SMARTFINANCIAL INC. (SMBK) FY 2023 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Selected Financial Data
Set forth below is certain selected financial data related to the Company’s operations for 2023, 2022 and 2021: (dollars in thousands, except per share data)
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | 2023 | | | | 2022 | | | | 2021 | |
| Balance Sheet: | | | | | | | | | | | | |
| Total assets | | $ | 4,829,387 | | | $ | 4,637,498 | | | $ | 4,611,579 | |
| Loans and leases | | | 3,444,462 | | | | 3,253,627 | | | | 2,693,397 | |
| Allowance for credit losses | | | (35,066) | | | | (23,334) | | | | (19,352) | |
| Total securities | | | 689,646 | | | | 769,842 | | | | 559,422 | |
| Goodwill and other intangibles, net | | | 107,148 | | | | 109,772 | | | | 105,852 | |
| Total deposits | | | 4,267,854 | | | | 4,077,100 | | | | 4,021,938 | |
| Borrowings | | | 13,078 | | | | 41,860 | | | | 87,585 | |
| Subordinated debt | | | 42,099 | | | | 42,015 | | | | 41,930 | |
| Shareholders' equity | | | 459,886 | | | | 432,452 | | | | 429,430 | |
| | | | | | | | | | | | | |
| Income Statement: | | | | | | | | | | | | |
| Interest income | | $ | 218,043 | | | $ | 158,834 | | | $ | 125,232 | |
| Interest expense | | | 87,963 | | | | 21,333 | | | | 11,838 | |
| Net interest income | | | 130,080 | | | | 137,501 | | | | 113,394 | |
| Provision for loan and lease losses | | | 3,029 | | | | 4,018 | | | | 1,633 | |
| Net interest income after provision for loan and lease losses | | | 127,051 | | | | 133,483 | | | | 111,761 | |
| Noninterest income | | | 22,325 | | | | 27,715 | | | | 23,949 | |
| Noninterest expense | | | 113,150 | | | | 106,290 | | | | 91,391 | |
| Income before income taxes | | | 36,226 | | | | 54,908 | | | | 44,319 | |
| Income tax expense | | | 7,633 | | | | 11,886 | | | | 9,529 | |
| Net income | | $ | 28,593 | | | $ | 43,022 | | | $ | 34,790 | |
| | | | | | | | | | | | | |
| Per Share Data: | | | | | | | | | | | | |
| Earnings per common share - basic | | $ | 1.70 | | | $ | 2.57 | | | $ | 2.23 | |
| Weighted average common shares outstanding - basic | | | 16,805,068 | | | | 16,740,450 | | | | 15,572,537 | |
| Earnings per common share - diluted | | $ | 1.69 | | | $ | 2.55 | | | $ | 2.22 | |
| Weighted average common shares outstanding - diluted | | | 16,911,185 | | | | 16,871,369 | | | | 15,699,215 | |
| Common dividends per share | | $ | 0.32 | | | $ | 0.28 | | | $ | 0.24 | |
| Book value per share | | $ | 27.07 | | | $ | 25.59 | | | $ | 25.56 | |
| Common shares outstanding at end of period | | | 16,988,879 | | | | 16,900,805 | | | | 16,802,990 | |
| | | | | | | | | | | | | |
| Performance Ratios: | | | | | | | | | | | | |
| Return on average assets | | | 0.60 | % | | | 0.92 | % | | | 0.91 | % |
| Return on average shareholders' equity | | | 6.45 | % | | | 10.16 | % | | | 8.97 | % |
| Tax equivalent net interest margin | | | 2.97 | % | | | 3.20 | % | | | 3.24 | % |
| Interest rate spread | | | 2.32 | % | | | 3.01 | % | | | 3.12 | % |
| Noninterest income to average assets | | | 0.47 | % | | | 0.59 | % | | | 0.62 | % |
| Noninterest expense to average assets | | | 2.38 | % | | | 2.27 | % | | | 2.38 | % |
| Efficiency ratio | | | 74.24 | % | | | 64.33 | % | | | 66.54 | % |
| | | | | | | | | | | | | |
| Credit Quality Ratios: | | | | | | | | | | | | |
| Net (charge-offs) to average loans and leases | | | (0.02) | % | | | - | % | | | (0.02) | % |
| Allowance for loan and leases to total loans and leases | | | 1.02 | % | | | 0.72 | % | | | 0.72 | % |
| Nonperforming loans and leases to total loans and leases, gross | | | 0.24 | % | | | 0.09 | % | | | 0.12 | % |
| Nonperforming assets to total assets | | | 0.20 | % | | | 0.10 | % | | | 0.11 | % |
| | | | | | | | | | | | | |
| Capital Ratios1: | | | | | | | | | | | | |
| Tier 1 leverage | | | 8.27 | % | | | 7.95 | % | | | 7.45 | % |
| Common equity Tier 1 | | | 10.16 | % | | | 9.65 | % | | | 10.56 | % |
| Tier 1 capital | | | 10.16 | % | | | 9.65 | % | | | 10.56 | % |
| Total capital | | | 11.80 | % | | | 11.40 | % | | | 12.55 | % |
1Capital Ratios are for SmartFinancial, Inc.
40
Table of Contents
Business Overview
The following is a discussion of our financial condition and results of our operations for the years ended December 31, 2023, 2022 and 2021. The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from our consolidated financial statements. The following discussion and analysis should be read along with our consolidated financial statements and the related notes included. This discussion and analysis contains forward-looking statements that are subject to certain risks and uncertainties and are based on certain assumptions that we believe are reasonable but may prove to be inaccurate. Certain risks, uncertainties and other factors, including those set forth in the “Forward-Looking Statements” and “Risk Factors” sections of this Annual Report on Form 10K, may cause actual results to differ materially from those projected results discussed in the forward-looking statements appearing in this discussion and analysis. We assume no obligation to update any of these forward-looking statements.
We are a bank holding company that was incorporated on September 19, 1983 under the laws of the State of Tennessee, and operate primarily through our wholly-owned bank subsidiary, SmartBank. As of December 31, 2023 the Bank provides a comprehensive suite of commercial and consumer banking services to clients through 42 full-service bank branches in select markets in East and Middle Tennessee, Alabama and Florida.
