ServisFirst Bancshares, Inc. (SFBS)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1430723. Latest filing source: 0001171843-26-001150.
Informational only - descriptive public-record data, not investment advice.
Business
Read SFBS's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read SFBS's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 990,427,000 | USD | 2025 | 2026-02-27 |
| Net income | 276,603,000 | USD | 2025 | 2026-02-27 |
| Assets | 17,727,190,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001430723.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 | 212,902,000 | 262,756,000 | 326,627,000 | 390,803,000 | 389,022,000 | 416,305,000 | 559,315,000 | 813,246,000 | 946,121,000 | 990,427,000 |
| Net income | 81,479,000 | 93,092,000 | 136,940,000 | 149,243,000 | 169,569,000 | 207,734,000 | 251,504,000 | 206,853,000 | 227,242,000 | 276,603,000 |
| Diluted EPS | 1.52 | 1.72 | 2.53 | 2.76 | 3.13 | 3.82 | 4.61 | 3.79 | 4.16 | 5.06 |
| Operating cash flow | 98,521,000 | 118,464,000 | 168,301,000 | 164,275,000 | 191,290,000 | 266,331,000 | 272,627,000 | 197,296,000 | 252,915,000 | 355,204,000 |
| Dividends paid | 7,858,000 | 10,040,000 | 20,194,000 | 24,053,000 | 28,230,000 | 32,520,000 | 37,470,000 | 45,711,000 | 65,412,000 | 73,165,000 |
| Assets | 6,370,448,000 | 7,082,384,000 | 8,007,382,000 | 8,947,653,000 | 11,932,654,000 | 15,448,806,000 | 14,595,753,000 | 16,129,668,000 | 17,351,643,000 | 17,727,190,000 |
| Liabilities | 5,847,559,000 | 6,474,780,000 | 7,292,179,000 | 8,104,971,000 | 10,939,802,000 | 14,296,791,000 | 13,297,857,000 | 14,689,263,000 | 15,734,871,000 | 15,876,843,000 |
| Stockholders' equity | 522,512,000 | 607,102,000 | 714,701,000 | 842,180,000 | 992,352,000 | 1,151,515,000 | 1,297,396,000 | 1,439,905,000 | 1,616,272,000 | 1,849,847,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 38.27% | 35.43% | 41.93% | 38.19% | 43.59% | 49.90% | 44.97% | 25.44% | 24.02% | 27.93% |
| Return on equity | 15.59% | 15.33% | 19.16% | 17.72% | 17.09% | 18.04% | 19.39% | 14.37% | 14.06% | 14.95% |
| Return on assets | 1.28% | 1.31% | 1.71% | 1.67% | 1.42% | 1.34% | 1.72% | 1.28% | 1.31% | 1.56% |
| Liabilities / equity | 11.19 | 10.67 | 10.20 | 9.62 | 11.02 | 12.42 | 10.25 | 10.20 | 9.74 | 8.58 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001150; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001430723.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2021-Q2 | 2022-06-30 | 1.14 | reported discrete quarter | ||
| 2021-Q3 | 2022-09-30 | 1.17 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.06 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 189,656,000 | 53,468,000 | 0.98 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 213,206,000 | 53,340,000 | 0.98 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 229,062,000 | 42,074,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 226,710,000 | 50,026,000 | 0.92 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 227,540,000 | 52,136,000 | 0.95 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 247,979,000 | 59,907,000 | 1.10 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 243,892,000 | 65,173,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 241,096,000 | 63,224,000 | 1.16 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 246,635,000 | 61,424,000 | 1.12 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 251,308,000 | 65,571,000 | 1.20 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 251,388,000 | 86,384,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 241,480,000 | 82,971,000 | 1.52 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001171843-26-003069; filed 2026-05-06. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001171843-26-003069; filed 2026-05-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001171843-26-003069; filed 2026-05-06. 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: 0001171843-26-003069.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is designed to provide a better understanding of various factors relating to the results of operations and financial condition of ServisFirst Bancshares, Inc. (the “Company”) and its wholly owned subsidiary, ServisFirst Bank (the “Bank”). This discussion is intended to supplement and highlight information contained in the accompanying unaudited consolidated balance sheets as of March 31, 2026 and December 31, 2025 and consolidated statements of income for the three months ended March 31, 2026 and March 31, 2025.
24
Forward-Looking Statements
Statements in this document that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as “forward-looking statements” for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”) and Section 27A of the Securities Act of 1933, as amended. The words “believe,” “expect,” “anticipate,” “project,” “plan,” “intend,” “will,” “could,” “would,” “might” and similar expressions often signify forward-looking statements. Such statements involve inherent risks and uncertainties. The Company cautions that such forward-looking statements, wherever they occur in this quarterly report or in other statements attributable to the Company, are necessarily estimates reflecting the judgment of the Company’s senior management and involve risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Such forward looking statements should, therefore, be considered in light of various factors that could affect the accuracy of such forward-looking statements, including, but not limited to: general economic conditions, especially in the credit markets and in the Southeast; the impact of tariffs, trade wars and other conflicts on general economic conditions, the performance of the capital markets; changes in interest rates, yield curves and interest rate spread relationships; changes in accounting and tax principles, policies or guidelines; changes in legislation or regulatory requirements; changes as a result of our reclassification as a large financial institution by the FDIC; changes in our loan portfolio and the deposit base; possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, Federal Reserve policies in connection with continued or re-emerging inflationary pressures and the ability of the U.S. Congress to increase the U.S. statutory debt limit as needed; computer hacking or cyber-attacks resulting in unauthorized access to confidential or proprietary information; substantial, unexpected or prolonged changes in the level or cost of liquidity; the cost and other effects of legal and administrative cases and similar contingencies; possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral; the effect of natural disasters, such as hurricanes and tornados, in our geographic markets; and increased competition from both banks and nonbank financial institutions. The foregoing list of factors is not exhaustive. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward Looking Statements” and “Risk Factors” in our most recent Annual Report on Form 10-K and our other SEC filings. If one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements. Accordingly, you should not place undue reliance on any forward-looking statements, which speak only as of the date made. The Company assumes no obligation to update or revise any forward-looking statements that are made from time to time.
Business
We are a bank holding company under the Bank Holding Company Act of 1956 and are headquartered in Birmingham, Alabama. Our wholly-owned subsidiary, ServisFirst Bank, an Alabama banking corporation, provides commercial banking services through full-service banking offices located in Alabama, Florida, Georgia, North and South Carolina, Tennessee, Texas, and Virginia. Through the Bank, we originate commercial, consumer and other loans and accept deposits, provide electronic banking services, such as online and mobile banking, including remote deposit capture, deliver treasury and cash management services and provide correspondent banking services to other financial institutions.
Our principal business is to accept deposits from the public and to make loans and other investments. Our principal sources of funds for loans and investments are demand, time, savings, and other deposits. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits, interest paid on our other borrowings, employee compensation, office expenses and other overhead expenses.
First Quarter Highlights
| Column 1 | Column 2 |
|---|---|
| ● | Diluted earnings per common share of $1.52 for the first quarter, up 31.0% from the first quarter of 2025. |
| Column 1 | Column 2 |
|---|---|
| ● | Deposits grew by $267 million, or 8% annualized, during the quarter. |
| Column 1 | Column 2 |
|---|---|
| ● | Loans grew by $249 million, or 7% annualized, during the quarter. |
| Column 1 | Column 2 |
|---|---|
| ● | Book value per share of $34.99, up 14.5% from the first quarter of 2025 and 13.4% annualized, from the fourth quarter of 2025. |
| Column 1 | Column 2 |
|---|---|
| ● | Liquidity remains very strong with $1.84 billion in cash and cash equivalents, equaling 10% of our total assets, and no Federal Home Loan Bank advances or brokered deposits. |
| Column 1 | Column 2 |
|---|---|
| ● | Consolidated common equity tier 1 capital to risk-weighted assets increased from 11.48% in the first quarter of 2025 to 11.86% in the first quarter of 2026. |
| Column 1 | Column 2 |
|---|---|
| ● | Return on average common stockholder’s equity increased from 15.63% to 17.91% year-over-year. |
25
Overview
As of March 31, 2026, we had consolidated total assets of $18.17 billion, an increase of $444.1 million, or 2.5%, from $17.73 billion at December 31, 2025. Total loans were $13.95 billion, an increase of $249.0 million, or 1.8%, from $13.70 billion at December 31, 2025. Total deposits were $14.49 billion, an increase of $267.3 million, or 1.9%, from $14.22 billion at December 31, 2025.
Net income and net income available to common stockholders was $83.0 million for the quarter ended March 31, 2026, compared to net income and net income available to common stockholders of $63.2 million for the first quarter of 2025. Basic and diluted earnings per common share were both $1.52 for the three months ended March 31, 2026 compared to $1.16 in the corresponding period in 2025. Changes in income and expenses are more fully explained in “Results of Operations” below.
Performance Ratios
The following table presents selected ratios of our results of operations for the three months ended March 31, 2026, and 2025:
| Three Months Ended March 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | |||||||
| Return on average assets | 1.89 | % | 1.45 | % | ||||
| Return on average stockholders' equity | 17.91 | % | 15.63 | % | ||||
| Dividend payout ratio | 22.41 | % | 29.39 | % | ||||
| Net interest margin (1) | 3.53 | % | 2.92 | % | ||||
| Efficiency ratio (2) | 29.80 | % | 34.97 | % | ||||
| Average stockholders' equity to average total assets | 10.57 | % | 9.27 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Net interest margin is the net yield on interest earning assets and is the difference between the interest yield earned on interest-earning assets and interest rate paid on interest-bearing liabilities, divided by average earning assets. |
| Column 1 | Column 2 |
|---|---|
| (2) | Efficiency ratio is the result of noninterest expense divided by the sum of net interest income and noninterest income. |
Financial Condition
Cash and Cash Equivalents
At March 31, 2026, we had $18.7 million in federal funds sold, compared to $6.1 million at December 31, 2025. We also maintain balances at the Federal Reserve Bank of Atlanta, which earn interest. At March 31, 2026, we had $1.21 billion in balances at the Federal Reserve, compared to $1.00 billion at December 31, 2025.
Investment Securities
Debt securities available-for-sale totaled $1.04 billion at March 31, 2026 and $1.07 billion at December 31, 2025. Debt securities held-to-maturity totaled $647.3 million at March 31, 2026 and $660.1 million at December 31, 2025. We had paydowns of $21.9 million on mortgage-backed securities, calls of $500,000 on corporate debt, and maturities of $50.0 million on U.S. Treasury securities during the three months ended March 31, 2026. We purchased $28.7 million in corporate debt securities during the first three months of 2026. For a tabular presentation of debt securities available-for-sale and held to maturity at March 31, 2026 and December 31, 2025, see “Note 4 – Securities” in our Notes to Consolidated Financial Statements.
The objective of our investment policy is to invest funds not otherwise needed to meet our loan demand to earn the maximum return, yet still maintain sufficient liquidity to meet fluctuations in our loan demand and deposit structure. In doing so, we seek to balance the market and credit risks against the potential investment return, make investments compatible with the pledge requirements of any deposits of public funds, maintain compliance with regulatory investment requirements, and assist certain public entities with their financial needs. The investment committee has full authority over the investment portfolio and makes decisions on purchases and sales of securities. The entire portfolio, along with all investment transactions occurring since the previous board of directors meeting, is reviewed by the board at each monthly meeting. The investment policy allows portfolio holdings to include short-term securities purchased to provide us with needed liquidity and longer-term securities purchased to generate level income for us over periods of interest rate fluctuations.
All investment securities in an unrealized loss position as of March 31, 2026 continue to perform as scheduled. We have evaluated the securities and have determined that the decline in fair value, relative to its amortized cost, is not due to credit-related factors. In addition, we have the ability to hold these securities within the portfolio until maturity or until the value recovers, and we believe that it is not likely that we will be required to sell these securities prior to recovery. We continue to monitor all of our securities with a high degree of scrutiny. There can be no assurance that we will not conclude in future periods that conditions existing at that time indicate some or all of its securities may be sold or would require a charge to earnings as a provision for credit losses in such periods.
The Company does not invest in collateralized debt obligations. As of March 31, 2026, we had $432.5 million of bank holding company subordinated notes. If rated, all such bonds were rated BBB or better by Kroll Bond Rating Agency at the time of our initial investment. All other corporate bonds had a Standard and Poor’s or Moody’s rating of A-1 or bette
[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.
This section of the Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of the Company’s financial statements with a narrative from the perspective of management on the Company’s financial condition, results of operations, liquidity and certain other factors that may affect future results. In certain instances, parenthetical references are made to relevant sections of the Notes to Consolidated Financial Statements to direct the reader to a further detailed discussion. This section should be read in conjunction with the Consolidated Financial Statements included in this Form 10-K.
Overview
We are a bank holding company within the meaning of the BHC Act headquartered in Birmingham, Alabama. Through our wholly-owned subsidiary bank, we operate full service banking offices located in Alabama, Florida, Georgia, North Carolina, South Carolina, Tennessee and Virginia. We also operate a loan production office in Florida. Our principal business is to accept deposits from the public and to make loans and other investments. Our principal source of funds for loans and investments are demand, time, savings, and other deposits and the amortization and prepayment of loans and borrowings. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits, interest paid on our other borrowings, employee compensation, office expenses, and other overhead expenses. Our business is conducted through a single reportable segment. For additional information regarding our segment reporting, refer to (Note 22) - “Segment Reporting” Notes to the Consolidated Financial Statements.
34
Results of Operations
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2025 and 2024 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on March 1, 2025 for a discussion and analysis of the more significant factors that affected periods prior to 2024.
Net Income Available to Common Stockholders
Net income available to common stockholders was $276.5 million for the year ended December 31, 2025, compared to $227.2 million for the year ended December 31, 2024. The increase in net income was primarily attributable to an increase in net interest income. Basic and diluted net income per common share were both $5.06 for the year ended December 31, 2025, compared to $4.17 and $4.16, respectively, for the year ended December 31, 2024. Return on average assets was 1.56% in 2025, compared to 1.39% in 2024, and return on average common stockholders’ equity was 16.05% in 2025, compared to 14.98% in 2024.
The following tables present a summary of our statements of income, including the percent change in each category, for the years ended December 31, 2025 compared to 2024, and for the years ended December 31, 2024 compared to 2023, respectively:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 990,427 | $ | 946,121 | 4.7 | % | ||||||
| Interest expense | 455,218 | 499,462 | (8.9 | )% | ||||||||
| Net interest income | 535,209 | 446,659 | 19.8 | % | ||||||||
| Provision for credit losses | 35,311 | 21,587 | 63.6 | % | ||||||||
| Net interest income after provision for credit losses | 499,898 | 425,072 | 17.6 | % | ||||||||
| Noninterest income | 27,222 | 35,056 | (22.3 | )% | ||||||||
| Noninterest expense | 184,990 | 181,146 | 2.1 | % | ||||||||
| Income before income taxes | 342,130 | 278,982 | 22.6 | % | ||||||||
| Income taxes | 65,527 | 51,740 | 26.6 | % | ||||||||
| Net income | 276,603 | 227,242 | 21.7 | % | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to common stockholders | $ | 276,541 | $ | 227,180 | 21.7 | % |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 946,121 | $ | 813,246 | 16.3 | % | ||||||
| Interest expense | 499,462 | 402,309 | 24.1 | % | ||||||||
| Net interest income | 446,659 | 410,937 | 8.7 | % | ||||||||
| Provision for credit losses | 21,587 | 18,715 | 15.3 | % | ||||||||
| Net interest income after provision for credit losses | 425,072 | 392,222 | 8.4 | % | ||||||||
| Noninterest income | 35,056 | 30,417 | 15.3 | % | ||||||||
| Noninterest expense | 181,146 | 178,051 | 1.7 | % | ||||||||
| Income before income taxes | 278,982 | 244,588 | 14.1 | % | ||||||||
| Income taxes | 51,740 | 37,735 | 37.1 | % | ||||||||
| Net income | 227,242 | 206,853 | 9.9 | % | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to common stockholders | $ | 227,180 | $ | 206,791 | 9.9 | % |
35
Performance Ratios
The following table presents selected ratios of our results of operations for the years ended December 31, 2025, 2024 and 2023:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Return on average assets | 1.56 | % | 1.39 | % | 1.37 | % | ||||||
| Return on average stockholders' equity | 16.05 | % | 14.98 | % | 15.13 | % | ||||||
| Dividend payout ratio | 26.88 | % | 29.82 | % | 30.06 | % | ||||||
| Net interest margin (1) | 3.12 | % | 2.82 | % | 2.81 | % | ||||||
| Efficiency ratio (2) | 32.89 | % | 37.60 | % | 40.34 | % | ||||||
| Average stockholders' equity to average total assets | 9.71 | % | 9.29 | % | 9.07 | % |
| (1) Net interest margin is the net yield on interest earning assets and is the difference between the interest yield earned on interest-earning assets and interest rate paid on interest-bearing liabilities, divided by average earning assets. |
|---|
| (2) Efficiency ratio is the result of noninterest expense divided by the sum of net interest income and noninterest income. |
Net Interest Income
Net interest income is the difference between the income earned on interest-earning assets and interest paid on interest-bearing liabilities used to support such assets. Net interest income is the single largest component of operating revenues. Management seeks to optimize this revenue while balancing interest rate, credit, and liquidity risks. The major factors that affect net interest income are changes in volumes, the yield on interest-earning assets and the cost of interest-bearing liabilities. Our management’s ability to respond to changes in interest rates by effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and the momentum of our primary source of earnings.
Net interest income increased 19.8% for the year ended December 31, 2025 from the year ended December 31, 2024. Net interest income increased primarily due to a larger decline in the average rate paid on interest-bearing liabilities than the decline in the average yield on interest-earning assets, resulting in a wider net interest spread.
Average earning assets increased 8.2% in 2025 from 2024, which was primarily driven by an increase of 7.9% in average loans. A majority of our regional markets grew loans during 2025.
Average interest-bearing liabilities increased 9.3% in 2025 from 2024. The increase in interest-bearing deposits was mostly attributable to the organic growth of our deposit base.
Net Interest Margin Analysis
The banking industry uses two key ratios to measure relative profitability of net interest revenue, which are the net interest spread and the net interest margin. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest spread eliminates the effect of noninterest-earning assets as well as noninterest-bearing deposits and other noninterest-bearing funding sources and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company’s balance sheet and is defined as net interest income as a percentage of total average interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders’ equity.
The net interest margin is impacted by the average volumes of interest-sensitive assets and interest-sensitive liabilities and by the difference between the yield on interest-sensitive assets and the cost of interest-sensitive liabilities (spread). Loan fees collected at origination represent an additional adjustment to the yield on loans. Net interest spread can be affected by economic conditions, the competitive environment, loan demand, and deposit flows. The net yield on earning assets is an indicator of effectiveness of our ability to manage the net interest margin by managing the overall yield on assets and cost of funding those assets.
The following table shows, for the years ended December 31, 2025, 2024 and 2023, the average balances of each principal category of our assets, liabilities and stockholders’ equity, and an analysis of net interest income, and the change in interest income and interest expense segregated into amounts attributable to changes in volume and changes in rates. This table is presented on a taxable equivalent basis, if applicable.
36
Average Balance Sheets and Net Interest Analysis
On a Fully Taxable-Equivalent Basis
For the Year Ended December 31,
(In thousands, except Average Yields and Rates)
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | ||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Loans, net of unearned income (1)(2): | ||||||||||||||||||||||||||||||||||||
| Taxable | $ | 13,080,536 | $ | 826,976 | 6.32 | % | $ | 12,134,929 | $ | 787,361 | 6.49 | % | $ | 11,584,541 | $ | 698,177 | 6.03 | % | ||||||||||||||||||
| Tax-exempt (3) | 29,153 | 1,567 | 5.38 | 15,896 | 434 | 2.73 | 18,271 | 834 | 4.56 | |||||||||||||||||||||||||||
| Total loans, net of unearned income | 13,109,689 | 828,543 | 6.32 | 12,150,825 | 787,795 | 6.48 | 11,602,812 | 699,011 | 6.02 | |||||||||||||||||||||||||||
| Mortgage loans held for sale | 9,940 | 482 | 4.85 | 7,974 | 401 | 5.03 | 4,293 | 259 | 6.03 | |||||||||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||||||||||||
| Taxable | 1,912,880 | 67,122 | 3.51 | 1,959,488 | 66,535 | 3.40 | 1,881,074 | 53,499 | 2.84 | |||||||||||||||||||||||||||
| Tax-exempt (3) | 492 | 26 | 5.28 | 980 | 39 | 3.98 | 2,716 | 81 | 2.98 | |||||||||||||||||||||||||||
| Total debt securities (4) | 1,913,372 | 67,148 | 3.51 | 1,960,468 | 66,574 | 3.40 | 1,883,790 | 53,580 | 2.84 | |||||||||||||||||||||||||||
| Federal funds sold and securities purchased with agreement to resell | 241,838 | 12,007 | 4.96 | 19,770 | 1,128 | 5.71 | 53,376 | 2,844 | 5.33 | |||||||||||||||||||||||||||
| Restricted equity securities | 11,994 | 808 | 6.74 | 11,073 | 800 | 7.22 | 9,359 | 673 | 7.19 | |||||||||||||||||||||||||||
| Interest-bearing balances with banks | 1,866,211 | 81,773 | 4.38 | 1,698,962 | 89,522 | 5.27 | 1,066,159 | 57,063 | 5.35 | |||||||||||||||||||||||||||
| Total interest-earning assets | $ | 17,153,044 | $ | 990,761 | 5.78 | % | $ | 15,849,072 | $ | 946,220 | 5.97 | % | $ | 14,619,789 | $ | 813,430 | 5.56 | % | ||||||||||||||||||
| Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 105,871 | 100,639 | 105,140 | |||||||||||||||||||||||||||||||||
| Net premises and equipment | 60,304 | 60,276 | 60,335 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses, accrued interest and other assets | 426,849 | 323,396 | 281,946 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 17,746,068 | $ | 16,333,383 | $ | 15,067,210 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 2,219,996 | $ | 45,043 | 2.03 | % | $ | 2,282,599 | $ | 64,151 | 2.81 | % | $ | 1,928,133 | $ | 43,265 | 2.24 | % | ||||||||||||||||||
| Savings | 103,444 | 1,657 | 1.60 | 104,581 | 1,763 | 1.69 | 119,049 | 1,656 | 1.39 | |||||||||||||||||||||||||||
| Money market | 7,682,961 | 272,644 | 3.55 | 7,005,057 | 301,211 | 4.30 | 6,347,456 | 250,675 | 3.95 | |||||||||||||||||||||||||||
| Time deposits (5) | 1,355,048 | 54,544 | 4.03 | 1,201,756 | 53,525 | 4.45 | 1,010,683 | 36,144 | 3.58 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 11,361,449 | 373,888 | 3.29 | 10,593,993 | 420,650 | 3.97 | 9,405,321 | 331,740 | 3.53 | |||||||||||||||||||||||||||
| Federal funds purchased and securities purchased with agreement to resell | 1,799,637 | 78,640 | 4.37 | 1,444,463 | 76,064 | 5.27 | 1,288,877 | 66,730 | 5.18 | |||||||||||||||||||||||||||
| Other borrowings | 63,356 | 2,690 | 4.25 | 64,737 | 2,748 | 4.24 | 86,102 | 3,839 | 4.46 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 13,224,442 | $ | 455,218 | 3.44 | % | $ | 12,103,193 | $ | 499,462 | 4.13 | % | $ | 10,780,300 | $ | 402,309 | 3.73 | % | ||||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Non-interest-bearing checking | 2,654,480 | 2,609,137 | 2,857,831 | |||||||||||||||||||||||||||||||||
| Other liabilities | 144,217 | 104,198 | 62,369 | |||||||||||||||||||||||||||||||||
| Stockholders' equity | 1,741,120 | 1,559,213 | 1,418,189 | |||||||||||||||||||||||||||||||||
| Unrealized gains on securities | (18,191 | ) | (42,358 | ) | (51,479 | ) | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 17,746,068 | $ | 16,333,383 | $ | 15,067,210 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 535,543 | $ | 446,758 | $ | 411,121 | ||||||||||||||||||||||||||||||
| Net interest spread | 2.34 | % | 1.84 | % | 1.83 | % | ||||||||||||||||||||||||||||||
| Net interest margin (5) | 3.12 | % | 2.82 | % | 2.81 | % |
| (1) | Non-accrual loans are included in average loan balances in all periods. Loan fees of $19,761, $15,381 and $13,752 are included in interest income in 2025, 2024, and 2023, respectively. |
|---|---|
| (2) | Amortization of acquired loan premiums of $200, $186 and $197 is included in interest income in 2025, 2024 and 2023, respectively. |
| (3) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%. |
| (4) | Unrealized losses of $(26,700), $(60,030) and $(74,519) are excluded from the yield calculation in 2025, 2024, and 2023, respectively. |
| (5) | Net interest margin is net interest income divided by total interest-earning assets. |
37
The following table reflects changes in our net interest margin as a result of changes in the volume and rate of our interest-bearing assets and liabilities:
| For the Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 Compared to 2024 Increase (Decrease) in Interest Income and Expense Due to Changes in: | 2024 Compared to 2023 Increase (Decrease) in Interest Income and Expense Due to Changes in: | |||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Loans, net of unearned income: | ||||||||||||||||||||||||
| Taxable | $ | 60,172 | $ | (20,557 | ) | $ | 39,615 | $ | 34,143 | $ | 55,041 | $ | 89,184 | |||||||||||
| Tax-exempt | 524 | 609 | 1,133 | (98 | ) | (302 | ) | (400 | ) | |||||||||||||||
| Total loans, net of unearned income | 60,696 | (19,948 | ) | 40,748 | 34,045 | 54,739 | 88,784 | |||||||||||||||||
| Mortgage loans held for sale | 95 | (14 | ) | 81 | 191 | (49 | ) | 142 | ||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||
| Taxable | (1,605 | ) | 2,192 | 587 | 2,307 | 10,729 | 13,036 | |||||||||||||||||
| Tax-exempt | (23 | ) | 10 | (13 | ) | (63 | ) | 21 | (42 | ) | ||||||||||||||
| Total debt securities | (1,628 | ) | 2,202 | 574 | 2,244 | 10,750 | 12,994 | |||||||||||||||||
| Federal funds sold and securities purchased with agreement to resell | 11,044 | (165 | ) | 10,879 | (1,903 | ) | 188 | (1,715 | ) | |||||||||||||||
| Restricted equity securities | 1 | 7 | 8 | 20 | 107 | 127 | ||||||||||||||||||
| Interest-bearing balances with banks | 8,265 | (16,014 | ) | (7,749 | ) | 33,357 | (898 | ) | 32,459 | |||||||||||||||
| Total interest-earning assets | 78,473 | (33,932 | ) | 44,541 | 67,954 | 64,837 | 132,791 | |||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Interest-bearing demand deposits | (1,715 | ) | (17,393 | ) | (19,108 | ) | 8,800 | 12,086 | 20,886 | |||||||||||||||
| Savings | (19 | ) | (87 | ) | (106 | ) | (217 | ) | 324 | 107 | ||||||||||||||
| Money market | 27,334 | (55,901 | ) | (28,567 | ) | 27,212 | 23,324 | 50,536 | ||||||||||||||||
| Time deposits | 6,453 | (5,434 | ) | 1,019 | 7,563 | 9,818 | 17,381 | |||||||||||||||||
| Total interest-bearing deposits | 32,053 | (78,815 | ) | (46,762 | ) | 43,358 | 45,552 | 88,910 | ||||||||||||||||
| Federal funds purchased and securities purchased with agreement to resell | 16,822 | (14,246 | ) | 2,576 | 8,176 | 1,158 | 9,334 | |||||||||||||||||
| Other borrowed funds | (59 | ) | 1 | (58 | ) | (914 | ) | (177 | ) | (1,091 | ) | |||||||||||||
| Total interest-bearing liabilities | 48,816 | (93,060 | ) | (44,244 | ) | 50,620 | 46,533 | 97,153 | ||||||||||||||||
| Increase (decrease) in net interest income | $ | 29,657 | $ | 59,128 | $ | 88,785 | $ | 17,334 | $ | 18,304 | $ | 35,638 |
* The rate/volume variance is allocated on a pro rata basis between the volume variance and the rate variance in the table above.
In the table above, changes in net interest income are attributable to (a) changes in average balances (volume variance), (b) changes in rates (rate variance), or (c) changes in rate and average balances (rate/volume variance). The volume variance is calculated as the change in average balances multiplied by the previous period average balance. The rate variance is calculated as the change in rates multiplied by the previous period average balance. The rate/volume variance is calculated as the change in rates multiplied by the change in average balances.
From 2024 to 2025, both the volume and rate components were favorable, as average asset and liability balances increased while rates on both assets and liabilities declined, driven primarily by three reductions in the Federal Reserve’s target rate during 2025. The rate component benefited from a greater decrease in the cost of funds, as interest-bearing liabilities repriced downward more quickly than earning asset yields. As a result, our net interest margin expanded. Average rates paid on interest-bearing liabilities decreased 69 basis points over this period, while yields on average earning assets decreased 19 basis points.
The two primary factors that make up the spread are the interest rates received on loans and the interest rates paid on deposits. Our net interest spread and net interest margin were 2.34% and 3.12%, respectively, for the year ended December 31, 2025, compared to 1.84% and 2.82%, respectively, for the year ended December 31, 2024. The increase in net interest spread and net interest margin was primarily attributable to increases in the average balance and the interest earned from loans, which increased $958.9 million and $40.7 million, respectively, in 2025.
Our average interest-earning assets for the year ended December 31, 2025 increased $1.30 billion, or 8.2%, to $17.15 billion from $15.85 billion for the year ended December 31, 2024. Average loans grew $958.9 million, or 7.9%, average debt securities decreased $47.1 million, or 2.4%, and average federal funds sold, interest-bearing balances with banks, and securities purchased with agreement to resell increased $389.3 million, or 22.7%.
Our average interest-bearing liabilities increased $1.12 billion, or 9.3%, to $13.22 billion for the year ended December 31, 2025 from $12.10 billion for the year ended December 31, 2024. The ratio of our average interest-earning assets to average interest-bearing liabilities decreased from 130.9% for the year ended December 31, 2024 to 129.7% for the year ended December 31, 2025, as average noninterest-bearing deposits and stockholders’ equity increased by a combined $227.3 million, or 5.45%, from 2024 to 2025.
Our average interest-earning assets produced a taxable equivalent yield of 5.78% for the year ended December 31, 2025, compared to 5.97% for the year ended December 31, 2024. The average rate paid on interest-bearing liabilities was 3.44% for the year ended December 31, 2025, compared to 4.13% for the year ended December 31, 2024.
38
Provision for Credit Losses
The provision for credit losses represents the amount determined by management to be necessary to maintain the allowance for credit losses (“ACL”) at a level capable of absorbing expected credit losses over the contractual life of loans in the loan portfolio. See the section captioned “Allowance for Credit Losses” located elsewhere in this item for additional discussion related to provision for credit losses.
The provision expense for credit losses for the year ended December 31, 2025 increased compared to the year-ended December 31, 2024. The increase in provision expense was primarily the result of loan growth during 2025 compared to 2024. Nonperforming loans increased to $168.8 million, or 1.23% of total loans, at December 31, 2025 from $42.5 million, or 0.34% of total loans, at December 31, 2024. The year-over-year increase was attributable to a large, real-estate secured relationship. During 2025, we had net charged-off loans totaling $28.1 million, compared to net charged-off loans of $10.4 million for 2024. The ratio of net charged-off loans to average loans was 0.21% for 2025 compared to 0.09% for 2024. The ACL for December 31, 2025 totaled $171.7 million, or 1.25% of loans, net of unearned income. The ACL totaled $164.5 million, or 1.30% of loans, net of unearned income, at December 31, 2024.
Noninterest Income
Noninterest income for the years ended December 31, 2025 and 2024 was as follows:
| 2025 | 2024 | Change | Percentage Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Service charges on deposit accounts | $ | 11,884 | $ | 9,434 | $ | 2,450 | 26.0 | % | ||||||||
| Mortgage banking | 5,464 | 4,922 | 542 | 11.0 | % | |||||||||||
| Credit card income | 8,327 | 8,280 | 47 | 0.6 | % | |||||||||||
| Securities losses | (16,375 | ) | - | (16,375 | ) | N/M | ||||||||||
| Bank-owned life insurance income | 14,817 | 9,533 | 5,284 | 55.4 | % | |||||||||||
| Other operating income | 3,105 | 2,887 | 218 | 7.6 | % | |||||||||||
| Total noninterest income | $ | 27,222 | $ | 35,056 | $ | (7,834 | ) | (22.3 | )% |
Noninterest income decreased $7.8 million, or 22.3%, to $27.2 million for the year ended December 31, 2025 compared to $35.1 million for the same period in 2024. Service charges on deposit accounts increased $2.5 million, or 26.0%, to $11.9 million for the year ended December 31, 2025 compared to $9.4 million for the same period in 2024. Credit card income remained flat at $8.3 million during 2025 compared to 2024. Mortgage banking income increased $542,000, or 11.0%, to $5.5 million for the year ended December 31, 2025 compared to $4.9 million for the same period in 2024. Bank-owned life insurance income increased $5.3 million, or 55.4%, to $14.8 million for the year ended December 31, 2025 compared to $9.5 million for the same period in 2024. The cash surrender value increased $1.0 million and we recognized $4.3 million of income attributed to a BOLI policy during 2025 compared to 2024. Other operating income increased $218,000, or 7.6%, to $3.1 million for the year ended December 31, 2025 compared to $2.9 million for the same period in 2024. Merchant service revenue increased $59,000, or 2.6%, to $2.3 million for the year ended December 31, 2025 compared to $2.3 million for the same period in 2024.
Noninterest Expense
Noninterest expense for the years ended December 31, 2025 and 2024 was as follows:
| 2025 | 2024 | Change | Percentage Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | $ | 94,815 | $ | 96,318 | $ | (1,503 | ) | (1.6 | )% | |||||||
| Equipment and occupancy expense | 14,597 | 14,519 | 78 | 0.5 | % | |||||||||||
| Third party processing and other services | 31,617 | 31,181 | 436 | 1.4 | % | |||||||||||
| Professional services | 7,175 | 6,901 | 274 | 4.0 | % | |||||||||||
| FDIC and other regulatory assessments | 10,990 | 10,687 | 303 | 2.8 | % | |||||||||||
| Other real estate owned expense | 155 | 199 | (44 | ) | (22.1 | )% | ||||||||||
| Other operating expenses | 25,641 | 21,341 | 4,300 | 20.1 | % | |||||||||||
| Total noninterest expenses | $ | 184,990 | $ | 181,146 | $ | 3,844 | 2.1 | % |
39
Noninterest expenses increased $3.8 million, or 2.1%, to $185.0 million for the year ended December 31, 2025 compared to $181.1 million for the same period in 2024. Salary and employee benefits expenses decreased $1.5 million, or 1.6%, to $94.8 million for the year ended December 31, 2025 compared to $96.3 million for the same period in 2024, mainly due to a $3 million credit adjustment to our annual Incentive Plan expense during the second quarter of 2025. We had 666 full-time equivalent employees as of December 31, 2025 compared to 630 as of December 31, 2024. Equipment and occupancy expense increased $78,000, or .5%, to $14.6 million for the year ended December 31, 2025 compared to $14.5 million for the same period in 2024. Third party processing and other services increased $436,000, or 1.4%, to $31.6 million for the year ended December 31, 2025 compared to $31.2 million for the same period in 2024. Professional services expense increased $274,000, or 4.0%, to $7.2 million for the year ended December 31, 2025 compared to $6.9 million for the same period in 2024. FDIC assessments increased $303,000, or 2.8%, to $11.0 million for the year ended December 31, 2025 compared to $10.7 million for the same period in 2024. The FDIC implemented a special assessment to recapitalize the Deposit Insurance Fund resulting in an additional $1.8 million during 2024. Other operating expenses increased $4.3 million, or 20.1%, to $25.6 million for the year ended December 31, 2025 compared to $21.3 million for the same period in 2024. The increase was mainly due to an operational loss and an increase in loan credit expenses. We adopted the proportional amortization method of accounting for investments in certain tax credit partnerships during 2024. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the consolidated income statement as a component of income tax expense. Previously the amortization of the investment was included in other non-interest expenses. Changes in other operating expenses from 2024 to 2025 are detailed in Note 14 - “Other Operating Income and Expenses,” to the Consolidated Financial Statements.
Income Tax Expense
Income tax expense was $65.5 million for the year ended December 31, 2025 compared to $51.7 million in 2024. Our effective tax rates for 2025 and 2024 were 19.15% and 18.61%, respectively. The increase in our effective tax rates reflect the proportional amortization of accounting for investment tax credits. We recognized $44.5 million in credits during 2025 and $15.4 million during 2024, related to new investments in Federal New Market Tax Credits. We also recognized excess tax benefits as an income tax credit to our income tax expense from the exercise and vesting of stock options and restricted stock during 2025 of $798,000, compared to $1.3 million during 2024. Our primary permanent differences are related to tax exempt income on debt securities, state income tax benefit on real estate investment trust dividends, various qualifying tax credits and change in cash surrender value of bank-owned life insurance.
We have invested $435.3 million in bank-owned life insurance for certain officers of the Bank. The periodic increases in cash surrender value of those policies are tax exempt and therefore contribute to a larger permanent difference between book income and taxable income.
We own real estate investment trusts for the purpose of holding and managing participations in residential mortgages and commercial real estate loans originated by the Bank. The trusts are majority-owned subsidiaries of a trust holding company, which in turn is an indirect, wholly-owned subsidiary of the Bank. The trusts earn interest income on the loans they hold and incur operating expenses related to their activities. They pay their net earnings, in the form of dividends, to the Bank, which receives a deduction for state income taxes.
Financial Condition
Assets
Total assets as of December 31, 2025, were $17.73 billion, an increase of $375.5 million, or 2.2%, from total assets of $17.35 billion as of December 31, 2024. Average assets for the year ended December 31, 2025 were $17.75 billion, an increase of $1.41 billion, or 8.65%, over average assets of $16.33 billion for the year ended December 31, 2024. Growth in loans and interest-bearing balances with banks were the primary reasons for the increase in ending and average total assets. Year-end 2025 total loans were $13.70 billion, an increase of $1.09 billion, or 8.7%, over year-end 2024 total loans of $12.61 billion.
Earning assets include loans, securities, short-term investments and bank-owned life insurance contracts. We maintain a higher level of earning assets in our business model than our peers because we allocate fewer of our resources to brick and mortar facilities, ATMs, and cash and due-from-bank accounts used for transaction processing. Earning assets as of December 31, 2025 were $16.91 billion, or 95.37% of total assets of $17.73 billion. Earning assets as of December 31, 2024 were $17.05 billion, or 98.27% of total assets of $17.35 billion. We believe this ratio is expected to generally continue at these levels, although it may be affected by economic factors beyond our control.
40
Investment Portfolio
We view the investment portfolio as a source of income and liquidity. Our investment strategy is to accept a lower immediate yield in the investment portfolio by targeting shorter term investments. At December 31, 2025, mortgage-backed securities represented 29.8% of the investment portfolio, corporate debt represented 23.9% of the investment portfolio, state and municipal securities represented 1.1% of the investment portfolio, and U.S. Treasury securities represented 45.3% of the investment portfolio.
All of our investments in mortgage-backed securities are pass-through mortgage-backed securities. We generally do not hold, and did not have at December 31, 2025, any structured investment vehicles or any private-label mortgage-backed securities. The amortized cost of securities in our portfolio totaled $1.73 billion at December 31, 2025, compared to $1.92 billion at December 31, 2024.
The following table presents the amortized cost and weighted average yield of our securities as of December 31, 2025 by their stated maturities (this maturity schedule excludes security prepayment and call features):
| Maturity of Debt Securities - Weighted Average Yield | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | After One Year through Five Years | After Five Years through Ten Years | More Than Ten Years | Total | ||||||||||||||||
| At December 31, 2025: | (In Thousands) | |||||||||||||||||||
| Securities Available for Sale: | ||||||||||||||||||||
| U.S. Treasury securities | $ | 440,117 | $ | 79,983 | $ | - | $ | - | $ | 520,100 | ||||||||||
| Mortgage-backed securities | 39 | 12,847 | 8,635 | 111,604 | 133,125 | |||||||||||||||
| State and municipal securities | 1,502 | 7,613 | 1,248 | - | 10,363 | |||||||||||||||
| Corporate debt | - | 59,880 | 331,188 | 18,657 | 409,725 | |||||||||||||||
| Total | $ | 441,658 | $ | 160,323 | $ | 341,071 | $ | 130,261 | $ | 1,073,313 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury securities | 4.20 | % | 4.27 | % | - | % | - | % | 4.21 | % | ||||||||||
| Mortgage-backed securities | 2.64 | 2.56 | 2.52 | 4.70 | 4.35 | |||||||||||||||
| State and municipal securities | 1.70 | 1.89 | 2.19 | - | 1.90 | |||||||||||||||
| Corporate debt | - | 6.45 | 5.42 | 6.49 | 5.62 | |||||||||||||||
| Total weighted average yield (2) | 4.19 | % | 4.83 | % | 5.34 | % | 4.96 | % | 4.75 | % | ||||||||||
| Securities Held to Maturity: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | 49,944 | $ | 199,677 | $ | - | $ | - | $ | 249,621 | ||||||||||
| Mortgage-backed securities | - | 1,970 | 12,869 | 387,258 | 402,097 | |||||||||||||||
| State and municipal securities | 3,842 | 4,516 | - | - | 8,358 | |||||||||||||||
| Total | $ | 53,786 | $ | 206,163 | $ | 12,869 | $ | 387,258 | $ | 660,076 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | 1.15 | % | 1.44 | % | - | % | - | % | 1.38 | % | ||||||||||
| Mortgage-backed securities | - | 2.31 | 2.19 | 2.78 | 2.75 | |||||||||||||||
| State and municipal securities | 2.07 | 1.99 | - | - | 2.03 | |||||||||||||||
| Total weighted average yield (2) | 1.21 | % | 1.46 | % | 2.19 | % | 2.78 | % | 2.22 | % |
| (1) Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. |
|---|
| (2) Weighted average yield is calculated by taking the sum of each category of securities multiplied by the respective tax-equivalent yield for a given maturity, and dividing by the sum of the securities for the same maturity. |
As of December 31, 2025, we had $6.1 million in federal funds sold, compared with $1.0 million at December 31, 2024. At year-end 2025, there were no holdings of securities of any issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
The objective of our investment policy is to invest funds not otherwise needed to meet our loan demand to earn the maximum return, yet still maintain sufficient liquidity to meet fluctuations in our loan demand and deposit structure. In doing so, we balance the market and credit risks against the potential investment return, make investments compatible with the pledge requirements of any deposits of public funds, maintain compliance with regulatory investment requirements, and assist certain public entities with their financial needs. The investment committee has full authority over the investment portfolio and makes decisions on purchases and sales of securities. The entire portfolio, along with all investment transactions occurring since the previous Board of Directors meeting, is reviewed by the board at each monthly meeting. The investment policy allows portfolio holdings to include short-term securities purchased to provide us with needed liquidity and longer-term securities purchased to generate level income for us over periods of interest rate fluctuations.
