”), which was convened by the Federal Reserve and the Federal Reserve Bank of New York, has recommended a paced market transition to the Secured Overnight Financing Rate (“SOFR”) from LIBOR. On July 29, 2021, the ARRC formally recommended the forward-looking term rates based on SOFR published by CME Group. The federal banking agencies issued a statement in November 2020 reiterating that the use of SOFR is voluntary and they are not endorsing a specific replacement rate. The Company has material contracts that are indexed to LIBOR, which include certain financial instruments within investment securities, loans, other borrowings, subordinated deferrable interest debentures and derivative financial instruments. Organizations are currently working on industrywide and company-specific transition plans as it relates to derivatives and cash markets exposed to LIBOR. Company management is monitoring developments in the financial markets and is evaluating the related risks. The Company has established a working committee with representatives from relevant functional areas to inventory the contracts and accounts that are tied to LIBOR and implement a transition plan for the affected items.
48
The following table sets forth the distribution of the repricing of our interest-earning assets and interest-bearing liabilities as of December 31, 2021, the interest rate sensitivity gap (i.e., interest rate sensitive assets minus interest rate sensitive liabilities), the cumulative interest rate sensitivity gap, the interest rate sensitivity gap ratio (i.e., interest rate sensitive assets divided by interest rate sensitive liabilities) and the cumulative interest rate sensitivity gap ratio. The table also sets forth the time periods in which earning assets and liabilities will mature or may reprice in accordance with their contractual terms. However, the table does not necessarily indicate the impact of general interest rate movements on the net interest margin since the repricing of various categories of assets and liabilities is subject to competitive pressures and the needs of our customers. In addition, various assets and liabilities indicated as repricing within the same period may in fact reprice at different times within such period and at different rates.
| December 31, 2021 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturing or Repricing Within | |||||||||||||||||||
| (dollars in thousands) | Zero toThreeMonths | ThreeMonths toOne Year | One toFiveYears | OverFiveYears | Total | ||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Federal funds sold and interest-bearing deposits in banks | $ | 3,756,844 | $ | — | $ | — | $ | — | $ | 3,756,844 | |||||||||
| Investment securities | 11,172 | 48,164 | 239,332 | 373,803 | 672,471 | ||||||||||||||
| Loans held for sale | 1,254,632 | — | — | — | 1,254,632 | ||||||||||||||
| Loans | 4,083,010 | 4,073,596 | 6,170,927 | 1,546,725 | 15,874,258 | ||||||||||||||
| 9,105,658 | 4,121,760 | 6,410,259 | 1,920,528 | 21,558,205 | |||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing demand deposits | 3,784,925 | — | — | — | 3,784,925 | ||||||||||||||
| Money market deposit accounts | 5,345,726 | — | — | — | 5,345,726 | ||||||||||||||
| Savings | 957,012 | — | — | — | 957,012 | ||||||||||||||
| Time deposits | 464,355 | 1,002,375 | 335,520 | 817 | 1,803,067 | ||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 5,845 | — | — | — | 5,845 | ||||||||||||||
| FHLB advances | — | — | 15,000 | 33,790 | 48,790 | ||||||||||||||
| Other borrowings | 74,319 | — | 585,635 | 31,135 | 691,089 | ||||||||||||||
| Trust preferred securities | 126,328 | — | — | — | 126,328 | ||||||||||||||
| 10,758,510 | 1,002,375 | 936,155 | 65,742 | 12,762,782 | |||||||||||||||
| Interest rate sensitivity gap | $ | (1,652,852) | $ | 3,119,385 | $ | 5,474,104 | $ | 1,854,786 | $ | 8,795,423 | |||||||||
| Cumulative interest rate sensitivity gap | $ | (1,652,852) | $ | 1,466,533 | $ | 6,940,637 | $ | 8,795,423 | |||||||||||
| Interest rate sensitivity gap ratio | 0.85 | 4.11 | 6.85 | 29.21 | |||||||||||||||