While we offer a wide range of commercial banking services, we focus on making loans secured primarily by commercial real estate and other types of secured and unsecured commercial loans to small and medium-sized businesses in a number of industries, as well as loans and leases to individuals for a variety of purposes. Our principal sources of funds for loans and leases and investing in securities are deposits and, to a lesser extent, borrowings. We offer a broad range of deposit products, including checking (“NOW”), savings, money market accounts and certificates of deposit. We actively pursue business relationships by utilizing the business contacts of our senior management, other bank officers and our directors, thereby capitalizing on our knowledge of our local market areas.
In addition to our banking services, we offer insurance products through SBK Insurance, Inc., formally known as Rains Insurance Agency, Inc. and loans and leases for heavy equipment through Fountain, both are subsidiaries of the Bank. The Bank also contracts with RJFS, a registered broker-dealer and investment adviser, to offer and sell various securities and other financial products to the public through associates who are employed by both the Bank and RJFS. RJFS is a subsidiary of Raymond James Financial, Inc.
Executive Summary
The following is a summary of the Company’s financial highlights and significant events during 2023:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net income totaled $28.6 million, or $1.69 per diluted common share, during the year ended of 2023 compared to $43.0 million, or $2.55 per diluted common share, for the same period in 2022. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net loans and leases growth of $179.1 million from December 31, 2022, with a record high net loans and leases of $3.4 billion at December 31, 2023. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Total deposits growth of $190.8 million from December 31, 2022, with a record high total deposits of $4.3 billion at December 31, 2023. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Return on average assets was 0.60% for the year ended December 31, 2023, compared to 0.92% for the year ended December 31, 2022. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | On January 1, 2023, the Company adopted ASU 2016-13, which resulted in a $8.7 million, or 37.1%, increase in the allowance for credit losses (“ACL”) at the adoption date, with initial adoption entry being recorded through retained earnings, net of tax. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | During the third quarter of 2023, the Company sold $159.6 million in available-for-sale securities, as part of a balance sheet optimization transaction that resulted in a $5.0 million loss, net of tax. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | During the fourth quarter of 2023, the Company voluntarily withdrew the listing of its common stock from Nasdaq and transferred the listing to the New York Stock Exchange. |
41
Table of Contents
Analysis of Results of Operations
2023 compared to 2022
Net income was $28.6 million, or $1.69 per diluted common share in 2023, compared to $43.0 million, or $2.55 per diluted common share in 2022. The tax equivalent net interest margin for 2023 was 2.97% compared to 3.20% for 2022. Noninterest income to average assets was 0.47% for 2023, decreasing from 0.59% for 2022. Noninterest expense to average assets increased to 2.38% in 2023, up from 2.27% in 2022. Income tax expense was $7.6 million in 2023 with an effective tax rate of 21.1%, compared to $11.9 million in 2022 with an effective tax rate of 21.7%.
2022 compared to 2021
Net income was $43.0 million, or $2.55 per diluted common share in 2022, compared to $34.8 million, or $2.22 per diluted common share in 2021. The tax equivalent net interest margin for 2022 was 3.20% compared to 3.24% for 2021. Noninterest income to average assets was 0.59% for 2022, decreasing from 0.62% for 2021. Noninterest expense to average assets decreased to 2.27% in 2022, down from 2.38% in 2021. Income tax expense was $11.9 million in 2022 with an effective tax rate of 21.7%, compared to $9.5 million in 2021 with an effective tax rate of 21.5%.
Net Interest Income and Yield Analysis
The management of interest income and expense is fundamental to our financial performance. Net interest income, the difference between interest income and interest expense, is the largest component of the Company’s total revenue. Management closely monitors both total net interest income and the net interest margin (net interest income divided by average earning assets). We seek to maximize net interest income without exposing the Company to an excessive level of interest rate risk through our asset and liability policies. Interest rate risk is managed by monitoring the pricing, maturity and repricing options of all classes of interest-earning assets and interest-bearing liabilities. Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments.
2023 compared to 2022
Net interest income, taxable equivalent, decreased to $130.5 million in 2023 from $138.2 million in 2022. Average earning assets increased from $4.3 billion in 2022 to $4.4 billion in 2023, primarily from organic loan and lease growth. Over this period, average loan and lease balances increased by $386.0 million, offset by a decrease in interest-earning cash and federal funds sold of $304.7 million and average securities decreased by $10.5 million. Average interest-bearing deposits increased by $214.3 million, average noninterest-bearing deposits decreased $162.5 million and average borrowings decreased $15.2 million. The tax equivalent net interest margin decreased to 2.97% for 2023, compared to 3.20% for 2022. The yield on earning assets increased from 3.70% for 2022, to 4.98% for 2023, primarily due to the Company’s deployment of excess cash and cash equivalents into loans and leases and securities during 2023 and higher yields on cash deposits in the Federal Reserve System. The cost of average interest-bearing deposits increased from 0.60% for 2022, to 2.59% for 2023, primarily due to the impact of rising Federal Reserve rates, and such increases significantly contributing to the increase in interest expense in 2023.
2022 compared to 2021
Net interest income, taxable equivalent, increased to $138.2 million in 2022 from $114.0 million in 2021. Average earning assets increased from $3.5 billion in 2021 to $4.3 billion in 2022, primarily from organic loan and lease growth, the acquisition of Fountain completed May 3, 2021 and the acquisition of SCB completed September 1, 2021. Over this period, average loan and lease balances increased by $407.9 million and average securities increased by $488.8 million, offset by a decrease in interest-earning cash and federal funds sold of $103.3 million. Average interest-bearing deposits increased by $571.8 million, average noninterest-bearing deposits increased $278.8 million and average borrowings decreased $50.1 million. The tax equivalent net interest margin decreased to 3.20% for 2022, compared to 3.24% for 2021. The yield on earning assets increased from 3.57% for 2021, to 3.70% for 2022, primarily due to the Company’s deployment of excess cash and cash equivalents into loans and leases and securities during 2022 and higher yields on cash deposits in the Federal
42
Table of Contents
Reserve System, offset by lower Paycheck Protection Program (“PPP”) fee accretion in loan yields. The cost of average interest-bearing deposits increased from 0.36% for 2021, to 0.60% for 2022, primarily due to the impact of rising Federal Reserve rates and to a lesser extent increased pricing competition.