41
Loan Portfolio
The following is a condensed overview of changes in our loan portfolio. Please see Note 3 - “Loans” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for a more detailed analysis of our loan portfolio by type of loan.
We had total loans of approximately $13.70 billion at December 31, 2025. A large majority of our loan customers are located within our market areas, as is the collateral for their loans. With our loan portfolio concentrated in a limited number of markets, there is a risk that our borrowers’ ability to repay their loans from us could be affected by changes in local and regional economic conditions.
The following table details our loans at December 31, 2025, 2024 and 2023:
| 2025 | 2024 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Commercial, financial and agricultural | $ | 3,146,736 | $ | 2,869,894 | $ | 2,823,986 | ||||||
| Real estate - construction | 1,457,628 | 1,489,306 | 1,519,619 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 2,739,823 | 2,547,143 | 2,257,163 | |||||||||
| 1-4 family mortgage | 1,671,713 | 1,444,623 | 1,249,938 | |||||||||
| Non-owner occupied commercial | 4,603,389 | 4,181,243 | 3,744,346 | |||||||||
| Total real estate - mortgage | 9,014,925 | 8,173,009 | 7,251,447 | |||||||||
| Consumer | 77,623 | 73,627 | 63,777 | |||||||||
| Total Loans | 13,696,912 | 12,605,836 | 11,658,829 | |||||||||
| Less: Allowance for credit losses | (171,683 | ) | (164,458 | ) | (153,317 | ) | ||||||
| Net Loans | $ | 13,525,229 | $ | 12,441,378 | $ | 11,505,512 |
The following table details the percentage composition of our loan portfolio by type at December 31, 2025, 2024 and 2023:
| 2025 | 2024 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | 22.97 | % | 22.77 | % | 24.22 | % | ||||||
| Real estate - construction | 10.64 | 11.81 | 13.03 | |||||||||
| Real estate - mortgage | ||||||||||||
| Owner-occupied commercial | 20.00 | 20.21 | 19.36 | |||||||||
| 1-4 family mortgage | 12.21 | 11.46 | 10.72 | |||||||||
| Non-owner occupied commercial | 33.61 | 33.17 | 32.12 | |||||||||
| Subtotal: Real estate mortgage | 65.82 | 64.84 | 62.20 | |||||||||
| Consumer | 0.57 | 0.58 | 0.55 | |||||||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
The table below summarizes the Company’s commercial real estate portfolio at December 31, 2025 as segregated by industry concentrations based on North American Industry Classification System:
| 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance | Percent of Total | |||||||
| (Dollars in Thousands) | ||||||||
| Owner Occupied Real Estate | ||||||||
| Retail Trade | $ | 569,658 | 7.8 | % | ||||
| Other Services (except Public Administration) | 315,795 | 4.3 | ||||||
| Health Care and Social Assistance | 301,651 | 4.1 | ||||||
| Accommodation and Food Services | 270,733 | 3.7 | ||||||
| Manufacturing | 200,048 | 2.7 | ||||||
| Professional, Scientific, and Technical Services | 189,979 | 2.6 | ||||||
| Real Estate and Rental and Leasing | 154,081 | 2.1 | ||||||
| Wholesale Trade | 163,286 | 2.2 | ||||||
| All Other Owner Occupied Real Estate | 574,592 | 7.8 | ||||||
| Total Owner Occupied Real Estate | $ | 2,739,823 | 37.3 | % | ||||
| Non-Owner Occupied Real Estate | ||||||||
| Multifamily Permanent | $ | 1,347,177 | 18.3 | % | ||||
| Shopping or Retail Center | 678,426 | 9.2 | ||||||
| Hotel or Motel | 601,871 | 8.2 | ||||||
| Office Building | 471,312 | 6.4 | ||||||
| Nursing Home or Assisted Living Facility | 378,999 | 5.2 | ||||||
| Office Warehouse | 228,238 | 3.1 | ||||||
| Warehouse | 152,871 | 2.1 | ||||||
| Self-Storage Facility | 195,744 | 2.7 | ||||||
| Gas Station or Convenience Store | 107,975 | 1.5 | ||||||
| Restaurant | 74,420 | 1.0 | ||||||
| All Other Income Property | 366,356 | 5.0 | ||||||
| Total Non-Owner Occupied Real Estate | $ | 4,603,389 | 62.7 | % | ||||
| Total Commercial Real Estate | $ | 7,343,212 | 100.0 | % |
42
The table below summarizes the Company’s commercial real estate portfolio at December 31, 2025 as segregated by geographic region in which the property is located:
| 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance | Percent of Total | |||||||
| (Dollars in Thousands) | ||||||||
| State: | ||||||||
| Alabama | $ | 2,255,037 | 30.8 | % | ||||
| Florida | 1,956,500 | 26.7 | ||||||
| Georgia | 910,679 | 12.4 | ||||||
| North Carolina | 275,225 | 3.7 | ||||||
| South Carolina | 311,050 | 4.2 | ||||||
| Tennessee | 654,940 | 8.9 | ||||||
| Virginia | 147,667 | 2.0 | ||||||
| Other | 832,114 | 11.3 | ||||||
| Total commercial real estate loans | $ | 7,343,212 | 100.0 | % |
The following table details maturities and sensitivity to interest rate changes for our loan portfolio at December 31, 2025:
| Due in One | After One Year | After Five Years | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year or Less | to Five Years | to 15 Years | 15 Years | Total | ||||||||||||||||
| (in Thousands) | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,383,001 | $ | 1,516,476 | $ | 247,259 | $ | - | $ | 3,146,736 | ||||||||||
| Real estate - construction | 493,510 | 793,507 | 105,149 | 65,462 | 1,457,628 | |||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 376,925 | 1,727,970 | 631,270 | 3,658 | 2,739,823 | |||||||||||||||
| 1-4 family mortgage | 211,947 | 351,928 | 321,972 | 785,866 | 1,671,713 | |||||||||||||||
| Other mortgage | 1,129,537 | 2,965,538 | 480,678 | 27,636 | 4,603,389 | |||||||||||||||
| Total real estate - mortgage | 1,718,409 | 5,045,436 | 1,433,920 | 817,160 | 9,014,925 | |||||||||||||||
| Consumer | 47,013 | 24,708 | 5,902 | - | 77,623 | |||||||||||||||
| Total Loans | $ | 3,641,933 | $ | 7,380,127 | $ | 1,792,230 | $ | 882,622 | $ | 13,696,912 | ||||||||||
| Less: Allowance for loan losses | (171,683 | ) | ||||||||||||||||||
| Net Loans | $ | 13,525,229 | ||||||||||||||||||
| Amount due after one year at fixed interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 757,799 | ||||||||||||||||||
| Real estate - construction | 194,231 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 1,344,440 | |||||||||||||||||||
| 1-4 family mortgage | 998,988 | |||||||||||||||||||
| Other mortgage | 1,805,917 | |||||||||||||||||||
| Total real estate - mortgage | 4,149,345 | |||||||||||||||||||
| Consumer | 6,816 | |||||||||||||||||||
| Total loans | $ | 5,108,191 | ||||||||||||||||||
| Amount due after one year at variable interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,005,936 | ||||||||||||||||||
| Real estate - construction | 769,887 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 1,018,458 | |||||||||||||||||||
| 1-4 family mortgage | 460,778 | |||||||||||||||||||
| Other mortgage | 1,667,935 | |||||||||||||||||||
| Total real estate - mortgage | 3,147,171 | |||||||||||||||||||
| Consumer | 23,794 | |||||||||||||||||||
| Total loans | $ | 4,946,788 |
43
Asset Quality
The following table presents a summary of the allowance for credit losses, net charge-offs and certain credit ratios for the years ended December 31, 2025, 2024 and 2023:
| As of and for the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Allowance for credit losses to total loans outstanding | 1.25 | % | 1.30 | % | 1.32 | % | ||||||
| Allowance for credit losses | $ | 171,683 | $ | 164,458 | $ | 153,317 | ||||||
| Total loans outstanding | $ | 13,696,912 | $ | 12,605,836 | $ | 11,658,829 | ||||||
| Nonaccrual loans to total loans outstanding | 1.23 | % | 0.31 | % | 0.17 | % | ||||||
| Nonaccrual loans | $ | 168,351 | $ | 39,501 | $ | 19,349 | ||||||
| Total loans outstanding | $ | 13,696,912 | $ | 12,605,836 | $ | 11,658,829 | ||||||
| Allowance for credit losses to nonaccrual loans | 101.98 | % | 416.34 | % | 792.38 | % | ||||||
| Allowance for credit losses | $ | 171,683 | $ | 164,458 | $ | 153,317 | ||||||
| Nonaccrual loans | $ | 168,351 | $ | 39,501 | $ | 19,349 | ||||||
| Net charge-offs during the period to average loans outstanding: | ||||||||||||
| Commercial, financial and agricultural | 0.74 | % | 0.32 | % | 0.35 | % | ||||||
| Net charge-offs during the period | $ | 22,004 | $ | 9,094 | $ | 10,429 | ||||||
| Average amount outstanding | $ | 2,956,886 | $ | 2,825,914 | $ | 2,937,913 | ||||||
| Real estate - construction | - | % | - | % | 0.01 | % | ||||||
| Net charge-offs (recoveries) during the period | $ | 16 | $ | (8 | ) | $ | 105 | |||||
| Average amount outstanding | $ | 1,560,632 | $ | 1,479,583 | $ | 1,470,330 | ||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 0.16 | % | 0.01 | % | 0.01 | % | ||||||
| Net charge-offs during the period | $ | 4,037 | $ | 208 | $ | 117 | ||||||
| Average amount outstanding | $ | 2,596,175 | $ | 2,414,327 | $ | 2,273,834 | ||||||
| 1-4 family mortgage | 0.02 | % | 0.06 | % | - | % | ||||||
| Net charge-offs during the period | $ | 303 | $ | 759 | $ | 54 | ||||||
| Average amount outstanding | $ | 1,567,733 | $ | 1,357,272 | $ | 1,178,347 | ||||||
| Non-owner occupied commercial | 0.03 | % | - | % | - | % | ||||||
| Net charge-offs during the period | $ | 1,168 | $ | - | $ | - | ||||||
| Average amount outstanding | $ | 4,355,257 | $ | 4,009,407 | $ | 3,673,667 | ||||||
| Total real estate - mortgage | 0.06 | % | 0.01 | % | - | % | ||||||
| Net charge-offs during the period | $ | 5,508 | $ | 967 | $ | 171 | ||||||
| Average amount outstanding | $ | 8,519,165 | $ | 7,781,006 | $ | 7,125,848 | ||||||
| Consumer | 0.81 | % | 0.56 | % | 1.44 | % | ||||||
| Net charge-offs during the period | $ | 592 | $ | 359 | $ | 990 | ||||||
| Average amount outstanding | $ | 73,006 | $ | 64,323 | $ | 68,721 | ||||||
| Total loans | 0.22 | % | 0.09 | % | 0.10 | % | ||||||
| Net charge-offs during the period | $ | 28,120 | $ | 10,412 | $ | 11,695 | ||||||
| Average amount outstanding | $ | 13,109,689 | $ | 12,150,825 | $ | 11,602,812 |
44
The allowance for credit losses (“ACL”) for December 31, 2025 and 2024 was calculated under the CECL methodology and totaled $171.7 million and $164.5 million, or 1.25% and 1.30% of loans, net of unearned income, respectively. The decrease in the ACL as a percentage of total loans from December 31, 2024, to December 31, 2025, was primarily driven by higher net credit charge-offs during 2025 and the release of a special reserve that had been included in the 2024 balance, as well as updates to loss drivers and qualitative factors within our CECL model. Net credit charge-offs to average loans were 0.21% for the year ended December 31, 2025, compared to 0.09% and 0.10% for the years ended December 31, 2024 and 2023, respectively. Nonaccrual loans increased to $168.4 million, or 1.23% of total loans, at December 31, 2025 from $39.5 million, or 0.31% of total loans, at December 31, 2024, and were $19.3 million, or 0.17% of total loans, at December 31, 2023. The year-over-year nonaccrual increase from the year ended December 31, 2024 to the year ended December 31, 2025 was attributable to a large, real-estate secured relationship.
We maintain an ACL on unfunded commercial lending commitments and letters of credit to provide for the risk of loss inherent in these arrangements. The allowance is computed using a similar methodology to the one used to determine the ACL, modified to account for the probability of a drawdown on the commitment. The ACL on unfunded loan commitments is classified as a liability account on the balance sheet within other liabilities, while the corresponding provision for these credit losses is recorded as a component of provision of credit loss. The allowance for credit losses on unfunded commitments was $572,000 as of December 31, 2025 and $608,000 as of December 31, 2024.
The following table presents the allocation of the allowance for credit losses for each respective loan category with the corresponding percent of loans in each category to total loans:
| For the Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||
| Percentage | Percentage | Percentage | ||||||||||||||||||||||
| of Loans in | of Loans in | of Loans in | ||||||||||||||||||||||
| Each | Each | Each | ||||||||||||||||||||||
| Category to | Category to | Category to | ||||||||||||||||||||||
| Amount | Total Loans | Amount | Total Loans | Amount | Total Loans | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 63,620 | 22.97 | % | $ | 55,330 | 22.77 | % | $ | 52,121 | 24.22 | % | ||||||||||||
| Real estate - construction | 22,432 | 10.64 | 38,597 | 11.81 | 44,658 | 13.03 | ||||||||||||||||||
| Owner-occupied commercial | 18,833 | 20.00 | 22,302 | 20.21 | 17,702 | 19.36 | ||||||||||||||||||
| 1-4 family mortgage | 24,739 | 12.21 | 14,096 | 11.46 | 12,029 | 10.72 | ||||||||||||||||||
| Non-owner occupied commercial | 38,971 | 33.61 | 31,328 | 33.17 | 25,395 | 32.12 | ||||||||||||||||||
| Consumer | 3,088 | 0.57 | 2,805 | 0.58 | 1,412 | 0.55 | ||||||||||||||||||
| Total | $ | 171,683 | 100.00 | % | $ | 164,458 | 100.00 | % | $ | 153,317 | 100.00 | % |
45
The Company assesses the adequacy of its ACL at the end of each calendar quarter. The level of ACL is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The ACL is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The ACL is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. At December 31, 2025, we forecasted a moderately higher national GDP and national unemployment rate unchanged compared to December 31, 2024. At December 31, 2024, we forecasted a slightly lower national unemployment rate and moderately higher national GDP compared to December 31, 2023.
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), probability of default / loss given default (“PD/LGD”) or remaining life method. For all loans utilizing the DCF method, the historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework, which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and certain modified loans. Specific allocations of the ACL are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
The Bank has procedures and processes in place intended to ensure that losses do not exceed the potential amounts documented in the Bank’s analysis of loans individually evaluated and reduce potential losses in the remaining performing loans within our real estate construction portfolio. These include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We closely monitor the past due and overdraft reports on a weekly basis to identify deterioration as early as possible and the placement of identified loans on the watch list. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We perform extensive quarterly credit reviews for all watch list/classified loans, including formulation of aggressive workout or action plans. When a workout is not achievable, we move to collection/foreclosure proceedings to obtain control of the underlying collateral as rapidly as possible to minimize the deterioration of collateral and/or the loss of its value. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We require updated financial information, global inventory aging and interest carry analysis for existing customers to help identify potential future loan payment problems. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We generally limit loans for new construction to established builders and developers that have an established record of turning their inventories, and we restrict our funding of undeveloped lots and land. |
46
Nonperforming Assets
The table below summarizes our nonperforming assets at December 31, 2025, 2024 and 2023:
| 2025 | 2024 | 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Number | Number | |||||||||||||||||||||
| Balance | of Loans | Balance | of Loans | Balance | of Loans | ||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||
| Nonaccrual loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 26,756 | 55 | $ | 25,692 | 54 | $ | 7,217 | 35 | ||||||||||||||
| Real estate - construction | 35,885 | 8 | - | - | 111 | 1 | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | 13,578 | 17 | 8,744 | 14 | 7,089 | 14 | |||||||||||||||||
| 1-4 family mortgage | 9,440 | 34 | 3,051 | 24 | 4,426 | 41 | |||||||||||||||||
| Non-owner occupied commercial | 81,977 | 13 | 1,259 | 2 | 506 | 2 | |||||||||||||||||
| Total real estate - mortgage | 104,995 | 64 | 13,054 | 40 | 12,021 | 57 | |||||||||||||||||
| Consumer | 715 | 2 | 755 | 1 | - | - | |||||||||||||||||
| Total nonaccrual loans | $ | 168,351 | 129 | $ | 39,501 | 95 | $ | 19,349 | 93 | ||||||||||||||
| 90+ days past due and accruing: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 101 | 10 | $ | 38 | 4 | $ | 170 | 8 | ||||||||||||||
| Real estate - construction | - | - | 661 | 2 | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | 323 | 2 | 2,240 | 7 | 1,909 | 9 | |||||||||||||||||
| Non-owner occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| Total real estate - mortgage | 323 | 2 | 2,240 | 7 | 1,909 | 9 | |||||||||||||||||
| Consumer | 54 | 28 | 26 | 21 | 105 | 16 | |||||||||||||||||
| Total 90+ days past due and accruing | $ | 478 | 40 | $ | 2,965 | 34 | $ | 2,184 | 33 | ||||||||||||||
| Total nonperforming loans | $ | 168,829 | 169 | $ | 42,466 | 129 | $ | 21,533 | 126 | ||||||||||||||
| Plus: Other real estate owned and repossessions | 2,583 | 9 | 2,531 | 8 | 995 | 7 | |||||||||||||||||
| Total nonperforming assets | $ | 171,412 | 178 | $ | 44,997 | 137 | $ | 22,528 | 133 | ||||||||||||||
| Ratios: | |||||||||||||||||||||||
| Nonperforming loans to total loans | 1.23 | % | 0.34 | % | 0.18 | % | |||||||||||||||||
| Nonperforming assets to total loans plus other real estate owned and repossessions | 1.25 | % | 0.36 | % | 0.19 | % | |||||||||||||||||
| Nonperforming assets and restructured accruing loans to total loans plus other real estate owned and repossessions | 1.25 | % | 0.36 | % | 0.19 | % |
The accrual of interest on loans is discontinued when there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or the principal or interest is more than 90 days past due, unless the loan is both well-collateralized and in the process of collection. Interest previously accrued but uncollected on such loans is reversed and charged against current income when the receivable is determined to be uncollectible. Interest income on nonaccrual loans is recognized only as received. If we believe that a loan will not be collected in full, we will increase the ACL to reflect management’s estimate of any potential exposure or loss. Generally, payments received on nonaccrual loans are applied directly to principal. There are not any loans, outside of those included in the table above, that cause management to have serious doubts as to the ability of borrowers to comply with present repayment terms.
Deposits
We rely on increasing our deposit base to fund loan and other asset growth. Each of our markets is highly competitive. We compete for local deposits by offering attractive products with competitive rates. We expect to have a higher average cost of funds for local deposits than competitor banks due to our lack of an extensive branch network. Our management’s strategy is to offset the higher cost of funding with a lower level of operating expense and firm pricing discipline for loan products. We have promoted electronic banking services by providing them without charge and by offering in-bank customer training. The following table presents the average balance and average rate paid on each of the following deposit categories at the bank level for years ended December 31, 2025, 2024 and 2023:
| For Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||
| Average Balance | Yields/Rates | Average Balance | Yields/Rates | Average Balance | Yields/Rates | |||||||||||||||||||
| Types of Deposits: | (Dollars in Thousands) | |||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 2,654,480 | - | % | $ | 2,609,137 | - | % | $ | 2,857,831 | - | % | ||||||||||||
| Interest-bearing demand deposits | 2,219,996 | 2.03 | % | 2,282,599 | 2.81 | % | 1,928,133 | 2.24 | % | |||||||||||||||
| Money market accounts | 7,682,961 | 3.55 | % | 7,005,057 | 4.30 | % | 6,347,456 | 3.95 | % | |||||||||||||||
| Savings accounts | 103,444 | 1.60 | % | 104,581 | 1.69 | % | 119,049 | 1.39 | % | |||||||||||||||
| Time deposits | 1,355,048 | 4.03 | % | 1,201,756 | 4.45 | % | 1,010,683 | 3.58 | % | |||||||||||||||
| Total deposits | $ | 14,015,929 | $ | 13,203,130 | $ | 12,263,152 |
At December 31, 2025, 2024, and 2023 we estimate that we had approximately $9.69 billion, $9.03 billion and $8.76 billion, respectively, in total uninsured deposits. The uninsured deposit data for 2025 and 2024 reflects the deposit insurance impact of “combined ownership segregation” of escrow and other accounts at an aggregate level but does not reflect an evaluation of all of the account styling distinctions that would determine the availability of deposit insurance to individual accounts based on FDIC regulations.
47
The following table presents the portion of our time deposits in excess of insurance limit as of December 31, 2025.
| Portion of Time Deposits in Excess of Insurance Limit | |||
|---|---|---|---|
| December 31, 2025 | |||
| Time Deposits Otherwise Uninsured With a Maturity of: | (In Thousands) | ||
| 3 months or less | $ | 222,214 | |
| Over 3 months through 6 months | 55,734 | ||
| Over 6 months through 12 months | 68,702 | ||
| Over 12 months | 97,958 | ||
| Total | $ | 444,608 |
Borrowed Funds
We had $372.0 million in unused and available federal funds lines of credit with regional banks as of December 31, 2025, compared to $457.0 million as of December 31, 2024. These lines are subject to certain restrictions.
Federal funds purchased from correspondent banks averaged $1.80 billion, $1.44 billion, and $1.29 billion for 2025, 2024 and 2023, respectively. We paid average interest rates on these funds of 4.37%, 5.27%, and 5.18% for the same three years, respectively. The maximum amount outstanding at a month-end during 2025 and 2024 was $2.36 billion and $1.99 billion, respectively.
Stockholders’ Equity
Stockholders’ equity increased $233.6 million during 2025, to $1.85 billion as of December 31, 2025 from $1.62 billion as of December 31, 2024. The increase in stockholders’ equity resulted primarily from net income of $276.5 million during the year ended December 31, 2025, less dividends paid or declared on our common stock of $75.6 million during the year ended December 31, 2025.
Off-Balance Sheet Arrangements
In the normal course of business, we are a party to financial credit arrangements with off-balance sheet risk to meet the financing needs of our customers. These financial credit arrangements include commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit and financial guarantees. Those credit arrangements involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement we have in those particular financial credit arrangements. All such credit arrangements bear interest at variable rates and we have no such credit arrangements which bear interest at fixed rates.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, credit card arrangements and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
The following table sets forth our credit arrangements and financial instruments whose contract amounts represent credit risk as of December 31, 2025, 2024 and 2023:
| 2025 | 2024 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | |||||||||||
| Commitments to extend credit | $ | 3,779,178 | $ | 3,552,958 | $ | 3,410,283 | |||||
| Credit card arrangements | 395,780 | 366,843 | 381,524 | ||||||||
| Standby letters of credit and financial guarantees | 117,371 | 125,147 | 86,065 | ||||||||
| Total | $ | 4,292,329 | $ | 4,044,948 | $ | 3,877,872 |
48
Commitments to extend credit beyond current fundings are agreements to lend to a customer if there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by us upon extension of credit is based on our management’s credit evaluation. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. All letters of credit are due within one year or less of the original commitment date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Derivatives
The Bank has entered into agreements with secondary market investors to deliver loans on a “best efforts delivery” basis. When a rate is committed to a borrower, it is based on the best price that day and locked with our investor for that loan for a 30-day period. In the event the loan is not delivered to the investor, the Bank has no risk or exposure with the investor. The interest rate lock commitments to customers related to loans that are originated for later sale are classified as derivatives. The fair values of our agreements with investors and rate lock commitments to customers as of December 31, 2025 and 2024 were not material.
Asset and Liability Management
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive” and by monitoring an institution’s interest rate sensitivity “gap.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same 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 amount of 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.
Our asset liability committee is charged with monitoring our liquidity and funds position. The committee regularly reviews the rate sensitivity position on a three-month, six-month and one-year time horizon; loans-to-deposits ratios; and average maturities for certain categories of liabilities. The asset liability committee uses a model to analyze the maturities of rate-sensitive assets and liabilities. The model measures the “gap” which is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same period. Gap is also expressed as the ratio of rate-sensitive assets divided by rate-sensitive liabilities. If the ratio is greater than “one,” then the dollar value of assets exceeds the dollar value of liabilities and the balance sheet is “asset sensitive.” Conversely, if the value of liabilities exceeds the dollar value of assets, then the ratio is less than one and the balance sheet is “liability sensitive.” Our internal policy requires our management to maintain the gap such that net interest margins will not change more than 10% if interest rates change by 100 basis points or more than 15% if interest rates change by 200 basis points. As of December 31, 2025, our gap was within such ranges. See “—Quantitative and Qualitative Analysis of Market Risk” below in Item 7A for additional information.
Liquidity and Capital Adequacy
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $17.75 billion in 2025, compared to $16.33 billion in 2024, and to $15.07 billion in 2023:
49
| For the Year Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Sources of Funds: | ||||||||||||
| Deposits: | ||||||||||||
| Non-interest-bearing | 14.9 | % | 15.9 | % | 18.9 | % | ||||||
| Interest-bearing | 64.0 | 64.8 | 62.2 | |||||||||
| Federal funds purchased | 10.1 | 8.8 | 8.5 | |||||||||
| Long term debt and other borrowings | 0.4 | 0.4 | 0.6 | |||||||||
| Other liabilities | 0.8 | 0.6 | 0.4 | |||||||||
| Equity capital | 9.8 | 9.5 | 9.4 | |||||||||
| Total sources | 100.0 | % | 100.0 | % | 100.0 | % | ||||||
| Uses of Funds: | ||||||||||||
| Loans | 74.0 | % | 74.5 | % | 77.0 | % | ||||||
| Securities | 10.8 | 12.0 | 12.5 | |||||||||
| Interest-bearing balances with banks | 10.5 | 10.4 | 7.1 | |||||||||
| Federal funds sold | 1.4 | 0.1 | 0.4 | |||||||||
| Other assets | 3.3 | 3.0 | 3.0 | |||||||||
| Total uses | 100.0 | % | 100.0 | % | 100.0 | % |
Liquidity
Liquidity is defined as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.
Liquidity is managed at two levels. The first is the liquidity of the Company. The second is the liquidity of the Bank. The management of liquidity at both levels is critical because the Company and the Bank have different funding needs and sources, and each are subject to regulatory guidelines and requirements. We are subject to general FDIC guidelines that require a minimum level of liquidity. Management believes our liquidity ratios meet or exceed these guidelines. Our management is not currently aware of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in any material manner.
The Bank’s main source of liquidity is customer interest-bearing and noninterest bearing deposit accounts. Our regular sources of funding are from the growth of our deposit base, repayment of principal and interest on loans, the sale of loans and the renewal of time deposits. Liquidity is also available from funding sources consisting primarily of federal funds purchased, Federal Home Loan Bank (“FHLB”) loan advances and available-for-sale securities. The retention of existing deposits and attraction of new deposit sources through new and existing customers is critical to our liquidity position. In the event of compression in liquidity due to a run-off in deposits, we have a liquidity policy and procedure that provides for certain actions under varying liquidity conditions. These actions include borrowing from existing correspondent banks, selling or participating loans and the curtailment of loan commitments and funding. As of December 31, 2025, our liquid assets, represented by cash and due from banks, federal funds sold and unpledged available-for-sale securities, totaled $2.12 billion. The Bank had loans pledged to both the FHLB and the Federal Reserve Bank of Atlanta, which provided approximately $3.20 billion and $2.30 billion, respectively, in available funding. The Bank’s policy limits on brokered deposits would allow for up to $4.43 billion in available funding for brokered deposits. Additionally, we had available to us approximately $472 million in federal funds lines of credit with regional banks, subject to certain restrictions and collateral requirements, to meet short term funding needs.
As a separate entity from the bank, we also have separate liquidity obligations. We are responsible for the payment of dividends to our stockholders and interest and principal on our outstanding indebtedness. As a source of internal liquidity, we have access to the capital markets. We also may continue periodic offerings of debt and equity securities. However, our ultimate source of liquidity consists of dividends from the Bank, which are limited by applicable law and regulations. In 2025 and 2024, the Bank paid dividends of $78.9 million and $71.9 million, respectively, to us. For a detailed discussion on the regulatory limitation on Bank dividends, see “Supervision and Regulation - Payment of Dividends” in Item 1.
We believe these sources of funding are adequate to meet both our immediate (within the next 12 months) and our longer term anticipated funding needs. Our management meets on a weekly basis to review sources and uses of funding to determine the appropriate strategy to ensure an appropriate level of liquidity, and we have increased our focus on the generation of core deposit funding to supplement our liquidity position. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals.
Capital Adequacy
As of December 31, 2025, our most recent notification from the FDIC categorized us as well-capitalized under the regulatory framework for prompt corrective action. To remain categorized as well-capitalized, we must maintain minimum Common Equity Tier 1 risk-based, Tier 1 risk-based, total risk-based, and Tier 1 leverage ratios as disclosed in the table below. Our management believes that we are well-capitalized under the prompt corrective action provisions as of December 31, 2025. In addition, the Alabama Banking Department has required that the Bank maintain a leverage ratio of at least 8.00%.
50
The following table sets forth (i) the capital ratios of the Bank required by the FDIC to maintain “well-capitalized” status and (ii) our actual ratios of capital to total regulatory or risk-weighted assets, as of December 31, 2025:
| Well-Capitalized | Actual at December 31, 2025 | |||||||
|---|---|---|---|---|---|---|---|---|
| CET 1 Capital Ratio | 6.50 | % | 11.65 | % | ||||
| Tier 1 Capital Ratio | 8.00 | % | 11.66 | % | ||||
| Total Capital Ratio | 10.00 | % | 12.93 | % | ||||
| Leverage ratio | 5.00 | % | 10.26 | % |
For a description of capital ratios see Note 13 - “Regulatory Matters” to the Consolidated Financial Statements.
Critical Accounting Estimates
Our consolidated financial statements are prepared based on the application of certain accounting policies, the most significant of which are described in the Notes to the Consolidated Financial Statements. Certain of these policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to variation and may significantly affect our reported results and financial position for the current period or in future periods. Changes in underlying factors, assumptions or estimates in any of these areas could have a material impact on our future financial condition and results of operations.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. The accounting estimate related to the Company’s ACL is considered to be a critical accounting estimate because considerable judgment and estimation is applied by management.
Allowance for Credit Losses
The Company assesses the adequacy of its allowance for credit losses at the end of each calendar quarter. The level of allowance is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The allowance is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The allowance for credit losses is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. If our assumptions regarding the adequacy of our allowance for credit losses are not accurate, we may incur credit losses in excess of our current allowance for credit losses and be required to make material additions to our allowance. Such additional provision for credit losses could have a material adverse effect on our business and results of operations. Our regulators may disagree with our assumptions and could require us to materially increase our allowance for credit losses.
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a DCF, PD/LGD, or remaining life method. The historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors. See Note 1 – “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
51
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as troubled debt restructurings. Specific allocations of the allowance for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
Adoption of Recent Accounting Pronouncements
New accounting standards are discussed in Note 1, “Summary of Significant Accounting Policies” to the Consolidated Financial Statements.
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: 0001171843-25-001208.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
This section of the Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of the Company’s financial statements with a narrative from the perspective of management on the Company’s financial condition, results of operations, liquidity and certain other factors that may affect future results. In certain instances, parenthetical references are made to relevant sections of the Notes to Consolidated Financial Statements to direct the reader to a further detailed discussion. This section should be read in conjunction with the Consolidated Financial Statements included in this Form 10-K.
Overview
The Company
We are a bank holding company within the meaning of the BHC Act headquartered in Birmingham, Alabama. Through our wholly-owned subsidiary bank, we operate full service banking offices located in Alabama, Florida, Georgia, North Carolina, South Carolina, Tennessee, and Virginia. We also operate a loan production office in Florida. Our principal business is to accept deposits from the public and to make loans and other investments. Our principal source of funds for loans and investments are demand, time, savings, and other deposits and the amortization and prepayment of loans and borrowings. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits, interest paid on our other borrowings, employee compensation, office expenses, and other overhead expenses. Our business is conducted through a single reportable segment. For additional information regarding our segment reporting, refer to (Note 23) - “Segment Reporting” in the Notes to the Consolidated Financial Statements.
40
2024 Highlights
| Column 1 | Column 2 |
|---|---|
| ● | Diluted earnings per common share increased $0.37, or 9.8%, to $4.16 in 2024 from 2023. |
| Column 1 | Column 2 |
|---|---|
| ● | Average loans increased $548.0 million, or 4.7%, to $12.15 billion in 2024 from 2023. |
| Column 1 | Column 2 |
|---|---|
| ● | Average deposits increased $940.0 million, or 7.7%, to $13.20 billion in 2024 from 2023. |
| Column 1 | Column 2 |
|---|---|
| ● | Net interest income increased $35.7 million, or 8.7%, to $446.7 million in 2024 from 2023. Net interest margin increased one basis point to 2.82% in 2024 from 2023. |
| Column 1 | Column 2 |
|---|---|
| ● | Noninterest income increased $4.6 million, or 15.3%, to $35.1 million in 2024 from 2023, primarily due to increases in mortgage banking income and bank-owned life insurance income. |
| Column 1 | Column 2 |
|---|---|
| ● | Noninterest expense increased $3.1 million, or 1.7%, to $181.1 million in 2024 from 2023, primarily driven by increases in salaries and third-party processing expenses. |
Results of Operations
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2024 and 2023 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on March 1, 2024 for a discussion and analysis of the more significant factors that affected periods prior to 2023.
Net Income Available to Common Stockholders
Net income available to common stockholders was $227.2 million for the year ended December 31, 2024, compared to $206.8 million for the year ended December 31, 2023. The increase in net income was primarily attributable to an increase in net interest income. Basic and diluted net income per common share was $4.17 and $4.16, respectively, for the year ended December 31, 2024, compared to $3.80 and $3.79, respectively, for the year ended December 31, 2023. Return on average assets was 1.39% in 2024, compared to 1.37% in 2023, and return on average common stockholders’ equity was 14.98% in 2024, compared to 15.13% in 2023.
The following tables present a summary of our statements of income, including the percent change in each category, for the years ended December 31, 2024 compared to 2023, and for the years ended December 31, 2023 compared to 2022, respectively:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 946,121 | $ | 813,246 | 16.3 | % | ||||||
| Interest expense | 499,462 | 402,309 | 24.1 | % | ||||||||
| Net interest income | 446,659 | 410,937 | 8.7 | % | ||||||||
| Provision for credit losses | 21,587 | 18,715 | 15.3 | % | ||||||||
| Net interest income after provision for credit losses | 425,072 | 392,222 | 8.4 | % | ||||||||
| Noninterest income | 35,056 | 30,417 | 15.3 | % | ||||||||
| Noninterest expense | 181,146 | 178,051 | 1.7 | % | ||||||||
| Income before income taxes | 278,982 | 244,588 | 14.1 | % | ||||||||
| Income taxes | 51,740 | 37,735 | 37.1 | % | ||||||||
| Net income | 227,242 | 206,853 | 9.9 | % | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to common stockholders | $ | 227,180 | $ | 206,791 | 9.9 | % |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 813,246 | $ | 559,315 | 45.4 | % | ||||||
| Interest expense | 402,309 | 88,423 | 355.0 | % | ||||||||
| Net interest income | 410,937 | 470,892 | (12.7 | )% | ||||||||
| Provision for credit losses | 18,715 | 37,607 | (50.2 | )% | ||||||||
| Net interest income after provision for credit losses | 392,222 | 433,285 | (9.5 | )% | ||||||||
| Noninterest income | 30,417 | 33,359 | (8.8 | )% | ||||||||
| Noninterest expense | 178,051 | 157,816 | 12.8 | % | ||||||||
| Income before income taxes | 244,588 | 308,828 | (20.8 | )% | ||||||||
| Income taxes | 37,735 | 57,324 | (34.2 | )% | ||||||||
| Net income | 206,853 | 251,504 | (17.8 | )% | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to common stockholders | $ | 206,791 | $ | 251,442 | (17.8 | )% |
41
Performance Ratios
The following table presents selected ratios of our results of operations for the years ended December 31, 2024, 2023 and 2022:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Return on average assets | 1.39 | % | 1.37 | % | 1.71 | % | ||||||
| Return on average stockholders' equity | 14.98 | % | 15.13 | % | 20.73 | % | ||||||
| Dividend payout ratio | 29.82 | % | 30.06 | % | 19.17 | % | ||||||
| Net interest margin (1) | 2.82 | % | 2.81 | % | 3.32 | % | ||||||
| Efficiency ratio (2) | 37.60 | % | 40.34 | % | 31.30 | % | ||||||
| Average stockholders' equity to average total assets | 9.29 | % | 9.07 | % | 7.33 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Net interest margin is the net yield on interest earning assets and is the difference between the interest yield earned on interest-earning assets and interest rate paid on interest-bearing liabilities, divided by average earning assets. |
| Column 1 | Column 2 |
|---|---|
| (2) | Efficiency ratio is the result of noninterest expense divided by the sum of net interest income and noninterest income. |
Net Interest Income
Net interest income is the difference between the income earned on interest-earning assets and interest paid on interest-bearing liabilities used to support such assets. Net interest income is the single largest component of operating revenues. Management seeks to optimize this revenue while balancing interest rate, credit, and liquidity risks. The major factors that affect net interest income are changes in volumes, the yield on interest-earning assets and the cost of interest-bearing liabilities. Our management’s ability to respond to changes in interest rates by effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and the momentum of our primary source of earnings.
Net interest income increased 8.7% for the year ended December 31, 2024 from the year ended December 31, 2023. The increase in net interest income was mostly attributable to increases in both the average balance and rate on our interest earning assets. While interest-bearing liabilities average balance and rate both increased, the growth in our interest-earning assets outpaced those of our interest-bearing liabilities, which resulted in increased net interest income.
Average earning assets increased 8.4% in 2024 from 2023, which was primarily driven by an increase of 4.7% in average loans. A majority of our regional markets grew loans during 2024.
Average interest-bearing liabilities increased 12.3% in 2024 from 2023. The increase in interest-bearing deposits was mostly attributable to the organic growth of our deposit base.
Net Interest Margin Analysis
The banking industry uses two key ratios to measure relative profitability of net interest revenue, which are the net interest spread and the net interest margin. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest spread eliminates the effect of noninterest-earning assets as well as noninterest-bearing deposits and other noninterest-bearing funding sources and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company’s balance sheet and is defined as net interest income as a percentage of total average interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders’ equity.
The net interest margin is impacted by the average volumes of interest-sensitive assets and interest-sensitive liabilities and by the difference between the yield on interest-sensitive assets and the cost of interest-sensitive liabilities (spread). Loan fees collected at origination represent an additional adjustment to the yield on loans. Net interest spread can be affected by economic conditions, the competitive environment, loan demand, and deposit flows. The net yield on earning assets is an indicator of effectiveness of our ability to manage the net interest margin by managing the overall yield on assets and cost of funding those assets.
The following table shows, for the years ended December 31, 2024, 2023 and 2022, the average balances of each principal category of our assets, liabilities and stockholders’ equity, and an analysis of net interest income, and the change in interest income and interest expense segregated into amounts attributable to changes in volume and changes in rates. This table is presented on a taxable equivalent basis, if applicable.