| Cumulative interest rate sensitivity gap ratio | 0.85 | 1.12 | 1.55 | 1.69 |
49
INVESTMENT PORTFOLIO
Following is a summary of the carrying value of debt securities available-for-sale as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | |||||
| U.S. government sponsored agencies | $ | 7,172 | $ | 17,504 | |||
| State, county and municipal securities | 47,812 | 66,778 | |||||
| Corporate debt securities | 28,496 | 51,896 | |||||
| SBA pool securities | 45,201 | 62,497 | |||||
| Mortgage-backed securities | 463,940 | 784,204 | |||||
| Total debt securities available-for-sale | $ | 592,621 | $ | 982,879 |
Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | |||||
| State, county and municipal securities | $ | 8,905 | $ | — | |||
| Mortgage-backed securities | 70,945 | — | |||||
| Total debt securities held-to-maturity | $ | 79,850 | $ | — |
50
The amounts of securities available-for-sale and held-to in each category as of December 31, 2021 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
| Securities available-for-sale (1) | U.S. Government Sponsored Agencies | State, County andMunicipal Securities | Corporate Debt Securities | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield (2) | Amount | Yield(2)(3) | Amount | Yield(2) | |||||||||||||||
| One year or less | $ | 6,086 | 1.89 | % | $ | 5,093 | 2.94 | % | $ | 500 | 3.03 | % | |||||||||
| After one year through five years | 1,086 | 2.16 | % | 16,476 | 3.84 | % | 500 | 3.88 | % | ||||||||||||
| After five years through ten years | — | — | % | 16,535 | 3.73 | % | 25,595 | 5.25 | % | ||||||||||||
| After ten years | — | — | % | 9,708 | 3.02 | % | 1,901 | 4.24 | % | ||||||||||||
| $ | 7,172 | 1.93 | % | $ | 47,812 | 3.53 | % | $ | 28,496 | 5.12 | % | ||||||||||
| Securities available-for-sale (1) | SBA Pool Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | — | — | % | $ | 3,113 | 1.80 | % | |||||||||||||
| After one year through five years | 15,123 | 2.65 | % | 83,069 | 2.70 | % | |||||||||||||||
| After five years through ten years | 2,996 | 3.86 | % | 126,924 | 2.89 | % | |||||||||||||||
| After ten years | 27,082 | 2.48 | % | 250,834 | 2.55 | % | |||||||||||||||
| $ | 45,201 | 2.63 | % | $ | 463,940 | 2.66 | % | ||||||||||||||
| Securities held-to-maturity (1) | State, County andMunicipal Securities | Mortgage-backed Securities | |||||||||||||||||||
| Amount | Yield(2)(3) | Amount | Yield(2) | ||||||||||||||||||
| One year or less | $ | — | — | % | $ | — | — | % | |||||||||||||
| After one year through five years | — | — | % | 11,792 | 1.01 | % | |||||||||||||||
| After five years through ten years | — | — | % | 15,997 | 1.62 | % | |||||||||||||||
| After ten years | 8,905 | 2.02 | % | 43,156 | 1.63 | % | |||||||||||||||
| $ | 8,905 | 2.02 | % | $ | 70,945 | 1.53 | % |
(1)The amortized cost and fair value of debt securities are presented based on contractual maturities. Actual cash flows may differ from contractual maturities because borrowers may have the right to prepay obligations without prepayment penalties.
(2)Yields were computed using coupon interest, adding discount accretion or subtracting premium amortization, as appropriate, on a ratable basis over the life of each security. The weighted average yield for each maturity range was computed using the amortized cost of each security in that range.
(3)Yields on securities of state and political subdivisions are stated on a taxable-equivalent basis, using a tax rate of 21%.
The investment portfolio includes securities which are classified as available-for-sale and recorded at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income, net of the related deferred tax effect. Securities classified as held-to-maturity are recorded at amortized cost.
The amortization of premiums and accretion of discounts are recognized in interest income using methods approximating the interest method over the life of the securities. Realized gains and losses, determined on the basis of the cost of specific securities sold, are included in earnings on the trade date.