Summary of Average Balances, Interest and Rates
The following table presents (dollars in thousands), for the periods indicated, information about: (i) weighted average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2023 | | 2022 | | 2021 | |||||||||||||||||||
| | Average | | Yield/ | Average | | Yield/ | Average | | Yield/ | ||||||||||||||||
| | | Balance | | Interest | | Cost | | Balance | | Interest | | Cost | | Balance | | Interest | | Cost | |||||||
| Assets: | | | | | | | | ||||||||||||||||||
| Loans and leases, including fees1 | | $ | 3,334,523 | | $ | 186,479 | 5.59 | % | $ | 2,948,511 | | $ | 136,381 | 4.63 | % | $ | 2,540,577 | | $ | 118,582 | 4.67 | % | |||
| Taxable securities | | 713,637 | | 16,665 | 2.34 | % | 688,428 | | 11,799 | 1.71 | % | 207,459 | | 3,813 | 1.84 | % | |||||||||
| Tax-exempt securities2 | | 64,816 | | 1,795 | 2.77 | % | 100,566 | | 2,831 | 2.82 | % | 92,708 | | 1,817 | 1.96 | % | |||||||||
| Federal funds sold and other earning assets | | 272,864 | | 13,481 | 4.94 | % | 577,593 | | 8,488 | 1.47 | % | 680,909 | | 1,622 | 0.24 | % | |||||||||
| Total interest-earning assets | | 4,385,840 | | 218,420 | 4.98 | % | 4,315,098 | | 159,499 | 3.70 | % | 3,521,653 | | 125,834 | 3.57 | % | |||||||||
| Noninterest-earning assets | | 370,436 | | | 373,026 | | | 317,457 | | | |||||||||||||||
| Total assets | | $ | 4,756,276 | | | $ | 4,688,124 | | | $ | 3,839,110 | | | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity: | | | | | | | | ||||||||||||||||||
| Interest-bearing demand deposits | | $ | 959,639 | | 20,214 | 2.11 | % | $ | 945,414 | | 6,278 | 0.66 | % | $ | 737,251 | | 1,378 | 0.19 | % | ||||||
| Money market and savings deposits | | 1,768,869 | | 50,468 | 2.85 | % | 1,576,170 | | 9,137 | 0.58 | % | 1,191,916 | | 3,501 | 0.29 | % | |||||||||
| Time deposits | | 520,799 | | 13,578 | 2.61 | % | 513,416 | | 2,813 | 0.55 | % | 533,994 | | 3,970 | 0.74 | % | |||||||||
| Total interest-bearing deposits | | 3,249,307 | | 84,260 | 2.59 | % | 3,035,000 | | 18,228 | 0.60 | % | 2,463,161 | | 8,849 | 0.36 | % | |||||||||
| Borrowings | | 17,824 | | 936 | 5.25 | % | 32,986 | | 602 | 1.83 | % | 83,105 | | 540 | 0.65 | % | |||||||||
| Subordinated debt | | 42,055 | | 2,767 | 6.58 | % | 41,970 | | 2,503 | 5.96 | % | 40,221 | | 2,449 | 6.09 | % | |||||||||
| Total interest-bearing liabilities | | 3,309,186 | | 87,963 | 2.66 | % | 3,109,956 | | 21,333 | 0.69 | % | 2,586,487 | | 11,838 | 0.46 | % | |||||||||
| Noninterest-bearing deposits | | 958,078 | | | 1,120,555 | | | 841,746 | | | |||||||||||||||
| Other liabilities | | 46,052 | | | 34,361 | | | 23,189 | | | |||||||||||||||
| Total liabilities | | 4,313,316 | | | 4,264,872 | | | 3,451,422 | | | |||||||||||||||
| Shareholders' equity | | 442,960 | | | 423,252 | | | 387,688 | | | |||||||||||||||
| Total liabilities and shareholders’ equity | | $ | 4,756,276 | | | $ | 4,688,124 | | | $ | 3,839,110 | | | ||||||||||||
| Net interest income, taxable equivalent | | | $ | 130,457 | | | $ | 138,166 | | | $ | 113,996 | | ||||||||||||
| Interest rate spread | | | 2.32 | % | | 3.01 | % | | 3.12 | % | |||||||||||||||
| Tax equivalent net interest margin | | | 2.97 | % | | 3.20 | % | | 3.24 | % | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Percentage of average interest-earning assets to average interest-bearing liabilities | | | | 132.54 | % | | 138.75 | % | | 136.16 | % | ||||||||||||||
| Percentage of average equity to average assets | | | 9.31 | % | | 9.03 | % | | 10.10 | % |
1Loans include PPP loans with an average balance of $2.8 million, $14.1 million and $196.1 million for the years ended December 31, 2023, 2022, and 2021, respectively. Loan fees included in loan income were $5.3 million, $4.1 million, and $11.1 million for 2023, 2022, and 2021, respectively. Loan fee income for the years ended December 31, 2023, 2022 and 2021, respectively, includes $38 thousand, $1.9 million and $9.1 million accretion of loan fees on PPP loans.
2Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0% in 2023, 2022 and 2021. The taxable-equivalent adjustment was $377 thousand, $665 thousand and $602 thousand for 2023, 2022 and 2021, respectively.