42
Average Balance Sheets and Net Interest Analysis
On a Fully Taxable-Equivalent Basis
For the Year Ended December 31,
(In thousands, except Average Yields and Rates)
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | ||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Loans, net of unearned income (1)(2): | ||||||||||||||||||||||||||||||||||||
| Taxable | $ | 12,134,929 | $ | 787,361 | 6.49 | % | $ | 11,584,541 | $ | 698,177 | 6.03 | % | $ | 10,544,193 | $ | 498,810 | 4.73 | % | ||||||||||||||||||
| Tax-exempt (3) | 15,896 | 434 | 2.73 | 18,271 | 834 | 4.56 | 22,026 | 1,055 | 4.79 | |||||||||||||||||||||||||||
| Total loans, net of unearned income | 12,150,825 | 787,795 | 6.48 | 11,602,812 | 699,011 | 6.02 | 10,566,219 | 499,865 | 4.73 | |||||||||||||||||||||||||||
| Mortgage loans held for sale | 7,974 | 401 | 5.03 | 4,293 | 259 | 6.03 | 1,460 | 43 | 2.95 | |||||||||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||||||||||||
| Taxable | 1,959,488 | 66,443 | 3.39 | 1,881,074 | 53,456 | 2.84 | 1,712,715 | 40,767 | 2.38 | |||||||||||||||||||||||||||
| Tax-exempt (3) | 980 | 39 | 3.98 | 2,716 | 79 | 2.91 | 6,658 | 172 | 2.58 | |||||||||||||||||||||||||||
| Total debt securities (4) | 1,960,468 | 66,482 | 3.39 | 1,883,790 | 53,535 | 2.84 | 1,719,373 | 40,939 | 2.38 | |||||||||||||||||||||||||||
| Federal funds sold | 19,770 | 1,128 | 5.71 | 53,376 | 2,844 | 5.33 | 58,307 | 1,556 | 2.67 | |||||||||||||||||||||||||||
| Restricted equity securities | 11,073 | 800 | 7.22 | 9,359 | 673 | 7.19 | 7,637 | 353 | 4.62 | |||||||||||||||||||||||||||
| Interest-bearing balances with banks | 1,698,962 | 89,522 | 5.27 | 1,066,159 | 57,064 | 5.35 | 1,832,215 | 16,811 | 0.92 | |||||||||||||||||||||||||||
| Total interest-earning assets | $ | 15,849,072 | $ | 946,128 | 5.97 | % | $ | 14,619,789 | $ | 813,386 | 5.56 | % | $ | 14,185,211 | $ | 559,567 | 3.94 | % | ||||||||||||||||||
| Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 100,639 | 105,140 | 162,855 | |||||||||||||||||||||||||||||||||
| Net premises and equipment | 60,276 | 60,335 | 60,586 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses, accrued interest and other assets | 323,396 | 281,946 | 294,823 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 16,333,383 | $ | 15,067,210 | $ | 14,703,475 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 2,282,599 | $ | 64,151 | 2.81 | % | $ | 1,928,133 | $ | 43,265 | 2.24 | % | $ | 1,695,738 | $ | 6,157 | 0.36 | % | ||||||||||||||||||
| Savings | 104,581 | 1,763 | 1.69 | 119,049 | 1,656 | 1.39 | 138,917 | 421 | 0.30 | |||||||||||||||||||||||||||
| Money market | 7,005,057 | 301,212 | 4.30 | 6,347,456 | 250,674 | 3.95 | 4,770,568 | 43,335 | 0.91 | |||||||||||||||||||||||||||
| Time deposits (5) | 1,201,756 | 53,525 | 4.45 | 1,010,683 | 36,144 | 3.58 | 807,327 | 9,483 | 1.17 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 10,593,993 | 420,651 | 3.97 | 9,405,321 | 331,739 | 3.53 | 7,412,550 | 59,396 | 0.80 | |||||||||||||||||||||||||||
| Federal funds purchased | 1,444,463 | 76,064 | 5.27 | 1,288,877 | 66,730 | 5.18 | 1,528,866 | 26,267 | 1.72 | |||||||||||||||||||||||||||
| Other borrowings | 64,737 | 2,655 | 4.10 | 86,102 | 3,839 | 4.46 | 64,716 | 2,760 | 4.26 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 12,103,193 | $ | 499,370 | 4.13 | % | $ | 10,780,300 | $ | 402,308 | 3.73 | % | $ | 9,006,132 | $ | 88,423 | 0.98 | % | ||||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Non-interest-bearing checking | 2,609,137 | 2,857,831 | 4,415,972 | |||||||||||||||||||||||||||||||||
| Other liabilities | 104,198 | 62,369 | 68,393 | |||||||||||||||||||||||||||||||||
| Stockholders' equity | 1,559,213 | 1,418,189 | 1,232,460 | |||||||||||||||||||||||||||||||||
| Unrealized gains on securities | (42,358 | ) | (51,479 | ) | (19,482 | ) | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 16,333,383 | $ | 15,067,210 | $ | 14,703,475 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 446,758 | $ | 411,078 | $ | 471,144 | ||||||||||||||||||||||||||||||
| Net interest spread | 1.84 | % | 1.83 | % | 2.96 | % | ||||||||||||||||||||||||||||||
| Net interest margin (5) | 2.82 | % | 2.81 | % | 3.32 | % |
| (1) | Non-accrual loans are included in average loan balances in all periods. Loan fees of $15,381, $13,752 and $19,605 are included in interest income in 2024, 2023, and 2022, respectively. |
|---|---|
| (2) | Amortization of acquired loan premiums of $186, $197 and $161 is included in interest income in 2024, 2023 and 2022, respectively. |
| (3) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%. |
| (4) | Unrealized losses of $(60,030), $(74,519) and $(30,770) are excluded from the yield calculation in 2024, 2023, and 2022, respectively. |
| (5) | Net interest margin is net interest income divided by average interest-earning assets. |
43
The following table reflects changes in our net interest margin as a result of changes in the volume and rate of our interest-bearing assets and liabilities:
| For the Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 Compared to 2023 Increase (Decrease) in Interest Income and Expense Due to Changes in: | 2023 Compared to 2022 Increase (Decrease) in Interest Income and Expense Due to Changes in: | |||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Loans, net of unearned income: | ||||||||||||||||||||||||
| Taxable | $ | 34,143 | $ | 55,041 | $ | 89,184 | $ | 52,785 | $ | 146,582 | $ | 199,367 | ||||||||||||
| Tax-exempt | (98 | ) | (302 | ) | (400 | ) | (173 | ) | (48 | ) | (221 | ) | ||||||||||||
| Total loans, net of unearned income | 34,045 | 54,739 | 88,784 | 52,612 | 146,534 | 199,146 | ||||||||||||||||||
| Mortgage loans held for sale | 191 | (49 | ) | 142 | 140 | 76 | 216 | |||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||
| Taxable | 2,304 | 10,683 | 12,987 | 4,268 | 8,421 | 12,689 | ||||||||||||||||||
| Tax-exempt | (62 | ) | 22 | (40 | ) | (113 | ) | 20 | (93 | ) | ||||||||||||||
| Total debt securities | 2,242 | 10,705 | 12,947 | 4,155 | 8,441 | 12,596 | ||||||||||||||||||
| Federal funds sold | (1,903 | ) | 188 | (1,715 | ) | (142 | ) | 1,430 | 1,288 | |||||||||||||||
| Restricted equity securities | 20 | 107 | 127 | 59 | 261 | 320 | ||||||||||||||||||
| Interest-bearing balances with banks | 33,357 | (899 | ) | 32,458 | (9,734 | ) | 49,987 | 40,253 | ||||||||||||||||
| Total interest-earning assets | 67,952 | 64,791 | 132,743 | 47,090 | 206,729 | 253,819 | ||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 8,800 | 12,086 | 20,886 | 957 | 36,151 | 37,108 | ||||||||||||||||||
| Savings | (217 | ) | 324 | 107 | (68 | ) | 1,303 | 1,235 | ||||||||||||||||
| Money market | 27,212 | 23,326 | 50,538 | 18,633 | 188,706 | 207,339 | ||||||||||||||||||
| Time deposits | 7,563 | 9,818 | 17,381 | 2,925 | 23,736 | 26,661 | ||||||||||||||||||
| Total interest-bearing deposits | 43,358 | 45,554 | 88,912 | 22,447 | 249,896 | 272,343 | ||||||||||||||||||
| Federal funds purchased | 8,176 | 1,158 | 9,334 | (4,723 | ) | 45,186 | 40,463 | |||||||||||||||||
| Other borrowed funds | (895 | ) | (289 | ) | (1,184 | ) | 949 | 130 | 1,079 | |||||||||||||||
| Total interest-bearing liabilities | 50,639 | 46,423 | 97,062 | 18,673 | 295,212 | 313,885 | ||||||||||||||||||
| Increase (decrease) in net interest income | $ | 17,313 | $ | 18,368 | $ | 35,681 | $ | 28,417 | $ | (88,483 | ) | $ | (60,066 | ) |
* The rate/volume variance is allocated on a pro rata basis between the volume variance and the rate variance in the table above.
In the table above, changes in net interest income are attributable to (a) changes in average balances (volume variance), (b) changes in rates (rate variance), or (c) changes in rate and average balances (rate/volume variance). The volume variance is calculated as the change in average balances multiplied by the previous period average balance. The rate variance is calculated as the change in rates multiplied by the previous period average balance. The rate/volume variance is calculated as the change in rates multiplied by the change in average balances.
From 2023 to 2024, our volume component was favorable as asset volumes increased primarily as a result of the growth in loan balances as well as an increase in taxable debt securities, while the volume change from our liabilities was primarily driven by growth in money market balances. The rate component was favorable as average rates paid on interest-bearing liabilities increased 39 basis points while yields on average earning assets increased 41 basis points.
The two primary factors that make up the spread are the interest rates received on loans and the interest rates paid on deposits. Our net interest spread and net interest margin were 1.84% and 2.82%, respectively, for the year ended December 31, 2024, compared to 1.83% and 2.81%, respectively, for the year ended December 31, 2023. The increase in net interest spread and net interest margin was primarily attributable to increases in the average balance and the interest earned from loans, which increased $548.0 million and $88.8 million, respectively, in 2024.
Our average interest-earning assets for the year ended December 31, 2024 increased $1.23 billion, or 8.4%, to $15.85 billion from $14.62 billion for the year ended December 31, 2023. Average loans grew $548.0 million, or 4.7%, average debt securities increased $76.7 million, or 4.1%, and average federal funds sold and interest-bearing balances with banks increased $599.2 million, or 53.5%.
Our average interest-bearing liabilities increased $1.32 billion, or 12.3%, to $12.10 billion for the year ended December 31, 2024 from $10.78 billion for the year ended December 31, 2023. The ratio of our average interest-earning assets to average interest-bearing liabilities decreased from 135.6% for the year ended December 31, 2023 to 130.9% for the year ended December 31, 2024, as average noninterest-bearing deposits and stockholders’ equity decreased by a combined $107.8 million, or 2.52%, from 2023 to 2024.
44
Our average interest-earning assets produced a taxable equivalent yield of 5.97% for the year ended December 31, 2024, compared to 5.56% for the year ended December 31, 2023. The average rate paid on interest-bearing liabilities was 4.13% for the year ended December 31, 2024, compared to 3.73% for the year ended December 31, 2023.
Provision for Credit Losses
The provision for credit losses represents the amount determined by management to be necessary to maintain the allowance for credit losses (“ACL”) at a level capable of absorbing expected credit losses over the contractual life of loans in the loan portfolio. See the section captioned “Allowance for Credit Losses” located elsewhere in this item for additional discussion related to provision for credit losses.
The provision expense for credit losses for the year ended December 31, 2024 increased compared to the year-ended December 31, 2023. The increase in provision expense is primarily the result of loan growth during 2024 compared to 2023. Nonperforming loans increased to $42.5 million, or 0.34% of total loans, at December 31, 2024 from $21.5 million, or 0.18% of total loans, at December 31, 2023. During 2024, we had net charged-off loans totaling $10.4 million, compared to net charged-off loans of $11.7 million for 2023. The ratio of net charged-off loans to average loans was 0.09% for 2024 compared to 0.10% for 2023. The ACL for December 31, 2024 totaled $164.5 million, or 1.30% of loans, net of unearned income. The ACL totaled $153.3 million, or 1.32% of loans, net of unearned income, at December 31, 2023.
Noninterest Income
Noninterest income for the years ended December 31, 2024 and 2023 was as follows:
| 2024 | 2023 | Change | Percentage Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Service charges on deposit accounts | $ | 9,434 | $ | 8,420 | $ | 1,014 | 12.0 | % | ||||||||
| Mortgage banking | 4,922 | 2,755 | 2,167 | 78.7 | % | |||||||||||
| Credit card income | 8,280 | 8,631 | (351 | ) | (4.1 | )% | ||||||||||
| Bank-owned life insurance income | 9,533 | 7,574 | 1,959 | 25.9 | % | |||||||||||
| Other operating income | 2,887 | 3,037 | (150 | ) | (4.9 | )% | ||||||||||
| Total noninterest income | $ | 35,056 | $ | 30,417 | $ | 4,639 | 15.3 | % |
Noninterest income increased $4.6 million, or 15.3%, to $35.1 million for the year ended December 31, 2024 compared to $30.4 million for the same period in 2023. Service charges on deposit accounts increased $1.0 million, or 12.0%, to $9.4 million for the year ended December 31, 2024 compared to $8.4 million for the same period in 2023. Credit card income decreased $351,000, or 4.1%, to $8.3 million for the year ended December 31, 2024 compared to $8.6 million for the same period in 2023. Mortgage banking income increased $2.2 million, or 78.7%, to $4.9 million for the year ended December 31, 2024 compared to $2.8 million for the same period in 2023. Closed loans increased 49.9% during 2024 compared to 2023. Bank-owned life insurance income increased $2.0 million, or 25.9%, to $9.5 million for the year ended December 31, 2024 compared to $7.6 million for the same period in 2023. The cash surrender value increased $1.6 million during 2024 compared to 2023. Other operating income decreased $150,000, or 4.9%, to $2.9 million for the year ended December 31, 2024 compared to $3.0 million for the same period in 2023. Merchant service revenue increased $63,000, or 2.9%, to $2.3 million for the year ended December 31, 2024 compared to $2.2 million for the same period in 2023.
Noninterest Expense
Noninterest expense for the years ended December 31, 2024 and 2023 was as follows:
| 2024 | 2023 | Change | Percentage Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | $ | 96,318 | $ | 80,965 | $ | 15,353 | 19.0 | % | ||||||||
| Equipment and occupancy expense | 14,519 | 14,295 | 224 | 1.6 | % | |||||||||||
| Third party processing and other services | 31,181 | 27,872 | 3,309 | 11.9 | % | |||||||||||
| Professional services | 6,901 | 5,916 | 985 | 16.6 | % | |||||||||||
| FDIC and other regulatory assessments | 10,687 | 15,614 | (4,927 | ) | (31.6 | )% | ||||||||||
| Other real estate owned expense | 199 | 47 | 152 | 323.4 | % | |||||||||||
| Other operating expenses | 21,341 | 33,342 | (12,001 | ) | (36.0 | )% | ||||||||||
| Total noninterest expenses | $ | 181,146 | $ | 178,051 | $ | 3,095 | 1.7 | % |
45
Noninterest expenses increased $3.1 million, or 1.7%, to $181.1 million for the year ended December 31, 2024 compared to $178.1 million for the same period in 2023. Increased salaries and employee benefits expenses were the primary drivers of the increase in noninterest expense. Salary and employee benefits expenses increased $15.4 million, or 19.0%, to $96.3 million for the year ended December 31, 2024 compared to $81.0 million for the same period in 2023. We had 630 full-time equivalent employees as of December 31, 2024 compared to 591 as of December 31, 2023 Equipment and occupancy expense increased $224,000, or 1.6%, to $14.5 million for the year ended December 31, 2024 compared to $14.3 million for the same period in 2023. Third party processing and other services increased $3.3 million, or 11.9%, to $31.2 million for the year ended December 31, 2024 compared to $27.9 million for the same period in 2023. Professional services expense increased $985,000, or 16.6%, to $6.9 million for the year ended December 31, 2024 compared to $5.9 million for the same period in 2023. FDIC assessments decreased $4.9 million, or 31.6%, to $10.7 million for the year ended December 31, 2024 compared to $15.6 million for the same period in 2023. The FDIC implemented a special assessment to recapitalize the Deposit Insurance Fund resulting in an expense of $1.8 million during 2024, and $7.2 million during 2023. Other operating expenses decreased $12.0 million, or 36.0%, to $21.3 million for the year ended December 31, 2024 compared to $33.3 million for the same period in 2023. We adopted the proportional amortization method of accounting for investments in certain tax credit partnerships during 2024. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the consolidated income statement as a component of income tax expense. Previously the amortization of the investment was included in other non-interest expenses. Changes in other operating expenses from 2023 to 2024 are detailed in Note 15 - “Other Operating Income and Expenses,” to the Consolidated Financial Statements.
Income Tax Expense
Income tax expense was $51.7 million for the year ended December 31, 2024 compared to $37.7 million in 2023. Our effective tax rates for 2024 and 2023 were 18.5% and 15.4%, respectively. The increase in our effective tax rates reflect our adoption of the proportional amortization of accounting for investment tax credits during the first quarter of 2024. We recognized $15.4 million in credits during 2024 and $17.7 million during 2023, related to new investments in Federal New Market Tax Credits. We also recognized excess tax benefits as an income tax credit to our income tax expense from the exercise and vesting of stock options and restricted stock during 2024 of $1.3 million, compared to $1.5 million during 2023. Our primary permanent differences are related to tax exempt income on debt securities, state income tax benefit on real estate investment trust dividends, various qualifying tax credits and change in cash surrender value of bank-owned life insurance.
We have invested $299.8 million in bank-owned life insurance for certain officers of the Bank. The periodic increases in cash surrender value of those policies are tax exempt and therefore contribute to a larger permanent difference between book income and taxable income.
We own real estate investment trusts for the purpose of holding and managing participations in residential mortgages and commercial real estate loans originated by the Bank. The trusts are majority-owned subsidiaries of a trust holding company, which in turn is an indirect, wholly-owned subsidiary of the Bank. The trusts earn interest income on the loans they hold and incur operating expenses related to their activities. They pay their net earnings, in the form of dividends, to the Bank, which receives a deduction for state income taxes.
Financial Condition
Assets
Total assets as of December 31, 2024, were $17.35 billion, an increase of $1.22 billion, or 7.6%, from total assets of $16.13 billion as of December 31, 2023. Average assets for the year ended December 31, 2024 were $16.33 billion, an increase of $1.27 billion, or 8.40%, over average assets of $15.07 billion for the year ended December 31, 2023. Growth in loans and interest-bearing balances with banks were the primary reasons for the increase in ending and average total assets. Year-end 2024 total loans were $12.61 billion, an increase of $947.0 million, or 8.1%, over year-end 2023 total loans of $11.66 billion.
Earning assets include loans, securities, short-term investments and bank-owned life insurance contracts. We maintain a higher level of earning assets in our business model than do our peers because we allocate fewer of our resources to facilities, ATMs, and cash and due-from-bank accounts used for transaction processing. Earning assets as of December 31, 2024 were $17.05 billion, or 98.27% of total assets of $17.35 billion. Earning assets as of December 31, 2023 were $15.85 billion, or 98.25% of total assets of $16.13 billion. We believe this ratio is expected to generally continue at these levels, although it may be affected by economic factors beyond our control.
46
Investment Portfolio
We view the investment portfolio as a source of income and liquidity. Our investment strategy is to accept a lower immediate yield in the investment portfolio by targeting shorter term investments. At December 31, 2024, mortgage-backed securities represented 34.5% of the investment portfolio, corporate debt represented 17.5% of the investment portfolio, state and municipal securities represented 0.9% of the investment portfolio, and U.S. Treasury securities represented 47.0% of the investment portfolio.
All of our investments in mortgage-backed securities are pass-through mortgage-backed securities. We generally do not hold, and did not have at December 31, 2024, any structured investment vehicles or any private-label mortgage-backed securities. The amortized cost of securities in our portfolio totaled $1.92 billion at December 31, 2024, compared to $1.95 billion at December 31, 2023.
The following table presents the amortized cost and weighted average yield of our securities as of December 31, 2024 by their stated maturities (this maturity schedule excludes security prepayment and call features):
| Maturity of Debt Securities - Weighted Average Yield | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | After One Year through Five Years | After Five Years through Ten Years | More Than Ten Years | Total | ||||||||||||||||
| At December 31, 2024: | (In Thousands) | |||||||||||||||||||
| Securities Available for Sale: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | 216,374 | $ | 400,977 | $ | - | $ | - | $ | 617,351 | ||||||||||
| Mortgage-backed securities | 4 | 14,805 | 19,668 | 208,958 | 243,435 | |||||||||||||||
| State and municipal securities | 145 | 8,620 | 1,751 | - | 10,516 | |||||||||||||||
| Corporate debt | 6,626 | 69,272 | 256,860 | 3,000 | 335,758 | |||||||||||||||
| Total | $ | 223,149 | $ | 493,674 | $ | 278,279 | $ | 211,958 | $ | 1,207,060 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | 4.50 | % | 4.25 | % | - | % | - | % | 4.34 | % | ||||||||||
| Mortgage-backed securities | 4.16 | 2.40 | 2.59 | 2.20 | 2.25 | |||||||||||||||
| State and municipal securities | 2.11 | 1.85 | 2.11 | - | 1.90 | |||||||||||||||
| Corporate debt | 4.56 | 6.89 | 4.30 | 4.50 | 4.84 | |||||||||||||||
| Total weighted average yield (2) | 4.50 | % | 4.52 | % | 4.16 | % | 2.24 | % | 4.03 | % | ||||||||||
| Securities Held to Maturity: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | - | $ | 249,403 | $ | - | $ | - | $ | 249,403 | ||||||||||
| Mortgage-backed securities | - | - | 11,876 | 445,488 | 457,364 | |||||||||||||||
| State and municipal securities | 250 | 7,340 | 495 | - | 8,085 | |||||||||||||||
| Total | $ | 250 | $ | 256,743 | $ | 12,371 | $ | 445,488 | $ | 714,852 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | - | % | 1.38 | % | - | % | - | % | 1.38 | % | ||||||||||
| Mortgage-backed securities | - | - | 2.52 | 2.72 | 2.72 | |||||||||||||||
| State and municipal securities | 3.21 | 1.96 | 1.77 | - | 1.99 | |||||||||||||||
| Total weighted average yield (2) | 3.21 | % | 1.39 | % | 2.49 | % | 2.72 | % | 2.24 | % |
| (1) | Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. |
|---|---|
| (2) | Weighted average yield is calculated by taking the sum of each category of securities multiplied by the respective tax-equivalent yield for a given maturity, and dividing by the sum of the securities for the same maturity. |
As of December 31, 2024, we had $1.0 million in federal funds sold, compared with $100.6 million at December 31, 2023. At year-end 2024, there were no holdings of securities of any issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
The objective of our investment policy is to invest funds not otherwise needed to meet our loan demand to earn the maximum return, yet still maintain sufficient liquidity to meet fluctuations in our loan demand and deposit structure. In doing so, we balance the market and credit risks against the potential investment return, make investments compatible with the pledge requirements of any deposits of public funds, maintain compliance with regulatory investment requirements, and assist certain public entities with their financial needs. The investment committee has full authority over the investment portfolio and makes decisions on purchases and sales of securities. The entire portfolio, along with all investment transactions occurring since the previous Board of Directors meeting, is reviewed by the board at each monthly meeting. The investment policy allows portfolio holdings to include short-term securities purchased to provide us with needed liquidity and longer-term securities purchased to generate level income for us over periods of interest rate fluctuations.
47
Loan Portfolio
The following is a condensed overview of changes in our loan portfolio. Please see Note 3 - “Loans” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for a more detailed analysis of our loan portfolio by type of loan.
We had total loans of approximately $12.61 billion at December 31, 2024. A large majority of our loan customers are located within our market areas, as is the collateral for their loans. With our loan portfolio concentrated in a limited number of markets, there is a risk that our borrowers’ ability to repay their loans from us could be affected by changes in local and regional economic conditions.
The following table details our loans at December 31, 2024, 2023 and 2022:
| 2024 | 2023 | 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Commercial, financial and agricultural | $ | 2,869,894 | $ | 2,823,986 | $ | 3,145,317 | ||||||
| Real estate - construction | 1,489,306 | 1,519,619 | 1,532,388 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 2,547,143 | 2,257,163 | 2,199,280 | |||||||||
| 1-4 family mortgage | 1,444,623 | 1,249,938 | 1,146,831 | |||||||||
| Non-owner occupied commercial | 4,181,243 | 3,744,346 | 3,597,750 | |||||||||
| Total real estate - mortgage | 8,173,009 | 7,251,447 | 6,943,861 | |||||||||
| Consumer | 73,627 | 63,777 | 66,402 | |||||||||
| Total Loans | 12,605,836 | 11,658,829 | 11,687,968 | |||||||||
| Less: Allowance for credit losses | (164,458 | ) | (153,317 | ) | (146,297 | ) | ||||||
| Net Loans | $ | 12,441,378 | $ | 11,505,512 | $ | 11,541,671 |
The following table details the percentage composition of our loan portfolio by type at December 31, 2024, 2023 and 2022:
| 2024 | 2023 | 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | 22.77 | % | 24.22 | % | 26.91 | % | ||||||
| Real estate - construction | 11.81 | 13.03 | 13.11 | |||||||||
| Real estate - mortgage | ||||||||||||
| Owner-occupied commercial | 20.21 | 19.36 | 18.82 | |||||||||
| 1-4 family mortgage | 11.46 | 10.72 | 9.81 | |||||||||
| Non-owner occupied commercial | 33.17 | 32.12 | 30.78 | |||||||||
| Subtotal: Real estate mortgage | 64.84 | 62.20 | 59.41 | |||||||||
| Consumer | 0.58 | 0.55 | 0.57 | |||||||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
The table below summarizes the Company’s commercial real estate portfolio at December 31, 2024 as segregated by industry concentrations based on North American Industry Classification System:
| 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance | Percent of Total | |||||||
| (Dollars in Thousands) | ||||||||
| Owner Occupied Real Estate | ||||||||
| Retail Trade | $ | 531,254 | 7.9 | % | ||||
| Other Services (except Public Administration) | 328,668 | 4.9 | ||||||
| Health Care and Social Assistance | 280,964 | 4.2 | ||||||
| Accommodation and Food Services | 191,716 | 2.8 | ||||||
| Manufacturing | 184,241 | 2.7 | ||||||
| Professional, Scientific, and Technical Services | 176,158 | 2.6 | ||||||
| Real Estate and Rental and Leasing | 149,602 | 2.2 | ||||||
| Wholesale Trade | 144,781 | 2.2 | ||||||
| All Other Owner Occupied Real Estate | 559,759 | 8.3 | ||||||
| Total Owner Occupied Real Estate | $ | 2,547,143 | 37.9 | % | ||||
| Non-Owner Occupied Real Estate | ||||||||
| Multifamily Permanent | $ | 1,248,694 | 18.6 | % | ||||
| Shopping or Retail Center | 596,066 | 8.9 | ||||||
| Hotel or Motel | 590,851 | 8.8 | ||||||
| Office Building | 433,726 | 6.4 | ||||||
| Nursing Home or Assisted Living Facility | 308,530 | 4.6 | ||||||
| Office Warehouse | 208,999 | 3.1 | ||||||
| Warehouse | 98,431 | 1.5 | ||||||
| Self-Storage Facility | 138,782 | 2.1 | ||||||
| Gas Station or Convenience Store | 97,995 | 1.5 | ||||||
| Restaurant | 55,612 | 0.8 | ||||||
| All Other Income Property | 403,557 | 6.0 | ||||||
| Total Non-Owner Occupied Real Estate | $ | 4,181,243 | 62.1 | % | ||||
| Total Commercial Real Estate | $ | 6,728,386 | 100.0 | % |
48
The table below summarizes the Company’s commercial real estate portfolio at December 31, 2024 as segregated by geographic region in which the property is located:
| 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance | Percent of Total | |||||||
| (Dollars in Thousands) | ||||||||
| State: | ||||||||
| Alabama | $ | 2,117,680 | 31.5 | % | ||||
| Florida | 1,789,717 | 26.6 | ||||||
| Georgia | 760,813 | 11.3 | ||||||
| North Carolina | 194,575 | 2.9 | ||||||
| South Carolina | 325,975 | 4.8 | ||||||
| Tennessee | 645,200 | 9.6 | ||||||
| Virginia | 74,336 | 1.1 | ||||||
| Other | 820,090 | 12.2 | ||||||
| Total commercial real estate loans | $ | 6,728,386 | 100.0 | % |
The following table details maturities and sensitivity to interest rate changes for our loan portfolio at December 31, 2024:
| Due in One | After One Year | After Five Years | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year or Less | to Five Years | to 15 Years | 15 Years | Total | ||||||||||||||||
| (in Thousands) | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 153,383 | $ | 2,109,940 | $ | 606,571 | $ | - | $ | 2,869,894 | ||||||||||
| Real estate - construction | 47,885 | 1,196,074 | 194,889 | 50,458 | 1,489,306 | |||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 38,805 | 1,294,176 | 1,169,400 | 44,762 | 2,547,143 | |||||||||||||||
| 1-4 family mortgage | 38,928 | 369,379 | 347,227 | 689,089 | 1,444,623 | |||||||||||||||
| Other mortgage | 161,029 | 2,954,773 | 1,036,622 | 28,819 | 4,181,243 | |||||||||||||||
| Total real estate - mortgage | 238,762 | 4,618,328 | 2,553,249 | 762,670 | 8,173,009 | |||||||||||||||
| Consumer | 26,041 | 41,640 | 5,946 | - | 73,627 | |||||||||||||||
| Total Loans | $ | 466,071 | $ | 7,965,982 | $ | 3,360,655 | $ | 813,128 | $ | 12,605,836 | ||||||||||
| Less: Allowance for loan losses | (164,458 | ) | ||||||||||||||||||
| Net Loans | $ | 12,441,378 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| fixed interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 837,833 | ||||||||||||||||||
| Real estate - construction | 261,377 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 1,605,383 | |||||||||||||||||||
| 1-4 family mortgage | 940,743 | |||||||||||||||||||
| Other mortgage | 2,259,100 | |||||||||||||||||||
| Total real estate - mortgage | 4,805,226 | |||||||||||||||||||
| Consumer | 13,030 | |||||||||||||||||||
| Total loans | $ | 5,917,466 | ||||||||||||||||||
| Amount due after one year at variable interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,878,678 | ||||||||||||||||||
| Real estate - construction | 1,180,044 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 902,955 | |||||||||||||||||||
| 1-4 family mortgage | 464,952 | |||||||||||||||||||
| Other mortgage | 1,761,114 | |||||||||||||||||||
| Total real estate - mortgage | 3,129,021 | |||||||||||||||||||
| Consumer | 34,556 | |||||||||||||||||||
| Total loans | $ | 6,222,299 |
49
Asset Quality
The following table presents a summary of the allowance for credit losses, net charge-offs and certain credit ratios for the years ended December 31, 2024, 2023 and 2022:
| As of and for the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Allowance for credit losses to total loans outstanding | 1.30 | % | 1.32 | % | 1.25 | % | ||||||
| Allowance for credit losses | $ | 164,458 | $ | 153,317 | $ | 146,297 | ||||||
| Total loans outstanding | $ | 12,605,836 | $ | 11,658,829 | $ | 11,687,968 | ||||||
| Nonaccrual loans to total loans outstanding | 0.31 | % | 0.17 | % | 0.11 | % | ||||||
| Nonaccrual loans | $ | 39,501 | $ | 19,349 | $ | 12,450 | ||||||
| Total loans outstanding | $ | 12,605,836 | $ | 11,658,829 | $ | 11,687,968 | ||||||
| Allowance for credit losses to nonaccrual loans | 416.34 | % | 792.38 | % | 1,175.08 | % | ||||||
| Allowance for credit losses | $ | 164,458 | $ | 153,317 | $ | 146,297 | ||||||
| Nonaccrual loans | $ | 39,501 | $ | 19,349 | $ | 12,450 | ||||||
| Net charge-offs during the period to average loans outstanding: | ||||||||||||
| Commercial, financial and agricultural | 0.32 | % | 0.35 | % | 0.25 | % | ||||||
| Net charge-offs during the period | $ | 9,094 | $ | 10,429 | $ | 7,244 | ||||||
| Average amount outstanding | $ | 2,825,914 | $ | 2,937,913 | $ | 2,957,627 | ||||||
| Real estate - construction | - | % | 0.01 | % | - | % | ||||||
| Net charge-offs (recoveries) during the period | $ | (8 | ) | $ | 105 | $ | - | |||||
| Average amount outstanding | $ | 1,479,583 | $ | 1,470,330 | $ | 1,339,871 | ||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 0.01 | % | 0.01 | % | 0.01 | % | ||||||
| Net charge-offs during the period | $ | 208 | $ | 117 | $ | 170 | ||||||
| Average amount outstanding | $ | 2,414,327 | $ | 2,273,834 | $ | 2,014,817 | ||||||
| 1-4 family mortgage | 0.06 | % | - | % | - | % | ||||||
| Net charge-offs during the period | $ | 759 | $ | 54 | $ | 51 | ||||||
| Average amount outstanding | $ | 1,357,272 | $ | 1,178,347 | $ | 1,015,498 | ||||||
| Non-owner occupied commercial | - | % | - | % | - | % | ||||||
| Net charge-offs during the period | $ | - | $ | - | $ | - | ||||||
| Average amount outstanding | $ | 4,009,407 | $ | 3,673,667 | $ | 3,175,047 | ||||||
| Total real estate - mortgage | 0.01 | % | - | % | - | % | ||||||
| Net charge-offs during the period | $ | 967 | $ | 171 | $ | 221 | ||||||
| Average amount outstanding | $ | 7,781,006 | $ | 7,125,848 | $ | 6,205,362 | ||||||
| Consumer | 0.56 | % | 1.44 | % | 0.68 | % | ||||||
| Net charge-offs during the period | $ | 359 | $ | 990 | $ | 505 | ||||||
| Average amount outstanding | $ | 64,323 | $ | 68,721 | $ | 63,360 | ||||||
| Total loans | 0.09 | % | 0.10 | % | 0.08 | % | ||||||
| Net charge-offs during the period | $ | 10,412 | $ | 11,695 | $ | 7,970 | ||||||
| Average amount outstanding | $ | 12,150,825 | $ | 11,602,812 | $ | 10,566,219 |
50
The allowance for credit losses (“ACL”) for December 31, 2024 and 2023 was calculated under the CECL methodology and totaled $164.5 million and $153.3 million, or 1.30% and 1.32% of loans, net of unearned income, respectively. The decrease in the ACL as a percentage of total loans from December 31, 2023, to December 31, 2024, was primarily driven by a more favorable economic outlook, including lower unemployment rates and projected gross domestic product (“GDP”) growth compared to 2023. Additionally, adjustments to qualitative factors within our CECL model were made to reflect these improved economic conditions. Net credit charge-offs to average loans were 0.09% for the year ended December 31, 2024, compared to 0.10% and 0.08% for the years ended December 31, 2023 and 2022, respectively. Nonaccrual loans increased to $39.5 million, or 0.31% of total loans, at December 31, 2024 from $19.3 million, or 0.17% of total loans, at December 31, 2023, and were $12.5 million, or 0.11% of total loans, at December 31, 2022. At December 31, 2024, the nonaccrual increase was driven by a commercial, financial and agricultural relationship and a owner-occupied commercial relationship.
We maintain an ACL on unfunded commercial lending commitments and letters of credit to provide for the risk of loss inherent in these arrangements. The allowance is computed using a similar methodology to the one used to determine the ACL, modified to account for the probability of a drawdown on the commitment. The ACL on unfunded loan commitments is classified as a liability account on the balance sheet within other liabilities, while the corresponding provision for these credit losses is recorded as a component of other expense. The allowance for credit losses on unfunded commitments was $608,000 as of December 31, 2024 and $575,000 as of December 31, 2023.
The following table presents the allocation of the allowance for credit losses for each respective loan category with the corresponding percent of loans in each category to total loans:
| For the Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||
| Percentage | Percentage | Percentage | ||||||||||||||||||||||
| of Loans in | of Loans in | of Loans in | ||||||||||||||||||||||
| Each | Each | Each | ||||||||||||||||||||||
| Category to | Category to | Category to | ||||||||||||||||||||||
| Amount | Total Loans | Amount | Total Loans | Amount | Total Loans | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 55,330 | 22.77 | % | $ | 52,121 | 24.22 | % | $ | 42,830 | 26.91 | % | ||||||||||||
| Real estate - construction | 38,597 | 11.81 | 44,658 | 13.03 | 42,889 | 13.11 | ||||||||||||||||||
| Owner-occupied commercial | 22,302 | 20.21 | 17,702 | 19.36 | 16,843 | 18.82 | ||||||||||||||||||
| 1-4 family mortgage | 14,096 | 11.46 | 12,029 | 10.72 | 12,219 | 9.81 | ||||||||||||||||||
| Non-owner occupied commercial | 31,328 | 33.17 | 25,395 | 32.12 | 29,590 | 30.78 | ||||||||||||||||||
| Consumer | 2,805 | 0.58 | 1,412 | 0.55 | 1,926 | 0.57 | ||||||||||||||||||
| Total | $ | 164,458 | 100.00 | % | $ | 153,317 | 100.00 | % | $ | 146,297 | 100.00 | % |
51
The Company assesses the adequacy of its ACL at the end of each calendar quarter. The level of ACL is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The ACL is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The ACL is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. At December 31, 2024, we forecasted a slightly lower national unemployment rate and moderately higher national GDP compared to December 31, 2023. At December 31, 2023, we forecasted a slightly lower national unemployment rate and moderately higher national GDP compared to December 31, 2022.
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), probability of default / loss given default (“PD/LGD”) or remaining life method. For all loans utilizing the DCF method, the historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework, which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and certain modified loans. Specific allocations of the ACL are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
The Bank has procedures and processes in place intended to ensure that losses do not exceed the potential amounts documented in the Bank’s analysis of loans individually evaluated and reduce potential losses in the remaining performing loans within our real estate construction portfolio. These include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We closely monitor the past due and overdraft reports on a weekly basis to identify deterioration as early as possible and the placement of identified loans on the watch list. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We perform extensive quarterly credit reviews for all watch list/classified loans, including formulation of aggressive workout or action plans. When a workout is not achievable, we move to collection/foreclosure proceedings to obtain control of the underlying collateral as rapidly as possible to minimize the deterioration of collateral and/or the loss of its value. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We require updated financial information, global inventory aging and interest carry analysis for existing customers to help identify potential future loan payment problems. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We generally limit loans for new construction to established builders and developers that have an established record of turning their inventories, and we restrict our funding of undeveloped lots and land. |
52
Nonperforming Assets
The table below summarizes our nonperforming assets at December 31, 2024, 2023 and 2022:
| 2024 | 2023 | 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Number | Number | |||||||||||||||||||||
| Balance | of Loans | Balance | of Loans | Balance | of Loans | ||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||
| Nonaccrual loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 25,692 | 54 | $ | 7,217 | 35 | $ | 7,108 | 18 | ||||||||||||||
| Real estate - construction | - | - | 111 | 1 | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | 8,744 | 14 | 7,089 | 14 | 3,312 | 3 | |||||||||||||||||
| 1-4 family mortgage | 3,051 | 24 | 4,426 | 41 | 1,524 | 16 | |||||||||||||||||
| Non-owner occupied commercial | 1,259 | 2 | 506 | 2 | 506 | 2 | |||||||||||||||||
| Total real estate - mortgage | 13,054 | 40 | 12,021 | 57 | 5,342 | 21 | |||||||||||||||||
| Consumer | 755 | 1 | - | - | - | - | |||||||||||||||||
| Total nonaccrual loans | $ | 39,501 | 95 | $ | 19,349 | 93 | $ | 12,450 | 39 | ||||||||||||||
| 90+ days past due and accruing: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 38 | 4 | $ | 170 | 8 | $ | 195 | 26 | ||||||||||||||
| Real estate - construction | 661 | 2 | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | 2,240 | 7 | 1,909 | 9 | 594 | 5 | |||||||||||||||||
| Non-owner occupied commercial | - | - | - | - | 4,512 | 1 | |||||||||||||||||
| Total real estate - mortgage | 2,240 | 7 | 1,909 | 9 | 5,106 | 6 | |||||||||||||||||
| Consumer | 26 | 21 | 105 | 16 | 90 | 44 | |||||||||||||||||
| Total 90+ days past due and accruing | $ | 2,965 | 34 | $ | 2,184 | 33 | $ | 5,391 | 76 | ||||||||||||||
| Total nonperforming loans | $ | 42,466 | 129 | $ | 21,533 | 126 | $ | 17,841 | 115 | ||||||||||||||
| Plus: Other real estate owned and repossessions | 2,531 | 8 | 995 | 7 | 248 | 2 | |||||||||||||||||
| Total nonperforming assets | $ | 44,997 | 137 | $ | 22,528 | 133 | $ | 18,089 | 117 | ||||||||||||||
| Restructured accruing loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | - | - | $ | - | - | $ | 2,480 | 5 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | - | - | - | - | - | - | |||||||||||||||||
| Non-owner occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| Total real estate - mortgage | - | - | - | - | - | - | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total restructured accruing loans | $ | - | - | $ | - | - | $ | 2,480 | 5 | ||||||||||||||
| Total nonperforming assets and restructured accruing loans | $ | 44,997 | 137 | $ | 22,528 | 133 | $ | 20,569 | 122 | ||||||||||||||
| Ratios: | |||||||||||||||||||||||
| Nonperforming loans to total loans | 0.34 | % | 0.18 | % | 0.15 | % | |||||||||||||||||
| Nonperforming assets to total loans plus other real estate owned and repossessions | 0.36 | % | 0.19 | % | 0.15 | % | |||||||||||||||||
| Nonperforming assets and restructured accruing loans to total loans plus other real estate owned and repossessions | 0.36 | % | 0.19 | % | 0.18 | % |
The accrual of interest on loans is discontinued when there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or the principal or interest is more than 90 days past due, unless the loan is both well-collateralized and in the process of collection. Interest previously accrued but uncollected on such loans is reversed and charged against current income when the receivable is determined to be uncollectible. Interest income on nonaccrual loans is recognized only as received. If we believe that a loan will not be collected in full, we will increase the ACL to reflect management’s estimate of any potential exposure or loss. Generally, payments received on nonaccrual loans are applied directly to principal. There are not any loans, outside of those included in the table above, that cause management to have serious doubts as to the ability of borrowers to comply with present repayment terms.
Deposits
We rely on increasing our deposit base to fund loan and other asset growth. Each of our markets is highly competitive. We compete for local deposits by offering attractive products with competitive rates. We expect to have a higher average cost of funds for local deposits than competitor banks due to our lack of an extensive branch network. Our management’s strategy is to offset the higher cost of funding with a lower level of operating expense and firm pricing discipline for loan products. We have promoted electronic banking services by providing them without charge and by offering in-bank customer training. The following table presents the average balance and average rate paid on each of the following deposit categories at the bank level for years ended December 31, 2024, 2023 and 2022:
53
| For Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||
| Average Balance | Yields/Rates | Average Balance | Yields/Rates | Average Balance | Yields/Rates | |||||||||||||||||||
| Types of Deposits: | (Dollars in Thousands) | |||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 2,609,137 | - | % | $ | 2,857,831 | - | % | $ | 4,415,972 | - | % | ||||||||||||
| Interest-bearing demand deposits | 2,282,599 | 2.81 | % | 1,928,133 | 2.24 | % | 1,695,738 | 0.36 | % | |||||||||||||||
| Money market accounts | 7,005,057 | 4.30 | % | 6,347,456 | 3.95 | % | 4,770,568 | 0.91 | % | |||||||||||||||
| Savings accounts | 104,581 | 1.69 | % | 119,049 | 1.39 | % | 138,917 | 0.30 | % | |||||||||||||||
| Time deposits | 1,201,756 | 4.45 | % | 1,010,683 | 3.58 | % | 757,327 | 1.17 | % | |||||||||||||||
| Brokered time deposits | - | - | % | - | - | % | 50,000 | 1.68 | % | |||||||||||||||
| Total deposits | $ | 13,203,130 | $ | 12,263,152 | $ | 11,828,522 |
At December 31, 2024, 2023, and 2022 we estimate that we had approximately $9.03 billion, $8.76 billion and $7.66 billion, respectively, in total uninsured deposits. The uninsured deposit data for 2024 and 2023 reflects the deposit insurance impact of “combined ownership segregation” of escrow and other accounts at an aggregate level but does not reflect an evaluation of all of the account styling distinctions that would determine the availability of deposit insurance to individual accounts based on FDIC regulations.
The following table presents the portion of our time deposits in excess of insurance limit as of December 31, 2024.
| Portion of Time Deposits in Excess of Insurance Limit | |||
|---|---|---|---|
| December 31, 2024 | |||
| Time Deposits Otherwise Uninsured With a Maturity of: | (In Thousands) | ||
| 3 months or less | $ | 133,277 | |
| Over 3 months through 6 months | 89,273 | ||
| Over 6 months through 12 months | 103,565 | ||
| Over 12 months | 25,790 | ||
| Total | $ | 351,905 |
Borrowed Funds
We had $457.0 million in unused and available federal funds lines of credit with regional banks as of December 31, 2024, compared to $880.0 million as of December 31, 2023. These lines are subject to certain restrictions.
Federal funds purchased from correspondent banks averaged $1.44 billion, $1.29 billion, and $1.53 billion for 2024, 2023 and 2022, respectively. We paid average interest rates on these funds of 5.27%, 5.18%, and 1.72% for the same three years, respectively. The maximum amount outstanding at a month-end during 2024 and 2023 was $1.99 billion and $1.48 billion, respectively.