Management and the ALCO Committee evaluates available-for-sale securities in an unrealized loss position on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation, to determine if credit-related impairment exists. Management first evaluates whether they intend to sell or more likely than not will be required to sell an impaired security before recovering its amortized cost basis. If either criteria is met, the entire amount of unrealized loss is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. If either of the above criteria is
51
not met, management evaluates whether the decline in fair value is attributable to credit or resulted from other factors. The Company does not intend to sell these investment securities at an unrealized loss position at December 31, 2021, and it is more likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Based on the results of management's review, at December 31, 2021, management determined none was attributable to credit impairment and increased the allowance for credit losses accordingly. The remaining $195,000 in unrealized loss was determined to be from factors other than credit. The Company's held-to-maturity securities have zero expected credit losses and no related allowance for credit losses has been established.
The Company’s investments in subordinated debt include investments in regional and super-regional banks on which the Company conducts regular analysis through review of financial information or credit ratings. Investments in preferred securities are also concentrated in the preferred obligations of regional and super-regional banks through non-pooled investment structures. The Company did not hold any investments in “pooled” trust preferred securities at December 31, 2021.
DEPOSITS
Average amount of various deposit classes and the average rates paid thereon are presented below.
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||
| (dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||
| Noninterest-bearing demand | $ | 7,017,614 | — | % | $ | 5,227,399 | — | % | ||||||
| NOW | 3,400,441 | 0.10 | 2,605,349 | 0.25 | ||||||||||
| Money market | 4,953,748 | 0.16 | 4,259,467 | 0.44 | ||||||||||
| Savings | 884,623 | 0.06 | 719,916 | 0.08 | ||||||||||
| Time | 1,954,552 | 0.54 | 2,385,296 | 1.40 | ||||||||||
| Total deposits | $ | 18,210,978 | 0.12 | % | $ | 15,197,427 | 0.39 | % |
We have a large, stable base of time deposits with little or no dependence on what we consider volatile deposits. Volatile deposits, in management’s opinion, are those deposit accounts that are overly rate sensitive and apt to move if our rate offerings are not at or near the top of the market. Generally speaking, these are brokered deposits or time deposits in amount greater than $250,000.
At December 31, 2021, the Company had brokered deposits of $326.0 million. The amounts of time certificates of deposit issued in amounts of $250,000 or more as of December 31, 2021, are shown below by category, which is based on time remaining until maturity of (i) three months or less, (ii) over three through twelve months and (iii) greater than one year.
| (dollars in thousands) | December 31, 2021 | |
|---|---|---|
| Three months or less | $ | 132,817 |
| Over three months through six months | 108,953 | |
| Over six months through one year | 126,007 | |
| Over one year | 144,371 | |
| Total | $ | 512,148 |
As of December 31, 2021 and 2020, the Company had estimated uninsured deposits of $9.11 billion and $5.14 billion, respectively. These estimates were derived using the same methodologies and assumptions used for the Bank's regulatory reporting.
OFF-BALANCE-SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS
In the ordinary course of business, our Bank has granted commitments to extend credit to approved customers. Generally, these commitments to extend credit have been granted on a temporary basis for seasonal or inventory requirements or for construction period financing and have been approved within the Bank’s credit guidelines. Our Bank has also granted commitments to approved customers for financial standby letters of credit. These commitments are recorded in the financial statements when funds are disbursed or the financial instruments become payable. The Bank uses the same credit policies for these off-balance-sheet commitments as it does for financial instruments that are recorded in the consolidated financial
52
statements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitment amounts expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
The following table summarizes commitments outstanding at December 31, 2021 and 2020.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | |||||
| Commitments to extend credit | $ | 4,328,749 | $ | 2,826,719 | |||
| Unused lines of credit | 272,029 | 259,015 | |||||
| Financial standby letters of credit | 36,184 | 33,613 | |||||
| Mortgage interest rate lock commitments | 417,126 | 1,199,939 | |||||
| Mortgage forward contracts with positive fair value | — | — | |||||
| Mortgage forward contracts with negative fair value | 1,935,237 | 2,128,000 | |||||
| $ | 6,989,325 | $ | 6,447,286 |
The following table summarizes short-term borrowings for the periods indicated.