43
Table of Contents
Rate and Volume Analysis
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. Net interest income, taxable equivalent, decreased by $7.7 million between the years ended December 31, 2023 and 2022 and increased by $24.2 million between the years ended December 31, 2022 and 2021. The following is an analysis of the changes in net interest income comparing the changes attributable to rates and those attributable to volumes (in thousands):
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2023 Compared to 2022 | | 2022 Compared to 2021 | ||||||||||||||
| | | Increase (decrease) due to | | Increase (decrease) due to | ||||||||||||||
| | | Rate | | Volume | | Net | | Rate | | Volume | | Net | ||||||
| Interest-earning assets: | | | | | | | ||||||||||||
| Loans and leases | | $ | 32,246 | | $ | 17,852 | | $ | 50,098 | | $ | (1,241) | | $ | 19,040 | | $ | 17,799 |
| Taxable Securities | | 4,471 | | 395 | | 4,866 | | (99,688) | | 107,674 | | 7,986 | ||||||
| Tax-exempt securities | | 58 | | (1,094) | | (1,036) | | (6,776) | | 7,790 | | 1,014 | ||||||
| Federal funds and other earning assets | | 9,232 | | (4,239) | | 4,993 | | 6,971 | | (105) | | 6,866 | ||||||
| Total interest-earning assets | | 46,007 | | 12,914 | | 58,921 | | (100,734) | | 134,399 | | 33,665 | ||||||
| | | | | | | | | | | | | | | | | | | |
| Interest-bearing demand deposits | | 13,842 | | 94 | | 13,936 | | 4,511 | | 389 | | 4,900 | ||||||
| Money market and savings deposits | | 40,214 | | 1,117 | | 41,331 | | 4,508 | | 1,128 | | 5,636 | ||||||
| Time deposits | | 10,724 | | 41 | | 10,765 | | (1,004) | | (153) | | (1,157) | ||||||
| Total interest-bearing deposits | | 64,780 | | 1,252 | | 66,032 | | 8,015 | | 1,364 | | 9,379 | ||||||
| Borrowings | | 656 | | (322) | | 334 | | 405 | | (343) | | 62 | ||||||
| Subordinated debt | | 259 | | 5 | | 264 | | (52) | | 106 | | 54 | ||||||
| Total interest-bearing liabilities | | 65,695 | | 935 | | 66,630 | | 8,368 | | 1,127 | | 9,495 | ||||||
| | | | | | | | | | | | | | | | | | | |
| Net interest income | | $ | (19,688) | | $ | 11,979 | | $ | (7,709) | | $ | (109,102) | | $ | 133,272 | | $ | 24,170 |
Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid. Volume change is calculated as change in volume times the previous rate while rate change is change in rate times the previous volume. The change attributed to rates and volumes (change in rate times change in volume) is considered above as a change in volume.
Noninterest Income
Noninterest income is an important component of our total revenues. A significant portion of our noninterest income is associated with service charges on deposit accounts, capital markets income and interchange and debit card transaction fees.
The following table provides a summary of noninterest income for the periods presented (in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended | | | | | Year Ended | | | | |||||
| | | December 31, | | | 2023 - 2022 | | December 31, | | | 2022 - 2021 | |||||
| | 2023 | 2022 | | Change | 2021 | | | Change | |||||||
| Service charges on deposit accounts | | $ | 6,511 | | $ | 5,853 | | $ | 658 | | $ | 4,650 | | $ | 1,203 |
| Gain (loss) on sale of securities | | (6,801) | | 144 | | | (6,945) | | 45 | | | 99 | |||
| Mortgage banking | | 1,040 | | 1,552 | | | (512) | | 4,040 | | | (2,488) | |||
| Investment services | | | 5,105 | | | 4,144 | | | 961 | | | 2,167 | | | 1,977 |
| Insurance commissions | | | 4,684 | | | 3,595 | | | 1,089 | | | 3,285 | | | 310 |
| Interchange and debit card transaction fees, net | | 5,457 | | 5,435 | | | 22 | | 4,284 | | | 1,151 | |||
| Other | | 6,329 | | 6,992 | | | (663) | | 5,478 | | | 1,514 | |||
| Total noninterest income | | $ | 22,325 | | $ | 27,715 | | $ | (5,390) | | $ | 23,949 | | $ | 3,766 |
44
Table of Contents
2023 compared to 2022
Noninterest income decreased $5.4 million to $22.3 million in 2023, compared to $27.7 million in 2022. The primary components of the changes in noninterest income were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in service charges on deposit accounts, related to deposit growth and transaction volume; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in loss on sale of securities, associated with a $6.8 million pre-tax loss on the sale of $159.6 million in available-for-sale securities, reinvesting into higher yielding assets; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in investment services, stemming from increased production; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in insurance commissions, driven by the addition of Sunbelt and organic growth; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Decrease in other, primarily related to decreased fees from capital market activity. |
2022 compared to 2021
Noninterest income increased $3.8 million to $27.7 million in 2022, compared to $23.9 million in 2021. The primary components of the changes in noninterest income were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in service charges on deposit accounts, related to the SCB acquisition, deposit growth and transaction volume; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Decrease in mortgage banking income, related to increased secondary market interest rates driving lower volume; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in investment services, stemming from increased production; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in interchange and debit card transaction fees, related to increased volume, deposit growth and the SCB acquisition; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in other, primarily related to increased fee income from capital markets activity. |
Noninterest Expense
The following table provides a summary of noninterest expense for the periods presented (in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended | | | | | Year Ended | | | | |||||
| | | December 31, | | | 2023 - 2022 | | December 31, | | | 2022 - 2021 | |||||
| | 2023 | 2022 | | Change | | 2020 | Change | ||||||||
| Salaries and employee benefits | | $ | 65,749 | | $ | 63,420 | | $ | 2,329 | | $ | 51,656 | | $ | 11,764 |
| Occupancy and equipment | | 13,451 | | 12,034 | | 1,417 | | 10,196 | | 1,838 | |||||
| FDIC insurance | | 3,156 | | 2,672 | | 484 | | 1,833 | | 839 | |||||
| Other real estate and loan related expense | | 2,397 | | 2,446 | | (49) | | 2,098 | | 348 | |||||
| Advertising and marketing | | 1,342 | | 1,293 | | 49 | | 830 | | 463 | |||||
| Data processing and technology | | 9,235 | | 7,283 | | 1,952 | | 6,364 | | 919 | |||||
| Professional services | | 3,443 | | 3,790 | | (347) | | 3,147 | | 643 | |||||
| Amortization of intangibles | | 2,624 | | 2,607 | | 17 | | 2,256 | | 351 | |||||
| Merger related and restructuring expenses | | 110 | | 562 | | (452) | | 3,701 | | (3,139) | |||||
| Other | | 11,643 | | 10,183 | | 1,460 | | 9,310 | | 873 | |||||
| Total noninterest expense | | $ | 113,150 | | $ | 106,290 | | $ | 6,860 | | $ | 91,391 | | $ | 14,899 |
2023 compared to 2022