Stockholders’ Equity
Stockholders’ equity increased $176.4 million during 2024, to $1.62 billion as of December 31, 2024 from $1.44 billion as of December 31, 2023. The increase in stockholders’ equity resulted primarily from net income of $227.2 million during the year ended December 31, 2024, less dividends paid or declared on our common stock of $67.4 million during the year ended December 31, 2024.
Off-Balance Sheet Arrangements
In the normal course of business, we are a party to financial credit arrangements with off-balance sheet risk to meet the financing needs of our customers. These financial credit arrangements include commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit and financial guarantees. Those credit arrangements involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement we have in those particular financial credit arrangements. All such credit arrangements bear interest at variable rates and we have no such credit arrangements which bear interest at fixed rates.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, credit card arrangements and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
54
The following table sets forth our credit arrangements and financial instruments whose contract amounts represent credit risk as of December 31, 2024, 2023 and 2022:
| 2024 | 2023 | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | |||||||||||
| Commitments to extend credit | $ | 3,552,958 | $ | 3,410,283 | $ | 4,230,485 | |||||
| Credit card arrangements | 366,843 | 381,524 | 368,749 | ||||||||
| Standby letters of credit and financial guarantees | 125,147 | 86,065 | 67,285 | ||||||||
| Total | $ | 4,044,948 | $ | 3,877,872 | $ | 4,666,519 |
Commitments to extend credit beyond current fundings are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by us upon extension of credit is based on our management’s credit evaluation. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. All letters of credit are due within one year or less of the original commitment date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Derivatives
The Company periodically enters into derivative contracts to manage exposures to movements in interest rates. The Company purchased an interest rate cap in May of 2020 to limit exposures to increases in interest rates. The interest rate cap was not designated as a hedging instrument but rather as a stand-alone derivative. The interest rate cap had an original term of three years, a notional amount of $300 million and was tied to the one-month LIBOR rate with a strike rate of 0.50%. The fair value of the interest rate cap was carried on the Consolidated Balance Sheets in other assets and the change in fair value was recognized in noninterest income each quarter. The interest rate cap contract expired May 4, 2023.
The Bank has entered into agreements with secondary market investors to deliver loans on a “best efforts delivery” basis. When a rate is committed to a borrower, it is based on the best price that day and locked with our investor for that loan for a 30-day period. In the event the loan is not delivered to the investor, the Bank has no risk or exposure with the investor. The interest rate lock commitments to customers related to loans that are originated for later sale are classified as derivatives. The fair values of our agreements with investors and rate lock commitments to customers as of December 31, 2024 and 2023 were not material.
Asset and Liability Management
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive” and by monitoring an institution’s interest rate sensitivity “gap.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same 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 amount of 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.
Our asset liability committee is charged with monitoring our liquidity and funds position. The committee regularly reviews the rate sensitivity position on a three-month, six-month and one-year time horizon; loans-to-deposits ratios; and average maturities for certain categories of liabilities. The asset liability committee uses a model to analyze the maturities of rate-sensitive assets and liabilities. The model measures the “gap” which is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same period. Gap is also expressed as the ratio of rate-sensitive assets divided by rate-sensitive liabilities. If the ratio is greater than “one,” then the dollar value of assets exceeds the dollar value of liabilities and the balance sheet is “asset sensitive.” Conversely, if the value of liabilities exceeds the dollar value of assets, then the ratio is less than one and the balance sheet is “liability sensitive.” Our internal policy requires our management to maintain the gap such that net interest margins will not change more than 10% if interest rates change by 100 basis points or more than 15% if interest rates change by 200 basis points. As of December 31, 2024, our gap was within such ranges. See “—Quantitative and Qualitative Analysis of Market Risk” below in Item 7A for additional information.
55
Liquidity and Capital Adequacy
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $16.33 billion in 2024, compared to $15.07 billion in 2023, and to $14.70 billion in 2022:
| For the Year Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Sources of Funds: | ||||||||||||
| Deposits: | ||||||||||||
| Non-interest-bearing | 15.9 | % | 18.9 | % | 32.1 | % | ||||||
| Interest-bearing | 64.7 | 62.2 | 48.7 | |||||||||
| Federal funds purchased | 8.8 | 8.5 | 10.4 | |||||||||
| Long term debt and other borrowings | 0.4 | 0.6 | 0.4 | |||||||||
| Other liabilities | 0.6 | 0.4 | 0.3 | |||||||||
| Equity capital | 9.5 | 9.4 | 8.1 | |||||||||
| Total sources | 100.0 | % | 100.0 | % | 100.0 | % | ||||||
| Uses of Funds: | ||||||||||||
| Loans | 74.5 | % | 77.1 | % | 67.0 | % | ||||||
| Securities | 12.0 | 12.5 | 11.2 | |||||||||
| Interest-bearing balances with banks | 10.4 | 7.1 | 18.1 | |||||||||
| Federal funds sold | 0.1 | 0.4 | 0.2 | |||||||||
| Other assets | 3.0 | 3.0 | 3.5 | |||||||||
| Total uses | 100.0 | % | 100.0 | % | 100.0 | % |
Liquidity
Liquidity is defined as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.
Liquidity is managed at two levels. The first is the liquidity of the Company. The second is the liquidity of the bank. The management of liquidity at both levels is critical because the Company and the Bank have different funding needs and sources, and each are subject to regulatory guidelines and requirements. We are subject to general FDIC guidelines which require a minimum level of liquidity. Management believes our liquidity ratios meet or exceed these guidelines. Our management is not currently aware of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in any material manner.
The Bank’s main source of liquidity is customer interest-bearing and noninterest bearing deposit accounts. Our regular sources of funding are from the growth of our deposit base, repayment of principal and interest on loans, the sale of loans and the renewal of time deposits. Liquidity is also available from funding sources consisting primarily of federal funds purchased, Federal Home Loan Bank (“FHLB”) loan advances and available-for-sale securities. The retention of existing deposits and attraction of new deposit sources through new and existing customers is critical to our liquidity position. In the event of compression in liquidity due to a run-off in deposits, we have a liquidity policy and procedure that provides for certain actions under varying liquidity conditions. These actions include borrowing from existing correspondent banks, selling or participating loans and the curtailment of loan commitments and funding. As of December 31, 2024, our liquid assets, represented by cash and due from banks, federal funds sold and unpledged available-for-sale securities, totaled $2.73 billion. The Bank had loans pledged to both the FHLB and the Federal Reserve Bank of Atlanta, which provided approximately $3.07 billion and $2.11 billion, respectively, in available funding. The Bank’s policy limits on brokered deposits would allow for up to $4.34 billion in available funding for brokered deposits. Additionally, we had available to us approximately $537 million in unused federal funds lines of credit with regional banks, subject to certain restrictions and collateral requirements, to meet short term funding needs.
56
As a separate entity from the bank, we also have separate liquidity obligations. We are responsible for the payment of dividends to our stockholders and interest and principal on our outstanding indebtedness. As a source of internal liquidity, we have access to the capital markets. We also may continue periodic offerings of debt and equity securities. However, our ultimate source of liquidity consists of dividends from the Bank, which are limited by applicable law and regulations. In 2024 and 2023, the Bank paid dividends of $71.9 million and $62.5 million, respectively, to us. For a detailed discussion on the regulatory limitation on Bank dividends, see “Supervision and Regulation - Payment of Dividends” in Item 1.
We believe these sources of funding are adequate to meet both our immediate (within the next 12 months) and our longer term anticipated funding needs. Our management meets on a weekly basis to review sources and uses of funding to determine the appropriate strategy to ensure an appropriate level of liquidity, and we have increased our focus on the generation of core deposit funding to supplement our liquidity position. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals.
Capital Adequacy
As of December 31, 2024, our most recent notification from the FDIC categorized us as well-capitalized under the regulatory framework for prompt corrective action. To remain categorized as well-capitalized, we must maintain minimum Common Equity Tier 1 risk-based, Tier 1 risk-based, total risk-based, and Tier 1 leverage ratios as disclosed in the table below. Our management believes that we are well-capitalized under the prompt corrective action provisions as of December 31, 2024. In addition, the Alabama Banking Department has required that the Bank maintain a leverage ratio of at least 8.00%.
The following table sets forth (i) the capital ratios of the Bank required by the FDIC to maintain “well-capitalized” status and (ii) our actual ratios of capital to total regulatory or risk-weighted assets, as of December 31, 2024:
| Well-Capitalized | Actual at December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| CET 1 Capital Ratio | 6.50 | % | 11.83 | % | ||||
| Tier 1 Capital Ratio | 8.00 | % | 11.84 | % | ||||
| Total Capital Ratio | 10.00 | % | 12.99 | % | ||||
| Leverage ratio | 5.00 | % | 9.94 | % |
For a description of capital ratios see Note 14 - “Regulatory Matters” to the Consolidated Financial Statements.
Critical Accounting Estimates
Our consolidated financial statements are prepared based on the application of certain accounting policies, the most significant of which are described in the Notes to the Consolidated Financial Statements. Certain of these policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to variation and may significantly affect our reported results and financial position for the current period or in future periods. Changes in underlying factors, assumptions or estimates in any of these areas could have a material impact on our future financial condition and results of operations.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. The accounting estimate related the Company’s ACL is considered to be a critical accounting estimate because considerable judgment and estimation is applied by management.
Allowance for Credit Losses
The Company assesses the adequacy of its allowance for credit losses at the end of each calendar quarter. The level of allowance is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The allowance is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The allowance for credit losses is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. If our assumptions regarding the adequacy of our allowance for credit losses are not accurate, we may incur credit losses in excess of our current allowance for credit losses and be required to make material additions to our allowance. Such additional provision for credit losses could have a material adverse effect on our business and results of operations. Our regulators may disagree with our assumptions and could require us to materially increase our allowance for credit losses.
57
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a DCF, PD/LGD, or remaining life method. The historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors. See Note 1 – “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as troubled debt restructurings. Specific allocations of the allowance for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
Adoption of Recent Accounting Pronouncements
New accounting standards are discussed in Note 1, “Summary of Significant Accounting Policies” to the Consolidated Financial Statements.
FY 2023 10-K MD&A
SEC filing source: 0001171843-24-001111.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This section of the Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of the Company’s financial statements with a narrative from the perspective of management on the Company’s financial condition, results of operations, liquidity and certain other factors that may affect future results. In certain instances, parenthetical references are made to relevant sections of the Notes to Consolidated Financial Statements to direct the reader to a further detailed discussion. This section should be read in conjunction with the Consolidated Financial Statements included in this Form 10-K.
Overview
The Company
We are a bank holding company within the meaning of the BHC Act headquartered in Birmingham, Alabama. Through our wholly-owned subsidiary bank, we operate full service banking offices located in Alabama, Florida, Georgia, North Carolina, South Carolina, Tennessee, and Virginia. We also operate loan production offices in Florida. Our principal business is to accept deposits from the public and to make loans and other investments. Our principal source of funds for loans and investments are demand, time, savings, and other deposits and the amortization and prepayment of loans and borrowings. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits, interest paid on our other borrowings, employee compensation, office expenses, and other overhead expenses.
41
2023 Highlights
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Diluted earnings per common share of $3.79 in 2023 decreased $0.82, or 18%, from 2022. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Average loans of $11.60 billion for 2023 increased $1.04 billion, or 10%, from a year ago. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Average deposits of $12.26 billion for 2023 increased $434.6 million, or 4%, from a year ago. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net interest income of $410.9 million in 2023 decreased $60.0 million, or 13%, from 2022. Net interest margin of 2.81% in 2023 decreased 51 basis points from 3.32% in 2022. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Noninterest income of $30.4 million in 2023 decreased $2.9 million, or 9%, from 2022, primarily due to an interest rate cap that matured in May of 2023. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Noninterest expense of $178.1 million in 2023 increased $20.2 million, or 13%, from 2022, primarily driven by increases in salaries and FDIC assessments. |
Results of Operations
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2023 and 2022 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 25, 2023 (2022 FORM 10-K) for a discussion and analysis of the more significant factors that affected periods prior to 2022.
Net Income Available to Common Stockholders
Net income available to common stockholders was $206.8 million for the year ended December 31, 2023, compared to $251.4 million for the year ended December 31, 2022. As discussed herein, this decrease in net income was primarily attributable to a decrease in net interest income, and an increase in noninterest expense, partially offset by a decrease in provision for credit losses. Basic and diluted net income per common share were $3.80 and $3.79, respectively, for the year ended December 31, 2023, compared to $4.63 and $4.61, respectively, for the year ended December 31, 2022. Return on average assets was 1.37% in 2023, compared to 1.71% in 2022, and return on average common stockholders’ equity was 15.13% in 2023, compared to 20.73% in 2022.
The following tables present a summary of our statements of income, including the percent change in each category, for the years ended December 31, 2023 compared to 2022, and for the years ended December 31, 2022 compared to 2021, respectively.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 813,246 | $ | 559,315 | 45.4 | % | ||||||
| Interest expense | 402,309 | 88,423 | 355.0 | % | ||||||||
| Net interest income | 410,937 | 470,892 | (12.7 | )% | ||||||||
| Provision for credit losses | 18,715 | 37,607 | (50.2 | )% | ||||||||
| Net interest income after | ||||||||||||
| provision for credit losses | 392,222 | 433,285 | (9.5 | )% | ||||||||
| Noninterest income | 30,417 | 33,359 | (8.8 | )% | ||||||||
| Noninterest expense | 178,051 | 157,816 | 12.8 | % | ||||||||
| Income before income taxes | 244,588 | 308,828 | (20.8 | )% | ||||||||
| Income taxes | 37,735 | 57,324 | (34.2 | )% | ||||||||
| Net income | 206,853 | 251,504 | (17.8 | )% | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to | ||||||||||||
| common stockholders | $ | 206,791 | $ | 251,442 | (17.8 | )% |
42
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 559,315 | $ | 416,305 | 34.4 | % | ||||||
| Interest expense | 88,423 | 31,802 | 178.0 | % | ||||||||
| Net interest income | 470,892 | 384,503 | 22.5 | % | ||||||||
| Provision for credit losses | 37,607 | 31,517 | 19.3 | % | ||||||||
| Net interest income after | ||||||||||||
| provision for credit losses | 433,285 | 352,986 | 22.7 | % | ||||||||
| Noninterest income | 33,359 | 33,452 | (0.3 | )% | ||||||||
| Noninterest expense | 157,816 | 133,089 | 18.6 | % | ||||||||
| Income before income taxes | 308,828 | 253,349 | 21.9 | % | ||||||||
| Income taxes | 57,324 | 45,615 | 25.7 | % | ||||||||
| Net income | 251,504 | 207,734 | 21.1 | % | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to | ||||||||||||
| common stockholders | $ | 251,442 | $ | 207,672 | 21.1 | % |
Performance Ratios
The following table presents selected ratios of our results of operations for the years ended December 31, 2023, 2022 and 2021.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| Return on average assets | 1.37 | % | 1.71 | % | 1.53 | % | ||||||
| Return on average stockholders' equity | 15.13 | % | 20.73 | % | 19.27 | % | ||||||
| Dividend payout ratio | 30.06 | % | 19.17 | % | 20.98 | % | ||||||
| Net interest margin (1) | 2.81 | % | 3.32 | % | 2.94 | % | ||||||
| Efficiency ratio (2) | 40.67 | % | 31.30 | % | 31.84 | % | ||||||
| Average stockholders' equity to average total assets | 9.07 | % | 7.33 | % | 7.95 | % |
| (1) Net interest margin in the net yield on interest earning assets and is the difference between the interest yield earned on interest-earning assets and interest rate paid on interest-bearing liabilities, divided by average earning assets.. |
|---|
| (2) Efficiency ratio is the result of noninterest expense divided by the sum of net interest income and noninterest income. |
Net Interest Income
Net interest income is the difference between the income earned on interest-earning assets and interest paid on interest-bearing liabilities used to support such assets. Net interest income is the single largest component of operating revenues. Management seeks to optimize this revenue while balancing interest rate, credit, and liquidity risks. The major factors that affect net interest income are changes in volumes, the yield on interest-earning assets and the cost of interest-bearing liabilities. Our management’s ability to respond to changes in interest rates by effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and the momentum of our primary source of earnings.
Net interest income decreased 12.7% for the year ended December 31, 2023 from the year ended December 31, 2022. The decrease in net interest income was mostly attributable to the increase in both the average balance and rates paid on interest-bearing liabilities. Total average interest-bearing liabilities increased 19.7% year-over-year, while total interest expense increased by 355.0% year-over-year. As demonstrated in the discussion of net interest margin below, average interest rate yields on average earning assets had a lesser impact on our interest income.
Average earning assets increased 3.1% in 2023 from 2022, which was primarily driven by an increase of $1.04 billion in average loans. A majority of our regional markets grew loans during 2023.
Average interest-bearing liabilities increased 19.7% in 2023 from 2022. The increase in interest-bearing deposits was mostly attributable to the organic growth of our deposit base.
Net Interest Margin Analysis
The banking industry uses two key ratios to measure relative profitability of net interest revenue, which are the net interest spread and the net interest margin. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest spread eliminates the effect of noninterest-earning assets as well as noninterest-bearing deposits and other noninterest-bearing funding sources and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company’s balance sheet and is defined as net interest revenue as a percentage of total average interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders’ equity.
43
The net interest margin is impacted by the average volumes of interest-sensitive assets and interest-sensitive liabilities and by the difference between the yield on interest-sensitive assets and the cost of interest-sensitive liabilities (spread). Loan fees collected at origination represent an additional adjustment to the yield on loans. Net interest spread can be affected by economic conditions, the competitive environment, loan demand, and deposit flows. The net yield on earning assets is an indicator of effectiveness of our ability to manage the net interest margin by managing the overall yield on assets and cost of funding those assets.
The following table shows, for the years ended December 31, 2023, 2022 and 2021, the average balances of each principal category of our assets, liabilities and stockholders’ equity, and an analysis of net interest revenue, and the change in interest income and interest expense segregated into amounts attributable to changes in volume and changes in rates. This table is presented on a taxable equivalent basis, if applicable.
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| On a Fully Taxable-Equivalent Basis | ||||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
| (In thousands, except Average Yields and Rates) | ||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | ||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Loans, net of unearned income (1)(2): | ||||||||||||||||||||||||||||||||||||
| Taxable | $ | 11,584,541 | $ | 698,177 | 6.03 | % | $ | 10,544,193 | $ | 498,810 | 4.73 | % | $ | 8,698,782 | $ | 384,675 | 4.42 | % | ||||||||||||||||||
| Tax-exempt (3) | 18,271 | 834 | 4.56 | 22,026 | 1,055 | 4.79 | 26,779 | 1,094 | 4.09 | |||||||||||||||||||||||||||
| Total loans, net of unearned income | 11,602,812 | 699,011 | 6.02 | 10,566,219 | 499,865 | 4.73 | 8,725,561 | 385,769 | 4.42 | |||||||||||||||||||||||||||
| Mortgage loans held for sale | 4,293 | 259 | 6.03 | 1,460 | 43 | 2.95 | 8,242 | 155 | 1.88 | |||||||||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||||||||||||
| Taxable | 1,881,074 | 53,456 | 2.84 | 1,712,715 | 40,767 | 2.38 | 980,462 | 25,413 | 2.59 | |||||||||||||||||||||||||||
| Tax-exempt (3) | 2,716 | 79 | 2.91 | 6,658 | 172 | 2.58 | 14,983 | 369 | 2.46 | |||||||||||||||||||||||||||
| Total debt securities (4) | 1,883,790 | 53,535 | 2.84 | 1,719,373 | 40,939 | 2.38 | 995,445 | 25,782 | 2.59 | |||||||||||||||||||||||||||
| Federal funds sold | 53,376 | 2,844 | 5.33 | 58,307 | 1,556 | 2.67 | 17,091 | 29 | 0.17 | |||||||||||||||||||||||||||
| Restricted equity securities | 9,359 | 673 | 7.19 | 7,637 | 353 | 4.62 | 220 | 7 | 3.18 | |||||||||||||||||||||||||||
| Interest-bearing balances with banks | 1,066,159 | 57,064 | 5.35 | 1,832,215 | 16,811 | 0.92 | 3,351,462 | 4,840 | 0.14 | |||||||||||||||||||||||||||
| Total interest-earning assets | $ | 14,619,789 | $ | 813,386 | 5.56 | % | $ | 14,185,211 | $ | 559,567 | 3.94 | % | 13,098,021 | 416,582 | 3.18 | % | ||||||||||||||||||||
| Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 105,140 | 162,855 | 81,539 | |||||||||||||||||||||||||||||||||
| Net premises and equipment | 60,335 | 60,586 | 60,798 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses, accrued interest and other assets | 281,946 | 294,823 | 314,863 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 15,067,210 | $ | 14,703,475 | $ | 13,555,221 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,928,133 | 43,265 | 2.24 | % | 1,695,738 | 6,157 | 0.36 | % | 1,394,678 | 2,687 | 0.19 | % | |||||||||||||||||||||||
| Savings | 119,049 | 1,656 | 1.39 | 138,917 | 421 | 0.30 | 110,968 | 197 | 0.18 | |||||||||||||||||||||||||||
| Money market | 6,347,456 | 250,674 | 3.95 | 4,770,568 | 43,335 | 0.91 | 5,202,374 | 13,697 | 0.26 | |||||||||||||||||||||||||||
| Time deposits (5) | 1,010,683 | 36,144 | 3.58 | 807,327 | 9,483 | 1.17 | 805,982 | 9,988 | 1.24 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 9,405,321 | 331,739 | 3.53 | 7,412,550 | 59,396 | 0.80 | 7,514,002 | 26,569 | 0.35 | |||||||||||||||||||||||||||
| Federal funds purchased | 1,288,877 | 66,730 | 5.18 | 1,528,866 | 26,267 | 1.72 | 1,160,745 | 2,473 | 0.21 | |||||||||||||||||||||||||||
| Other borrowings | 86,102 | 3,839 | 4.46 | 64,716 | 2,760 | 4.26 | 64,696 | 2,760 | 4.27 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 10,780,300 | $ | 402,308 | 3.73 | % | $ | 9,006,132 | $ | 88,423 | 0.98 | % | 8,739,443 | 31,802 | 0.36 | % | ||||||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Non-interest-bearing checking | 2,857,831 | 4,415,972 | 3,689,311 | |||||||||||||||||||||||||||||||||
| Other liabilities | 62,369 | 68,393 | 48,392 | |||||||||||||||||||||||||||||||||
| Stockholders' equity | 1,418,189 | 1,232,460 | 1,059,317 | |||||||||||||||||||||||||||||||||
| Unrealized gains on securities | (51,479 | ) | (19,482 | ) | 18,758 | |||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 15,067,210 | $ | 14,703,475 | $ | 13,555,221 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 411,078 | $ | 471,144 | $ | 384,780 | ||||||||||||||||||||||||||||||
| Net interest spread | 1.83 | % | 2.96 | % | 2.82 | % | ||||||||||||||||||||||||||||||
| Net interest margin (6) | 2.81 | % | 3.32 | % | 2.94 | % |
| (1) | Non-accrual loans are included in average loan balances in all periods. Loan fees of $13,752, $19,605 and $35,204 are included in interest income in 2023, 2022 and 2021, respectively. Loan fees include accretion of PPP loan fees of $40, $7,730 and $27,330 in 2023, 2022 and 2021, respectively. |
|---|---|
| (2) | Amortization of acquired loan premiums of $197, $161 and $71 is included in interest income in 2023, 2022 and 2021, respectively. |
| (3) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%. |
| (4) | Unrealized (losses) gains of $(70,960), $(30,770) and $25,276 are excluded from the yield calculation in 2023, 2022 and 2021, respectively. |
| (5) | Accretion on acquired CD premiums of $75 are included in interest expense in 2021. |
| (6) | Net interest margin is net interest revenue divided by average interest-earning assets. |
44
The following table reflects changes in our net interest margin as a result of changes in the volume and rate of our interest-bearing assets and liabilities.
| For the Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 Compared to 2022 Increase (Decrease) in Interest Income and Expense Due to Changes in: | 2022 Compared to 2021 Increase (Decrease) in Interest Income and Expense Due to Changes in: | |||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Loans, net of unearned income: | ||||||||||||||||||||||||
| Taxable | $ | 52,785 | $ | 146,582 | $ | 199,367 | $ | 85,891 | $ | 28,244 | $ | 114,135 | ||||||||||||
| Tax-exempt | (173 | ) | (48 | ) | (221 | ) | (211 | ) | 172 | (39 | ) | |||||||||||||
| Total loans, net of unearned income | 52,612 | 146,534 | 199,146 | 85,680 | 28,416 | 114,096 | ||||||||||||||||||
| Mortgage loans held for sale | 140 | 76 | 216 | (171 | ) | 59 | (112 | ) | ||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||
| Taxable | 4,268 | 8,421 | 12,689 | 17,582 | (2,228 | ) | 15,354 | |||||||||||||||||
| Tax-exempt | (113 | ) | 20 | (93 | ) | (214 | ) | 17 | (197 | ) | ||||||||||||||
| Total debt securities | 4,155 | 8,441 | 12,596 | 17,368 | (2,211 | ) | 15,157 | |||||||||||||||||
| Federal funds sold | (142 | ) | 1,430 | 1,288 | 215 | 1,312 | 1,527 | |||||||||||||||||
| Restricted equity securities | 59 | 261 | 320 | 336 | 10 | 346 | ||||||||||||||||||
| Interest-bearing balances with banks | (9,734 | ) | 49,987 | 40,253 | (3,111 | ) | 15,082 | 11,971 | ||||||||||||||||
| Total interest-earning assets | 47,090 | 206,729 | 253,819 | 100,317 | 42,668 | 142,985 | ||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 957 | 36,151 | 37,108 | 681 | 2,789 | 3,470 | ||||||||||||||||||
| Savings | (68 | ) | 1,303 | 1,235 | 59 | 165 | 224 | |||||||||||||||||
| Money market | 18,633 | 188,706 | 207,339 | (1,228 | ) | 30,866 | 29,638 | |||||||||||||||||
| Time deposits | 2,925 | 23,736 | 26,661 | 17 | (522 | ) | (505 | ) | ||||||||||||||||
| Total interest-bearing deposits | 22,447 | 249,896 | 272,343 | (471 | ) | 33,298 | 32,827 | |||||||||||||||||
| Federal funds purchased | (4,723 | ) | 45,186 | 40,463 | 1,022 | 22,772 | 23,794 | |||||||||||||||||
| Other borrowed funds | 949 | 130 | 1,079 | 1 | (1 | ) | - | |||||||||||||||||
| Total interest-bearing liabilities | 18,673 | 295,212 | 313,885 | 552 | 56,069 | 56,621 | ||||||||||||||||||
| Increase (decrease) in net interest income | $ | 28,417 | $ | (88,483 | ) | $ | (60,066 | ) | $ | 99,765 | $ | (13,401 | ) | $ | 86,364 |
* The rate/volume variance is allocated on a pro rata basis between the volume variance and the rate variance in the table above.
In the table above, changes in net interest income are attributable to (a) changes in average balances (volume variance), (b) changes in rates (rate variance), or (c) changes in rate and average balances (rate/volume variance). The volume variance is calculated as the change in average balances times the previous period average balance. The rate variance is calculated as the change in rates times the previous period average balance. The rate/volume variance is calculated as the change in rates times the change in average balances.
From 2022 to 2023, our volume component was favorable as asset volumes increased primarily as a result of the growth in loan balances as well as an increase in taxable debt securities, while the volume change from our liabilities was primarily driven by growth in money market balances. The rate component was unfavorable as average rates paid on interest-bearing liabilities increased 275 basis points while yields on average earning assets increased 162 basis points.
45
The two primary factors that make up the spread are the interest rates received on loans and the interest rates paid on deposits. Our net interest spread and net interest margin were 1.83% and 2.81%, respectively, for the year ended December 31, 2023, compared to 2.96% and 3.32%, respectively, for the year ended December 31, 2022. The decrease in net interest spread and net interest margin was primarily attributable to increases in average interest-bearing liabilities, which increased $1.77 billion in 2023.
Our average interest-earning assets for the year ended December 31, 2023 increased $434.6 million, or 3.1%, to $14.62 billion from $14.19 billion for the year ended December 31, 2022. Average loans grew $1.04 billion, or 9.8%, average debt securities grew $164.4 million, or 9.6%, and average federal funds sold and interest-bearing balances with banks decreased $771.0 million, or 40.8%.
Our average interest-bearing liabilities increased $1.77 billion, or 19.7%, to $10.78 billion for the year ended December 31, 2023 from $9.01 billion for the year ended December 31, 2022. The ratio of our average interest-earning assets to average interest-bearing liabilities decreased from 157.5% for the year ended December 31, 2022 to 135.6% for the year ended December 31, 2023, as average noninterest-bearing deposits and stockholders’ equity decreased by a combined $1.4 billion, or 24.9%, from 2022 to 2023.
Our average interest-earning assets produced a taxable equivalent yield of 5.56% for the year ended December 31, 2023, compared to 3.94% for the year ended December 31, 2022. The average rate paid on interest-bearing liabilities was 3.73% for the year ended December 31, 2023, compared to 0.98% for the year ended December 31, 2022.
Provision for Credit Losses
The provision for credit losses represents the amount determined by management to be necessary to maintain the allowance for credit losses (“ACL”) at a level capable of absorbing expected credit losses over the contractual life of loans in the loan portfolio. See the section captioned “Allowance for Credit Losses” located elsewhere in this item for additional discussion related to provision for credit losses.
The provision expense for credit losses decreased 50.2% for the year ended December 31, 2023 when compared to the year-ended December 31, 2022. The decrease in provision expense was primarily the result of lower loan growth during 2023 compared to 2022. Nonperforming loans increased to $21.5 million, or 0.18% of total loans, at December 31, 2023 from $17.8 million, or 0.15% of total loans, at December 31, 2022. During 2023, we had net charged-off loans totaling $11.7 million, compared to net charged-off loans of $7.6 million for 2022. 52% of the $7.6 million net charge-off in 2022 was represented by three loans. In 2023, 62% of the $11.7 million net charge-off was represented by four loans. The ratio of net charged-off loans to average loans was 0.10% for 2023 compared to 0.08% for 2022. The ACL at December 31, 2023 totaled $153.3 million, or 1.32% of loans, net of unearned income. The ACL totaled $146.3 million, or 1.25% of loans, net of unearned income, at December 31, 2022.
Noninterest Income
Noninterest income for the years ended December 31, 2023 and 2022 were as follows.
| 2023 | 2022 | Change | Percentage change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Service charges on deposit accounts | $ | 8,420 | $ | 8,033 | $ | 387 | 4.8 | % | ||||||||
| Mortgage banking | 2,755 | 2,438 | 317 | 13.0 | % | |||||||||||
| Credit card income | 8,631 | 9,917 | (1,286 | ) | (13.0 | )% | ||||||||||
| Securities (losses) gains | - | (6,168 | ) | 6,168 | (100.0 | )% | ||||||||||
| Increase in cash surrender value life insurance | 7,574 | 6,478 | 1,096 | 16.9 | % | |||||||||||
| Other operating income | 3,037 | 12,661 | (9,624 | ) | (76.0 | )% | ||||||||||
| Total noninterest income | $ | 30,417 | $ | 33,359 | $ | (2,942 | ) | (8.8 | )% |
46
Noninterest income decreased $2.9 million, or 8.8%, to $30.4 million in 2023 from $33.4 million in 2022. The decrease in noninterest income is primarily the result of a decrease in other operating income, due to the maturity of an interest rate cap which was partially offset by the losses on sale of securities in 2022. Service charges on deposit accounts increased $387,000, or 4.8%, to $8.4 million in 2023 compared to $8.0 million 2022. Credit card income decreased $1.3 million, or 13.0%, to $8.6 million in 2023 compared to $9.9 million in 2022. Mortgage banking income increased $317,000, or 13.0%, to $2.8 million in 2023 compared to $2.4 million in 2022. The increase in cash surrender value of bank-owned life insurance contracts increased $1.1 million, or 16.9%, to $7.6 million in 2023 compared to $6.5 million 2022. Other operating income decreased 76.0% in 2023 compared to 2022, driven by a decrease in our interest rate cap. The income recognized from our interest rate cap derivative decreased from $7.0 million for the year ended December 31, 2022, to $32,000 for the year ended December 31, 2023, as a result of the interest rate cap maturing during the second quarter of 2023. Merchant service revenue increased $449,000, or 25.45%, to $2.2 million in 2023 compared to 2022.
Noninterest Expense
Noninterest expense for the years ended December 31, 2023 and 2022 were as follows.
| 2023 | 2022 | Change | Percentage change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | $ | 80,965 | $ | 77,952 | $ | 3,013 | 3.9 | % | ||||||||
| Equipment and occupancy expense | 14,295 | 12,319 | 1,976 | 16.0 | % | |||||||||||
| Third party processing and other services | 27,872 | 27,333 | 539 | 2.0 | % | |||||||||||
| Professional services | 5,916 | 4,277 | 1,639 | 38.3 | % | |||||||||||
| FDIC and other regulatory assessments | 15,614 | 4,565 | 11,049 | 242.0 | % | |||||||||||
| Other real estate owned expense | 47 | 295 | (248 | ) | (84.1 | )% | ||||||||||
| Other operating expenses | 33,342 | 31,075 | 2,267 | 7.3 | % | |||||||||||
| Total noninterest expenses | $ | 178,051 | $ | 157,816 | $ | 20,235 | 12.8 | % |
Noninterest expenses increased $20.2 million, or 12.8%, to $178.1 million in 2023 compared to $157.8 million in 2022. Increased salaries and employee benefits expenses as well as increases in FDIC assessments were the primary drivers of the increase in noninterest expense. Salary and employee benefits expenses increased $3.0 million, or 3.9%, to $81.0 million in 2023 compared to $78.0 million in 2022. We had 591 full-time equivalent employees in 2023 compared to 571 in 2022. Equipment and occupancy expense increased $2.0 million, or 16.0%, to $14.30 million in 2023 compared to $12.30 million in 2022. Third party processing and other services increased $539,000, or 2.0%, to $27.9 million in 2023 compared to $27.3 million in 2022. Professional services expense increased $1.6 million, or 38.3%, to $5.9 million in 2023 compared to $4.3 million in 2022. FDIC assessments increased $11.0 million, or 242.0%, to $15.6 million in 2023 compared to $4.6 million in 2022. The FDIC implemented a special assessment to recapitalize the Deposit Insurance Fund resulting in an expense of $7.2 million during 2023. Expenses on other real estate owned decreased $248,000, or 84.1%, to $47,000 in 2023 compared to $295,000 in 2022. Other operating expenses increased $2.3 million, or 7.3%, to $33.3 million in 2023 compared to $31.1 million in 2022. Changes in other operating expenses from 2022 to 2023 are detailed in Note 15 - “Other Operating Income and Expenses,” to the Consolidated Financial Statements.
Income Tax Expense
Income tax expense was $37.7 million for the year ended December 31, 2023 compared to $57.3 million in 2022. Our effective tax rates for 2023 and 2022 were 15.4% and 18.6%, respectively. We recognized $17.7 million in credits related to new investments in Federal New Market Tax Credits during 2023 and $12.6 million during 2022. We also recognized excess tax benefits as an income tax credit to our income tax expense from the exercise and vesting of stock options and restricted stock during 2023 of $1.5 million, compared to $1.3 million during 2022. Our primary permanent differences are related to tax exempt income on debt securities, state income tax benefit on real estate investment trust dividends, various qualifying tax credits and change in cash surrender value of bank-owned life insurance.
We have invested $292.8 million in bank-owned life insurance for certain officers of the Bank. The periodic increases in cash surrender value of those policies are tax exempt and therefore contribute to a larger permanent difference between book income and taxable income.
We own real estate investment trusts for the purpose of holding and managing participations in residential mortgages and commercial real estate loans originated by the Bank. The trusts are majority-owned subsidiaries of a trust holding company, which in turn is an indirect, wholly-owned subsidiary of the Bank. The trusts earn interest income on the loans they hold and incur operating expenses related to their activities. They pay their net earnings, in the form of dividends, to the Bank, which receives a deduction for state income taxes.
47
Financial Condition
Assets
Total assets as of December 31, 2023, were $16.13 billion, an increase of $1.53 billion, or 10.5%, from total assets of $14.60 billion as of December 31, 2022. Average assets for the year ended December 31, 2023 were $15.07 billion, an increase of $363.7 million, or 2.5%, over average assets of $14.70 billion for the year ended December 31, 2022. Growth in loans and debt securities, offset by decreases in interest-bearing balances with banks, and federal funds sold were the primary reasons for the increase in ending and average total assets. Year-end 2023 loans, were $11.66 billion, a decrease of $29.1 million, or 0.2% compared to $1.53 billion, over year-end 2022 total loans of $11.69 billion.
Earning assets include loans, securities, short-term investments and bank-owned life insurance contracts. We maintain a higher level of earning assets in our business model than do our peers because we allocate fewer of our resources to facilities, ATMs, and cash and due-from-bank accounts used for transaction processing. Earning assets as of December 31, 2023 were $15.85 billion, or 98.2% of total assets of $16.13 billion. Earning assets as of December 31, 2022 were $14.37 billion, or 98.4% of total assets of $14.60 billion. We believe this ratio is expected to generally continue at these levels, although it may be affected by economic factors beyond our control.
Investment Portfolio
We view the investment portfolio as a source of income and liquidity. Our investment strategy is to accept a lower immediate yield in the investment portfolio by targeting shorter term investments. At December 31, 2023, mortgage-backed securities represented 34.9% of the investment portfolio, corporate debt represented 18.5% of the investment portfolio, state and municipal securities represented 1.0% of the investment portfolio, and U.S. Treasury securities represented 45.7% of the investment portfolio.
All of our investments in mortgage-backed securities are pass-through mortgage-backed securities. We generally do not hold, and did not have at December 31, 2023, any structured investment vehicles or any private-label mortgage-backed securities. The amortized cost of securities in our portfolio totaled $1.95 billion at December 31, 2023, compared to $1.74 billion at December 31, 2022.
The following table presents the book value and weighted average yield of our securities as of December 31, 2023 by their stated maturities (this maturity schedule excludes security prepayment and call features).
| Maturity of Debt Securities - Weighted Average Yield | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | After One Year through Five Years | After Five Years through Ten Years | More Than Ten Years | Total | ||||||||||||||||
| At December 31, 2023: | (In Thousands) | |||||||||||||||||||
| Securities Available for Sale: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | 326,525 | $ | 14,032 | $ | - | $ | - | $ | 340,556 | ||||||||||
| Government Agency Securities | - | - | - | - | - | |||||||||||||||
| Mortgage-backed securities | 42 | 20,366 | 28,164 | 192,886 | 241,458 | |||||||||||||||
| State and municipal securities | 875 | 6,957 | 3,568 | - | 11,400 | |||||||||||||||
| Corporate debt | 23,001 | 49,027 | 300,648 | 3,000 | 375,676 | |||||||||||||||
| Total | $ | 350,442 | $ | 90,381 | $ | 332,380 | $ | 195,886 | $ | 969,090 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | 5.15 | % | 5.04 | % | - | % | - | % | 5.15 | % | ||||||||||
| Government Agency Securities | - | - | - | - | - | |||||||||||||||
| Mortgage-backed securities | 3.16 | 2.35 | 2.58 | 1.47 | 1.68 | |||||||||||||||
| State and municipal securities | 2.03 | 1.76 | 2.17 | - | 1.91 | |||||||||||||||
| Corporate debt | 3.09 | 7.06 | 4.36 | 4.50 | 4.64 | |||||||||||||||
| Total weighted average yield (2) | 5.01 | % | 5.28 | % | 4.19 | % | 1.52 | % | 4.05 | % | ||||||||||
| Securities Held to Maturity: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | 259,797 | $ | 199,366 | $ | 49,823 | $ | - | $ | 508,986 | ||||||||||
| Mortgage-backed securities | - | - | 14,600 | 451,015 | 465,615 | |||||||||||||||
| State and municipal securities | 250 | 4,115 | 3,698 | - | 8,063 | |||||||||||||||
| Total | $ | 260,047 | $ | 203,481 | $ | 68,121 | $ | 451,015 | $ | 982,664 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | 2.39 | % | 1.31 | % | 1.64 | % | - | % | 1.89 | % | ||||||||||
| Mortgage-backed securities | - | - | 2.65 | 2.40 | 2.41 | |||||||||||||||
| State and municipal securities | 3.21 | 1.93 | 1.97 | - | 1.99 | |||||||||||||||
| Total weighted average yield (2) | 2.39 | % | 1.33 | % | 1.87 | % | 2.40 | % | 2.14 | % |
| (1) Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. |
|---|
| (2) Weighted Average Yield is calculated by taking the sum of each category of securities multiplied by the respective tax-equivalent yield for a given maturity, and dividing by the sum of the securities for the same maturity. |
48
As of December 31, 2023, we had $100.6 million in federal funds sold, compared with $1.5 million at December 31, 2022. At year-end 2023, there were no holdings of securities of any issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
During the first two quarters of 2022, the bank added $100 million per month, net of paydowns and maturities, of U.S. Treasury Securities.
The objective of our investment policy is to invest funds not otherwise needed to meet our loan demand to earn the maximum return, yet still maintain sufficient liquidity to meet fluctuations in our loan demand and deposit structure. In doing so, we balance the market and credit risks against the potential investment return, make investments compatible with the pledge requirements of any deposits of public funds, maintain compliance with regulatory investment requirements, and assist certain public entities with their financial needs. The investment committee has full authority over the investment portfolio and makes decisions on purchases and sales of securities. The entire portfolio, along with all investment transactions occurring since the previous board of directors meeting, is reviewed by the board at each monthly meeting. The investment policy allows portfolio holdings to include short-term securities purchased to provide us with needed liquidity and longer-term securities purchased to generate level income for us over periods of interest rate fluctuations.
Loan Portfolio
The following is a condensed overview of changes in our loan portfolio. Please see Note 3 - “Loans” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for a more detailed analysis of our loan portfolio by type of loan.
Section 1102 of the CARES Act created the Paycheck Protection Program, a program administered by the SBA to provide loans to small businesses for payroll and other basic expenses during the COVID-19 pandemic. Our bank participated in the PPP as a lender. These loans are eligible to be forgiven if certain conditions are satisfied and are fully guaranteed by the SBA. Additionally, loan payments will also be deferred for the first six months of the loan term. The PPP commenced on April 3, 2020 and was available to qualified borrowers through August 8, 2020. No collateral or personal guarantees were required from borrowers and neither the government nor lenders were permitted to charge the recipients any fees.
On December 27, 2020, President Trump signed into law the Consolidated Appropriations Act (“CAA”). The CAA, among other things, extended the life of the PPP, effectively creating a second round of PPP loans for eligible businesses. Effective May 28, 2021, the PPP was closed to new applications. Additionally, section 541 of the CAA extended the relief provided by the CARES Act for financial institutions to suspend the GAAP accounting treatment for troubled debt restructuring to January 1, 2022.