| Year Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||
| (dollars in thousands) | AverageBalance | AverageRate | AverageBalance | AverageRate | AverageBalance | AverageRate | |||||||||||||||
| Federal funds purchased and securities sold under agreement to repurchase | $ | 6,700 | 0.30 | % | $ | 12,115 | 0.68 | % | $ | 14,043 | 0.61 | % |
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||
| (dollars in thousands) | TotalBalance | TotalBalance | Total Balance | ||||||||||||
| Total maximum short-term borrowings outstanding at any month-end during the year | $ | 9,320 | $ | 15,998 | $ | 23,626 |
As of December 31, 2021, letters of credit issued by the Federal Home Loan Bank totaling $420.0 million were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
The following table sets forth certain information about contractual cash obligations as of December 31, 2021.
| Payments Due After December 31, 2021 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Total | 1 Year or Less | 1-3 Years | 4-5 Years | 5 Years | ||||||||||||||
| Deposits without a stated maturity | $ | 17,862,486 | $ | 17,862,486 | $ | — | $ | — | $ | — | |||||||||
| Time certificates of deposit | 1,803,067 | 1,466,730 | 295,552 | 39,968 | 817 | ||||||||||||||
| Repurchase agreements with customers | 5,845 | 5,845 | — | — | — | ||||||||||||||
| Other borrowings | 742,567 | — | 125,506 | 177,347 | 439,714 | ||||||||||||||
| Subordinated deferrable interest debentures | 154,390 | — | — | — | 154,390 | ||||||||||||||
| Operating lease obligations | 68,128 | 12,048 | 17,751 | 12,097 | 26,232 | ||||||||||||||
| Strategic marketing and promotional arrangements | 2,700 | 900 | 1,800 | — | — | ||||||||||||||
| Total contractual cash obligations | $ | 20,639,183 | $ | 19,348,009 | $ | 440,609 | $ | 229,412 | $ | 621,153 |
At December 31, 2021, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount.
53
CAPITAL ADEQUACY
Capital Regulations
The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities. During 2021, the Company’s capital increased $319.4 million, primarily due to net income of $376.9 million, which was partially offset by the cash dividends declared on common shares of $42.0 million. During 2020, the Company’s capital increased $177.5 million, primarily due to net income of $262.0 million, which was partially offset by the cash dividends declared on common shares of $41.7 million and the adoption impact of CECL of $56.7 million. For both 2021 and 2020, other capital related transactions, such as other comprehensive income, share-based compensation, common stock issuances through the exercise of stock options, and issuances of shares of restricted stock accounted for only a small change in the capital of the Company.
Under the regulatory capital frameworks adopted by the Federal Reserve and the FDIC, Ameris and the Bank must each maintain a common equity Tier 1 capital to total risk-weighted assets ratio of at least 4.5%, a Tier 1 capital to total risk-weighted assets ratio of at least 6%, a total capital to total risk-weighted assets ratio of at least 8% and a leverage ratio of Tier 1 capital to average total consolidated assets of at least 4%. Ameris and the Bank are also required to maintain a capital conservation buffer of common equity Tier 1 capital of at least 2.5% of risk-weighted assets in addition to the minimum risk-based capital ratios in order to avoid certain restrictions on capital distributions and discretionary bonus payments.
In March 2020, the Office of the Comptroller of the Currency, the Federal Reserve and the FDIC issued an interim final rule that delays the estimated impact on regulatory capital stemming from the implementation of CECL. The interim final rule provides banking organizations that implement CECL in 2020 the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period. As a result, the Company and Bank elected the five-year transition relief allowed under the interim final rule effective March 31, 2020.
The following table summarizes the regulatory capital levels of Ameris at December 31, 2021.