Noninterest expense increased $6.9 million to $113.2 million in 2023, compared to $106.3 million in 2022. The primary components of the changes in noninterest expense were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in salary and employee benefits, related to the Sunbelt acquisition completed September 1, 2022 and overall franchise growth; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in FDIC insurance, related to continued asset growth; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in data processing and technology, primarily from continued infrastructure build and overall growth; and |
45
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increases in other, primarily related to a Community Reinvestment Act donation of a former branch location and accruals in respect of pending litigation. |
2022 compared to 2021
Noninterest expense increased $14.9 million to $106.3 million in 2022, compared to $91.4 million in 2021. The primary components of the changes in noninterest expense were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in salary and employee benefits, related to the Fountain acquisition completed May 3, 2021 and overall franchise growth from talent hired in Auburn, Dothan, Montgomery and Birmingham Alabama, and Tallahassee, Florida in late 2021, and to a lesser extent, the Sunbelt acquisition completed September 1, 2022; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in FDIC insurance, related to continued asset growth; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in data processing and technology, primarily from continued infrastructure build and overall growth; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increase in professional services, related to more services performed during the year; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increases in other, primarily related to continued franchise growth. |
Income Taxes
2023 compared to 2022
In 2023, income tax expense totaled $7.6 million compared to $11.9 million in 2022. The effective tax rate was approximately 21.1% for 2023 compared to 21.7% in 2022. The primary reason for the 0.06% decline in the effective tax rate was due to lower earnings, largely from the $6.8 million pre-tax loss on the sale of available-for-sale securities during the year.
2022 compared to 2021
In 2022, income tax expense totaled $11.9 million compared to $9.5 million in 2021. The effective tax rate was approximately 21.7% for 2022 compared to 21.5% in 2021.
Loan and Lease Portfolio
Our loans and leases represent the largest portion of our earning assets, substantially greater than the securities portfolio or any other asset category, and the quality and diversification of the loan and lease portfolio is an important consideration when reviewing our financial condition. The Company had total net loans and leases outstanding of approximately $3.41 billion at December 31, 2023, and $3.23 billion at December 31, 2022. The year over year increase of $179.1 million, or 5.5%, was related to organic loan growth throughout all markets. Loans secured by real estate, consisting of commercial or residential property, are the principal component of our loan and lease portfolio.
Loan Participation Agreements
The Bank occasionally enters into loan participation agreements with other banks in the ordinary course of business to diversify credit risk. For certain sold participation loans, the Bank has retained effective control of the loans, typically by restricting the participating institutions from pledging or selling their share of the loan without permission from the Bank. Generally accepted accounting principles (“GAAP”) requires the participated portion of these loans to be recorded as secured borrowings. The participated portions of these loans are included in the Commercial Real Estate totals below with a corresponding liability reflected in other borrowings. At December 31, 2023, and 2022, the total participated portions of loans of this nature totaled $0 and $24.6 million, respectively.
46
Table of Contents
The following tables summarize the composition of our loan and lease portfolio for the periods presented (dollars in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | % of | | | | | | % of | |
| | | December 31, | | Gross | | | December 31, | | Gross | | ||
| | | 2023 | | Total | | | 2022 | | Total | |||
| Commercial real estate | | $ | 1,739,205 | | 50.4 | % | | $ | 1,627,761 | | 50.0 | % |
| Consumer real estate | | 649,867 | | 18.9 | % | | 587,977 | | 18.1 | % | ||
| Construction and land development | | 327,185 | | 9.5 | % | | 402,501 | | 12.4 | % | ||
| Commercial and industrial | | 645,918 | | 18.8 | % | | 551,867 | | 17.0 | % | ||
| Leases | | | 68,752 | | 2.0 | % | | | 67,427 | | 2.1 | % |
| Consumer and other | | 13,535 | | 0.4 | % | | 16,094 | | 0.4 | % | ||
| Total loans and leases | | 3,444,462 | | 100.0 | % | | 3,253,627 | | 100.0 | % | ||
| Less: Allowance for credit losses | | (35,066) | | | | | (23,334) | | | | ||
| Loans and leases, net | | $ | 3,409,396 | | | | | $ | 3,230,293 | | | |
Loan and Lease Portfolio Maturities
The following table sets forth the maturity distribution of our loans and leases, including the interest rate sensitivity for loans and leases maturing after one year (in thousands):
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Rate Structure for Loans and Leases | ||||
| | | | | | | | | | | | | | | | | | Maturing Over One Year | ||||
| | | One Year | | One through | | | Five through | | Over Fifteen | | | | | Fixed | | Floating | |||||
| | | or Less | | Five Years | | | Fifteen Years | | Years | | Total | | Rate | | Rate | ||||||
| Commercial real estate-mortgage | $ | 79,384 | $ | 1,006,897 | | $ | 645,817 | $ | 7,107 | $ | 1,739,205 | $ | 1,037,145 | $ | 622,676 | ||||||
| Consumer real estate-mortgage | | 35,182 | | 209,964 | | | 194,688 | | 210,033 | | 649,867 | | 275,745 | | 338,940 | ||||||
| Construction and land development | | 108,323 | | 118,096 | | | 70,426 | | 30,340 | | 327,185 | | 110,813 | | 108,049 | ||||||
| Commercial and industrial | | 165,621 | | 369,484 | | | 105,017 | | 5,796 | | 645,918 | | 364,619 | | 115,678 | ||||||
| Leases | | | 2,345 | | | 66,255 | | | 152 | | | — | | | 68,752 | | | 66,407 | | | — |
| Consumer and other | | 6,561 | | 6,451 | | | 474 | | 49 | | 13,535 | | 6,655 | | 319 | ||||||
| Total loans and leases | | $ | 397,416 | | $ | 1,777,147 | | $ | 1,016,574 | | $ | 253,325 | | $ | 3,444,462 | | $ | 1,861,384 | | $ | 1,185,662 |
Past Due, Nonaccrual, and Loan Modifications for Loans and Leases
Loans and leases are considered past due when the contractual amounts due with respect to principal and interest are not received within 30 days of the contractual due date. Loans and leases are generally classified as nonaccrual if they are past due for a period of 90 days or more, unless such loans and leases are well secured and in the process of collection. If a loan or lease, or a portion of a loan or lease is classified as doubtful or as partially charged off, the loan or lease is generally classified as nonaccrual. Loans and leases that are on a current payment status or past due less than 90 days may also be classified as nonaccrual if repayment in full of principal and interest is in doubt. Loans and leases may be returned to accrual status when all principal and interest amounts contractually due are reasonably assured of repayment within an acceptable period of time, and there is a sustained period of repayment performance of interest and principal by the borrower in accordance with the contractual terms.