We funded approximately 7,400 loans for a total amount of $1.5 billion for clients under the PPP since April 2020. To the extent the PPP loans are forgiven, this represents outside funds to our borrowers; and, especially with respect to vulnerable industries, we believe these capital injections have been instrumental in assisting our borrowers in navigating through the pandemic. This capital injection, along with the level of capital each borrower had immediately prior to the beginning of the COVID-19 pandemic, are critical factors in determining the continued business viability of our borrowers. As of December 31, 2023, we have received payment from the SBA on almost all of our loans totaling $1.5 billion.
We had total loans of approximately $11.66 billion at December 31, 2023. A large majority of our loan customers are located within our market MSAs, as is the collateral for their loans. With our loan portfolio concentrated in a limited number of markets, there is a risk that our borrowers’ ability to repay their loans from us could be affected by changes in local and regional economic conditions.
49
The following table details our loans at December 31, 2023, 2022 and 2021:
| 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Commercial, financial and agricultural | $ | 2,823,986 | $ | 3,145,317 | $ | 2,984,053 | ||||||
| Real estate - construction | 1,519,619 | 1,532,388 | 1,103,076 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 2,257,163 | 2,199,280 | 1,874,103 | |||||||||
| 1-4 family mortgage | 1,249,938 | 1,146,831 | 826,765 | |||||||||
| Other mortgage | 3,744,346 | 3,597,750 | 2,678,084 | |||||||||
| Total real estate - mortgage | 7,251,447 | 6,943,861 | 5,378,952 | |||||||||
| Consumer | 63,777 | 66,402 | 66,853 | |||||||||
| Total Loans | 11,658,829 | 11,687,968 | 9,532,934 | |||||||||
| Less: Allowance for credit losses | (153,317 | ) | (146,297 | ) | (116,660 | ) | ||||||
| Net Loans | $ | 11,505,512 | $ | 11,541,671 | $ | 9,416,274 |
The following table details the percentage composition of our loan portfolio by type at December 31, 2023, 2022 and 2021:
| 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | 24.22 | % | 26.91 | % | 38.93 | % | ||||||
| Real estate construction | 13.03 | 13.11 | 7.01 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 19.36 | 18.82 | 20.00 | |||||||||
| 1-4 family mortgage | 10.72 | 9.81 | 8.41 | |||||||||
| Other mortgage | 32.12 | 30.78 | 24.88 | |||||||||
| Total real estate - mortgage | 62.20 | 59.41 | 53.29 | |||||||||
| Consumer | 0.55 | 0.57 | 0.77 | |||||||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
The following table details maturities and sensitivity to interest rate changes for our loan portfolio at December 31, 2023:
| Due in 1 | After 1 year | After 5 years | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| year or less | to 5 years | to 15 years | 15 years | Total | ||||||||||||||||
| (in Thousands) | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,172,918 | $ | 1,426,942 | $ | 224,127 | $ | - | $ | 2,823,986 | ||||||||||
| Real estate - construction | 410,476 | 970,692 | 69,790 | 68,661 | 1,519,619 | |||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 236,225 | 1,206,076 | 813,696 | 1,165 | 2,257,163 | |||||||||||||||
| 1-4 family mortgage | 133,395 | 317,459 | 260,414 | 538,669 | 1,249,938 | |||||||||||||||
| Other mortgage | 719,888 | 2,512,079 | 493,922 | 18,457 | 3,744,346 | |||||||||||||||
| Total real estate - mortgage | 1,089,509 | 4,035,615 | 1,568,033 | 558,291 | 7,251,447 | |||||||||||||||
| Consumer | 46,361 | 15,966 | 1,450 | - | 63,777 | |||||||||||||||
| Total Loans | $ | 2,719,264 | $ | 6,449,215 | $ | 1,863,399 | $ | 626,952 | $ | 11,658,829 | ||||||||||
| Less: Allowance for loan losses | (153,317 | ) | ||||||||||||||||||
| Net Loans | $ | 11,505,512 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| fixed interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 804,510 | ||||||||||||||||||
| Real estate - construction | 327,738 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 1,530,086 | |||||||||||||||||||
| 1-4 family mortgage | 825,055 | |||||||||||||||||||
| Other mortgage | 1,985,817 | |||||||||||||||||||
| Total real estate – mortgage | 4,340,958 | |||||||||||||||||||
| Consumer | 8,651 | |||||||||||||||||||
| Total loans | $ | 5,481,857 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| variable interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 846,559 | ||||||||||||||||||
| Real estate – construction | 781,405 | |||||||||||||||||||
| Real estate – mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 490,852 | |||||||||||||||||||
| 1-4 family mortgage | 291,487 | |||||||||||||||||||
| Other mortgage | 1,038,641 | |||||||||||||||||||
| Total real estate – mortgage | 1,820,980 | |||||||||||||||||||
| Consumer | 8,765 | |||||||||||||||||||
| Total loans | $ | 3,457,709 |
50
Asset Quality
The following table presents a summary of the allowance for credit losses, net charge-offs and certain credit ratios for the years ended December 31, 2023, 2022 and 2021.
| As of and for the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Allowance for credit losses to total loans outstanding | 1.32 | % | 1.25 | % | 1.22 | % | ||||||
| Allowance for credit losses | $ | 153,317 | $ | 146,297 | $ | 116,660 | ||||||
| Total loans outstanding | $ | 11,658,829 | $ | 11,687,968 | $ | 9,532,934 | ||||||
| Nonaccrual loans to total loans outstanding | 0.17 | % | 0.11 | % | 0.07 | % | ||||||
| Nonaccrual loans | $ | 19,349 | $ | 12,450 | $ | 6,762 | ||||||
| Total loans outstanding | $ | 11,658,829 | $ | 11,687,968 | $ | 9,532,934 | ||||||
| Allowance for credit losses to nonaccrual loans | 792.38 | % | 1,175.08 | % | 1,725.23 | % | ||||||
| Allowance for credit losses | $ | 153,317 | $ | 146,297 | $ | 116,660 | ||||||
| Nonaccrual loans | $ | 19,349 | $ | 12,450 | $ | 6,762 | ||||||
| Net charge-offs during the period to average loans outstanding: | ||||||||||||
| Commercial, financial and agricultural | 0.37 | % | 0.24 | % | 0.07 | % | ||||||
| Net charge-offs during the period | $ | 10,429 | $ | 7,244 | $ | 2,318 | ||||||
| Average amount outstanding | $ | 2,810,201 | $ | 3,042,860 | $ | 3,127,227 | ||||||
| Real estate - construction | ||||||||||||
| Net charge-offs (recoveries) during the period | $ | 105 | $ | - | $ | (38 | ) | |||||
| Average amount outstanding | $ | 1,519,619 | $ | 1,378,483 | $ | 806,705 | ||||||
| Real estate mortgage: | ||||||||||||
| Owner-occupied commercial | 0.01 | % | 0.01 | % | - | % | ||||||
| Net charge-offs during the period | $ | 115 | $ | 170 | $ | 54 | ||||||
| Average amount outstanding | $ | 2,257,163 | $ | 2,072,880 | $ | 1,760,591 | ||||||
| 1-4 family mortgage | - | % | - | % | 0.02 | % | ||||||
| Net charge-offs during the period | $ | 54 | $ | 51 | $ | 132 | ||||||
| Average amount outstanding | $ | 1,249,938 | $ | 1,044,763 | $ | 739,389 | ||||||
| Other mortgage: | - | % | - | % | - | % | ||||||
| Net charge-offs during the period | $ | - | $ | (12 | ) | $ | 7 | |||||
| Average amount outstanding | $ | 3,744,346 | $ | 3,266,545 | $ | 2,294,574 | ||||||
| Total real estate - mortgage | ||||||||||||
| Net charge-offs during the period | $ | 169 | $ | 208 | $ | 193 | ||||||
| Average amount outstanding | $ | 7,251,447 | $ | 6,384,188 | $ | 4,794,554 | ||||||
| Consumer | 1.55 | % | 0.01 | % | 0.50 | % | ||||||
| Net charge-offs during the period | $ | 990 | $ | 151 | $ | 326 | ||||||
| Average amount outstanding | $ | 63,777 | $ | 1,044,763 | $ | 64,736 | ||||||
| Total loans | 0.10 | % | 0.08 | % | 0.03 | % | ||||||
| Net charge-offs during the period | $ | 11,695 | $ | 7,971 | $ | 2,799 | ||||||
| Average amount outstanding | $ | 11,602,812 | $ | 10,566,219 | $ | 8,725,561 |
51
As described below under Recently Adopted Accounting Pronouncements, the Company adopted ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”) Accounting Standard Codification (“ASC”) 326 effective January 1, 2020. The ACL for December 31, 2023 and 2022 was calculated under the CECL methodology and totaled $153.3 million and $146.3 million, or 1.32% and 1.25% of loans, net of unearned income, respectively. The increase in the ACL as a percent of total loans at December 31, 2023 from December 31, 2022 was largely the result of adjustments to qualitative factors in our construction land development and commercial real estate pools. Net credit charge-offs to average loans were 0.10% for the year ended December 31, 2023, compared to 0.08% and 0.03% for the years ended December 31, 2022 and 2021, respectively. Nonaccrual loans increased to $19.3 million, or 0.17% of total loans, at December 31, 2023 from $12.5 million, or 0.11% of total loans, at December 31, 2022, and were $6.8 million, or 0.07% of total loans, at December 31, 2021. At December 31, 2023, the nonaccrual balance increase was attributable to three owner-occupied loans representing a balance of $3.8 million, and a net increase of $2.9 million in 1-4 family mortgage nonaccruals. At December 31, 2022, the nonaccrual increase was driven by one commercial and industrial (C&I) relationship and oneowner-occupied commercial relationship.
We maintain an ACL on unfunded commercial lending commitments and letters of credit to provide for the risk of loss inherent in these arrangements. The allowance is computed using a similar methodology to the one used to determine the ACL, modified to account for the probability of a drawdown on the commitment. The ACL on unfunded loan commitments is classified as a liability account on the balance sheet within other liabilities, while the corresponding provision for these credit losses is recorded as a component of other expense. The allowance for credit losses on unfunded commitments was $575,000 as of December 31, 2023 and December 31, 2022.
The following table presents the allocation of the allowance for loan losses for each respective loan category with the corresponding percent of loans in each category to total loans.
| For the Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||
| Percentage | Percentage | Percentage | ||||||||||||||||||||||
| of loans in | of loans in | of loans in | ||||||||||||||||||||||
| each | each | each | ||||||||||||||||||||||
| category to | category to | category to | ||||||||||||||||||||||
| Amount | total loans | Amount | total loans | Amount | total loans | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 52,121 | 24.22 | % | $ | 42,830 | 26.91 | % | $ | 41,869 | 31.30 | % | ||||||||||||
| Real estate - construction | 44,658 | 13.03 | 42,889 | 13.11 | 26,994 | 11.57 | ||||||||||||||||||
| Real estate - mortgage | 55,126 | 62.20 | 58,652 | 59.41 | 45,829 | 56.43 | ||||||||||||||||||
| Consumer | 1,412 | 0.55 | 1,926 | 0.57 | 1,968 | 0.70 | ||||||||||||||||||
| Total | $ | 153,317 | 100.00 | % | $ | 146,297 | 100.00 | % | $ | 116,660 | 100.00 | % |
The Company assesses the adequacy of its ACL at the end of each calendar quarter. The level of ACL is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The ACL is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The ACL is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. At December 31, 2023, we forecasted a slightly lower national unemployment rate and moderately higher national GDP compared to December 31, 2022. At December 31, 2022, we forecasted a moderately higher national unemployment rate and significantly lower national GDP compared to December 31, 2021.
52
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), probability of default / loss given default (“PD/LGD”) or remaining life method. For all loans utilizing the DCF method, the historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework, which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system; and other economic conditions and new markets.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as TDRs. Specific allocations of the ACL for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
PPP loans outstanding totaled $56,000 and $2.0 million as of December 31, 2023 and 2022, respectively, and are included within the commercial, financial and agricultural loan category.
The Bank has procedures and processes in place intended to ensure that losses do not exceed the potential amounts documented in the Bank’s analysis of loans individually evaluated and reduce potential losses in the remaining performing loans within our real estate construction portfolio. These include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We closely monitor the past due and overdraft reports on a weekly basis to identify deterioration as early as possible and the placement of identified loans on the watch list. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We perform extensive quarterly credit reviews for all watch list/classified loans, including formulation of aggressive workout or action plans. When a workout is not achievable, we move to collection/foreclosure proceedings to obtain control of the underlying collateral as rapidly as possible to minimize the deterioration of collateral and/or the loss of its value. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We require updated financial information, global inventory aging and interest carry analysis for existing customers to help identify potential future loan payment problems. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We generally limit loans for new construction to established builders and developers that have an established record of turning their inventories, and we restrict our funding of undeveloped lots and land. |
53
Nonperforming Assets
The table below summarizes our nonperforming assets at December 31, 2023, 2022 and 2021:
| 2023 | 2022 | 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Number | Number | |||||||||||||||||||||
| Balance | of Loans | Balance | of Loans | Balance | of Loans | ||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||
| Nonaccrual loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 7,217 | 35 | $ | 7,108 | 18 | $ | 4,343 | 17 | ||||||||||||||
| Real estate - construction | 111 | 1 | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | 7,089 | 14 | 3,312 | 3 | 1,021 | 2 | |||||||||||||||||
| 1-4 family mortgage | 4,426 | 41 | 1,524 | 16 | 1,398 | 12 | |||||||||||||||||
| Other mortgage | 506 | 2 | 506 | 2 | - | - | |||||||||||||||||
| Total real estate - mortgage | 12,021 | 57 | 5,342 | 21 | 2,419 | 14 | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total nonaccrual loans | $ | 19,349 | 93 | $ | 12,450 | 39 | $ | 6,762 | 31 | ||||||||||||||
| 90+ days past due and accruing: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 170 | 8 | $ | 195 | 26 | $ | 39 | 4 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | 1,909 | 9 | 594 | 5 | 611 | 3 | |||||||||||||||||
| Other mortgage | - | - | 4,512 | 1 | 4,656 | 1 | |||||||||||||||||
| Total real estate - mortgage | 1,909 | 9 | 5,106 | 6 | 5,267 | 4 | |||||||||||||||||
| Consumer | 105 | 16 | 90 | 44 | 29 | 22 | |||||||||||||||||
| Total 90+ days past due and accruing | $ | 2,184 | 33 | $ | 5,391 | 76 | $ | 5,335 | 30 | ||||||||||||||
| Total nonperforming loans | $ | 21,533 | 126 | $ | 17,841 | 115 | $ | 12,097 | 61 | ||||||||||||||
| Plus: Other real estate owned and repossessions | 995 | 7 | 248 | 2 | 1,208 | 5 | |||||||||||||||||
| Total nonperforming assets | $ | 22,528 | 133 | $ | 18,089 | 117 | $ | 13,305 | 66 | ||||||||||||||
| Restructured accruing loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | - | - | $ | 2,480 | 5 | $ | 431 | 2 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | - | - | - | - | - | - | |||||||||||||||||
| Other mortgage | - | - | - | - | - | - | |||||||||||||||||
| Total real estate - mortgage | - | - | - | - | - | - | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total restructured accruing loans | $ | - | - | $ | 2,480 | 5 | $ | 431 | 2 | ||||||||||||||
| Total nonperforming assets and restructured accruing loans | $ | 22,528 | 133 | $ | 20,569 | 122 | $ | 13,736 | 68 | ||||||||||||||
| Ratios: | |||||||||||||||||||||||
| Nonperforming loans to total loans | 0.18 | % | 0.15 | % | 0.13 | % | |||||||||||||||||
| Nonperforming assets to total loans plus other Nonperforming assets to total loans plus other real estate owned and repossessions | 0.19 | % | 0.15 | % | 0.14 | % | |||||||||||||||||
| Nonperforming assets and restructured accruing loans to total loans plus other real estate owned and repossessions | 0.19 | % | 0.18 | % | 0.14 | % |
The accrual of interest on loans is discontinued when there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or the principal or interest is more than 90 days past due, unless the loan is both well-collateralized and in the process of collection. Interest previously accrued but uncollected on such loans is reversed and charged against current income when the receivable is determined to be uncollectible. Interest income on nonaccrual loans is recognized only as received. If we believe that a loan will not be collected in full, we will increase the ACL to reflect management’s estimate of any potential exposure or loss. Generally, payments received on nonaccrual loans are applied directly to principal. There are not any loans, outside of those included in the table above, that cause management to have serious doubts as to the ability of borrowers to comply with present repayment terms.
On December 27, 2020, the CAA was signed into law and extended the period established by Section 4013 of the CARES Act to the earlier of January 1, 2022 or the date that is 60 days after the date on which the national COVID-19 emergency terminates. In keeping with this guidance from regulators, the bank offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. Should eventual credit losses on these deferred payments emerge, the related loans would be placed on nonaccrual status and interest income accrued would be reversed. In such a scenario, interest income in future periods could be negatively impacted. As of December 31, 2023, we carry $2.1 million of accrued interest income on deferrals made to COVID-19 affected borrowers compared to $2.4 million at December 31, 2022. At this time, we are unable to project the materiality of such an impact on future deferrals to COVID-19 affected borrowers, but we recognize the breadth of the economic impact may affect our borrowers’ ability to repay in future periods.
54
Deposits
We rely on increasing our deposit base to fund loan and other asset growth. Each of our markets is highly competitive. We compete for local deposits by offering attractive products with competitive rates. We expect to have a higher average cost of funds for local deposits than competitor banks due to our lack of an extensive branch network. Our management’s strategy is to offset the higher cost of funding with a lower level of operating expense and firm pricing discipline for loan products. We have promoted electronic banking services by providing them without charge and by offering in-bank customer training. The following table presents the average balance and average rate paid on each of the following deposit categories at the bank level for years ended December 31, 2023, 2022 and 2021:
| For Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||
| Average Balance | Yields/Rates | Average Balance | Yields/Rates | Average Balance | Yields/Rates | |||||||||||||||||||
| Types of Deposits: | (Dollars in Thousands) | |||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 2,857,831 | - | % | $ | 4,415,972 | - | % | $ | 3,689,311 | - | % | ||||||||||||
| Interest-bearing demand deposits | 1,928,133 | 2.24 | % | 1,695,738 | 0.36 | % | 1,394,678 | 0.19 | % | |||||||||||||||
| Money market accounts | 6,347,456 | 3.95 | % | 4,770,568 | 0.91 | % | 5,202,374 | 0.26 | % | |||||||||||||||
| Savings accounts | 119,049 | 1.39 | % | 138,917 | 0.30 | % | 110,968 | 0.18 | % | |||||||||||||||
| Time deposits | 1,010,683 | 3.58 | % | 757,327 | 1.17 | % | 755,982 | 1.24 | % | |||||||||||||||
| Brokered time deposits | - | - | % | 50,000 | 1.68 | % | 50,000 | 1.68 | % | |||||||||||||||
| Total deposits | $ | 12,263,152 | $ | 11,828,522 | $ | 11,203,313 |
At December 31, 2023 and December 31, 2022, we estimate that we had approximately $8.76 billion and $7.66 billion, respectively, in total uninsured deposits. Included in the total uninsured deposits we estimate that we had approximately $607.3 million and $400.9 million, respectively, in uninsured time deposits. These uninsured deposits represent the portion of deposit accounts that exceed FDIC insurance limits. Included in our uninsured deposits as of December 31, 2023 and December 31, 2022, we estimate that we had approximately $2.2 billion and $758 million, respectively, in public funds. While public fund balances that exceed FDIC limits are uninsured deposits, these deposits are collateralized by securities. The uninsured deposit data for 2023 and 2022 reflect the deposit insurance impact of “combined ownership segregation” of escrow and other accounts at an aggregate level but do not reflect an evaluation of all of the account styling distinctions that would determine the availability of deposit insurance to individual accounts based on FDIC regulations.
Borrowed Funds
We had $880.0 million in unused and available federal funds lines of credit with regional banks as of December 31, 2023, compared to $963.0 million as of December 31, 2022. These lines are subject to certain restrictions.
Federal funds purchased from correspondent banks averaged $1.29 billion, $1.53 billion, and $1.16 billion for 2023, 2022 and 2021, respectively. We paid average interest rates on these funds of 5.18%, 1.72%, and 0.21% for the same three years, respectively. The maximum amount outstanding at a month-end during 2023 and 2022 was $1.47 billion and $1.44 billion, respectively.
Stockholders’ Equity
Stockholders’ equity increased $142.5 million during 2023, to $1.44 billion as of December 31, 2023 from $1.30 billion as of December 31, 2022. The increase in stockholders’ equity resulted primarily from net income of $206.9 million during the year ended December 31, 2023, less dividends paid or declared on our common stock of $62.0 million during the year ended December 31, 2023.
Off-Balance Sheet Arrangements
In the normal course of business, we are a party to financial credit arrangements with off-balance sheet risk to meet the financing needs of our customers. These financial credit arrangements include commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit and financial guarantees. Those credit arrangements involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement we have in those particular financial credit arrangements. All such credit arrangements bear interest at variable rates and we have no such credit arrangements which bear interest at fixed rates.
55
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, credit card arrangements and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
The following table sets forth our credit arrangements and financial instruments whose contract amounts represent credit risk as of December 31, 2023, 2022 and 2021:
| 2023 | 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | |||||||||||
| Commitments to extend credit | $ | 3,410,283 | $ | 4,230,485 | $ | 3,515,818 | |||||
| Credit card arrangements | 381,524 | 480,983 | 366,525 | ||||||||
| Standby letters of credit and financial guarantees | 86,065 | 67,285 | 61,856 | ||||||||
| Total | $ | 3,877,872 | $ | 4,778,753 | $ | 3,944,199 |
Commitments to extend credit beyond current fundings are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by us upon extension of credit is based on our management’s credit evaluation. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. All letters of credit are due within one year or less of the original commitment date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Derivatives
The Company periodically enters into derivative contracts to manage exposures to movements in interest rates. The Company purchased an interest rate cap in May of 2020 to limit exposures to increases in interest rates. The interest rate cap was not designated as a hedging instrument but rather as a stand-alone derivative. The interest rate cap had an original term of three years, a notional amount of $300 million and was tied to the one-month LIBOR rate with a strike rate of 0.50%. The fair value of the interest rate cap was carried on the Consolidated Balance Sheets in other assets and the change in fair value was recognized in noninterest income each quarter. The interest rate cap had a fair value of $4.2 million and remaining term of 0.3 years at December 31, 2022, and expired on May 4, 2023.
The Bank has entered into agreements with secondary market investors to deliver loans on a “best efforts delivery” basis. When a rate is committed to a borrower, it is based on the best price that day and locked with our investor for our customer for a 30-day period. In the event the loan is not delivered to the investor, the Bank has no risk or exposure with the investor. The interest rate lock commitments to customers related to loans that are originated for later sale are classified as derivatives. The fair values of our agreements with investors and rate lock commitments to customers as of December 31, 2023 and 2022 were not material.
Asset and Liability Management
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive” and by monitoring an institution’s interest rate sensitivity “gap.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same 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 amount of 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.
56
Our asset liability and investment committee is charged with monitoring our liquidity and funds position. The committee regularly reviews the rate sensitivity position on a three-month, six-month and one-year time horizon; loans-to-deposits ratios; and average maturities for certain categories of liabilities. The asset liability committee uses a model to analyze the maturities of rate-sensitive assets and liabilities. Gap is also expressed as the ratio of rate-sensitive assets divided by rate-sensitive liabilities. If the ratio is greater than “one,” then the dollar value of assets exceeds the dollar value of liabilities and the balance sheet is “asset sensitive.” Conversely, if the value of liabilities exceeds the dollar value of assets, then the ratio is less than one and the balance sheet is “liability sensitive.” Our internal policy requires our management to maintain the gap such that net interest margins will not change more than 10% if interest rates change by 100 basis points or more than 15% if interest rates change by 200 basis points. As of December 31, 2023, our gap was within such ranges. See “—Quantitative and Qualitative Analysis of Market Risk” below in Item 7A for additional information.
Liquidity and Capital Adequacy
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $15.07 billion in 2023, compared to $14.70 billion in 2022, and $13.56 billion in 2021.
| For the Year Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| Sources of Funds: | ||||||||||||
| Deposits: | ||||||||||||
| Non-interest-bearing | 18.9 | % | 32.1 | % | 27.3 | % | ||||||
| Interest-bearing | 62.2 | 48.7 | 55.5 | |||||||||
| Federal funds purchased | 8.5 | 10.4 | 8.6 | |||||||||
| Long term debt and other borrowings | 0.6 | 0.4 | 0.5 | |||||||||
| Other liabilities | 0.4 | 0.3 | 0.3 | |||||||||
| Equity capital | 9.4 | 8.1 | 7.8 | |||||||||
| Total sources | 100.0 | % | 100.0 | % | 100.0 | % | ||||||
| Uses of Funds: | ||||||||||||
| Loans | 77.1 | % | 67.0 | % | 64.4 | % | ||||||
| Securities | 12.5 | 11.2 | 7.3 | |||||||||
| Interest-bearing balances with banks | 7.1 | 18.1 | 24.7 | |||||||||
| Federal funds sold | 0.4 | 0.2 | 0.1 | |||||||||
| Other assets | 3.0 | 3.5 | 3.4 | |||||||||
| Total uses | 100.0 | % | 100.0 | % | 100.0 | % |
Liquidity
Liquidity is defined as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.
Liquidity is managed at two levels. The first is the liquidity of the Company. The second is the liquidity of the Bank. The management of liquidity at both levels is critical because the Company and the Bank have different funding needs and sources, and each are subject to regulatory guidelines and requirements. We are subject to general FDIC guidelines that require a minimum level of liquidity. Management believes our liquidity ratios meet or exceed these guidelines. Our management is not currently aware of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in any material manner.
57
The Bank’s main source of liquidity is customer interest-bearing and noninterest-bearing deposit accounts. Our regular sources of funding are from the growth of our deposit base, repayment of principal and interest on loans, the sale of loans and the renewal of time deposits. Liquidity is also available from funding sources consisting primarily of federal funds purchased, FHLB loan advances and available-for-sale securities. The retention of existing deposits and attraction of new deposit sources through new and existing customers is critical to our liquidity position. In the event of compression in liquidity due to a run-off in deposits, we have a liquidity policy and procedure that provides for certain actions under varying liquidity conditions. These actions include borrowing from existing correspondent banks, selling or participating loans and the curtailment of loan commitments and funding. As of December 31, 2023, our liquid assets, represented by cash and due from banks, federal funds sold and unpledged available-for-sale securities, totaled $2.51 billion. The Bank had loans pledged to both the FHLB and the Federal Reserve Bank of Atlanta which provided approximately $2.58 billion and $2.17 billion, respectively, in available funding. The Bank’s policy limits on brokered deposits would allow for up to $4.03 billion in available funding for brokered deposits. Additionally, the Bank had available to us approximately $888.0 million in unused federal funds lines of credit with regional banks, subject to certain restrictions and collateral requirements, to meet short term funding needs.
As a separate entity from the bank, we also have separate liquidity obligations. We are responsible for the payment of dividends to our stockholders and interest and principal on our outstanding indebtedness. As a source of internal liquidity, we have access to the capital markets. We also may continue periodic offerings of debt and equity securities. However, our ultimate source of liquidity consists of dividends from the Bank, which are limited by applicable law and regulations. In 2023 and 2022, the Bank paid dividends of $62.5 million and $57.5 million, respectively. For a detailed discussion on the regulatory limitation on Bank dividends, see “Supervision and Regulation - Payment of Dividends” in Item 1.
We believe these sources of funding are adequate to meet both our immediate (within the next 12 months) and our longer term anticipated funding needs. Our management meets on a weekly basis to review sources and uses of funding to determine the appropriate strategy to ensure an appropriate level of liquidity, and we have increased our focus on the generation of core deposit funding to supplement our liquidity position. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals.
Capital Adequacy
As of December 31, 2023, our most recent notification from the FDIC categorized us as well-capitalized under the regulatory framework for prompt corrective action. To remain categorized as well-capitalized, we must maintain minimum common equity tier 1 risk-based, Tier 1 risk-based, total risk-based, and Tier 1 leverage ratios as disclosed in the table below. Our management believes that we are well-capitalized under the prompt corrective action provisions as of December 31, 2023. In addition, the Alabama Banking Department has required that the Bank maintain a leverage ratio of 8.00%.
The following table sets forth (i) the capital ratios of the Bank required by the FDIC to maintain “well-capitalized” status and (ii) our actual ratios of capital to total regulatory or risk-weighted assets, as of December 31, 2023.
| Well-Capitalized | Actual at December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| CET 1 Capital Ratio | 6.50 | % | 11.37 | % | ||||
| Tier 1 Capital Ratio | 8.00 | % | 11.38 | % | ||||
| Total Capital Ratio | 10.00 | % | 12.52 | % | ||||
| Leverage ratio | 5.00 | % | 9.50 | % |
For a description of capital ratios see Note 14 - “Regulatory Matters” to the Consolidated Financial Statements.
Critical Accounting Estimates
Our consolidated financial statements are prepared based on the application of certain accounting policies, the most significant of which are described in the Notes to the Consolidated Financial Statements. Certain of these policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to variation and may significantly affect our reported results and financial position for the current period or in future periods. The use of estimates, assumptions, and judgments are necessary when financial assets and liabilities are required to be recorded at, or adjusted to reflect, fair value. Assets carried at fair value inherently result in more financial statement volatility. Fair values and information used to record valuation adjustments for certain assets and liabilities are based on either quoted market prices or are provided by other independent third-party sources, when available. When such information is not available, management estimates valuation adjustments. Changes in underlying factors, assumptions or estimates in any of these areas could have a material impact on our future financial condition and results of operations.
58
Allowance for Credit Losses
The Company assesses the adequacy of its allowance for credit losses at the end of each calendar quarter. The level of allowance is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The allowance is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The allowance for credit losses is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. If our assumptions regarding the adequacy of our allowance for credit losses are not accurate, we may incur credit losses in excess of our current allowance for credit losses and be required to make material additions to our allowance. Such additional provision for credit losses could have a material adverse effect on our business and results of operations. Our regulators may disagree with our assumptions and could require us to materially increase our allowance for credit losses.
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), probability of default / loss given default (“PD/LGD”) or remaining life method. The historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors. See Note 1 – “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework, which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as troubled debt restructurings. Specific allocations of the allowance for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
Income Taxes
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
In accordance with GAAP, the Company established a single model to address accounting for uncertain tax positions. GAAP clarifies the accounting for income taxes by prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. GAAP also provides guidance on derecognition measurement classification interest and penalties, accounting in interim periods, disclosure, and transition. GAAP provides a two-step process in the evaluation of a tax position. The first step is recognition. A company determines whether it is more likely than not that a tax position will be sustained upon examination, including a resolution of any related appeals or litigation processes, based upon the technical merits of the position. The second step is measurement. A tax position that meets the more likely than not recognition threshold is measured at the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. Because of the uncertainty of estimates involved, the ultimate resolution may result in a payment that is different from the current estimate of the tax liabilities and can be significant to the Company’s consolidated financial position, results of operations or cash flows.
59
Adoption of Recent Accounting Pronouncements
New accounting standards are discussed in Note 1, “Summary of Significant Accounting Policies” to the Notes to Consolidated Financial Statements.
FY 2022 10-K MD&A
SEC filing source: 0001171843-23-001247.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This section of the Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is designed to provide a reader of the Company’s financial statements with a narrative from the perspective of management on the Company’s financial condition, results of operations, liquidity and certain other factors that may affect future results. In certain instances, parenthetical references are made to relevant sections of the Notes to Consolidated Financial Statements to direct the reader to a further detailed discussion. This section should be read in conjunction with the Consolidated Financial Statements included in this Annual Report on Form 10-K.
Overview
The Company
We are a bank holding company within the meaning of the BHC Act headquartered in Birmingham, Alabama. Through our wholly-owned subsidiary bank, we operate full service banking offices located in Alabama, Florida, Georgia, North Carolina, South Carolina, and Tennessee. We also operate loan production offices in Florida. Our principal business is to accept deposits from the public and to make loans and other investments. Our principal source of funds for loans and investments are demand, time, savings, and other deposits and the amortization and prepayment of loans and borrowings. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits, interest paid on our other borrowings, employee compensation, office expenses and other overhead expenses.
40
2022 Highlights
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Diluted earnings per common share of $4.61 in 2022 increased $0.79, or 21%, from 2021. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Average loans of $10.56 billion for 2022 increased $1.84 billion, or 21%, from a year ago. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Average deposits of $11.83 billion for 2022 increased $625.2 million, or 6%, from a year ago. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net interest income of $470.9 million in 2022 increased $86.4 million, or 22%, from 2021. Net interest margin of 3.32% in 2022 increased 38 basis points from 2.94% in 2021. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Noninterest income of $33.4 million in 2022 decreased $93,000, or 0.3%, from 2021, primarily due to decreases in mortgage banking income and losses on sale of securities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Noninterest expense of $157.8 million in 2022 increased $24.7 million, or 19%, from 2021, primarily driven by increases in salaries and third-party processing expenses. |
Results of Operations
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2022 and 2021 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 25, 2022 (2021 FORM 10-K) for a discussion and analysis of the more significant factors that affected periods prior to 2021.
Net Income Available to Common Stockholders
Net income available to common stockholders was $251.4 million for the year ended December 31, 2022, compared to $207.7 million for the year ended December 31, 2021. As discussed herein, this increase in net income is primarily attributable to an increase in net interest income, partially offset by an increase in noninterest expense. Basic and diluted net income per common share were $4.63 and $4.61, respectively, for the year ended December 31, 2022, compared to $3.83 and $3.82, respectively, for the year ended December 31, 2021. Return on average assets was 1.71% in 2022, compared to 1.53% in 2021, and return on average common stockholders’ equity was 20.73% in 2022, compared to 19.27% in 2021.
The following tables present a summary of our statements of income, including the percent change in each category, for the years ended December 31, 2022 compared to 2021, and for the years ended December 31, 2021 compared to 2020, respectively.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 559,315 | $ | 416,305 | 34.4 | % | ||||||
| Interest expense | 88,423 | 31,802 | 178.0 | % | ||||||||
| Net interest income | 470,892 | 384,503 | 22.5 | % | ||||||||
| Provision for credit losses | 37,607 | 31,517 | 19.3 | % | ||||||||
| Net interest income after provision for credit losses | 433,285 | 352,986 | 22.7 | % | ||||||||
| Noninterest income | 33,359 | 33,452 | (0.3 | )% | ||||||||
| Noninterest expense | 157,816 | 133,089 | 18.68 | % | ||||||||
| Income before income taxes | 308,828 | 253,349 | 21.9 | % | ||||||||
| Income taxes | 57,324 | 45,615 | 25.7 | % | ||||||||
| Net income | 251,504 | 207,734 | 21.1 | % | ||||||||
| Dividends on preferred stock | 62 | 62 | - | % | ||||||||
| Net income available to common stockholders | $ | 251,442 | $ | 207,672 | 21.1 | % |
41
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 416,305 | $ | 389,022 | 7.0 | % | ||||||
| Interest expense | 31,802 | 50,985 | (37.6 | )% | ||||||||
| Net interest income | 384,503 | 338,037 | 13.7 | % | ||||||||
| Provision for credit losses | 31,517 | 42,434 | (25.7 | )% | ||||||||
| Net interest income after provision for credit losses | 352,986 | 295,603 | 19.4 | % | ||||||||
| Noninterest income | 33,452 | 30,116 | 11.1 | % | ||||||||
| Noninterest expense | 133,089 | 111,511 | 19.4 | % | ||||||||
| Income before income taxes | 253,349 | 214,208 | 18.3 | % | ||||||||
| Income taxes | 45,615 | 44,639 | 2.2 | % | ||||||||
| Net income | 207,734 | 169,569 | 22.5 | % | ||||||||
| Dividends on preferred stock | 62 | 63 | (1.6 | )% | ||||||||
| Net income available to common stockholders | $ | 207,672 | $ | 169,506 | 22.5 | % |
Performance Ratios
The following table presents selected ratios of our results of operations for the years ended December 31, 2022, 2021 and 2020.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| Return on average assets | 1.71 | % | 1.53 | % | 1.59 | % | ||||||
| Return on average stockholders' equity | 20.73 | % | 19.27 | % | 18.55 | % | ||||||
| Dividend payout ratio | 19.17 | % | 20.98 | % | 22.39 | % | ||||||
| Net interest margin (1) | 3.32 | % | 2.94 | % | 3.31 | % | ||||||
| Efficiency ratio (2) | 31.30 | % | 31.84 | % | 30.29 | % | ||||||
| Average stockholders' equity to average total assets | 7.33 | % | 7.95 | % | 8.59 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Net interest margin in the net yield on interest earning assets and is the difference between the interest yield earned on interest-earning assets and interest rate paid on interest-bearing liabilities, divided by average earning assets. |
| Column 1 | Column 2 |
|---|---|
| (2) | Efficiency ratio is the result of noninterest expense divided by the sum of net interest income and noninterest income. |
Net Interest Income
Net interest income is the difference between the income earned on interest-earning assets and interest paid on interest-bearing liabilities used to support such assets. Net interest income is the single largest component of operating revenues. Management seeks to optimize this revenue while balancing interest rate, credit, and liquidity risks. The major factors which affect net interest income are changes in volumes, the yield on interest-earning assets and the cost of interest-bearing liabilities. Our management’s ability to respond to changes in interest rates by effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and the momentum of our primary source of earnings.
Net interest income increased 22.5% for the year ended December 31, 2022 from the year ended December 31, 2021. The increase in net interest income was mostly attributable to the rise in interest rates throughout the year compared to the low-rate environment in 2021. Total interest expense increased by 178.0% year-over-year, with the increase in average rates paid on interest-bearing liabilities serving as the primary driver. As demonstrated in the discussion of net interest margin below, average interest rate yields on average earning assets had a lesser impact on our interest income.
Average earning assets increased 8.3% in 2022 from 2021, which was primarily driven by an increase in loans. All of our regional markets grew loans during 2022, and a majority of our regional markets grew deposits during 2022.
Average interest-bearing liabilities increased 3.1% in 2022 from 2021. The increase in interest-bearing deposits was mostly attributable to the organic growth of our deposit base, which was partially offset by outflows of PPP loan proceeds remaining in customer deposit accounts.
Net Interest Margin Analysis
The banking industry uses two key ratios to measure relative profitability of net interest revenue, which are the net interest spread and the net interest margin. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest spread eliminates the effect of noninterest-earning assets as well as noninterest-bearing deposits and other noninterest-bearing funding sources and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company’s balance sheet and is defined as net interest revenue as a percentage of total average interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders’ equity.
42
The net interest margin is impacted by the average volumes of interest-sensitive assets and interest-sensitive liabilities and by the difference between the yield on interest-sensitive assets and the cost of interest-sensitive liabilities (spread). Loan fees collected at origination represent an additional adjustment to the yield on loans. Net interest spread can be affected by economic conditions, the competitive environment, loan demand, and deposit flows. The net yield on earning assets is an indicator of effectiveness of our ability to manage the net interest margin by managing the overall yield on assets and cost of funding those assets.
The following table shows, for the years ended December 31, 2022, 2021 and 2020, the average balances of each principal category of our assets, liabilities and stockholders’ equity, and an analysis of net interest revenue, and the change in interest income and interest expense segregated into amounts attributable to changes in volume and changes in rates. This table is presented on a taxable equivalent basis, if applicable.