| Actual | Required | Excess | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
| Tier 1 Leverage Ratio (tier 1 capital to average assets) | |||||||||||||||||||||
| Consolidated | $ | 1,897,725 | 8.63 | % | $ | 879,079 | 4.00 | % | $ | 1,018,646 | 4.63 | % | |||||||||
| Ameris Bank | $ | 2,084,465 | 9.50 | % | $ | 877,891 | 4.00 | % | $ | 1,206,574 | 5.50 | % | |||||||||
| CET1 Ratio (common equity tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 1,897,725 | 10.46 | % | $ | 1,270,535 | 7.00 | % | $ | 627,190 | 3.46 | % | |||||||||
| Ameris Bank | $ | 2,084,465 | 11.50 | % | $ | 1,268,622 | 7.00 | % | $ | 815,843 | 4.50 | % | |||||||||
| Tier 1 Capital Ratio (tier 1 capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 1,897,725 | 10.46 | % | $ | 1,542,792 | 8.50 | % | $ | 354,933 | 1.96 | % | |||||||||
| Ameris Bank | $ | 2,084,465 | 11.50 | % | $ | 1,540,470 | 8.50 | % | $ | 543,995 | 3.00 | % | |||||||||
| Total Capital Ratio (total capital to risk weighted assets) | |||||||||||||||||||||
| Consolidated | $ | 2,500,287 | 13.78 | % | $ | 1,905,802 | 10.50 | % | $ | 594,485 | 3.28 | % | |||||||||
| Ameris Bank | $ | 2,255,699 | 12.45 | % | $ | 1,902,934 | 10.50 | % | $ | 352,765 | 1.95 | % |
The required CET1 Ratio, Tier 1 Capital Ratio, and the Total Capital Ratio reflected in the table above include a capital conservation buffer of 2.50%.
54
INFLATION
The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.
55
QUARTERLY FINANCIAL INFORMATION
The following table sets forth certain consolidated quarterly financial information of the Company. This information is derived from unaudited consolidated financial statements, which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods.
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share data) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 178,365 | $ | 173,046 | $ | 173,751 | $ | 177,950 | |||||||
| Interest expense | 11,528 | 11,385 | 11,899 | 12,973 | |||||||||||
| Net interest income | 166,837 | 161,661 | 161,852 | 164,977 | |||||||||||
| Provision for credit losses | 2,759 | (9,675) | 142 | (28,591) | |||||||||||
| Net interest income after provision for credit losses | 164,078 | 171,336 | 161,710 | 193,568 | |||||||||||
| Noninterest income | 81,769 | 76,562 | 89,240 | 117,973 | |||||||||||
| Noninterest expense excluding merger and conversion charges | 134,346 | 137,013 | 135,761 | 148,798 | |||||||||||
| Merger and conversion charges | 4,023 | 183 | — | — | |||||||||||
| Income before income taxes | 107,478 | 110,702 | 115,189 | 162,743 | |||||||||||
| Income tax | 25,534 | 29,022 | 26,862 | 37,781 | |||||||||||
| Net income | $ | 81,944 | $ | 81,680 | $ | 88,327 | $ | 124,962 | |||||||
| Per Share Data: | |||||||||||||||
| Net income – basic | $ | 1.18 | $ | 1.18 | $ | 1.27 | $ | 1.80 | |||||||
| Net income – diluted | 1.18 | 1.17 | 1.27 | 1.79 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | |||||||||||
| Selected Income Statement Data: | |||||||||||||||
| Interest income | $ | 178,783 | $ | 179,934 | $ | 185,018 | $ | 182,768 | |||||||
| Interest expense | 15,327 | 17,396 | 21,204 | 34,823 | |||||||||||
| Net interest income | 163,456 | 162,538 | 163,814 | 147,945 | |||||||||||
| Provision for credit losses | (1,510) | 17,682 | 88,161 | 41,047 | |||||||||||
| Net interest income after provision for credit losses | 164,966 | 144,856 | 75,653 | 106,898 | |||||||||||
| Noninterest income | 112,143 | 159,018 | 120,960 | 54,379 | |||||||||||
| Noninterest expense excluding merger and conversion charges | 151,116 | 153,736 | 154,873 | 137,513 | |||||||||||
| Merger and conversion charges | — | (44) | 895 | 540 | |||||||||||
| Income before income taxes | 125,993 | 150,182 | 40,845 | 23,224 | |||||||||||
| Income tax | 31,708 | 34,037 | 8,609 | 3,902 | |||||||||||
| Net income | $ | 94,285 | $ | 116,145 | $ | 32,236 | $ | 19,322 | |||||||
| Per Share Data: | |||||||||||||||
| Net income – basic | $ | 1.36 | $ | 1.68 | $ | 0.47 | $ | 0.28 | |||||||
| Net income – diluted | 1.36 | 1.67 | 0.47 | 0.28 | |||||||||||
| Common dividends - cash | 0.15 | 0.15 | 0.15 | 0.15 |
56