While a loan or lease is classified as nonaccrual and the future collectability of the recorded loan or lease balance is doubtful, collections of interest and principal are generally applied as a reduction to the principal outstanding, except in the case of loans and leases with scheduled amortizations where the payment is generally applied to the oldest payment due. When the future collectability of the recorded loan and lease balance is expected, interest income may be recognized on a cash basis. In the case where a nonaccrual loan and lease had been partially charged off, recognition of interest on a cash basis is limited to that which would have been recognized on the recorded loan and lease balance at the contractual interest rate. Receipts in excess of that amount are recorded as recoveries to the allowance for loan and lease losses until prior charge-offs have been fully recovered.
Prior to January 1, 2023, the Company designated loan modifications as Troubled Debt Restructurings ("TDRs") when for economic and legal reasons related to the borrower’s financial difficulties, it granted a concession to the borrower that it
47
Table of Contents
would not otherwise consider. The Company adopted ASU 2022-02, “Financial Instruments – Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measure of TDRs and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty, see Note 1 - Summary of Significant Accounting Policies and Note 5 – Loans and Leases and Allowance for Credit Losses to our audited consolidated financial statements for additional information.
Assets acquired as a result of foreclosure are recorded at estimated fair value in other real estate owned. Any excess of cost over estimated fair value at the time of foreclosure is charged to the allowance for credit losses. Valuations are periodically performed on these properties, and any subsequent write-downs are charged to earnings. Routine maintenance and other holding costs are included in noninterest expense.
Nonperforming loans and leases as a percentage of gross loans and leases, net of deferred fees, was 0.24% as of December 31, 2023, and 0.09% as of December 31, 2022, respectively. Total nonperforming assets as a percentage of total assets as of December 31, 2023, totaled 0.20% compared to 0.10% as of December 31, 2022.
The following table is a summary of our loans and leases that were past due at least 30 days but not more than 89 days and 90 days or more past due as of December 31, 2023, and 2022 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | Accruing Loans | | | Accruing Loans | | | | | | | | ||||||
| | | | | 30-89 Days | | | 90 Days or More | | | Total Accruing | | |||||||||
| | | | | Past Due | | | Past Due | | | Past Due Loans | | |||||||||
| | | | | | | | Percentage of | | | | | | Percentage of | | | | | | Percentage of | |
| | | Total | | | | | Loans in | | | | | | Loans in | | | | | | Loans in | |
| | | Loans | | | Amount | | Category | | | | Amount | | Category | | | | Amount | | Category | |
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | |
| Commercial real estate | $ | 1,739,205 | | $ | 322 | | 0.02 | % | | $ | - | | - | % | | $ | 322 | | 0.02 | % |
| Consumer real estate | | 649,867 | | | 2,229 | | 0.34 | | | | - | | - | | | | 2,229 | | 0.34 | |
| Construction and land development | | 327,185 | | | 631 | | 0.19 | | | | - | | - | | | | 631 | | 0.19 | |
| Commercial and industrial | | 645,918 | | | 1,286 | | 0.20 | | | | - | | - | | | | 1,286 | | 0.20 | |
| Leases | | 68,752 | | | 1,340 | | 1.95 | | | | 72 | | 0.10 | | | | 1,412 | | 2.05 | |
| Consumer and other | | 13,535 | | | 89 | | 0.66 | | | | 98 | | 0.72 | | | | 187 | | 1.38 | |
| Total | $ | 3,444,462 | | $ | 5,897 | | 0.17 | | | $ | 170 | | - | | | $ | 6,067 | | 0.18 | |
| | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 | | | | | | | | | | | | | | | | | | | | |
| Commercial real estate | $ | 1,627,761 | | $ | 54 | | - | % | | $ | - | | - | % | | $ | 54 | | - | % |
| Consumer real estate | | 587,977 | | | 594 | | 0.10 | | | | - | | - | | | | 594 | | 0.10 | |
| Construction and land development | | 402,501 | | | - | | - | | | | - | | - | | | | - | | - | |
| Commercial and industrial | | 551,867 | | | 203 | | 0.04 | | | | - | | - | | | | 203 | | 0.04 | |
| Leases | | 67,427 | | | 1,108 | | 1.64 | | | | 143 | | 0.21 | | | | 1,251 | | 1.86 | |
| Consumer and other | | 16,094 | | | 107 | | 0.66 | | | | - | | - | | | | 107 | | 0.66 | |
| Total | $ | 3,253,627 | | $ | 2,066 | | 0.06 | | | $ | 143 | | - | | | $ | 2,209 | | 0.07 | |
The following table is a summary of our nonaccrual loans and leases as of December 31, 2023, and 2022 (dollars in thousands):
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2023 | | | December 31, 2022 | |||||||||||||
| | | | | Nonaccrual Loans | | | | | | Nonaccrual Loans | | ||||||
| | | | | | | | Percentage of | | | | | | | | | Percentage of | |
| | | Total | | | | | Loans in | | | | Total | | | | | Loans in | |
| | | Loans | | | Amount | | Category | | | | Loans | | | Amount | | Category | |
| Commercial real estate | $ | 1,739,205 | | $ | 2,044 | | 0.12 | % | | $ | 1,627,761 | | $ | - | | - | % |
| Consumer real estate | | 649,867 | | | 2,647 | | 0.41 | | | | 587,977 | | | 1,665 | | 0.28 | |
| Construction and land development | | 327,185 | | | 620 | | 0.19 | | | | 402,501 | | | 920 | | 0.23 | |
| Commercial and industrial | | 645,918 | | | 2,480 | | 0.38 | | | | 551,867 | | | 180 | | 0.03 | |
| Leases | | 68,752 | | | 140 | | 0.20 | | | | 67,427 | | | 28 | | 0.04 | |
| Consumer and other | | 13,535 | | | - | | - | | | | 16,094 | | | 15 | | 0.09 | |
| Total | $ | 3,444,462 | | $ | 7,931 | | 0.23 | | | $ | 3,253,627 | | $ | 2,808 | | 0.09 | |
| | | | | | | | | | | | | | | | | | |
| Allowance for credit losses to nonaccrual loans | | | | | 424.75% | | | | | | | | | 830.98% | | | |
48
Table of Contents
Potential Problem Loans and Leases
At December 31, 2023, substandard or problem loans and leases amounted to approximately $12.7 million or 0.37% of total loans and leases outstanding. Potential problem loans and leases, which are not included in nonperforming loans and leases, represent those loans and leases with a well-defined weakness and where information about possible credit problems of borrowers has caused management to have doubts about the borrower’s ability to comply with present repayment terms. This definition is believed to be substantially consistent with the standards established by the Bank’s primary regulators, for loans classified as substandard or worse, but not considered nonperforming loans and leases.