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| On a Fully Taxable-Equivalent Basis | ||||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
| (In thousands, except Average Yields and Rates) | ||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | ||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Loans, net of unearned income (1)(2): | ||||||||||||||||||||||||||||||||||||
| Taxable | $ | 10,544,193 | $ | 498,810 | 4.73 | % | $ | 8,698,782 | $ | 384,675 | 4.42 | % | $ | 8,123,927 | $ | 361,370 | 4.45 | % | ||||||||||||||||||
| Tax-exempt (3) | 22,026 | 1,055 | 4.79 | 26,779 | 1,094 | 4.09 | 31,064 | 1,274 | 4.10 | |||||||||||||||||||||||||||
| Total loans, net of unearned income | 10,566,219 | 499,865 | 4.73 | 8,725,561 | 385,769 | 4.42 | 8,154,991 | 362,644 | 4.45 | |||||||||||||||||||||||||||
| Mortgage loans held for sale | 1,460 | 43 | 2.95 | 8,242 | 155 | 1.88 | 14,337 | 231 | 1.61 | |||||||||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||||||||||||
| Taxable | 1,712,715 | 40,767 | 2.38 | 980,462 | 25,413 | 2.59 | 801,134 | 22,122 | 2.76 | |||||||||||||||||||||||||||
| Tax-exempt (3) | 6,658 | 172 | 2.58 | 14,983 | 369 | 2.46 | 34,975 | 870 | 2.49 | |||||||||||||||||||||||||||
| Total debt securities (4) | 1,719,373 | 40,939 | 2.38 | 995,445 | 25,782 | 2.59 | 836,109 | 22,992 | 2.75 | |||||||||||||||||||||||||||
| Federal funds sold | 58,307 | 1,556 | 2.67 | 17,091 | 29 | 0.17 | 61,712 | 332 | 0.54 | |||||||||||||||||||||||||||
| Restricted equity securities | 7,637 | 353 | 4.62 | 220 | 7 | 3.18 | - | - | - | |||||||||||||||||||||||||||
| Interest-bearing balances with banks | 1,832,215 | 16,811 | 0.92 | 3,351,462 | 4,840 | 0.14 | 1,170,095 | 3,165 | 0.27 | |||||||||||||||||||||||||||
| Total interest-earning assets | $ | 14,185,211 | $ | 559,567 | 3.94 | % | $ | 13,098,021 | $ | 416,582 | 3.18 | % | 10,237,244 | 389,364 | 3.80 | % | ||||||||||||||||||||
| Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 162,855 | 81,539 | 77,413 | |||||||||||||||||||||||||||||||||
| Net premises and equipment | 60,586 | 60,798 | 57,310 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses, accrued interest and other assets | 294,823 | 314,863 | 272,900 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 14,703,475 | $ | 13,555,221 | $ | 10,644,867 |
43
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,695,738 | 6,157 | 0.36 | % | 1,394,678 | 2,687 | 0.19 | % | 1,059,629 | 3,752 | 0.35 | % | |||||||||||||||||||||||
| Savings | 138,917 | 421 | 0.30 | 110,968 | 197 | 0.18 | 77,364 | 274 | 0.35 | |||||||||||||||||||||||||||
| Money market | 4,770,568 | 43,335 | 0.91 | 5,202,374 | 13,697 | 0.26 | 4,519,170 | 25,758 | 0.57 | |||||||||||||||||||||||||||
| Time deposits (5) | 807,327 | 9,483 | 1.17 | 805,982 | 9,988 | 1.24 | 836,098 | 15,446 | 1.85 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 7,412,550 | 59,396 | 0.80 | 7,514,002 | 26,569 | 0.35 | 6,492,261 | 45,230 | 0.70 | |||||||||||||||||||||||||||
| Federal funds purchased | 1,528,866 | 26,267 | 1.72 | 1,160,745 | 2,473 | 0.21 | 627,561 | 2,700 | 0.43 | |||||||||||||||||||||||||||
| Other borrowings | 64,716 | 2,760 | 4.26 | 64,696 | 2,760 | 4.27 | 64,709 | 3,055 | 4.72 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 9,006,132 | $ | 88,423 | 0.98 | % | $ | 8,739,443 | $ | 31,802 | 0.36 | % | 7,184,531 | 50,985 | 0.71 | % | ||||||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Non-interest-bearing checking | 4,415,972 | 3,689,311 | 2,492,500 | |||||||||||||||||||||||||||||||||
| Other liabilities | 68,393 | 48,392 | 53,874 | |||||||||||||||||||||||||||||||||
| Stockholders' equity | 1,232,460 | 1,059,317 | 898,023 | |||||||||||||||||||||||||||||||||
| Unrealized gains on securities | (19,482 | ) | 18,758 | 15,939 | ||||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 14,703,475 | $ | 13,555,221 | $ | 10,644,867 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 471,144 | $ | 384,780 | $ | 338,379 | ||||||||||||||||||||||||||||||
| Net interest spread | 2.96 | % | 2.82 | % | 3.09 | % | ||||||||||||||||||||||||||||||
| Net interest margin (6) | 3.32 | % | 2.94 | % | 3.31 | % |
| (1) | Non-accrual loans are included in average loan balances in all periods. Loan fees include accretion of PPP loan fees of $19,604 and $35,204, are included in interest income in 2022 and 2021, respectively. |
|---|---|
| (2) | Amortization of acquired loan premiums of $161, $71, and $100, is included in interest income in 2022, 2021, and 2020, respectively. |
| (3) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%. |
| (4) | Unrealized (losses) gains of $(30,770), $25,276 , and $18,955 are excluded from the yield calculation in 2022 , 2021, and 2020, respectively. |
| (5) | Accretion on acquired CD premiums of $75 and $63 are included in interest expense in 2021 and 2020, respectively. |
| (6) | Net interest margin is net interest revenue divided by average interest-earning assets. |
The following table reflects changes in our net interest margin as a result of changes in the volume and rate of our interest-bearing assets and liabilities.
| For the Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 Compared to 2021 Increase (Decrease) in Interest Income and Expense Due to Changes in: | 2021 Compared to 2020 Increase (Decrease) in Interest Income and Expense Due to Changes in: | |||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Loans, net of unearned income: | ||||||||||||||||||||||||
| Taxable | $ | 85,891 | $ | 28,244 | $ | 114,135 | $ | 25,432 | $ | (2,127 | ) | $ | 23,305 | |||||||||||
| Tax-exempt | (211 | ) | 172 | (39 | ) | (175 | ) | (5 | ) | (180 | ) | |||||||||||||
| Total loans, net of unearned income | 85,680 | 28,416 | 114,096 | 25,257 | (2,132 | ) | 23,125 | |||||||||||||||||
| Mortgage loans held for sale | (171 | ) | 59 | (112 | ) | (110 | ) | 34 | (76 | ) | ||||||||||||||
| Debt securities: | ||||||||||||||||||||||||
| Taxable | 17,582 | (2,228 | ) | 15,354 | 4,713 | (1,422 | ) | 3,291 | ||||||||||||||||
| Tax-exempt | (214 | ) | 17 | (197 | ) | (492 | ) | (9 | ) | (501 | ) | |||||||||||||
| Total debt securities | 17,368 | (2,211 | ) | 15,157 | 4,221 | (1,431 | ) | 2,790 | ||||||||||||||||
| Federal funds sold | 215 | 1,312 | 1,527 | (156 | ) | (147 | ) | (303 | ) | |||||||||||||||
| Restricted equity securities | 336 | 10 | 346 | 7 | - | 7 | ||||||||||||||||||
| Interest-bearing balances with banks | (3,111 | ) | 15,082 | 11,971 | 3,700 | (2,025 | ) | 1,675 | ||||||||||||||||
| Total interest-earning assets | 100,317 | 42,668 | 142,985 | 32,919 | (5,701 | ) | 27,218 | |||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 681 | 2,789 | 3,470 | 965 | (2,030 | ) | (1,065 | ) | ||||||||||||||||
| Savings | 59 | 165 | 224 | 92 | (169 | ) | (77 | ) | ||||||||||||||||
| Money market | (1,228 | ) | 30,866 | 29,638 | 3,435 | (15,496 | ) | (12,061 | ) | |||||||||||||||
| Time deposits | 17 | (522 | ) | (505 | ) | (538 | ) | (4,920 | ) | (5,458 | ) | |||||||||||||
| Total interest-bearing deposits | (471 | ) | 33,298 | 32,827 | 3,954 | (22,615 | ) | (18,661 | ) | |||||||||||||||
| Federal funds purchased | 1,022 | 22,772 | 23,794 | 1,568 | (1,795 | ) | (227 | ) | ||||||||||||||||
| Other borrowed funds | 1 | (1 | ) | - | (1 | ) | (294 | ) | (295 | ) | ||||||||||||||
| Total interest-bearing liabilities | 552 | 56,069 | 56,621 | 5,521 | (24,704 | ) | (19,183 | ) | ||||||||||||||||
| Increase (decrease) in net interest income | $ | 99,765 | $ | (13,401 | ) | $ | 86,364 | $ | 27,398 | $ | 19,003 | $ | 46,401 |
* The rate/volume variance is allocated on a pro rata basis between the volume variance and the rate variance in the table above.
In the table above, changes in net interest income are attributable to (a) changes in average balances (volume variance), (b) changes in rates (rate variance), or (c) changes in rate and average balances (rate/volume variance). The volume variance is calculated as the change in average balances times the previous period average balance. The rate variance is calculated as the change in rates times the previous period average balance. The rate/volume variance is calculated as the change in rates times the change in average balances.
From 2021 to 2022, our asset volumes increased primarily as a result of the growth in loan balances as well as an increase in taxable debt securities, while the volume change from our liabilities remained relatively consistent. The rate component was favorable as average rates paid on interest-bearing liabilities increased 62 basis points while yields on average earning assets increased 76 basis points.
44
The two primary factors that make up the spread are the interest rates received on loans and the interest rates paid on deposits. During 2022, we increased our deposit rates in response to interest rate increases made by the Federal Reserve Bank, compared to 2021, where rates remained relatively unchanged.
Our net interest spread and net interest margin were 2.96% and 3.32%, respectively, for the year ended December 31, 2022, compared to 2.82% and 2.94%, respectively, for the year ended December 31, 2021. The increase in net interest spread and net interest margin was primarily attributable to increases in average loans, which increased $1.84 billion in 2022.
Our average interest-earning assets for the year ended December 31, 2022 increased $1.08 billion, or 8.3%, to $14.19 billion from $13.10 billion for the year ended December 31, 2021. Average loans grew $1.84 billion, or 21.1%, average debt securities grew $723.9 million, or 72.7%, and average federal funds sold and interest-bearing balances with banks decreased $1.48 billion, or 43.9%.
Our average interest-bearing liabilities increased $266.7 million, or 3.1%, to $9.01 billion for the year ended December 31, 2022 from $8.74 billion for the year ended December 31, 2021. Eight of our markets had an increase in total deposits during 2022. The ratio of our average interest-earning assets to average interest-bearing liabilities increased from 149.9% for the year ended December 31, 2021 to 157.5% for the year ended December 31, 2022, as average noninterest-bearing deposits and stockholders’ equity grew by a combined $861.6 million, or 18.1%, from 2021 to 2022.
Our average interest-earning assets produced a taxable equivalent yield of 3.94% for the year ended December 31, 2022, compared to 3.18% for the year ended December 31, 2021. The average rate paid on interest-bearing liabilities was 0.98% for the year ended December 31, 2022, compared to 0.36% for the year ended December 31, 2021.
Provision for Credit Losses
The provision for credit losses represents the amount determined by management to be necessary to maintain the allowance for credit losses (“ACL”) at a level capable of absorbing expected credit losses over the contractual life of loans in the loan portfolio. See the section captioned “Allowance for Credit Losses” located elsewhere in this item for additional discussion related to provision for credit losses.
The provision expense for credit losses increased 19.3% for the year ended December 31, 2022 when compared to the year-ended December 31, 2021. The increase in provision expense is primarily the result unfavorable economic projections used to inform loss driver forecasts with the ACL model. Nonperforming loans increased to $17.8 million, or 0.15% of total loans, at December 31, 2022 from $12.1 million, or 0.13% of total loans, at December 31, 2021. During 2022, we had net charged-off loans totaling $8.0 million, compared to net charged-off loans of $2.8 million for 2021. 52% of the $8.0 million net charge-off in 2022 is represented by three loans. The ratio of net charged-off loans to average loans was 0.06% for 2022 compared to 0.03% for 2021. The ACL for December 31, 2022 totaled $146.3 million, or 1.25% of loans, net of unearned income. The ACL totaled $116.7 million, or 1.22% of loans, net of unearned income, at December 31, 2021.
Noninterest Income
Noninterest income for the years ended December 31, 2022 and 2021 were as follows.
| 2022 | 2021 | Change | Percentage change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Service charges on deposit accounts | $ | 8,033 | $ | 6,839 | $ | 1,194 | 17.5 | % | ||||||||
| Mortgage banking | 2,438 | 7,340 | (4,902 | ) | (66.8 | )% | ||||||||||
| Credit card income | 9,917 | 7,347 | 2,570 | 35.0 | % | |||||||||||
| Securities (losses) gains | (6,168 | ) | 620 | (6,788 | ) | (1,094.8 | )% | |||||||||
| Increase in cash surrender value life insurance | 6,478 | 6,642 | (164 | ) | (2.5 | )% | ||||||||||
| Other operating income | 12,661 | 4,664 | 7,997 | 171.5 | % | |||||||||||
| Total noninterest income | $ | 33,359 | $ | 33,452 | $ | (93 | ) | (0.3 | )% |
45
Noninterest income decreased $93,000, or 0.3%, to $33.4 million in 2022 from $33.5 million in 2021. Decreases in mortgage banking income and losses on sale of securities were largely offset by increases in credit card income and other operating income, namely the value of our interest rate cap. Service charges on deposit accounts increased $1.2 million, or 17.5%, to $8.0 million in 2022 compared to $6.8 million 2021 due to analyzed costs that supported the growth in 2021. Credit card income increased $2.6 million, or 35.0%, to $9.9 million in 2022 compared to $7.3 million in 2021. The number of credit card accounts increased 9.5% from 2021 to 2022 while the aggregate amount of spend on all credit card accounts increased 31%. Mortgage banking income decreased $4.9 million, or 66.8%, to $2.4 million in 2022 compared to $7.3 million in 2021. The bank began retaining mortgage loans otherwise originated for sale beginning in the third quarter of 2021 and continuing until second quarter of 2022, to leverage our excess liquidity and increase yields on earning assets. The increase in cash surrender value of bank-owned life insurance contracts decreased $164,000, or 2.5%, to $6.5 million in 2022 compared to $6.6 million 2021. Other operating income increased 171.5% in 2022 compared to 2021, driven by an increase in our interest rate cap and a death benefit related to our bank-owned life insurance (“BOLI”) program. The income recognized from our interest rate cap derivative increased from $1.0 million as of December 31, 2021 to $7.0 million as of December 31, 2022, primarily a result of rate hikes by the Federal Reserve during 2022. Additionally, we recognized a $2.1 million death benefit related to a former employee in our BOLI program during the second quarter of 2022. Merchant service revenue increased $534,000, or 43.4%, to $1.8 million in 2022 compared to 2021.
Noninterest Expense
Noninterest expense for the years ended December 31, 2022 and 2021 were as follows.
| 2022 | 2021 | Change | Percentage change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | $ | 77,952 | $ | 67,728 | $ | 10,224 | 15.1 | % | ||||||||
| Equipment and occupancy expense | 12,319 | 11,404 | 915 | 8.0 | % | |||||||||||
| Third party processing and other services | 27,333 | 16,362 | 10,971 | 67.1 | % | |||||||||||
| Professional services | 4,277 | 3,891 | 386 | 9.9 | % | |||||||||||
| FDIC and other regulatory assessments | 4,565 | 5,679 | (1,114 | ) | (19.6 | )% | ||||||||||
| Other real estate owned expense | 295 | 868 | (573 | ) | (66.0 | )% | ||||||||||
| Other operating expenses | 31,075 | 27,157 | 3,918 | 14.4 | % | |||||||||||
| Total noninterest expenses | $ | 157,816 | $ | 133,089 | $ | 24,727 | 18.6 | % |
Noninterest expenses increased $24.7 million, or 18.6%, to $157.8 million for the year ended December 31, 2022 from $133.1 million for the year ended December 31, 2021. Increased salaries and employee benefits expenses as well as increases in third party processing were the primary drivers of the increase in noninterest expense. Salary and employee benefits expenses increased $10.2 million, or 15.1%, to $77.9 million in 2022 compared to 2021. We had 571 full-time equivalent employees as of December 31, 2022 compared to 502 as of December 31, 2021. Equipment and occupancy expense increased $915,000, or 8.0%, to $12.3 million in 2022 compared to 2021. Third party processing and other services increased $11.0 million, or 67.1%, to $27.3 million in 2022 compared to 2021. This increase in third party processing also includes Federal Reserve Bank charges related to correspondent bank settlement activities. Professional services expense increased $386,000, or 9.9%, in 2022 compared to 2021. FDIC assessments decreased $1.1 million, or 19.6%, to $4.6 million from 2021 to 2022. Expenses on other real estate owned decreased $573,000 to $295,000 in 2022 compared to $868,000 in 2021. Other operating expenses increased $3.9 million, or 14.4%, to $31.1 million in 2022 compared to 2021. The primary driver of the increase in other operating expense was a settlement on a lawsuit and a write down of the value of a private investment leading to a $3.9 million increase in other operating expenses. Changes in other operating expenses from 2021 to 2022 are detailed in Note 15 - “Other Operating Income and Expenses,” to the Consolidated Financial Statements.
Income Tax Expense
Income tax expense was $57.3 million for the year ended December 31, 2022 compared to $45.6 million in 2021. Our effective tax rates for 2022 and 2021 were 18.56% and 18.00%, respectively. We recognized $12.6 million in credits during 2022 and $10.5 million during 2021, related to new investments in Federal New Market Tax Credits. We also recognized excess tax benefits as an income tax credit to our income tax expense from the exercise and vesting of stock options and restricted stock during 2022 of $1.3 million, compared to $2.8 million during 2021. Our primary permanent differences are related to tax exempt income on debt securities, state income tax benefit on real estate investment trust dividends, various qualifying tax credits and change in cash surrender value of bank-owned life insurance.
46
We have invested $287.8 million in bank-owned life insurance for certain officers of the Bank. The periodic increases in cash surrender value of those policies are tax exempt and therefore contribute to a larger permanent difference between book income and taxable income.
We own real estate investment trusts for the purpose of holding and managing participations in residential mortgages and commercial real estate loans originated by the bank. The trusts are majority-owned subsidiaries of a trust holding company, which in turn is an indirect, wholly-owned subsidiary of the bank. The trusts earn interest income on the loans they hold and incur operating expenses related to their activities. They pay their net earnings, in the form of dividends, to the bank, which receives a deduction for state income taxes.
Financial Condition
Assets
Total assets as of December 31, 2022, were $14.60 billion, a decrease of $853.1 million, or 5.5%, over total assets of $15.45 billion as of December 31, 2021. Average assets for the year ended December 31, 2022 were $14.19 billion, an increase of $1.10 billion, or 8.3%, over average assets of $13.56 billion for the year ended December 31, 2021. Growth in loans and debt securities, offset by decreases in interest-bearing balances with banks, and federal funds sold were the primary reasons for the decrease in ending and increase in average total assets. Year-end 2022 loans were $11.69 billion, up $2.16 billion, or 12.6%, over year-end 2021 total loans of $9.53 billion. Paycheck Protection Program (“PPP”) loans decreased from $230.2 million at December 31, 2021 to $2.0 million at December 31, 2022. Excluding this decrease in PPP loans, total loans increased $2.38 billion, or 25.6%, during 2022.
Earning assets include loans, securities, short-term investments and bank-owned life insurance contracts. We maintain a higher level of earning assets in our business model than do our peers because we allocate fewer of our resources to facilities, ATMs, and cash and due-from-bank accounts used for transaction processing. Earning assets as of December 31, 2022 were $14.37 billion, or 98.4% of total assets of $14.60 billion. Earning assets as of December 31, 2021 were $15.29 billion, or 99.0% of total assets of $15.45 billion. We believe this ratio is expected to generally continue at these levels, although it may be affected by economic factors beyond our control.
Investment Portfolio
We view the investment portfolio as a source of income and liquidity. Our investment strategy is to accept a lower immediate yield in the investment portfolio by targeting shorter term investments. At December 31, 2022, mortgage-backed securities represented 44.8% of the investment portfolio, corporate debt represented 23.9% of the investment portfolio, state and municipal securities represented 1.3% of the investment portfolio, government agency securities represented 0.0%, and U.S. Treasury securities represented 30.0% of the investment portfolio.
All of our investments in mortgage-backed securities are pass-through mortgage-backed securities. We generally do not hold, and did not have at December 31, 2022, any structured investment vehicles or any private-label mortgage-backed securities. The amortized cost of securities in our portfolio totaled $1.74 billion at December 31, 2022, compared to $1.29 billion at December 31, 2021.
47
The following table presents the book value and weighted average yield of our securities as of December 31, 2022 by their stated maturities (this maturity schedule excludes security prepayment and call features).
| Maturity of Debt Securities - Weighted Average Yield | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | After One Year through Five Years | After Five Years through Ten Years | More Than Ten Years | Total | ||||||||||||||||
| At December 31, 2022: | (In Thousands) | |||||||||||||||||||
| Securities Available for Sale: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | 3,002 | $ | - | $ | - | $ | - | $ | 3,002 | ||||||||||
| Government Agency Securities | 9 | - | - | - | 9 | |||||||||||||||
| Mortgage-backed securities | 328 | 8,830 | 56,135 | 217,187 | 282,480 | |||||||||||||||
| State and municipal securities | 3,701 | 3,396 | 8,108 | - | 15,205 | |||||||||||||||
| Corporate debt | 18,000 | 55,158 | 330,523 | 3,000 | 406,681 | |||||||||||||||
| Total | $ | 25,039 | $ | 67,384 | $ | 394,766 | $ | 220,187 | $ | 707,376 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | 1.59 | % | - | % | - | % | - | % | 1.59 | % | ||||||||||
| Government Agency Securities | 4.40 | - | - | - | 4.40 | |||||||||||||||
| Mortgage-backed securities | 2.45 | 2.44 | 2.47 | 1.44 | 1.68 | |||||||||||||||
| State and municipal securities | 2.29 | 1.79 | 1.96 | - | 2.00 | |||||||||||||||
| Corporate debt | 2.70 | 4.79 | 4.39 | 4.50 | 4.37 | |||||||||||||||
| Total weighted average yield (2) | 2.50 | % | 4.33 | % | 4.07 | % | 1.48 | % | 3.23 | % | ||||||||||
| Securities Held to Maturity: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | - | $ | 382,679 | $ | 124,472 | $ | - | $ | 507,151 | ||||||||||
| Mortgage-backed securities | - | - | 17,533 | 501,396 | 518,929 | |||||||||||||||
| State and municipal securities | 250 | 3,786 | 4,005 | - | 8,041 | |||||||||||||||
| Total | $ | 250 | $ | 386,465 | $ | 146,010 | $ | 501,396 | $ | 1,034,121 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | - | % | 2.03 | % | 1.48 | % | - | % | 1.89 | % | ||||||||||
| Mortgage-backed securities | - | - | 2.77 | 2.37 | 2.38 | |||||||||||||||
| State and municipal securities | 3.21 | 1.93 | 1.97 | - | 1.99 | |||||||||||||||
| Total weighted average yield (2) | 3.21 | % | 2.02 | % | 1.64 | % | 2.37 | % | 2.14 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. |
| Column 1 | Column 2 |
|---|---|
| (2) | Weighted Average Yield is calculated by taking the sum of each category of securities multiplied by the respective tax-equivalent yield for a given maturity, and dividing by the sum of the securities for the same maturity. |
As of December 31, 2022, we had $1.5 million in federal funds sold, compared with $58.4 million at December 31, 2021. At year-end 2022, there were no holdings of securities of any issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
During the fourth quarter of 2021, the bank began buying U.S. Treasury Securities and Mortgage-backed securities to absorb excess liquidity. The bank added $100 million per month, net of paydowns and maturities, of each of these categories of debt securities until the second quarter of 2022.
The objective of our investment policy is to invest funds not otherwise needed to meet our loan demand to earn the maximum return, yet still maintain sufficient liquidity to meet fluctuations in our loan demand and deposit structure. In doing so, we balance the market and credit risks against the potential investment return, make investments compatible with the pledge requirements of any deposits of public funds, maintain compliance with regulatory investment requirements, and assist certain public entities with their financial needs. The investment committee has full authority over the investment portfolio and makes decisions on purchases and sales of securities. The entire portfolio, along with all investment transactions occurring since the previous board of directors meeting, is reviewed by the board at each monthly meeting. The investment policy allows portfolio holdings to include short-term securities purchased to provide us with needed liquidity and longer-term securities purchased to generate level income for us over periods of interest rate fluctuations.
Loan Portfolio
The following is a condensed overview of changes in our loan portfolio. Please see Note 3 - “Loans” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for a more detailed analysis of our loan portfolio by type of loan.
Section 1102 of the CARES Act created the Paycheck Protection Program, a program administered by the SBA to provide loans to small businesses for payroll and other basic expenses during the COVID-19 pandemic. Our bank participated in the PPP as a lender. These loans are eligible to be forgiven if certain conditions are satisfied and are fully guaranteed by the SBA. Additionally, loan payments will also be deferred for the first six months of the loan term. The PPP commenced on April 3, 2020 and was available to qualified borrowers through August 8, 2020. No collateral or personal guarantees were required from borrowers and neither the government nor lenders were permitted to charge the recipients any fees.
On December 27, 2020, President Trump signed into law the Consolidated Appropriations Act (“CAA”). The CAA, among other things, extended the life of the PPP, effectively creating a second round of PPP loans for eligible businesses. Effective May 28, 2021, the PPP was closed to new applications. Additionally, section 541 of the CAA extended the relief provided by the CARES Act for financial institutions to suspend the GAAP accounting treatment for troubled debt restructuring to January 1, 2022.
48
We funded approximately 7,400 loans for a total amount of $1.5 billion for clients under the PPP since April 2020. To the extent the PPP loans are forgiven, this represents outside funds to our borrowers; and, especially with respect to vulnerable industries, we believe these capital injections have been instrumental in assisting our borrowers in navigating through the pandemic. This capital injection, along with the level of capital each borrower had immediately prior to the beginning of the COVID-19 pandemic, are critical factors in determining the continued business viability of our borrowers. As of December 31, 2022, we have received payment from the SBA on almost all of our loans totaling $1.5 billion.
We had total loans of approximately $11.7 billion at December 31, 2022. A large majority of our loan customers are located within our market MSAs, as is the collateral for their loans. With our loan portfolio concentrated in a limited number of markets, there is a risk that our borrowers’ ability to repay their loans from us could be affected by changes in local and regional economic conditions.
The following table details our loans at December 31, 2022, 2021 and 2020:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Commercial, financial and agricultural | $ | 3,145,317 | $ | 2,984,053 | $ | 3,295,900 | ||||||
| Real estate - construction | 1,532,388 | 1,103,076 | 593,614 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 2,199,280 | 1,874,103 | 1,693,428 | |||||||||
| 1-4 family mortgage | 1,146,831 | 826,765 | 711,692 | |||||||||
| Other mortgage | 3,597,750 | 2,678,084 | 2,106,184 | |||||||||
| Total real estate - mortgage | 6,943,861 | 5,378,952 | 4,511,304 | |||||||||
| Consumer | 66,402 | 66,853 | 64,870 | |||||||||
| Total Loans | 11,687,968 | 9,532,934 | 8,465,688 | |||||||||
| Less: Allowance for credit losses | (146,297 | ) | (116,660 | ) | (87,942 | ) | ||||||
| Net Loans | $ | 11,541,671 | $ | 9,416,274 | $ | 8,377,746 |
The following table details the percentage composition of our loan portfolio by type at December 31, 2022, 2021 and 2020:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | 26.91 | % | 38.93 | % | 37.13 | % | ||||||
| Real estate - construction | 13.11 | 7.01 | 7.18 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 18.82 | 20.00 | 21.86 | |||||||||
| 1-4 family mortgage | 9.81 | 8.41 | 8.87 | |||||||||
| Other mortgage | 30.78 | 24.88 | 24.07 | |||||||||
| Total real estate - mortgage | 59.41 | 53.29 | 54.80 | |||||||||
| Consumer | 0.57 | 0.77 | 0.89 | |||||||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
49
The following table details maturities and sensitivity to interest rate changes for our loan portfolio at December 31, 2022:
| Due in 1 | After 1 year | After 5 years | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| year or less | to 5 years | to 15 years | 15 years | Total | ||||||||||||||||
| (in Thousands) | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,319,926 | $ | 1,468,081 | $ | 356,835 | $ | 475 | $ | 3,145,317 | ||||||||||
| Real estate - construction | 382,781 | 966,734 | 157,644 | 25,229 | 1,532,388 | |||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 197,079 | 1,083,439 | 907,617 | 11,145 | 2,199,280 | |||||||||||||||
| 1-4 family mortgage | 95,617 | 326,085 | 242,044 | 483,085 | 1,146,831 | |||||||||||||||
| Other mortgage | 469,547 | 2,452,344 | 657,206 | 18,653 | 3,597,750 | |||||||||||||||
| Total real estate - mortgage | 762,243 | 3,861,868 | 1,806,867 | 512,883 | 6,943,861 | |||||||||||||||
| Consumer | 39,194 | 24,864 | 2,344 | - | 66,402 | |||||||||||||||
| Total Loans | $ | 2,504,144 | $ | 6,321,547 | $ | 2,323,690 | $ | 538,587 | $ | 11,687,968 | ||||||||||
| Less: Allowance for loan losses | (146,297 | ) | ||||||||||||||||||
| Net Loans | $ | 11,541,671 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| fixed interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,035,661 | ||||||||||||||||||
| Real estate - construction | 700,931 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 1,095,854 | |||||||||||||||||||
| 1-4 family mortgage | 566,872 | |||||||||||||||||||
| Other mortgage | 1,733,930 | |||||||||||||||||||
| Total real estate - mortgage | 3,396,656 | |||||||||||||||||||
| Consumer | 14,517 | |||||||||||||||||||
| Total loans | $ | 5,147,765 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| variable interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 789,730 | ||||||||||||||||||
| Real estate - construction | 448,677 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 906,346 | |||||||||||||||||||
| 1-4 family mortgage | 484,342 | |||||||||||||||||||
| Other mortgage | 1,394,273 | |||||||||||||||||||
| Total real estate - mortgage | 2,784,961 | |||||||||||||||||||
| Consumer | 12,691 | |||||||||||||||||||
| Total loans | $ | 4,036,059 |
50
Asset Quality
The following table presents a summary of the allowance for credit losses, net charge-offs and certain credit ratios for the years ended December 31, 2022, 2021 and 2020.
| As of and for the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Allowance for credit losses to total loans outstanding | 1.25 | % | 1.22 | % | 1.04 | % | ||||||
| Allowance for credit losses | $ | 146,297 | $ | 116,660 | $ | 87,942 | ||||||
| Total loans outstanding | $ | 11,687,968 | $ | 9,532,934 | $ | 8,465,688 | ||||||
| Nonaccrual loans to total loans outstanding | 0.11 | % | 0.07 | % | 0.17 | % | ||||||
| Nonaccrual loans | $ | 12,450 | $ | 6,762 | $ | 13,973 | ||||||
| Total loans outstanding | $ | 11,687,968 | $ | 9,532,934 | $ | 8,465,688 | ||||||
| Allowance for credit losses to nonaccrual loans | 1,175.08 | % | 1,725.23 | % | 629.37 | % | ||||||
| Allowance for credit losses | $ | 146,297 | $ | 116,660 | $ | 87,942 | ||||||
| Nonaccrual loans | $ | 12,450 | $ | 6,762 | $ | 13,973 | ||||||
| Net charge-offs during the period to average loans outstanding: | ||||||||||||
| Commercial, financial and agricultural | 0.24 | % | 0.07 | % | 0.75 | % | ||||||
| Net charge-offs during the period | $ | 7,244 | $ | 2,318 | $ | 23,684 | ||||||
| Average amount outstanding | $ | 3,042,860 | $ | 3,127,227 | $ | 3,145,647 | ||||||
| Real estate - construction | - | % | - | % | 0.18 | % | ||||||
| Net charge-offs (recoveries) during the period | $ | - | $ | (38 | ) | $ | 1,000 | |||||
| Average amount outstanding | $ | 1,378,483 | $ | 806,705 | $ | 547,818 | ||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 0.01 | % | - | % | 0.23 | % | ||||||
| Net charge-offs during the period | $ | 170 | $ | 54 | $ | 3,884 | ||||||
| Average amount outstanding | $ | 2,072,880 | $ | 1,760,591 | $ | 1,663,831 | ||||||
| 1-4 family mortgage | - | % | 0.02 | % | 0.06 | % | ||||||
| Net charge-offs during the period | $ | 51 | $ | 132 | $ | 373 | ||||||
| Average amount outstanding | $ | 1,044,763 | $ | 739,389 | $ | 673,895 | ||||||
| Other mortgage: | - | % | - | % | - | % | ||||||
| Net charge-offs during the period | $ | (12 | ) | $ | 7 | $ | - | |||||
| Average amount outstanding | $ | 3,266,545 | $ | 2,294,574 | $ | 1,931,130 | ||||||
| Total real estate - mortgage | - | % | - | % | 0.10 | % | ||||||
| Net charge-offs during the period | $ | 208 | $ | 193 | $ | 4,257 | ||||||
| Average amount outstanding | $ | 6,384,188 | $ | 4,794,554 | $ | 4,268,856 | ||||||
| Consumer | 0.01 | % | 0.50 | % | 0.22 | % | ||||||
| Net charge-offs during the period | $ | 151 | $ | 326 | $ | 135 | ||||||
| Average amount outstanding | $ | 1,044,763 | $ | 64,736 | $ | 61,661 | ||||||
| Total loans | 0.07 | % | 0.03 | % | 0.36 | % | ||||||
| Net charge-offs during the period | $ | 7,603 | $ | 2,799 | $ | 29,076 | ||||||
| Average amount outstanding | $ | 10,566,219 | $ | 8,725,561 | $ | 8,154,991 |
51
Effective January 1, 2020, we adopted the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 326, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaced the incurred loss methodology for determining our provision for credit losses and allowance for credit losses with the current expected credit loss (“CECL”) model. Upon the adoption of ASC 326 the total amount of the allowance for credit losses (“ACL”) on loans estimated using the CECL methodology decreased $2.0 million compared to the total amount of the allowance recorded as of December 31, 2019 using the prior incurred loss model. Fluctuations in the estimated allowances by portfolio segment offset one another, for the most part, and, as a result, the overall estimated amount of ACL did not significantly change as a result of the change in methodology. Peer historical loss rates were utilized to better align with loss expectations given the Company’s low historical loss experience. The ACL is established and maintained at levels needed to absorb anticipated credit losses from identified and otherwise inherent risks in the loan portfolio as of the balance sheet date. In assessing the adequacy of the ACL, management considers its evaluation of the loan portfolio, past due loan experience, collateral values, current economic conditions and other factors considered necessary to maintain the allowance at an adequate level. Our management feels that the allowance is adequate at December 31, 2022.
The ACL for December 31, 2022 and 2021 was calculated under the CECL methodology and totaled $146.3 million and $116.7 million, or 1.25% and 1.22% of loans, net of unearned income, respectively. Excluding PPP loans, the allowance for credit losses as a percentage of total loans at December 31, 2022 and 2021 was 1.25% and 1.25%, respectively. The increase in the ACL as a percent of total loans at December 31, 2022 from December 31, 2021 is largely the result of a forecasted increase in the rate of unemployment, and $2.2 billion in net loan growth, excluding PPP loans, during 2022. This loan growth was primarily within our real estate – mortgage and real estate – construction loan categories which have increased $1.6 billion and $429 million, respectively. In 2021, we added a qualitative environmental factor to address the termination of the PPP for the effect it could have on various businesses that will need to be self-sustaining without the assistance of PPP as well as potential risk of nonpayment from SBA due to fraud within PPP loans. The balance of PPP loans decreased $228 million from $230 million at December 31, 2021 to $1.95 million at December 31, 2022 and the additional qualitative environmental factor was deemed no longer necessary. Additionally, in 2021 a qualitative factor to address the risk associated with high loan growth within the West Central Florida market was established. In 2022, management became satisfied that an allowance arising from pooled loan analysis alone was sufficient for the West Central Florida market and the qualitative factor was removed. Net credit charge-offs to average loans were 0.06% for the year ended December 31, 2022, compared to 0.03% and 0.36% for the years ended December 31, 2021 and 2020, respectively. Nonaccrual loans rose to $12.5 million, or 0.11% of total loans, at December 31, 2022 from $6.8 million, or 0.07% of total loans, at December 31, 2021, and were $14.0 million, or 0.17% of total loans, at December 31, 2020.
We maintain an ACL on unfunded commercial lending commitments and letters of credit to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the ACL, modified to take into account the probability of a drawdown on the commitment. The ACL on unfunded loan commitments is classified as a liability account on the balance sheet within other liabilities, while the corresponding provision for these credit losses is recorded as a component of other expense. The allowance for credit losses on unfunded commitments was $575,000 at December 31, 2022. At December 31, 2021, the allowance for unfunded commitments was $1.3 million.
The following table presents the allocation of the allowance for loan losses for each respective loan category with the corresponding percent of loans in each category to total loans.
| For the Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||
| Percentage | Percentage | Percentage | ||||||||||||||||||||||
| of loans in | of loans in | of loans in | ||||||||||||||||||||||
| each | each | each | ||||||||||||||||||||||
| category to | category to | category to | ||||||||||||||||||||||
| Amount | total loans | Amount | total loans | Amount | total loans | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 42,830 | 26.91 | % | $ | 41,869 | 31.30 | % | $ | 36,370 | 38.93 | % | ||||||||||||
| Real estate - construction | 42,889 | 13.11 | 26,994 | 11.57 | 16,057 | 7.01 | ||||||||||||||||||
| Real estate - mortgage | 58,652 | 59.41 | 45,829 | 56.43 | 33,722 | 53.29 | ||||||||||||||||||
| Consumer | 1,926 | 0.57 | 1,968 | 0.70 | 1,793 | 0.77 | ||||||||||||||||||
| Total | $ | 146,297 | 100.00 | % | $ | 116,660 | 100.00 | % | $ | 87,942 | 100.00 | % |
The Company assesses the adequacy of its allowance for credit losses ("ACL") at the end of each calendar quarter. The level of ACL is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The ACL is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The ACL is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. At December 31, 2022, we forecasted a moderately higher national unemployment rate and significantly lower national GDP compared to December 31, 2021. At December 31, 2021, we forecasted a national unemployment rate and national GDP growth rate similar to levels experienced just prior to the pandemic. We expect the national unemployment rate to increase slightly and GDP growth rate to remain stable over the forecast period.
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), probability of default / loss given default (“PD/LGD”) or remaining life method. For all loans utilizing the DCF method, the historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as TDRs. Specific allocations of the ACL for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
52
PPP loans outstanding totaled $2.0 million and $230.2 million at December 31, 2022 and December 31, 2021, respectively, and are included within the Commercial, financial and agricultural loan category.
The bank has procedures and processes in place intended to ensure that losses do not exceed the potential amounts documented in the bank’s analysis of loans individually evaluated and reduce potential losses in the remaining performing loans within our real estate construction portfolio. These include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We closely monitor the past due and overdraft reports on a weekly basis to identify deterioration as early as possible and the placement of identified loans on the watch list. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We perform extensive quarterly credit reviews for all watch list/classified loans, including formulation of aggressive workout or action plans. When a workout is not achievable, we move to collection/foreclosure proceedings to obtain control of the underlying collateral as rapidly as possible to minimize the deterioration of collateral and/or the loss of its value. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We require updated financial information, global inventory aging and interest carry analysis for existing customers to help identify potential future loan payment problems. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We generally limit loans for new construction to established builders and developers that have an established record of turning their inventories, and we restrict our funding of undeveloped lots and land. |
Nonperforming Assets
The table below summarizes our nonperforming assets at December 31, 2022, 2021 and 2020:
| 2022 | 2021 | 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Number | Number | |||||||||||||||||||||
| Balance | of Loans | Balance | of Loans | Balance | of Loans | ||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||
| Nonaccrual loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 7,108 | 18 | $ | 4,343 | 17 | $ | 11,709 | 22 | ||||||||||||||
| Real estate - construction | - | - | - | - | 234 | 1 | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | 3,312 | 3 | 1,021 | 2 | 1,259 | 4 | |||||||||||||||||
| 1-4 family mortgage | 1,524 | 16 | 1,398 | 12 | 771 | 7 | |||||||||||||||||
| Other mortgage | 506 | 2 | - | - | - | - | |||||||||||||||||
| Total real estate - mortgage | 5,342 | 21 | 2,419 | 14 | 2,030 | 11 | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total nonaccrual loans | $ | 12,450 | 39 | $ | 6,762 | 31 | $ | 13,973 | 34 | ||||||||||||||
| 90+ days past due and accruing: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 195 | 26 | $ | 39 | 4 | $ | 11 | 2 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | 594 | 5 | 611 | 3 | 104 | 1 | |||||||||||||||||
| Other mortgage | 4,512 | 1 | 4,656 | 1 | 4,805 | 1 | |||||||||||||||||
| Total real estate - mortgage | 5,106 | 6 | 5,267 | 4 | 4,909 | 2 | |||||||||||||||||
| Consumer | 90 | 44 | 29 | 22 | 61 | 25 | |||||||||||||||||
| Total 90+ days past due and accruing | $ | 5,391 | 76 | $ | 5,335 | 30 | $ | 4,981 | 29 | ||||||||||||||
| Total nonperforming loans | $ | 17,841 | 115 | $ | 12,097 | 61 | $ | 18,954 | 63 | ||||||||||||||
| Plus: Other real estate owned and repossessions | 248 | 2 | 1,208 | 5 | 6,497 | 11 | |||||||||||||||||
| Total nonperforming assets | $ | 18,089 | 117 | $ | 13,305 | 66 | $ | 25,451 | 74 | ||||||||||||||
| Restructured accruing loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 2,480 | 5 | $ | 431 | 2 | $ | 818 | 3 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | - | - | - | - | - | - | |||||||||||||||||
| Other mortgage | - | - | - | - | - | - | |||||||||||||||||
| Total real estate - mortgage | - | - | - | - | - | - | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total restructured accruing loans | $ | 2,480 | 5 | $ | 431 | 2 | $ | 818 | 3 | ||||||||||||||
| Total nonperforming assets and restructured accruing loans | $ | 20,569 | 122 | $ | 13,736 | 68 | $ | 26,269 | 77 | ||||||||||||||
| Ratios: | |||||||||||||||||||||||
| Nonperforming loans to total loans | 0.15 | % | 0.13 | % | 0.22 | % | |||||||||||||||||
| Nonperforming assets to total loans plus other | |||||||||||||||||||||||
| Nonperforming assets to total loans plus other real estate owned and repossessions | 0.15 | % | 0.14 | % | 0.30 | % | |||||||||||||||||
| Nonperforming assets and restructured accruing loans to total loans plus other real estate owned and repossessions | 0.18 | % | 0.14 | % | 0.31 | % |
53
The accrual of interest on loans is discontinued when there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or the principal or interest is more than 90 days past due, unless the loan is both well-collateralized and in the process of collection. Interest previously accrued but uncollected on such loans is reversed and charged against current income when the receivable is determined to be uncollectible. Interest income on nonaccrual loans is recognized only as received. If we believe that a loan will not be collected in full, we will increase the ACL to reflect management’s estimate of any potential exposure or loss. Generally, payments received on nonaccrual loans are applied directly to principal. There are not any loans, outside of those included in the table above, that cause management to have serious doubts as to the ability of borrowers to comply with present repayment terms.
On December 27, 2020, the CAA was signed into law and extended the period established by Section 4013 of the CARES Act to the earlier of January 1, 2022 or the date that is 60 days after the date on which the national COVID-19 emergency terminates. In keeping with this guidance from regulators, the bank offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. Should eventual credit losses on these deferred payments emerge, the related loans would be placed on nonaccrual status and interest income accrued would be reversed. In such a scenario, interest income in future periods could be negatively impacted. As of December 31, 2022, we carry $2.4 million of accrued interest income on deferrals made to COVID-19 affected borrowers compared to $4.0 million at December 31, 2021. At this time, we are unable to project the materiality of such an impact on future deferrals to COVID-19 affected borrowers, but we recognize the breadth of the economic impact may affect our borrowers’ ability to repay in future periods.
Deposits
We rely on increasing our deposit base to fund loan and other asset growth. Each of our markets is highly competitive. We compete for local deposits by offering attractive products with competitive rates. We expect to have a higher average cost of funds for local deposits than competitor banks due to our lack of an extensive branch network. Our management’s strategy is to offset the higher cost of funding with a lower level of operating expense and firm pricing discipline for loan products. We have promoted electronic banking services by providing them without charge and by offering in-bank customer training. The following table presents the average balance and average rate paid on each of the following deposit categories at the bank level for years ended December 31, 2022, 2021 and 2020:
| For Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||
| Average Balance | Yields/Rates | Average Balance | Yields/Rates | Average Balance | Yields/Rates | |||||||||||||||||||
| Types of Deposits: | (Dollars in Thousands) | |||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 4,415,972 | - | % | $ | 3,689,311 | - | % | $ | 2,492,500 | - | % | ||||||||||||
| Interest-bearing demand deposits | 1,695,738 | 0.36 | % | 1,394,678 | 0.19 | % | 1,059,629 | 0.35 | % | |||||||||||||||
| Money market accounts | 4,770,568 | 0.91 | % | 5,202,374 | 0.26 | % | 4,519,170 | 0.57 | % | |||||||||||||||
| Savings accounts | 138,917 | 0.30 | % | 110,968 | 0.18 | % | 77,364 | 0.35 | % | |||||||||||||||
| Time deposits | 757,327 | 1.17 | % | 755,982 | 1.24 | % | 768,016 | 1.90 | % | |||||||||||||||
| Brokered time deposits | 50,000 | 1.68 | % | 50,000 | 1.68 | % | 68,082 | 1.68 | % | |||||||||||||||
| Total deposits | $ | 11,828,522 | $ | 11,203,313 | $ | 8,984,761 |
At December 31, 2022 and December 31, 2021, we estimate that we had approximately $8.95 billion and $10.65 billion, respectively, in uninsured deposits, which are the portion of deposit accounts that exceed the FDIC insurance limit.
54
The following table presents the maturities of our time deposits in excess of insurance limit as of December 31, 2022.
| Portion of time deposits in excess of insurance limit | |||
|---|---|---|---|
| December 31, 2022 | |||
| Time deposits otherwise uninsured with a maturity of: | (In Thousands) | ||
| 3 months or less | $ | 135,632 | |
| Over 3 months through 6 months | 62,129 | ||
| Over 6 months through 12 months | 90,641 | ||
| Over 12 months | 112,506 | ||
| Total | $ | 400,908 |
The uninsured deposit data for 2022, 2021, and 2020 reflect the deposit insurance impact of “combined ownership segregation” of escrow and other accounts at an aggregate level but do not reflect an evaluation of all of the account styling distinctions that would determine the availability of deposit insurance to individual accounts based on FDIC regulations. Total average deposits for the year ended December 31, 2022 were $11.83 billion, an increase of $625.2 million, or 5.6%, over total average deposits of $11.20 billion for the year ended December 31, 2021. Average noninterest-bearing deposits increased by $726.7 million, or 48%, from $3.69 billion for the year ended December 31, 2021 to $4.42 billion for the year ended December 31, 2022.
Borrowed Funds
We had $698.0 million in unused federal funds lines of credit and $963.0 million in available federal funds lines of credit with regional banks as of December 31, 2022, compared to $986.0 million for both as of December 31, 2021. The decrease in unused federal funds lines of credit was due to $265.0 million outstanding borrowings from these lines, and the decrease in available funds was the result of an acquisition of one of our counterparties by another bank during 2022. These lines are subject to certain restrictions.
Federal funds purchased from correspondent banks averaged $1.53 billion, $1.16 billion and $627.6 million for 2022, 2021 and 2020, respectively. We paid average interest rates on these funds of 1.72%, 0.21% and 0.43% for the same three years, respectively. The maximum amount outstanding at a month-end during 2022 and 2021 was $1.44 billion and $1.71 billion, respectively.
Stockholders’ Equity
Stockholders’ equity increased $145.9 million during 2022, to $1.30 billion at December 31, 2022 from $1.15 billion at December 31, 2021. The increase in stockholders’ equity resulted primarily from net income of $251.4 million during the year ended December 31, 2022, less dividends paid or declared on our common stock of $52.7 million during the year ended December 31, 2022.
Off-Balance Sheet Arrangements
In the normal course of business, we are a party to financial credit arrangements with off-balance sheet risk to meet the financing needs of our customers. These financial credit arrangements include commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit and financial guarantees. Those credit arrangements involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement we have in those particular financial credit arrangements. All such credit arrangements bear interest at variable rates and we have no such credit arrangements which bear interest at fixed rates.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, credit card arrangements and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
55
The following table sets forth our credit arrangements and financial instruments whose contract amounts represent credit risk as of December 31, 2022, 2021 and 2020:
| 2022 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | |||||||||||
| Commitments to extend credit | $ | 4,230,485 | $ | 3,515,818 | $ | 2,606,258 | |||||
| Credit card arrangements | 480,983 | 366,525 | 286,128 | ||||||||
| Standby letters of credit and financial guarantees | 67,285 | 61,856 | 66,208 | ||||||||
| Total | $ | 4,778,753 | $ | 3,944,199 | $ | 2,958,594 |
Commitments to extend credit beyond current fundings are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by us upon extension of credit is based on our management’s credit evaluation. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. All letters of credit are due within one year or less of the original commitment date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Derivatives
The bank periodically enters into derivative contracts to manage exposures to movements in interest rates. The bank purchased an interest rate cap in May of 2020 to limit exposures to increases in interest rates. The interest rate cap is not designated as a hedging instrument but rather is a stand-alone derivative. The interest rate cap has an original term of 3 years, a notional amount of $300 million and is tied to the one-month LIBOR rate with a strike rate of 0.50%. The fair value of the interest rate cap is carried on the balance sheet in other assets and the change in fair value is recognized in noninterest income each quarter. At December 31, 2022, the interest rate cap had a fair value of $4.2 million and remaining term of 0.3 years.
The bank has entered into agreements with secondary market investors to deliver loans on a “best efforts delivery” basis. When a rate is committed to a borrower, it is based on the best price that day and locked with our investor for our customer for a 30-day period. In the event the loan is not delivered to the investor, the bank has no risk or exposure with the investor. The interest rate lock commitments to customers related to loans that are originated for later sale are classified as derivatives. The fair values of our agreements with investors and rate lock commitments to customers as of December 31, 2022 and 2021 were not material.
Asset and Liability Management
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive” and by monitoring an institution’s interest rate sensitivity “gap.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same 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 amount of 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.
Our asset liability and investment committee is charged with monitoring our liquidity and funds position. The committee regularly reviews the rate sensitivity position on a three-month, six-month and one-year time horizon; loans-to-deposits ratios; and average maturities for certain categories of liabilities. The asset liability committee uses a model to analyze the maturities of rate-sensitive assets and liabilities. The model measures the “gap” which is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same period. Gap is also expressed as the ratio of rate-sensitive assets divided by rate-sensitive liabilities. If the ratio is greater than “one,” then the dollar value of assets exceeds the dollar value of liabilities and the balance sheet is “asset sensitive.” Conversely, if the value of liabilities exceeds the dollar value of assets, then the ratio is less than one and the balance sheet is “liability sensitive.” Our internal policy requires our management to maintain the gap such that net interest margins will not change more than 10% if interest rates change by 100 basis points or more than 15% if interest rates change by 200 basis points. As of December 31, 2022, our gap was within such ranges. See “—Quantitative and Qualitative Analysis of Market Risk” below in Item 7A for additional information.
56
Liquidity and Capital Adequacy
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $14.70 billion in 2022 compared to $13.56 billion in 2021, and to $10.64 billion in 2020.
| For the Year Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| Sources of Funds: | ||||||||||||
| Deposits: | ||||||||||||
| Non-interest-bearing | 32.1 | % | 27.3 | % | 23.5 | % | ||||||
| Interest-bearing | 48.7 | 55.5 | 61.1 | |||||||||
| Federal funds purchased | 10.4 | 8.6 | 5.9 | |||||||||
| Long term debt and other borrowings | 0.4 | 0.5 | 0.6 | |||||||||
| Other liabilities | 0.3 | 0.3 | 0.5 | |||||||||
| Equity capital | 8.1 | 7.8 | 8.4 | |||||||||
| Total sources | 100.0 | % | 100.0 | % | 100.0 | % | ||||||
| Uses of Funds: | ||||||||||||
| Loans | 67.0 | % | 64.4 | % | 76.7 | % | ||||||
| Securities | 11.2 | 7.3 | 7.9 | |||||||||
| Interest-bearing balances with banks | 18.1 | 24.7 | 11.0 | |||||||||
| Federal funds sold | 0.2 | 0.1 | 0.6 | |||||||||
| Other assets | 3.5 | 3.4 | 3.8 | |||||||||
| Total uses | 100.0 | % | 100.0 | % | 100.0 | % |
Liquidity
Liquidity is defined as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.
Liquidity is managed at two levels. The first is the liquidity of the Company. The second is the liquidity of the Bank. The management of liquidity at both levels is critical, because the Company and the bank have different funding needs and sources, and each are subject to regulatory guidelines and requirements. We are subject to general FDIC guidelines which require a minimum level of liquidity. Management believes our liquidity ratios meet or exceed these guidelines. Our management is not currently aware of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in any material manner.
The Bank’s main source of liquidity is customer interest-bearing and noninterest bearing deposit accounts. Our regular sources of funding are from the growth of our deposit base, repayment of principal and interest on loans, the sale of loans and the renewal of time deposits. Liquidity is also available from funding sources consisting primarily of federal funds purchased, FHLB loan advances and available-for-sale securities. The retention of existing deposits and attraction of new deposit sources through new and existing customers is critical to our liquidity position. In the event of compression in liquidity due to a run-off in deposits, we have a liquidity policy and procedure that provides for certain actions under varying liquidity conditions. These actions include borrowing from existing correspondent banks, selling or participating loans and the curtailment of loan commitments and funding. At December 31, 2022, our liquid assets, represented by cash and due from banks, federal funds sold and unpledged available-for-sale securities, totaled $3.65 billion. Additionally, at such date we had available to us approximately $698.0 million in unused federal funds lines of credit with regional banks, subject to certain restrictions and collateral requirements, to meet short term funding needs.
57
As a separate entity from the Bank, we also have separate liquidity obligations. We are responsible for the payment of dividends to our stockholders and interest and principal on our outstanding indebtedness. As a source of internal liquidity, we have access to the capital markets. We also may continue periodic offerings of debt and equity securities. However, our ultimate source of liquidity consists of dividends from the Bank, which are limited by applicable law and regulations. In 2022 and 2021, the Bank paid dividends of $57.5 million and $46.0 million to us, respectively. For a detailed discussion on the regulatory limitation on Bank dividends, see “Supervision and Regulation - Payment of Dividends” in Item 1.
We believe these sources of funding are adequate to meet both our immediate (within the next 12 months) and our longer term anticipated funding needs. Our management meets on a weekly basis to review sources and uses of funding to determine the appropriate strategy to ensure an appropriate level of liquidity, and we have increased our focus on the generation of core deposit funding to supplement our liquidity position. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals.
Capital Adequacy
As of December 31, 2022, our most recent notification from the FDIC categorized us as well-capitalized under the regulatory framework for prompt corrective action. To remain categorized as well-capitalized, we must maintain minimum common equity tier 1 risk-based, Tier 1 risk-based, total risk-based, and Tier 1 leverage ratios as disclosed in the table below. Our management believes that we are well-capitalized under the prompt corrective action provisions as of December 31, 2022. In addition, the Alabama Banking Department has required that the Bank maintain a leverage ratio of 8.00%.
The following table sets forth (i) the capital ratios of the Bank required by the FDIC to maintain “well-capitalized” status and (ii) our actual ratios of capital to total regulatory or risk-weighted assets, as of December 31, 2022.
| Well- Capitalized | Actual at December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| CET 1 Capital Ratio | 6.50 | % | 9.98 | % | ||||
| Tier 1 Capital Ratio | 8.00 | % | 9.98 | % | ||||
| Total Capital Ratio | 10.00 | % | 11.04 | % | ||||
| Leverage ratio | 5.00 | % | 9.71 | % |
For a description of capital ratios see Note 14 - “Regulatory Matters” to the Consolidated Financial Statements.
Critical Accounting Estimates
Our consolidated financial statements are prepared based on the application of certain accounting policies, the most significant of which are described in the Notes to the Consolidated Financial Statements. Certain of these policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to variation and may significantly affect our reported results and financial position for the current period or in future periods. The use of estimates, assumptions, and judgments are necessary when financial assets and liabilities are required to be recorded at, or adjusted to reflect, fair value. Assets carried at fair value inherently result in more financial statement volatility. Fair values and information used to record valuation adjustments for certain assets and liabilities are based on either quoted market prices or are provided by other independent third-party sources, when available. When such information is not available, management estimates valuation adjustments. Changes in underlying factors, assumptions or estimates in any of these areas could have a material impact on our future financial condition and results of operations.
Allowance for Credit Losses
The Company assesses the adequacy of its allowance for credit losses at the end of each calendar quarter. The level of allowance is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The allowance is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The allowance for credit losses is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. If our assumptions regarding the adequacy of our allowance for credit losses are not accurate, we may incur credit losses in excess of our current allowance for credit losses and be required to make material additions to our allowance. Such additional provision for credit losses could have a material adverse effect on our business and results of operations. Our regulators may disagree with our assumptions and could require us to materially increase our allowance for credit losses.
58
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), a probability of default / loss given default (“PD/LGD”) or a remaining life method. The historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors. See Note 1 – “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as troubled debt restructurings. Specific allocations of the allowance for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
Income Taxes
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
In accordance with GAAP, the Company established a single model to address accounting for uncertain tax positions. GAAP clarifies the accounting for income taxes by prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. GAAP also provides guidance on derecognition measurement classification interest and penalties, accounting in interim periods, disclosure, and transition. GAAP provides a two-step process in the evaluation of a tax position. The first step is recognition. A company determines whether it is more likely than not that a tax position will be sustained upon examination, including a resolution of any related appeals or litigation processes, based upon the technical merits of the position. The second step is measurement. A tax position that meets the more likely than not recognition threshold is measured at the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. Because of the uncertainty of estimates involved, the ultimate resolution may result in a payment that is different from the current estimate of the tax liabilities and can be significant to the Company’s consolidated financial position, results of operations or cash flows.
Adoption of Recent Accounting Pronouncements
New accounting standards are discussed in Note 1, “Summary of Significant Accounting Policies” to the Consolidated Financial Statements.
FY 2021 10-K MD&A
SEC filing source: 0001171843-22-001394.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This section of the Form 10-K generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is designed to provide a reader of the Company’s financial statements with a narrative from the perspective of management on the Company’s financial condition, results of operations, liquidity and certain other factors that may affect future results. In certain instances, parenthetical references are made to relevant sections of the Notes to Consolidated Financial Statements to direct the reader to a further detailed discussion. This section should be read in conjunction with the Consolidated Financial Statements included in this Annual Report on Form 10-K.
Overview
The Company
We are a bank holding company within the meaning of the BHC Act headquartered in Birmingham, Alabama. Through our wholly-owned subsidiary bank, we operate full service banking offices located in Alabama, Florida, Georgia, South Carolina and Tennessee. We also operate loan production offices in Florida. Our principal business is to accept deposits from the public and to make loans and other investments. Our principal source of funds for loans and investments are demand, time, savings, and other deposits and the amortization and prepayment of loans and borrowings. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits, interest paid on our other borrowings, employee compensation, office expenses and other overhead expenses.
2021 Highlights
| ● | Diluted earnings per common share of $3.82 in 2021 increased $0.69, or 22%, from 2020. |
|---|---|
| ● | Average loans of $8.73 billion for 2021 increased $570.6 million, or 7%, from a year ago. |
| ● | Average deposits of $11.20 billion for 2021 increased $2.22 billion, or 25%, from a year ago. |
40
| ● | Net interest income of $384.8 million in 2021 increased $46.4 million, or 14%, from 2020. Net interest margin of 2.94% in 2021 decreased 37 bps from 3.31% in 2020. The decrease was primarily driven by the continued low interest rate environment as well as increased liquidity during 2021. |
|---|---|
| ● | Noninterest income of $33.5 million in 2021 increased $3.3 million, or 11%, from 2020, primarily due to increases in credit card income and the value of our interest rate cap, partially offset by decreases in mortgage banking income and deposit service charges. |
| ● | Noninterest expense of $133.1 million in 2021 increased $21.6 million, or 19%, from 2020, primarily driven by a $9.2 million write down of investments in certain tax credit partnerships. |
Impact of the Coronavirus/COVID-19 Pandemic
The COVID-19 pandemic has resulted in government authorities and businesses throughout the world implementing numerous measures intended to contain and limit the spread of COVID-19, including travel restrictions, border closures, quarantines, shelter-in-place and lock-down orders, mask and social distancing requirements, and business limitations and shutdowns. The spread of COVID-19 and increased variants has caused and may continue to cause us to make significant modifications to our business practices, including establishing strict health and safety protocols for our offices, restricting physical participation in meetings, events, and conferences. We will continue to actively monitor the situation and may take further actions that alter our business practices as may be required by federal, state, or local authorities or that we determine are in the best interest of our employees, customers, or business partners.
The rapidly changing global market and economic conditions as a result of the COVID-19 pandemic have impacted, and are expected to continue to impact, our operations and business. The broader implications of the COVID-19 pandemic and related global economic unpredictability on our business, financial condition, and results of operations remain uncertain. For additional information on how the COVID-19 pandemic has impacted and could continue to negatively impact our business, see below for specific discussion in the respective areas, and also refer to “Part I, Item 1A, Risk Factors” in this Form 10-K.
Results of Operations
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2021 and 2020 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 25, 2021 (2020 FORM 10-K) for a discussion and analysis of the more significant factors that affected periods prior to 2020.
Net Income Available to Common Stockholders
Net income available to common stockholders was $207.7 million for the year ended December 31, 2021, compared to $169.5 million for the year ended December 31, 2020. As discussed herein, this increase in net income is primarily attributable to an increase in noninterest income and a decrease in interest expense, partially offset by an increase in noninterest expense. Basic and diluted net income per common share were $3.83 and $3.82, respectively, for the year ended December 31, 2021, compared to $3.15 and $3.13, respectively, for the year ended December 31, 2020. Return on average assets was 1.53% in 2021, compared to 1.59% in 2020, and return on average common stockholders’ equity was 19.26% in 2021, compared to 18.55% in 2020.
41
The following tables present a summary of our statements of income, including the percent change in each category, for the years ended December 31, 2021 compared to 2020, and for the years ended December 31, 2020 compared to 2019, respectively.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 416,305 | $ | 389,022 | 7.01 | % | ||||||
| Interest expense | 31,802 | 50,985 | (37.62 | %) | ||||||||
| Net interest income | 384,503 | 338,037 | 13.75 | % | ||||||||
| Provision for credit losses | 31,517 | 42,434 | (25.73 | %) | ||||||||
| Net interest income after provision for credit losses | 352,986 | 295,603 | 19.41 | % | ||||||||
| Noninterest income | 33,452 | 30,116 | 11.08 | % | ||||||||
| Noninterest expense | 133,089 | 111,511 | 19.35 | % | ||||||||
| Income before income taxes | 253,349 | 214,208 | 18.27 | % | ||||||||
| Income taxes | 45,615 | 44,639 | 2.19 | % | ||||||||
| Net income | 207,734 | 169,569 | 22.51 | % | ||||||||
| Dividends on preferred stock | 62 | 63 | (1.59 | %) | ||||||||
| Net income available to common stockholders | $ | 207,672 | $ | 169,506 | 22.52 | % |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | Change from the Prior Year | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Interest income | $ | 389,022 | $ | 390,803 | (0.46 | %) | ||||||
| Interest expense | 50,985 | 103,158 | (50.58 | %) | ||||||||
| Net interest income | 338,037 | 287,645 | 17.52 | % | ||||||||
| Provision for credit losses | 42,434 | 22,638 | 87.45 | % | ||||||||
| Net interest income after provision for credit losses | 295,603 | 265,007 | 11.55 | % | ||||||||
| Noninterest income | 30,116 | 23,982 | 25.58 | % | ||||||||
| Noninterest expense | 111,511 | 102,128 | 9.19 | % | ||||||||
| Income before income taxes | 214,208 | 186,861 | 14.63 | % | ||||||||
| Income taxes | 44,639 | 37,618 | 18.66 | % | ||||||||
| Net income | 169,569 | 149,243 | 13.62 | % | ||||||||
| Dividends on preferred stock | 63 | 63 | - | % | ||||||||
| Net income available to common stockholders | $ | 169,506 | $ | 149,180 | 13.63 | % |
Performance Ratios
The following table presents selected ratios of our results of operations for the years ended December 31, 2021, 2020 and 2019.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Return on average assets | 1.53 | % | 1.59 | % | 1.73 | % | ||||||
| Return on average stockholders' equity | 19.27 | % | 18.55 | % | 19.16 | % | ||||||
| Dividend payout ratio | 20.98 | % | 22.39 | % | 21.76 | % | ||||||
| Net interest margin (1) | 2.94 | % | 3.31 | % | 3.46 | % | ||||||
| Efficiency ratio (2) | 31.84 | % | 30.29 | % | 32.75 | % | ||||||
| Average stockholders' equity to average total assets | 7.95 | % | 8.59 | % | 9.02 | % |
| (1) Net interest margin in the net yield on interest earning assets and is the difference between the interest yield earned on interest-earning assets and interest rate paid on interest-bearing liabilities, divided by average earning assets. |
|---|
| (2) Efficiency ratio is the result of noninterest expense divided by the sum of net interest income and noninterest income. |
42
Net Interest Income
Net interest income is the difference between the income earned on interest-earning assets and interest paid on interest-bearing liabilities used to support such assets. Net interest income is the single largest component of operating revenues. Management seeks to optimize this revenue while balancing interest rate, credit, and liquidity risks. The major factors which affect net interest income are changes in volumes, the yield on interest-earning assets and the cost of interest-bearing liabilities. Our management’s ability to respond to changes in interest rates by effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and the momentum of our primary source of earnings.
Net interest income increased 13.7% for the year ended December 31, 2021 from the year ended December 31, 2020. Net interest income increased primarily due to the large increase in average earning assets discussed below. Total interest expense decreased 37.6% year-over-year, which also factored into the increase in net interest income. The primary driver of the decrease in our interest expense was the decrease in average rates paid on interest-bearing liabilities. As reflected in the net interest margin discussion below, average interest rate yields on average earning assets negatively impacted our interest income to a lesser amount.
Average earning assets increased 27.9% in 2021 from 2020, which was primarily driven by the increase in loans and interest-bearing deposits in the bank. Excluding the impact of PPP loan forgiveness, all of our regional markets grew loans during 2021. All of our regional markets grew deposits during 2021.
Average interest-bearing liabilities increased 21.6% in 2021 from 2020, which reflects the increase in interest-bearing deposits. The increase in interest-bearing deposits was mostly attributable to PPP loan proceeds remaining in customer deposit accounts and organic growth of our deposit base. Despite the increase in average interest-bearing liabilities, interest expense decreased 37.6% primarily due to the low rate environment and a more favorable deposit mix.
Net Interest Margin Analysis
The banking industry uses two key ratios to measure relative profitability of net interest revenue, which are the net interest spread and the net interest margin. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest spread eliminates the effect of noninterest-earning assets as well as noninterest-bearing deposits and other noninterest-bearing funding sources and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company’s balance sheet and is defined as net interest revenue as a percentage of total average interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders’ equity.
The net interest margin is impacted by the average volumes of interest-sensitive assets and interest-sensitive liabilities and by the difference between the yield on interest-sensitive assets and the cost of interest-sensitive liabilities (spread). Loan fees collected at origination represent an additional adjustment to the yield on loans. Our spread can be affected by economic conditions, the competitive environment, loan demand, and deposit flows. The net yield on earning assets is an indicator of effectiveness of our ability to manage the net interest margin by managing the overall yield on assets and cost of funding those assets.
The following table shows, for the years ended December 31, 2021, 2020 and 2019, the average balances of each principal category of our assets, liabilities and stockholders’ equity, and an analysis of net interest revenue, and the change in interest income and interest expense segregated into amounts attributable to changes in volume and changes in rates. This table is presented on a taxable equivalent basis, if applicable.
| Average Balance Sheets and Net Interest Analysis |
|---|
| On a Fully Taxable-Equivalent Basis |
| For the Year Ended December 31, |
| (In thousands, except Average Yields and Rates) |
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | Average Balance | Interest Earned / Paid | Average Yield / Rate | ||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Loans, net of unearned income (1)(2): | ||||||||||||||||||||||||||||||||||||
| Taxable | $ | 8,698,782 | $ | 384,675 | 4.42 | % | $ | 8,123,927 | $ | 361,370 | 4.45 | % | $ | 6,831,998 | $ | 352,996 | 5.17 | % | ||||||||||||||||||
| Tax-exempt (3) | 26,779 | 1,094 | 4.09 | 31,064 | 1,274 | 4.10 | 33,131 | 1,338 | 4.04 | |||||||||||||||||||||||||||
| Total loans, net of unearned income | 8,725,561 | 385,769 | 4.42 | 8,154,991 | 362,644 | 4.45 | 6,865,129 | 354,334 | 5.16 | |||||||||||||||||||||||||||
| Mortgage loans held for sale | 8,242 | 155 | 1.88 | 14,337 | 231 | 1.61 | 4,970 | 156 | 3.14 | |||||||||||||||||||||||||||
| Debt securities: | ||||||||||||||||||||||||||||||||||||
| Taxable | 980,462 | 25,413 | 2.59 | 801,134 | 22,122 | 2.76 | 588,082 | 17,008 | 2.89 | |||||||||||||||||||||||||||
| Tax-exempt (3) | 14,983 | 369 | 2.46 | 34,975 | 870 | 2.49 | 68,805 | 1,563 | 2.27 | |||||||||||||||||||||||||||
| Total debt securities (4) | 995,445 | 25,782 | 2.59 | 836,109 | 22,992 | 2.75 | 656,887 | 18,571 | 2.83 | |||||||||||||||||||||||||||
| Federal funds sold | 17,091 | 29 | 0.17 | 61,712 | 332 | 0.54 | 267,327 | 6,038 | 2.26 | |||||||||||||||||||||||||||
| Restricted equity securities | 220 | 7 | 3.18 | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Interest-bearing balances with banks | 3,351,462 | 4,840 | 0.14 | 1,170,095 | 3,165 | 0.27 | 536,765 | 12,020 | 2.24 | |||||||||||||||||||||||||||
| Total interest-earning assets | $ | 13,098,021 | $ | 416,582 | 3.18 | % | $ | 10,237,244 | $ | 389,364 | 3.80 | % | 8,331,078 | 391,119 | 4.69 | % | ||||||||||||||||||||
| Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 81,539 | 77,413 | 73,226 | |||||||||||||||||||||||||||||||||
| Net premises and equipment | 60,798 | 57,310 | 58,419 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses, accrued interest and other assets | 314,863 | 272,900 | 175,881 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 13,555,221 | $ | 10,644,867 | $ | 8,638,604 |
43
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,394,678 | 2,687 | 0.19 | % | 1,059,629 | 3,752 | 0.35 | % | 928,611 | 7,585 | 0.82 | % | |||||||||||||||||||||||
| Savings | 110,968 | 197 | 0.18 | 77,364 | 274 | 0.35 | 57,078 | 320 | 0.56 | |||||||||||||||||||||||||||
| Money market | 5,202,374 | 13,697 | 0.26 | 4,519,170 | 25,758 | 0.57 | 4,038,143 | 67,998 | 1.68 | |||||||||||||||||||||||||||
| Time deposits (5) | 805,982 | 9,988 | 1.24 | 836,098 | 15,446 | 1.85 | 702,245 | 15,055 | 2.14 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 7,514,002 | 26,569 | 0.35 | 6,492,261 | 45,230 | 0.70 | 5,726,077 | 90,958 | 1.59 | |||||||||||||||||||||||||||
| Federal funds purchased | 1,160,745 | 2,473 | 0.21 | 627,561 | 2,700 | 0.43 | 398,679 | 9,076 | 2.28 | |||||||||||||||||||||||||||
| Other borrowings | 64,696 | 2,760 | 4.27 | 64,709 | 3,055 | 4.72 | 64,684 | 3,124 | 4.83 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 8,739,443 | $ | 31,802 | 0.36 | % | $ | 7,184,531 | $ | 50,985 | 0.71 | % | 6,189,440 | 103,158 | 1.67 | % | ||||||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Non-interest-bearing checking | 3,689,311 | 2,492,500 | 1,632,385 | |||||||||||||||||||||||||||||||||
| Other liabilities | 48,392 | 53,874 | 37,708 | |||||||||||||||||||||||||||||||||
| Stockholders' equity | 1,059,317 | 898,023 | 777,757 | |||||||||||||||||||||||||||||||||
| Unrealized gains on securities | 18,758 | 15,939 | 1,314 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 13,555,221 | $ | 10,644,867 | $ | 8,638,604 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 384,780 | $ | 338,379 | $ | 287,961 | ||||||||||||||||||||||||||||||
| Net interest spread | 2.82 | % | 3.09 | % | 3.02 | % | ||||||||||||||||||||||||||||||
| Net interest margin (6) | 2.94 | % | 3.31 | % | 3.46 | % |
| (1) | Non-accrual loans are included in average loan balances in all periods. Loan fees of $35,204, $19,408 are included in interest income in 2021 and 2020, respectively. |
|---|---|
| (2) | Accretion on acquired loan discounts of $100 is included in interest income in 2020. |
| (3) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%. |
| (4) | Unrealized gains of $25,276 and $18,955 are excluded from the yield calculation in 2021 and 2020, respectively. |
| (5) | Accretion on acquired CD premiums of $75 and $63 are included in interest expense in 2021 and 2020, respectively. |
| (6) | Net interest margin is net interest revenue divided by average interest-earning assets. |
The following table reflects changes in our net interest margin as a result of changes in the volume and rate of our interest-bearing assets and liabilities.
| For the Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 Compared to 2020 Increase (Decrease) in Interest Income and Expense Due to Changes in: | 2020 Compared to 2019 Increase (Decrease) in Interest Income and Expense Due to Changes in: | |||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Loans, net of unearned income: | ||||||||||||||||||||||||
| Taxable | $ | 25,432 | $ | (2,127 | ) | $ | 23,305 | $ | 61,402 | $ | (53,028 | ) | $ | 8,374 | ||||||||||
| Tax-exempt | (175 | ) | (5 | ) | (180 | ) | (85 | ) | 21 | (64 | ) | |||||||||||||
| Total loans, net of unearned income | 25,257 | (2,132 | ) | 23,125 | 61,317 | (53,007 | ) | 8,310 | ||||||||||||||||
| Mortgage loans held for sale | (110 | ) | 34 | (76 | ) | 180 | (105 | ) | 75 | |||||||||||||||
| Debt securities: | ||||||||||||||||||||||||
| Taxable | 4,713 | (1,422 | ) | 3,291 | 5,914 | (800 | ) | 5,114 | ||||||||||||||||
| Tax-exempt | (492 | ) | (9 | ) | (501 | ) | (830 | ) | 137 | (693 | ) | |||||||||||||
| Total debt securities | 4,221 | (1,431 | ) | 2,790 | 5,084 | (663 | ) | 4,421 | ||||||||||||||||
| Federal funds sold | (156 | ) | (147 | ) | (303 | ) | (2,867 | ) | (2,839 | ) | (5,706 | ) | ||||||||||||
| Restricted equity securities | 7 | - | 7 | - | - | - | ||||||||||||||||||
| Interest-bearing balances with banks | 3,700 | (2,025 | ) | 1,675 | 7,037 | (15,892 | ) | (8,855 | ) | |||||||||||||||
| Total interest-earning assets | 32,919 | (5,701 | ) | 27,218 | 70,751 | (72,506 | ) | (1,755 | ) | |||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 965 | (2,030 | ) | (1,065 | ) | 949 | (4,782 | ) | (3,833 | ) | ||||||||||||||
| Savings | 92 | (169 | ) | (77 | ) | 93 | (139 | ) | (46 | ) | ||||||||||||||
| Money market | 3,435 | (15,496 | ) | (12,061 | ) | 7,282 | (49,522 | ) | (42,240 | ) | ||||||||||||||
| Time deposits | (538 | ) | (4,920 | ) | (5,458 | ) | 2,640 | (2,249 | ) | 391 | ||||||||||||||
| Total interest-bearing deposits | 3,954 | (22,615 | ) | (18,661 | ) | 10,964 | (56,692 | ) | (45,728 | ) | ||||||||||||||
| Federal funds purchased | 1,568 | (1,795 | ) | (227 | ) | 3,459 | (9,835 | ) | (6,376 | ) | ||||||||||||||
| Other borrowed funds | (1 | ) | (294 | ) | (295 | ) | 1 | (70 | ) | (69 | ) | |||||||||||||
| Total interest-bearing liabilities | 5,521 | (24,704 | ) | (19,183 | ) | 14,424 | (66,597 | ) | (52,173 | ) | ||||||||||||||
| Increase (decrease) in net interest income | $ | 27,398 | $ | 19,003 | $ | 46,401 | $ | 56,327 | $ | (5,909 | ) | $ | 50,418 |
* The rate/volume variance is allocated on a pro rata basis between the volume variance and the rate variance in the table above.
44
In the table above, changes in net interest income are attributable to (a) changes in average balances (volume variance), (b) changes in rates (rate variance), or (c) changes in rate and average balances (rate/volume variance). The volume variance is calculated as the change in average balances times the previous period. The rate variance is calculated as the change in rates times the previous period average balance. The rate/volume variance is calculated as the change in rates times the change in average balances.
From 2020 to 2021, growth in loans was the primary driver of our volume component change. Growth in average balances of interest-bearing balances with banks was a significant contributor to our overall unfavorable volume change. The rate component was unfavorable as average rates paid on interest-bearing liabilities decreased 35 basis points while yields on average earning assets decreased 62 basis points.
The two primary factors that make up the spread are the interest rates received on loans and the interest rates paid on deposits. We have been responsive to market declines in deposit rates as federal aid money has been inserted into the banking system in response to the COVID-19 outbreak. We dropped our deposit rates five times during 2020, while our deposit rates remained unchanged during 2021. Also, we have not competed for new loans on interest rate alone, but rather we have relied significantly on effective marketing to attract business customers.
Our net interest spread and net interest margin were 2.82% and 2.94%, respectively, for the year ended December 31, 2021, compared to 3.09% and 3.31%, respectively, for the year ended December 31, 2020. The decrease in net interest spread and net interest margin was primarily attributable to increases in average interest-bearing balances with banks, which more than tripled to $3.4 billion in 2021. The majority of these funds were kept at the Federal Reserve, which only earned an average interest rate of 0.127% during 2021. Our average interest-earning assets for the year ended December 31, 2021 increased $2.86 billion, or 27.9%, to $13.1 billion from $10.24 billion for the year ended December 31, 2020. Average loans grew $570.6 million, or 7.0%, average debt securities grew $159.6 million, or 19.1%, and average federal funds sold and interest-bearing balances with banks grew $2.14 billion, or 173.5%. Our average interest-bearing liabilities increased $1.55 billion, or 21.6%, to $8.74 billion for the year ended December 31, 2021 from $7.18 billion for the year ended December 31, 2020. All of our markets had an increase in total deposits during 2021. The ratio of our average interest-earning assets to average interest-bearing liabilities increased from 142.5% for the year ended December 31, 2020 to 149.9% for the year ended December 31, 2021, as average noninterest-bearing deposits and stockholders’ equity grew by a combined $1.36 billion, or 40.0%, from 2020 to 2021.
Our average interest-earning assets produced a taxable equivalent yield of 3.18% for the year ended December 31, 2021, compared to 3.80% for the year ended December 31, 2020. The average rate paid on interest-bearing liabilities was 0.36% for the year ended December 31, 2021, compared to 0.71% for the year ended December 31, 2020.
Provision for Credit Losses
The provision for credit losses represents the amount determined by management to be necessary to maintain the allowance for credit losses (“ACL”) at a level capable of absorbing expected credit losses over the contractual life of loans in the loan portfolio. See the section captioned “Allowance for Credit Losses” located elsewhere in this item for additional discussion related to provision for credit losses.
The provision expense for credit losses decreased 25.7% for the year ended December 31, 2021 when compared to the year-ended December 31, 2020. The decrease in provision expense is primarily the result of a $26.3 million decrease in net charge-offs as well as improvement in economic projections used to inform loss driver forecasts with the ACL model. Nonperforming loans decreased to $12.1 million, or 0.13% of total loans, at December 31, 2021 from $19.0 million, or 0.22% of total loans, at December 31, 2020. During 2021, we had net charged-off loans totaling $2.8 million, compared to net charged-off loans of $29.1 million for 2020. The ratio of net charged-off loans to average loans was 0.03% for 2021 compared to 0.36% for 2020. The ACL for December 31, 2021 totaled $116.7 million, or 1.22% of loans, net of unearned income. The ACL totaled $87.9 million, or 1.04% of loans, net of unearned income, at December 31, 2020.
45
Noninterest Income
Noninterest income for the years ended December 31, 2021 and 2020 were as follows.
| 2021 | 2020 | Change | Percentage change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Service charges on deposit accounts | $ | 6,839 | $ | 7,528 | $ | (689 | ) | (9.2 | %) | |||||||
| Mortgage banking | 7,340 | 8,747 | (1,407 | ) | (16.1 | %) | ||||||||||
| Credit card income | 7,347 | 5,916 | 1,431 | 24.2 | % | |||||||||||
| Securities gains | 620 | - | 620 | N/M | ||||||||||||
| Increase in cash surrender value life insurance | 6,642 | 6,310 | 332 | 5.3 | % | |||||||||||
| Other operating income | 4,664 | 1,615 | 3,049 | 188.8 | % | |||||||||||
| Total noninterest income | $ | 33,452 | $ | 30,116 | $ | 3,336 | 11.1 | % |
Noninterest income increased $3.3 million, or 11.1%, to $33.5 million in 2021 from $30.1 million in 2020, primarily due to increases in credit card income and the value of our interest rate cap, partially offset by decreases in mortgage banking income and deposit service charges. The value of our interest rate cap derivative increased from $139,000 as of December 31, 2020 to $1.2 million as of December 31, 2021, primarily a result of increased probabilities of rate hikes by the Federal Reserve during 2022. Merchant service revenue increased $666,000, or 118.1%, to $1.2 million in 2021 compared to 2020. Service charges on deposit accounts decreased $689,000, or 9.2%, to $6.8 million in 2021 compared to $7.5 million 2020 due to analyzed costs that supported the growth in non-interest deposits, settlement services, and correspondent banks added during 2021. Mortgage banking income decreased $1.4 million, or 16.1%, to $7.3 million in 2021 compared to $8.7 million in 2020. The bank began retaining mortgage loans otherwise originated for sale during the third quarter of 2021 to leverage our excess liquidity and increase yields on earning assets. As of December 31, 2021, we had retained a total of 202 1-4 family mortgages for an aggregate balance of $76.9 million. Credit card income increased $1.4 million, or 24.2%, to $7.3 million in 2021 compared to $5.9 million in 2020. The number of credit card accounts increased 31.5% from 2020 to 2021 while the aggregate amount of spend on all credit card accounts increased 36%. The increase in cash surrender value of bank-owned life insurance contracts increased $332,000, or 5.3%, to $6.6 million in 2021 compared to $6.3 million 2020. We purchased multiple life insurance contracts totaling $60.7 million during the second half of 2020. Other operating income increased 188.8% in 2021 compared to 2020.
Noninterest Expense
Noninterest expense for the years ended December 31, 2021 and 2020 were as follows.
| 2021 | 2020 | Change | Percentage change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | $ | 67,728 | $ | 61,414 | $ | 6,314 | 10.3 | % | ||||||||
| Equipment and occupancy expense | 11,404 | 10,070 | 1,334 | 13.2 | % | |||||||||||
| Third party processing and other services | 16,362 | 13,778 | 2,584 | 18.8 | % | |||||||||||
| Professional services | 3,891 | 4,242 | (351 | ) | (8.3 | %) | ||||||||||
| FDIC and other regulatory assessments | 5,679 | 4,354 | 1,325 | 30.4 | % | |||||||||||
| Other real estate owned expense | 868 | 2,163 | (1,295 | ) | (59.9 | %) | ||||||||||
| Other operating expenses | 27,157 | 15,490 | 11,667 | 75.3 | % | |||||||||||
| Total noninterest expenses | $ | 133,089 | $ | 111,511 | $ | 21,578 | 19.4 | % |
Noninterest expenses increased $21.6 million, or 19.4%, to $133.1 million for the year ended December 31, 2021 from $111.5 million for the year ended December 31, 2020. Increased salaries and employee benefits expenses, deconversion expense associated with our change in system hosting vendors and write-downs of certain tax credit equity investments were the primary drivers of the increase in noninterest expense. Salary and employee benefits expenses increased $6.3 million, or 10.3%, to $67.7 million in 2021 compared to 2020. We had 502 full-time equivalent employees as of December 31, 2021 compared to 493 as of December 31, 2020, a 1.8% increase. Incentive expense increased 37.4% year over year. We increased our annual incentive accrual based on the increased loan production in 2021 and on final anticipated payouts for 2021 PPP loan originations. Equipment and occupancy expense increased $1.3 million, or 13.2%, to $11.4 million in 2021 compared to 2020. Third party processing and other services increased $2.6 million or 18.8%, to $16.4 million in 2021 compared to 2020. We incurred a 25% increase in core system hosting charges with our current vendor when we notified them that we would be converting to another vendor in 2022. Increased service charges from the Federal Reserve Bank of Atlanta are the result of increased processing of transactions by us for our correspondent banking clients. Professional services expense decreased $351,000, or 8.3%, in 2021 compared to 2020. FDIC assessments increased $1.3 million, or 30.4% to $5.7 million from 2020 to 2021. This increase was primarily the result of increased assets which increases our assessment base. Expenses on other real estate owned decreased $1.3 million to $868,000 in 2021 compared to $2.1 million in 2020. Other operating expenses increased $11.7 million, or 75.3%, to $27.2 million in 2021 compared to 2020. The primary driver of the increase in other operating expense was an $8.8 million write down of equity investments totaling $40.0 million in two Federal New Market Tax Credit partnerships during 2021. We recognized $10.5 million in tax credits related to these Federal New Market Tax Credit partnerships in 2021, which is recorded in provision for income taxes on the consolidated statement of income. Changes in other operating expenses from 2020 to 2021 are detailed in Note 15 - “Other Operating Income and Expenses,” to the Consolidated Financial Statements.
46
Income Tax Expense
Income tax expense was $45.6 million for the year ended December 31, 2021 compared to $44.6 million in 2020. Our effective tax rates for 2021 and 2020 were 18.00% and 20.84%, respectively. We recognized $10.5 million in credits during 2021 related to new investments in two Federal New Market Tax Credits. We also recognized excess tax benefits as an income tax credit to our income tax expense from the exercise and vesting of stock options and restricted stock during 2021 of $2.8 million, compared to $1.6 million during 2020. Our primary permanent differences are related to tax exempt income on debt securities, state income tax benefit on real estate investment trust dividends, various qualifying tax credits and change in cash surrender value of bank-owned life insurance.
We have invested $248.2 million in bank-owned life insurance for certain officers of the Bank. The periodic increases in cash surrender value of those policies are tax exempt and therefore contribute to a larger permanent difference between book income and taxable income.
We own real estate investment trusts for the purpose of holding and managing participations in residential mortgages and commercial real estate loans originated by the bank. The trusts are majority-owned subsidiaries of a trust holding company, which in turn is an indirect, wholly-owned subsidiary of the bank. The trusts earn interest income on the loans they hold and incur operating expenses related to their activities. They pay their net earnings, in the form of dividends, to the bank, which receives a deduction for state income taxes.