Allocation of the Allowance for Credit Losses
On January 1, 2023, we adopted FASB ASU 2016-13, which introduced the current expected credit losses ("CECL") methodology and required us to estimate all expected credit losses over the remaining life of our loan portfolio. For additional information relating to CECL, see Note 1—Summary of Significant Accounting Policies to our audited consolidated financial statements. Accordingly, the allowance for credit losses represents an amount that, in management's evaluation, is adequate to provide coverage for all expected future credit losses on outstanding loans. As of December 31, 2023, and 2022, our allowance for credit losses was $35.1 million and $23.3 million, respectively, which our management deemed to be adequate at each of the respective dates. Our allowance for credit losses as a percentage of total loans was 1.02% and 0.72% at December 31, 2023, and 2022, respectively. The increase in the allowance for credit losses is largely the result of the implementation of ASU 2016-13 on January 1, 2023, which resulted in an adjustment to the opening balance of the allowance for credit losses of $8.7 million.
Management considers forward-looking information in estimating expected credit losses. The Company uses an average of Fannie Mae and Federal Open Market Committee projections of the national unemployment rate to determine the best estimate of expected credit losses. For the contractual term that extends beyond the reasonable and supportable forecast period, the Company reverts to the long term mean of historical factors using a straight-line approach. The Company uses an eight-quarter forecast and a four-quarter reversion period.
Management considers the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively selected by management but measured by objective measurements period over period. The data for each measurement may be obtained from internal or external sources. The Company considers the qualitative factors that are relevant as of the reporting date, which may include, but are not limited to: independent loan review results, portfolio concentrations, lending strategies, quality of assets, regulatory review results and associate retention. The qualitative allowance will increase, or decrease based on the assessment of these various factors.
We assess the adequacy of the allowance for credit losses on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon management'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 the loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off.
Based upon our evaluation of the loan portfolio, we believe the allowance for credit losses on loans to be adequate to absorb our estimate of expected future credit losses on loans outstanding at December 31, 2023. While our policies and procedures used to estimate the allowance for credit losses as well as the resultant provision for credit losses charged to operations are considered adequate by management, they are necessarily approximate and imprecise. There are factors beyond our control, such as conditions in the local and national economy, local real estate market or a particular industry or borrower which may negatively impact, materially, our asset quality and the adequacy of our allowance for credit losses and, thus, the resulting provision for credit losses.
49
Table of Contents
The following table sets forth, based on management’s best estimate, the allocation of the allowance for credit losses on loans and leases to categories of loans and leases and loan and lease balances by category and the percentage of loans and leases in each category to total loans and leases and allowance for credit losses as a percentage of total loans and leases within each loan and lease category as of December 31 for each of the past two years (dollars in thousands):
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | Percentage of Loans | | | | | Ratio of Allowance | | ||||
| | | Amount of | | in Each Category | | | Total | | Allocated to Loans in | | ||||
| | | Allowance Allocated | | to Total Loans | | | Loans | | Each Category | | ||||
| December 31, 2023 | | | | | | | | | | | | | | |
| Commercial real estate | | $ | 15,264 | | | 50.4 | % | | $ | 1,739,205 | | | 0.88 | % |
| Consumer real estate | | | 7,249 | | | 18.9 | | | | 649,867 | | | 1.12 | |
| Construction and land development | | | 4,874 | | | 9.5 | | | | 327,185 | | | 1.49 | |
| Commercial and industrial | | | 6,924 | | | 18.8 | | | | 645,918 | | | 1.07 | |
| Leases | | | 640 | | | 2.0 | | | | 68,752 | | | 0.93 | |
| Consumer and other | | | 115 | | | 0.4 | | | | 13,535 | | | 0.85 | |
| Total | | $ | 35,066 | | | 100.0 | % | | $ | 3,444,462 | | | 1.02 | |
| | | | | | | | | | | | | | | |
| December 31, 2022 | | | | | | | | | | | | | | |
| Commercial real estate | | $ | 10,821 | | | 50.0 | % | | $ | 1,627,761 | | | 0.66 | % |
| Consumer real estate | | | 4,028 | | | 18.1 | | | | 587,977 | | | 0.69 | |
| Construction and land development | | | 3,059 | | | 12.4 | | | | 402,501 | | | 0.76 | |
| Commercial and industrial | | | 3,997 | | | 17.0 | | | | 551,867 | | | 0.72 | |
| Leases | | | 1,293 | | | 2.1 | | | | 67,427 | | | 1.92 | |
| Consumer and other | | | 136 | | | 0.4 | | | | 16,094 | | | 0.85 | |
| Total | | $ | 23,334 | | | 100.0 | % | | $ | 3,253,627 | | | 0.72 | |
The allowance associated with the individually evaluated loans and leases were approximately $3.5 million at December 31, 2023, compared to $385 thousand at December 31, 2022. The increase in the individually evaluated loans and lease, is primarily from $2.9 million that was recognized on purchase credit-deteriorated (“PCD”) loans previously classified as purchased credit impaired (“PCI”) with a corresponding adjustment to the gross carrying amount of the loans from the implementation of FASB ASU 2016-13 on January 1, 2023, for more information see Note 1—Summary of Significant Accounting Policies to our audited consolidated financial statements.