Financial Condition
Assets
Total assets as of December 31, 2021, were $15.45 billion, an increase of $3.52 billion, or 29.5%, over total assets of $11.93 billion as of December 31, 2020. Average assets for the year ended December 31, 2021 were $13.56 billion, an increase of $2.91 billion, or 27.3%, over average assets of $10.64 billion for the year ended December 31, 2020. Growth in loans, interest-bearing balances with banks, and federal funds sold were the primary reasons for the increase in ending and average total assets. Year-end 2021 loans were $9.53 billion, up $1.07 billion, or 12.6%, over year-end 2020 total loans of $8.47 billion. Paycheck Protection Program (“PPP”) loans decreased from $900.5 million at December 31, 2020 to $230.2 million at December 31, 2021. Excluding this decrease in PPP loans, total loans increased $1.74 billion, or 23.0% during 2021.
Earning assets include loans, securities, short-term investments and bank-owned life insurance contracts. We maintain a higher level of earning assets in our business model than do our peers because we allocate fewer of our resources to facilities, ATMs, and cash and due-from-bank accounts used for transaction processing. Earning assets as of December 31, 2021 were $15.30 billion, or 99.0% of total assets of $15.45 billion. Earning assets as of December 31, 2020 were $11.76 billion, or 98.6% of total assets of $11.93 billion. We believe this ratio is expected to generally continue at these levels, although it may be affected by economic factors beyond our control.
Investment Portfolio
We view the investment portfolio as a source of income and liquidity. Our investment strategy is to accept a lower immediate yield in the investment portfolio by targeting shorter term investments. At December 31, 2021, mortgage-backed securities represented 56.6% of the investment portfolio, corporate debt represented 29.1% of the investment portfolio, state and municipal securities represented 1.7% of the investment portfolio, government agency securities represented 0.5%, and U.S. Treasury securities represented 12.1% of the investment portfolio.
All of our investments in mortgage-backed securities are pass-through mortgage-backed securities. We do not have currently, and did not have at December 31, 2021, any structured investment vehicles or any private-label mortgage-backed securities. The amortized cost of securities in our portfolio totaled $1.29 billion at December 31, 2021, compared to $861.2 million at December 31, 2020.
47
The following table presents the book value and weighted average yield of our securities as of December 31, 2021 by their stated maturities (this maturity schedule excludes security prepayment and call features).
| Maturity of Debt Securities - Weighted Average Yield | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | After One Year through Five Years | After Five Years through Ten Years | More Than Ten Years | Total | ||||||||||||||||
| At December 31, 2021: | (In Thousands) | |||||||||||||||||||
| Securities Available for Sale: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | 5,997 | $ | 3,006 | $ | - | $ | - | $ | 9,003 | ||||||||||
| Government Agency Securities | 6,001 | 21 | - | - | 6,022 | |||||||||||||||
| Mortgage-backed securities | 23 | 2,562 | 80,729 | 341,058 | 424,372 | |||||||||||||||
| State and municipal securities | 5,934 | 6,709 | 8,793 | 94 | 21,530 | |||||||||||||||
| Corporate debt | 14,981 | 22,025 | 329,613 | 3,000 | 369,619 | |||||||||||||||
| Total | $ | 32,936 | $ | 34,323 | $ | 419,135 | $ | 344,152 | $ | 830,546 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | 2.07 | % | 1.59 | % | - | % | - | % | 1.91 | % | ||||||||||
| Government Agency Securities | 2.10 | 5.09 | - | - | 2.11 | |||||||||||||||
| Mortgage-backed securities | 2.97 | 2.63 | 2.43 | 1.30 | 1.52 | |||||||||||||||
| State and municipal securities | 2.13 | 2.30 | 1.94 | 5.96 | 2.12 | |||||||||||||||
| Corporate debt | 3.69 | 4.63 | 4.37 | 4.50 | 4.36 | |||||||||||||||
| Total weighted average yield (2) | 2.82 | % | 3.76 | % | 3.95 | % | 1.33 | % | 2.81 | % | ||||||||||
| Securities Held to Maturity: | ||||||||||||||||||||
| U.S. Treasury Securities | $ | - | $ | 49,663 | $ | 99,600 | $ | - | $ | 149,263 | ||||||||||
| Mortgage-backed securities | - | - | - | 310,641 | 310,641 | |||||||||||||||
| State and municipal securities | 250 | - | 2,803 | - | 3,053 | |||||||||||||||
| Total | $ | 250 | $ | 49,663 | $ | 102,403 | $ | 310,641 | $ | 462,957 | ||||||||||
| Tax-equivalent Yield (1) | ||||||||||||||||||||
| U.S. Treasury Securities | - | % | 1.15 | % | 1.31 | % | - | % | 1.26 | % | ||||||||||
| Mortgage-backed securities | - | - | - | 2.23 | 2.23 | |||||||||||||||
| State and municipal securities | 3.21 | - | 1.85 | - | 1.96 | |||||||||||||||
| Total weighted average yield (2) | 3.21 | % | 1.15 | % | 1.33 | % | 2.23 | % | 1.91 | % |
| (1) Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. |
|---|
| (2) Weighted Average Yield is calculated by taking the sum of each category of securities multiplied by the respective tax-equivalent yield for a given maturity, and dividing by the sum of the securities for the same maturity. |
As of December 31, 2021, we had $58.4 million in federal funds sold, compared with $1.8 million at December 31, 2020. At year-end 2021, there were no holdings of securities of any issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders’ equity.
During the fourth quarter of 2021, the bank began buying U.S. Treasury Securities and Mortgage-backed securities to absorb excess liquidity. The bank is currently targeting the addition of $50 million per month, net of paydowns and maturities, of each of these categories of debt securities during 2022.
The objective of our investment policy is to invest funds not otherwise needed to meet our loan demand to earn the maximum return, yet still maintain sufficient liquidity to meet fluctuations in our loan demand and deposit structure. In doing so, we balance the market and credit risks against the potential investment return, make investments compatible with the pledge requirements of any deposits of public funds, maintain compliance with regulatory investment requirements, and assist certain public entities with their financial needs. The investment committee has full authority over the investment portfolio and makes decisions on purchases and sales of securities. The entire portfolio, along with all investment transactions occurring since the previous board of directors meeting, is reviewed by the board at each monthly meeting. The investment policy allows portfolio holdings to include short-term securities purchased to provide us with needed liquidity and longer-term securities purchased to generate level income for us over periods of interest rate fluctuations.
48
Loan Portfolio
The following is a condensed overview of changes in our loan portfolio. Please see Note 3 - “Loans” in the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for a more detailed analysis of our loan portfolio by type of loan.
Section 1102 of the CARES Act created the Paycheck Protection Program, a program administered by the SBA to provide loans to small businesses for payroll and other basic expenses during the COVID-19 pandemic. Our bank participated in the PPP as a lender. These loans are eligible to be forgiven if certain conditions are satisfied and are fully guaranteed by the SBA. Additionally, loan payments will also be deferred for the first six months of the loan term. The PPP commenced on April 3, 2020 and was available to qualified borrowers through August 8, 2020. No collateral or personal guarantees were required from borrowers and neither the government nor lenders were permitted to charge the recipients any fees.
On December 27, 2020, President Trump signed into law the Consolidated Appropriations Act (“CAA”). The CAA, among other things, extended the life of the PPP, effectively creating a second round of PPP loans for eligible businesses. Effective May 28, 2021, the PPP was closed to new applications. Additionally, section 541 of the CAA extended the relief provided by the CARES Act for financial institutions to suspend the GAAP accounting treatment for troubled debt restructuring to January 1, 2022.
We funded approximately 7,400 loans for a total amount of $1.5 billion for clients under the PPP since April 2020. To the extent the PPP loans are forgiven, this represents outside funds to our borrowers; and, especially with respect to vulnerable industries, we believe these capital injections have been instrumental in assisting our borrowers in navigating through the pandemic. This capital injection, along with the level of capital each borrower had immediately prior to the beginning of the COVID-19 pandemic, are critical factors in determining the continued business viability of our borrowers. As of January 31, 2022, we have received payment from the SBA on almost 6,300 of our loans totaling $1.3 billion.
We had total loans of approximately $9.5 billion at December 31, 2021. A large majority of our loan customers are located within our market MSAs, as is the collateral for their loans. With our loan portfolio concentrated in a limited number of markets, there is a risk that our borrowers’ ability to repay their loans from us could be affected by changes in local and regional economic conditions.
The following table details our loans at December 31, 2021, 2020 and 2019:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Commercial, financial and agricultural | $ | 2,984,053 | $ | 3,295,900 | $ | 2,696,210 | ||||||
| Real estate - construction | 1,103,076 | 593,614 | 521,392 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 1,874,103 | 1,693,428 | 1,587,478 | |||||||||
| 1-4 family mortgage | 826,765 | 711,692 | 644,188 | |||||||||
| Other mortgage | 2,678,084 | 2,106,184 | 1,747,394 | |||||||||
| Total real estate - mortgage | 5,378,952 | 4,511,304 | 3,979,060 | |||||||||
| Consumer | 66,853 | 64,870 | 64,789 | |||||||||
| Total Loans | 9,532,934 | 8,465,688 | 7,261,451 | |||||||||
| Less: Allowance for credit losses | (116,660 | ) | (87,942 | ) | (76,584 | ) | ||||||
| Net Loans | $ | 9,416,274 | $ | 8,377,746 | $ | 7,184,867 |
The following table details the percentage composition of our loan portfolio by type at December 31, 2021, 2020 and 2019:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial, financial and agricultural | 31.30 | % | 38.93 | % | 37.13 | % | ||||||
| Real estate - construction | 11.57 | 7.01 | 7.18 | |||||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | 19.66 | 20.00 | 21.86 | |||||||||
| 1-4 family mortgage | 8.67 | 8.41 | 8.87 | |||||||||
| Other mortgage | 28.10 | 24.88 | 24.07 | |||||||||
| Total real estate - mortgage | 56.43 | 53.29 | 54.80 | |||||||||
| Consumer | 0.70 | 0.77 | 0.89 | |||||||||
| Total Loans | 100.00 | % | 100.00 | % | 100.00 | % |
49
The following table details maturities and sensitivity to interest rate changes for our loan portfolio at December 31, 2021:
| Due in 1 | After 1 year | After 5 years | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| year or less | to 5 years | to 15 years | 15 years | Total | ||||||||||||||||
| (in Thousands) | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,225,142 | $ | 1,448,750 | $ | 308,656 | $ | 1,505 | $ | 2,984,053 | ||||||||||
| Real estate - construction | 329,198 | 661,448 | 110,032 | 2,398 | 1,103,076 | |||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 229,010 | 866,574 | 767,001 | 11,518 | 1,874,103 | |||||||||||||||
| 1-4 family mortgage | 75,456 | 251,122 | 212,248 | 287,939 | 826,765 | |||||||||||||||
| Other mortgage | 398,939 | 1,760,865 | 494,468 | 23,812 | 2,678,084 | |||||||||||||||
| Total real estate - mortgage | 703,405 | 2,878,561 | 1,473,717 | 323,269 | 5,378,952 | |||||||||||||||
| Consumer | 42,596 | 22,211 | 2,046 | - | 66,853 | |||||||||||||||
| Total Loans | $ | 2,300,341 | $ | 5,010,970 | $ | 1,894,451 | $ | 327,172 | $ | 9,532,934 | ||||||||||
| Less: Allowance for loan losses | (116,660 | ) | ||||||||||||||||||
| Net Loans | $ | 9,416,274 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| fixed interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 1,152,531 | ||||||||||||||||||
| Real estate - construction | 343,010 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 1,476,554 | |||||||||||||||||||
| 1-4 family mortgage | 394,915 | |||||||||||||||||||
| Other mortgage | 1,940,535 | |||||||||||||||||||
| Total real estate - mortgage | 3,812,004 | |||||||||||||||||||
| Consumer | 14,583 | |||||||||||||||||||
| Total loans | $ | 5,322,128 | ||||||||||||||||||
| Amount due after one year at | ||||||||||||||||||||
| variable interest rates: | ||||||||||||||||||||
| Commercial, financial and agricultural | $ | 606,380 | ||||||||||||||||||
| Real estate - construction | 430,868 | |||||||||||||||||||
| Real estate - mortgage: | ||||||||||||||||||||
| Owner-occupied commercial | 168,539 | |||||||||||||||||||
| 1-4 family mortgage | 356,394 | |||||||||||||||||||
| Other mortgage | 338,610 | |||||||||||||||||||
| Total real estate - mortgage | 863,543 | |||||||||||||||||||
| Consumer | 9,674 | |||||||||||||||||||
| Total loans | $ | 1,910,465 |
50
Asset Quality
The following table presents a summary of the allowance for credit losses, net charge-offs and certain credit ratios for the years ended December 31, 2021, 2020 and 2019.
| As of and for the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | (1) | |||||||||
| (Dollars in Thousands) | ||||||||||||
| Allowance for credit losses to total loans outstanding | 1.22 | % | 1.04 | % | 1.05 | % | ||||||
| Allowance for credit losses (1) | $ | 116,660 | $ | 87,942 | $ | 76,584 | ||||||
| Total loans outstanding | $ | 9,532,934 | $ | 8,465,688 | $ | 7,261,451 | ||||||
| Nonaccrual loans to total loans outstanding | 0.07 | % | 0.17 | % | 0.41 | % | ||||||
| Nonaccrual loans | $ | 6,762 | $ | 13,973 | $ | 30,091 | ||||||
| Total loans outstanding | $ | 9,532,934 | $ | 8,465,688 | $ | 7,261,451 | ||||||
| Allowance for credit losses to nonaccrual loans | 1,725.23 | % | 629.37 | % | 254.51 | % | ||||||
| Allowance for credit losses (1) | $ | 116,660 | $ | 87,942 | $ | 76,584 | ||||||
| Nonaccrual loans | $ | 6,762 | $ | 13,973 | $ | 30,091 | ||||||
| Net charge-offs during the period to average loans outstanding: | ||||||||||||
| Commercial, financial and agricultural | 0.07 | % | 0.75 | % | 0.56 | % | ||||||
| Net charge-offs during the period | $ | 2,318 | $ | 23,684 | $ | 14,709 | ||||||
| Average amount outstanding | $ | 3,127,227 | $ | 3,145,647 | $ | 2,603,807 | ||||||
| Real estate - construction | - | % | 0.18 | % | - | % | ||||||
| Net charge-offs (recoveries) during the period | $ | (38 | ) | $ | 1,000 | $ | (3 | ) | ||||
| Average amount outstanding | $ | 806,705 | $ | 547,818 | $ | 553,091 | ||||||
| Real estate - mortgage: | ||||||||||||
| Owner-occupied commercial | - | % | 0.23 | % | 0.25 | % | ||||||
| Net charge-offs during the period | $ | 54 | $ | 3,884 | $ | 3,882 | ||||||
| Average amount outstanding | $ | 1,760,591 | $ | 1,663,831 | $ | 1,523,430 | ||||||
| 1-4 family mortgage | 0.02 | % | 0.06 | % | 0.04 | % | ||||||
| Net charge-offs during the period | $ | 132 | $ | 373 | $ | 263 | ||||||
| Average amount outstanding | $ | 739,389 | $ | 673,895 | $ | 631,683 | ||||||
| Other mortgage | - | % | - | % | 0.18 | % | ||||||
| Net charge-offs during the period | $ | 7 | $ | - | $ | 2,724 | ||||||
| Average amount outstanding | $ | 2,294,574 | $ | 1,931,130 | $ | 1,513,531 | ||||||
| Total real estate - mortgage | - | % | 0.10 | % | 0.19 | % | ||||||
| Net charge-offs during the period | $ | 193 | $ | 4,257 | $ | 6,869 | ||||||
| Average amount outstanding | $ | 4,794,554 | $ | 4,268,856 | $ | 3,668,644 | ||||||
| Consumer | 0.50 | % | 0.22 | % | 0.76 | % | ||||||
| Net charge-offs during the period | $ | 326 | $ | 135 | $ | 485 | ||||||
| Average amount outstanding | $ | 64,736 | $ | 61,661 | $ | 63,421 | ||||||
| Total loans | 0.03 | % | 0.36 | % | 0.32 | % | ||||||
| Net charge-offs during the period | $ | 2,799 | $ | 29,076 | $ | 22,060 | ||||||
| Average amount outstanding | $ | 8,725,561 | $ | 8,154,991 | $ | 6,865,129 |
| Column 1 | Column 2 |
|---|---|
| (1) | The year 2019 was accounted for under the incurred loss methodology and not restated to reflect the adoption of ASC 326. |
Effective January 1, 2020, we adopted the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 326, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaced the incurred loss methodology for determining our provision for credit losses and allowance for credit losses with the current expected credit loss (“CECL”) model. Upon the adoption of ASC 326 the total amount of the allowance for credit losses (“ACL”) on loans estimated using the CECL methodology decreased $2.0 million compared to the total amount of the allowance recorded as of December 31, 2019 using the prior incurred loss model. Fluctuations in the estimated allowances by portfolio segment offset one another, for the most part, and, as a result, the overall estimated amount of ACL did not significantly change as a result of the change in methodology. Peer historical loss rates were utilized to better align with loss expectations given the Company’s low historical loss experience. The ACL is established and maintained at levels needed to absorb anticipated credit losses from identified and otherwise inherent risks in the loan portfolio as of the balance sheet date. In assessing the adequacy of the ACL, management considers its evaluation of the loan portfolio, past due loan experience, collateral values, current economic conditions and other factors considered necessary to maintain the allowance at an adequate level. Our management feels that the allowance is adequate at December 31, 2021.
51
The ACL for December 31, 2021 and 2020 was calculated under the CECL methodology and totaled $116.7 million and $87.9 million, or 1.22% and 1.04% of loans, net of unearned income, respectively. The allowance for loan losses totaled $76.6 million, or 1.05% of loans, net of unearned income, at December 31, 2019 and was calculated under the incurred loss methodology. Excluding PPP loans, the allowance for credit losses as a percentage of total loans at December 30, 2021 and 2020 was 1.25% and 1.16%, respectively. The increase in the ACL as a percent of total loans at December 31, 2021 from December 31, 2020 is largely the result of a net decrease in PPP loans totaling $670 million, which were excluded from the ACL, and $1.7 billion in net loan growth, excluding PPP loans, during 2021. This loan growth was primarily within our real estate – mortgage and real estate – construction loan categories which have increased $868 million and $509 million, respectively. We added a new qualitative environmental factor to address the termination of the PPP for the effect it could have on various businesses that will need to be self-sustaining without the assistance of PPP as well as potential risk of nonpayment from SBA due to fraud within PPP loans. This new qualitative factor totaled $1.4 million at December 31, 2021. Additionally, we added a qualitative factor totaling $2.0 million to address the risk associated with a high level of loan growth within our newest market, West Central Florida. Net credit charge-offs to average loans were 0.03% for the year ended December 31, 2021, compared to 0.36% and 0.32% for the years ended December 31, 2020 and 2019, respectively. Nonaccrual loans decreased to $6.8 million, or 0.07% of total loans, at December 31, 2021 from $14.0 million, or 0.17% of total loans, at December 31, 2020, and were $30.1 million, or 0.31% of total loans, at December 31, 2019. The improvement in net credit charge-offs and nonaccrual loan totals at December 31, 2021 compared to December 31, 2020 and 2019 is the result of the improving economic environment within the markets we serve as well as the overall credit quality of our loan portfolio.
We maintain an ACL on unfunded commercial lending commitments and letters of credit to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the ACL, modified to take into account the probability of a drawdown on the commitment. The ACL on unfunded loan commitments is classified as a liability account on the balance sheet within other liabilities, while the corresponding provision for these credit losses is recorded as a component of other expense. The allowance for credit losses on unfunded commitments was $1.3 million at December 31, 2021. At December 31, 2020, the allowance for unfunded commitments was $2.2 million.
The following table presents the allocation of the allowance for loan losses for each respective loan category with the corresponding percent of loans in each category to total loans.
| For the Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||
| Percentage | Percentage | Percentage | ||||||||||||||||||||||
| of loans in | of loans in | of loans in | ||||||||||||||||||||||
| each | each | each | ||||||||||||||||||||||
| category to | category to | category to | ||||||||||||||||||||||
| Amount | total loans | Amount | total loans | Amount | total loans | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 41,869 | 31.30 | % | $ | 36,370 | 38.93 | % | $ | 43,666 | 37.13 | % | ||||||||||||
| Real estate - construction | 26,994 | 11.57 | 16,057 | 7.01 | 2,768 | 7.18 | ||||||||||||||||||
| Real estate - mortgage | 45,829 | 56.43 | 33,722 | 53.29 | 29,653 | 54.80 | ||||||||||||||||||
| Consumer | 1,968 | 0.70 | 1,793 | 0.77 | 497 | 0.89 | ||||||||||||||||||
| Total | $ | 116,660 | 100.00 | % | $ | 87,942 | 100.00 | % | $ | 76,584 | 100.00 | % |
We use the discounted cash flow (“DCF”) method to estimate ACL for all loan pools except for commercial revolving lines of credit and credit cards. For all loan pools utilizing the DCF method, we utilize and forecast national unemployment rate as a loss driver. We also utilize and forecast GDP growth as a second loss driver for our agricultural and consumer loan pools. Consistent forecasts of the loss drivers are used across the loan segments. A reasonable and supportable period of twelve months was utilized followed by a six-month straight-line reversion to long term averages at December 31, 2021, December 31, 2020 and upon implementation of CECL on January 1, 2020. We leveraged economic projections from reputable and independent sources to inform our loss driver forecasts. At December 31, 2021, we forecasted a national unemployment rate and national GDP growth rate similar to levels experienced just prior to the pandemic. At December 31, 2020, we forecasted a significantly higher national unemployment rate as well as a slightly higher national GDP growth rate. We expect national unemployment rate and GDP growth rate to remain at pre-pandemic levels over the forecast period.
52
We use a loss-rate method to estimate expected credit losses for our commercial revolving lines of credit and credit card pools. An expected loss ratio is applied based on internal and peer historical losses.
Each loan pool is adjusted for qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. We consider factors that are relevant within the qualitative framework which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions, including inflation.
PPP loans outstanding totaled $230.2 million and $900.5 million at December 31, 2021 and December 31, 2020, respectively, and are included within the Commercial, financial and agricultural loan category.
The bank has procedures and processes in place intended to ensure that losses do not exceed the potential amounts documented in the bank’s analysis of loans individually evaluated and reduce potential losses in the remaining performing loans within our real estate construction portfolio. These include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We closely monitor the past due and overdraft reports on a weekly basis to identify deterioration as early as possible and the placement of identified loans on the watch list. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We perform extensive quarterly credit reviews for all watch list/classified loans, including formulation of aggressive workout or action plans. When a workout is not achievable, we move to collection/foreclosure proceedings to obtain control of the underlying collateral as rapidly as possible to minimize the deterioration of collateral and/or the loss of its value. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We require updated financial information, global inventory aging and interest carry analysis for existing customers to help identify potential future loan payment problems. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We generally limit loans for new construction to established builders and developers that have an established record of turning their inventories, and we restrict our funding of undeveloped lots and land. |
Nonperforming Assets
The table below summarizes our nonperforming assets at December 31, 2021, 2020 and 2019:
| 2021 | 2020 | 2019 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Number | Number | |||||||||||||||||||||
| Balance | of Loans | Balance | of Loans | Balance | of Loans | ||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||
| Nonaccrual loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 4,343 | 17 | $ | 11,709 | 22 | $ | 14,729 | 29 | ||||||||||||||
| Real estate - construction | - | - | 234 | 1 | 1,588 | 2 | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | 1,021 | 2 | 1,259 | 4 | 10,826 | 3 | |||||||||||||||||
| 1-4 family mortgage | 1,398 | 12 | 771 | 7 | 1,440 | 5 | |||||||||||||||||
| Other mortgage | - | - | - | - | 1,507 | 1 | |||||||||||||||||
| Total real estate - mortgage | 2,419 | 14 | 2,030 | 11 | 13,773 | 9 | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total nonaccrual loans | $ | 6,762 | 31 | $ | 13,973 | 34 | $ | 30,091 | 40 | ||||||||||||||
| 90+ days past due and accruing: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 39 | 4 | $ | 11 | 2 | $ | 201 | 3 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | 611 | 3 | 104 | 1 | 873 | 5 | |||||||||||||||||
| Other mortgage | 4,656 | 1 | 4,805 | 1 | 4,924 | 1 | |||||||||||||||||
| Total real estate - mortgage | 5,267 | 4 | 4,909 | 2 | 5,797 | 6 | |||||||||||||||||
| Consumer | 29 | 22 | 61 | 25 | 23 | 8 | |||||||||||||||||
| Total 90+ days past due and accruing | $ | 5,335 | 30 | $ | 4,981 | 29 | $ | 6,021 | 17 | ||||||||||||||
| Total nonperforming loans | $ | 12,097 | 61 | $ | 18,954 | 63 | $ | 36,112 | 57 | ||||||||||||||
| Plus: Other real estate owned and repossessions | 1,208 | 5 | 6,497 | 11 | 8,178 | 12 | |||||||||||||||||
| Total nonperforming assets | $ | 13,305 | 66 | $ | 25,451 | 74 | $ | 44,290 | 69 | ||||||||||||||
| Restructured accruing loans: | |||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 431 | 2 | $ | 818 | 3 | $ | 625 | 2 | ||||||||||||||
| Real estate - construction | - | - | - | - | - | - | |||||||||||||||||
| Real estate - mortgage: | |||||||||||||||||||||||
| Owner-occupied commercial | - | - | - | - | - | - | |||||||||||||||||
| 1-4 family mortgage | - | - | - | - | - | - | |||||||||||||||||
| Other mortgage | - | - | - | - | - | - | |||||||||||||||||
| Total real estate - mortgage | - | - | - | - | - | - | |||||||||||||||||
| Consumer | - | - | - | - | - | - | |||||||||||||||||
| Total restructured accruing loans | $ | 431 | 2 | $ | 818 | 3 | $ | 625 | 2 | ||||||||||||||
| Total nonperforming assets and restructured accruing loans | $ | 13,736 | 68 | $ | 26,269 | 77 | $ | 44,915 | 71 | ||||||||||||||
| Ratios: | |||||||||||||||||||||||
| Nonperforming loans to total loans | 0.13 | % | 0.22 | % | 0.50 | % | |||||||||||||||||
| Nonperforming assets to total loans plus other | |||||||||||||||||||||||
| Nonperforming assets to total loans plus other real estate owned and repossessions | 0.14 | % | 0.30 | % | 0.61 | % | |||||||||||||||||
| Nonperforming assets and restructured accruing loans to total loans plus other real estate owned and repossessions | 0.14 | % | 0.31 | % | 0.62 | % |
53
The accrual of interest on loans is discontinued when there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or the principal or interest is more than 90 days past due, unless the loan is both well-collateralized and in the process of collection. Interest previously accrued but uncollected on such loans is reversed and charged against current income when the receivable is determined to be uncollectible. Interest income on nonaccrual loans is recognized only as received. If we believe that a loan will not be collected in full, we will increase the ACL to reflect management’s estimate of any potential exposure or loss. Generally, payments received on nonaccrual loans are applied directly to principal. There are not any loans, outside of those included in the table above, that cause management to have serious doubts as to the ability of borrowers to comply with present repayment terms.
On December 27, 2020, the CAA was signed into law and extended the period established by Section 4013 of the CARES Act to the earlier of January 1, 2022 or the date that is 60 days after the date on which the national COVID-19 emergency terminates. In keeping with this guidance from regulators, the bank offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. Should eventual credit losses on these deferred payments emerge, the related loans would be placed on nonaccrual status and interest income accrued would be reversed. In such a scenario, interest income in future periods could be negatively impacted. As of December 31, 2021, we carry $4.0 million of accrued interest income on deferrals made to COVID-19 affected borrowers compared to $5.8 million at December 31, 2020. At this time, we are unable to project the materiality of such an impact on future deferrals to COVID-19 affected borrowers, but we recognize the breadth of the economic impact may affect our borrowers’ ability to repay in future periods.
Deposits
We rely on increasing our deposit base to fund loan and other asset growth. Each of our markets is highly competitive. We compete for local deposits by offering attractive products with competitive rates. We expect to have a higher average cost of funds for local deposits than competitor banks due to our lack of an extensive branch network. Our management’s strategy is to offset the higher cost of funding with a lower level of operating expense and firm pricing discipline for loan products. We have promoted electronic banking services by providing them without charge and by offering in-bank customer training. The following table presents the average balance and average rate paid on each of the following deposit categories at the bank level for years ended December 31, 2021, 2020 and 2019:
| For Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||
| Average Balance | Yields/Rates | Average Balance | Yields/Rates | Average Balance | Yields/Rates | |||||||||||||||||||
| Types of Deposits: | (Dollars in Thousands) | |||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 3,689,311 | - | % | $ | 2,492,500 | - | % | $ | 1,632,385 | - | % | ||||||||||||
| Interest-bearing demand deposits | 1,394,678 | 0.19 | % | 1,059,629 | 0.35 | % | 928,611 | 0.82 | % | |||||||||||||||
| Money market accounts | 5,202,374 | 0.26 | % | 4,519,170 | 0.57 | % | 4,038,143 | 1.68 | % | |||||||||||||||
| Savings accounts | 110,968 | 0.18 | % | 77,364 | 0.35 | % | 57,078 | 0.56 | % | |||||||||||||||
| Time deposits | 755,982 | 1.24 | % | 768,016 | 1.90 | % | 702,245 | 2.20 | % | |||||||||||||||
| Brokered time deposits | 50,000 | 1.68 | % | 68,082 | 1.68 | % | - | - | % | |||||||||||||||
| Total deposits | $ | 11,203,313 | $ | 8,984,761 | $ | 7,358,462 |
54
The following table presents the portion of our total deposits in excess of insurance limit as of December 31, 2021, 2020, and 2019, respectively.
| Uninsured Deposits | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, | |||||||||||
| 2021 | 2020 | 2019 | |||||||||
| Uninsured deposits | $ | 10,650,189 | $ | 7,718,687 | $ | 5,251,424 |
The following table presents the maturities of our time deposits in excess of insurance limit as of December 31, 2021.
| Portion of time deposits in excess of insurance limit | |||
|---|---|---|---|
| December 31, 2021 | |||
| Time deposits otherwise uninsured with a maturity of: | (In Thousands) | ||
| 3 months or less | $ | 68,392 | |
| Over 3 months through 6 months | 69,277 | ||
| Over 6 months through 12 months | 72,076 | ||
| Over 12 months | 76,531 | ||
| Total | $ | 286,276 |
The uninsured deposit data for 2021, 2020, and 2019 reflect the deposit insurance impact of “combined ownership segregation” of escrow and other accounts at an aggregate level but do not reflect an evaluation of all of the account styling distinctions that would determine the availability of deposit insurance to individual accounts based on FDIC regulations. Total average deposits for the year ended December 31, 2021 were $11.20 billion, an increase of $2.20 billion, or 24.7%, over total average deposits of $8.98 billion for the year ended December 31, 2020. Average noninterest-bearing deposits increased by $1.20 billion, or 48%, from $2.49 billion for the year ended December 31, 2020 to $3.69 billion for the year ended December 31, 2021.
Borrowed Funds
We had available $986.0 million in unused federal funds lines of credit with regional banks as of December 31, 2021, compared to $923.0 million as of December 31, 2020. The increase was attributable to additional lines of credit initiated with new banks during 2021. These lines are subject to certain restrictions.
Federal funds purchased from correspondent banks averaged $1.16 billion, $627.6 million and $398.7 million for 2021, 2020 and 2019, respectively. We paid average interest rates on these funds of 0.21%, 0.43% and 2.28% for the same three years, respectively. The maximum amount outstanding at a month-end during 2021 and 2020 was $1.71 billion and $851.5 million, respectively.
55
Stockholders’ Equity
Stockholders’ equity increased $159.2 million during 2021, to $1.15 billion at December 31, 2021 from $992.9 million at December 31, 2020. The increase in stockholders’ equity resulted primarily from net income of $207.7 million during the year ended December 31, 2021, less dividends paid or declared on our common stock of $45.0 million during the year ended December 31, 2021.
Off-Balance Sheet Arrangements
In the normal course of business, we are a party to financial credit arrangements with off-balance sheet risk to meet the financing needs of our customers. These financial credit arrangements include commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit and financial guarantees. Those credit arrangements involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement we have in those particular financial credit arrangements. All such credit arrangements bear interest at variable rates and we have no such credit arrangements which bear interest at fixed rates.
Our exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, credit card arrangements and standby letters of credit is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
The following table sets forth our credit arrangements and financial instruments whose contract amounts represent credit risk as of December 31, 2021, 2020 and 2019:
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | |||||||||||
| Commitments to extend credit | $ | 3,515,818 | $ | 2,606,258 | $ | 2,303,788 | |||||
| Credit card arrangements | 366,525 | 286,128 | 248,617 | ||||||||
| Standby letters of credit and financial guarantees | 61,856 | 66,208 | 48,394 | ||||||||
| Total | $ | 3,944,199 | $ | 2,958,594 | $ | 2,600,799 |
Commitments to extend credit beyond current fundings are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by us upon extension of credit is based on our management’s credit evaluation. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. All letters of credit are due within one year or less of the original commitment date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Derivatives
The bank periodically enters into derivative contracts to manage exposures to movements in interest rates. The bank purchased an interest rate cap in May of 2020 to limit exposures to increases in interest rates. The interest rate cap is not designated as a hedging instrument but rather is a stand-alone derivative. The interest rate cap has an original term of 3 years, a notional amount of $300 million and is tied to the one-month LIBOR rate with a strike rate of 0.50%. The fair value of the interest rate cap is carried on the balance sheet in other assets and the change in fair value is recognized in noninterest income each quarter. At December 31, 2021 the interest rate cap had a fair value of $1.2 million and remaining term of 1.3 years.
The bank has entered into agreements with secondary market investors to deliver loans on a “best efforts delivery” basis. When a rate is committed to a borrower, it is based on the best price that day and locked with our investor for our customer for a 30-day period. In the event the loan is not delivered to the investor, the bank has no risk or exposure with the investor. The interest rate lock commitments to customers related to loans that are originated for later sale are classified as derivatives. The fair values of our agreements with investors and rate lock commitments to customers as of December 31, 2021 and 2020 were not material.
56
Asset and Liability Management
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive” and by monitoring an institution’s interest rate sensitivity “gap.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same 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 amount of 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.
Our asset liability and investment committee is charged with monitoring our liquidity and funds position. The committee regularly reviews the rate sensitivity position on a three-month, six-month and one-year time horizon; loans-to-deposits ratios; and average maturities for certain categories of liabilities. The asset liability committee uses a model to analyze the maturities of rate-sensitive assets and liabilities. The model measures the “gap” which is defined as the difference between the dollar amount of rate-sensitive assets repricing during a period and the volume of rate-sensitive liabilities repricing during the same period. Gap is also expressed as the ratio of rate-sensitive assets divided by rate-sensitive liabilities. If the ratio is greater than “one,” then the dollar value of assets exceeds the dollar value of liabilities and the balance sheet is “asset sensitive.” Conversely, if the value of liabilities exceeds the dollar value of assets, then the ratio is less than one and the balance sheet is “liability sensitive.” Our internal policy requires our management to maintain the gap such that net interest margins will not change more than 10% if interest rates change by 100 basis points or more than 15% if interest rates change by 200 basis points. As of December 31, 2021, our gap was within such ranges. See “—Quantitative and Qualitative Analysis of Market Risk” below in Item 7A for additional information.
Liquidity and Capital Adequacy
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $13.55 billion in 2021 compared to $10.64 billion in 2020, and to $8.64 billion in 2019.
| For the Year Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Sources of Funds: | ||||||||||||
| Deposits: | ||||||||||||
| Non-interest-bearing | 27.3 | % | 23.5 | % | 18.9 | % | ||||||
| Interest-bearing | 55.5 | 61.1 | 66.3 | |||||||||
| Federal funds purchased | 8.6 | 5.9 | 4.6 | |||||||||
| Long term debt and other borrowings | 0.5 | 0.6 | 0.8 | |||||||||
| Other liabilities | 0.3 | 0.5 | 0.4 | |||||||||
| Equity capital | 7.8 | 8.4 | 9.0 | |||||||||
| Total sources | 100.0 | % | 100.0 | % | 100.0 | % | ||||||
| Uses of Funds: | ||||||||||||
| Loans | 64.4 | % | 76.7 | % | 79.5 | % | ||||||
| Securities | 7.3 | 7.9 | 7.6 | |||||||||
| Interest-bearing balances with banks | 24.7 | 11.0 | 6.2 | |||||||||
| Federal funds sold | 0.1 | 0.6 | 3.1 | |||||||||
| Other assets | 3.4 | 3.8 | 3.6 | |||||||||
| Total uses | 100.0 | % | 100.0 | % | 100.0 | % |
57
Liquidity
Liquidity is defined as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.
Liquidity is managed at two levels. The first is the liquidity of the Company. The second is the liquidity of the bank. The management of liquidity at both levels is critical, because the Company and the bank have different funding needs and sources, and each are subject to regulatory guidelines and requirements. We are subject to general FDIC guidelines which require a minimum level of liquidity. Management believes our liquidity ratios meet or exceed these guidelines. Our management is not currently aware of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in any material manner.
The Bank’s main source of liquidity is customer interest-bearing and noninterest bearing deposit accounts. Our regular sources of funding are from the growth of our deposit base, repayment of principal and interest on loans, the sale of loans and the renewal of time deposits. Liquidity is also available from funding sources consisting primarily of federal funds purchased, FHLB loan advances and available-for-sale securities. The retention of existing deposits and attraction of new deposit sources through new and existing customers is critical to our liquidity position. In the event of compression in liquidity due to a run-off in deposits, we have a liquidity policy and procedure that provides for certain actions under varying liquidity conditions. These actions include borrowing from existing correspondent banks, selling or participating loans and the curtailment of loan commitments and funding. At December 31, 2021, our liquid assets, represented by cash and due from banks, federal funds sold and unpledged available-for-sale securities, totaled $5.1 billion. Additionally, at such date we had available to us approximately $986.0 million in unused federal funds lines of credit with regional banks, subject to certain restrictions and collateral requirements, to meet short term funding needs.
As a separate entity from the bank, we also have separate liquidity obligations. We are responsible for the payment of dividends to our stockholders and interest and principal on our outstanding indebtedness. As a source of internal liquidity, we have access to the capital markets. We also may continue periodic offerings of debt and equity securities. However, our ultimate source of liquidity consists of dividends from the Bank, which are limited by applicable law and regulations. In 2021 and 2020, the Bank paid dividends of $46.0 million and $45.0 million to us, respectively. For a detailed discussion on the regulatory limitation on Bank dividends, see “Supervision and Regulation - Payment of Dividends” in Item 1.
We believe these sources of funding are adequate to meet both our immediate (within the next 12 months) and our longer term anticipated funding needs. Our management meets on a weekly basis to review sources and uses of funding to determine the appropriate strategy to ensure an appropriate level of liquidity, and we have increased our focus on the generation of core deposit funding to supplement our liquidity position. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals.
Capital Adequacy
As of December 31, 2021, our most recent notification from the FDIC categorized us as well-capitalized under the regulatory framework for prompt corrective action. To remain categorized as well-capitalized, we must maintain minimum common equity tier 1 risk-based, Tier 1 risk-based, total risk-based, and Tier 1 leverage ratios as disclosed in the table below. Our management believes that we are well-capitalized under the prompt corrective action provisions as of December 31, 2021. In addition, the Alabama Banking Department has required that the bank maintain a leverage ratio of 8.00%.
The following table sets forth (i) the capital ratios of the bank required by the FDIC to maintain “well-capitalized” status and (ii) our actual ratios of capital to total regulatory or risk-weighted assets, as of December 31, 2021.
| Well-Capitalized | Actual at December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| CET 1 Capital Ratio | 6.50 | % | 10.50 | % | ||||
| Tier 1 Capital Ratio | 8.00 | % | 10.50 | % | ||||
| Total Capital Ratio | 10.00 | % | 11.55 | % | ||||
| Leverage ratio | 5.00 | % | 7.79 | % |
For a description of capital ratios see Note 14 - “Regulatory Matters” to the Consolidated Financial Statements.
58
Critical Accounting Estimates
Our consolidated financial statements are prepared based on the application of certain accounting policies, the most significant of which are described in the Notes to the Consolidated Financial Statements. Certain of these policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to variation and may significantly affect our reported results and financial position for the current period or in future periods. The use of estimates, assumptions, and judgments are necessary when financial assets and liabilities are required to be recorded at, or adjusted to reflect, fair value. Assets carried at fair value inherently result in more financial statement volatility. Fair values and information used to record valuation adjustments for certain assets and liabilities are based on either quoted market prices or are provided by other independent third-party sources, when available. When such information is not available, management estimates valuation adjustments. Changes in underlying factors, assumptions or estimates in any of these areas could have a material impact on our future financial condition and results of operations.
Allowance for Credit Losses
The Company assesses the adequacy of its allowance for credit losses at the end of each calendar quarter. The level of allowance is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and other relevant factors. The allowance is increased by a provision for credit losses, which is charged to expense, and reduced by charge-offs, net of recoveries. The allowance for credit losses is believed adequate to absorb all expected future losses to be recognized over the contractual life of the loans in the portfolio. If our assumptions regarding the adequacy of our allowance for credit losses are not accurate, we may incur credit losses in excess of our current allowance for credit losses and be required to make material additions to our allowance. Such additional provision for credit losses could have a material adverse effect on our business and results of operations. Our regulators may disagree with our assumptions and could require us to materially increase our allowance for credit losses.
Loans with similar risk characteristics are evaluated in pools and, depending on the nature of each identified pool, the Company utilizes a discounted cash flow (“DCF”), probability of default / loss given default (“PD/LGD”) or remaining life method. The historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience, such as national unemployment rates and gross domestic product. Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors. See Note 1 – “Summary of Significant Accounting Policies” in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Individual evaluations are performed for nonaccrual loans, loans rated substandard, and modified loans classified as troubled debt restructurings. Specific allocations of the allowance for credit losses are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
Income Taxes
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
The Company follows the provisions of ASC 740-10, Income Taxes. ASC 740-10 establishes a single model to address accounting for uncertain tax positions. ASC 740-10 clarifies the accounting for income taxes by prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. ASC 740-10 also provides guidance on derecognition measurement classification interest and penalties, accounting in interim periods, disclosure, and transition. ASC 740-10 provides a two-step process in the evaluation of a tax position. The first step is recognition. A company determines whether it is more likely than not that a tax position will be sustained upon examination, including a resolution of any related appeals or litigation processes, based upon the technical merits of the position. The second step is measurement. A tax position that meets the more likely than not recognition threshold is measured at the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. Because of the uncertainty of estimates involved, the ultimate resolution may result in a payment that is different from the current estimate of the tax liabilities and can be significant to the Company’s consolidated financial position, results of operations or cash flows.
59
Adoption of Recent Accounting Pronouncements
New accounting standards are discussed in Note 1, “Summary of Significant Accounting Policies” to the Consolidated Financial Statements.