50
Table of Contents
The following table presents information related to credit losses on loans and lease by loan segment for each of the years in the three year period ended December 31, (dollars in thousands):
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | Ratio of Net (charge-offs) | | ||||
| | | Provision for | | Net (charge-offs) | | Average | | Recoveries to | | ||||
| | | Credit Losses | | Recoveries | | Loans | | Average Loans | | ||||
| For the year ended December 31, 2023 | | | | | | | | | | | | | |
| Commercial real estate | | $ | 906 | | $ | 6 | | $ | 1,657,874 | | | - | % |
| Consumer real estate | | | 1,059 | | | 44 | | | 624,972 | | | 0.01 | |
| Construction and land development | | | (380) | | | 25 | | | 367,421 | | | 0.01 | |
| Commercial and industrial | | | 1,637 | | | (188) | | | 602,413 | | | (0.03) | |
| Leases | | | 347 | | | (345) | | | 67,318 | | | (0.51) | |
| Consumer and other | | | 186 | | | (220) | | | 14,525 | | | (1.51) | |
| Total | | $ | 3,755 | | $ | (678) | | $ | 3,334,523 | | | (0.02) | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| For the year ended December 31, 2022 | | | | | | | | | | | | | |
| Commercial real estate | | $ | 1,034 | | | 6 | | $ | 1,498,235 | | | - | % |
| Consumer real estate | | | 43 | | | 531 | | | 520,447 | | | 0.10 | |
| Construction and land development | | | 1,177 | | | - | | | 360,660 | | | - | |
| Commercial and industrial | | | 339 | | | (123) | | | 493,236 | | | (0.02) | |
| Leases | | | 879 | | | 84 | | | 61,960 | | | 0.14 | |
| Consumer and other | | | 546 | | | (534) | | | 13,973 | | | (3.82) | |
| Total | | $ | 4,018 | | $ | (36) | | $ | 2,948,511 | | | - | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| For the year ended December 31, 2021 | | | | | | | | | | | | | |
| Commercial real estate | | $ | 2,119 | | | 83 | | $ | 1,213,311 | | | 0.01 | % |
| Consumer real estate | | | 11 | | | (28) | | | 456,529 | | | (0.01) | |
| Construction and land development | | | (194) | | | - | | | 293,190 | | | - | |
| Commercial and industrial | | | (1,053) | | | (273) | | | 526,586 | | | (0.05) | |
| Leases | | | 455 | | | (125) | | | 39,408 | | | (0.32) | |
| Consumer and other | | | 295 | | | (284) | | | 11,553 | | | (2.46) | |
| Total | | $ | 1,633 | | $ | (627) | | $ | 2,540,577 | | | (0.02) | |
Investment Portfolio
Our investment portfolio is the second largest component of our interest earning assets. The portfolio serves the following purposes: (i) to optimize the Bank’s income consistent with the investment portfolio’s liquidity and risk objectives; (ii) to balance market and credit risks of other assets and the Bank’s liability structure; (iii) to profitably deploy funds which are not needed to fulfill loan demand, deposit redemptions or other liquidity purposes; and (iv) provide collateral which the Bank is required to pledge against public funds.
Our available-for-sale (“AFS”) investment portfolio is carried at fair market value and our held-to-maturity investment portfolio is carried at amortized cost, and consists primarily of Federal agency bonds, mortgage-backed securities, state and municipal securities and other debt securities. Our investment portfolio decreased from $769.8 million at December 31, 2022, to $689.6 million at December 31, 2023. The $80.2 million decrease is primarily related to the strategic decision to sell $159.6 million in AFS securities during the third quarter of 2023, as part of a balance sheet optimization transaction, reinvesting into higher yielding assets. The Company purchased $130.6 million of securities during the year ended December 31, 2023, which was offset by $211.5 million of sales, maturities and prepayments received during the same period. New purchases were focused on higher yielding mortgage-backed securities to provide cash flow and liquidity. Our investment to asset ratio has decreased from 16.7% at December 31, 2022, to 14.3% at December 31, 2023 primarily due to the strategic decision to sell a portion of AFS securities prior to their scheduled maturity.
Net unrealized losses in our AFS securities portfolio were $33.0 million as of December 31, 2023, compared to $45.3 million at December 31, 2022. The decrease was attributable to changes in market interest rates related to our securities, relative to when the securities were purchased. Principal paydowns/maturities on lower yielding securities as well as the
51
Table of Contents
decision to sell a portion of the bank’s AFS securities also played a role in a decrease in the net unrealized loss change over the period.
The following table presents the contractual maturity of the Company’s securities by contractual maturity date and average yields based on amortized cost (for all obligations on a fully taxable basis) at December 31, 2023 (dollars in thousands). The composition and maturity/repricing distribution of the securities portfolio is subject to change depending on rate sensitivity, capital and liquidity needs.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | One Year | | One through | | Five through | Over Ten | | ||||||||||||||||||||||||
| | | or Less | | Five Years | | Ten Years | | Years | | Total | | ||||||||||||||||||||
| | | | | | Weighted | | | | | | Weighted | | | | | | Weighted | | | | | | Weighted | | | | | | Weighted | | |
| | | | | | Average | | | | | | Average | | | | | | Average | | | | | | Average | | | | | | Average | | |
| Available-for-sale: | | | Amount | | Yield (1) | | | | Amount | | Yield (1) | | | | Amount | | Yield (1) | | | | Amount | | Yield (1) | | | | Amount | | Yield (1) | | |
| U.S. Treasury | | $ | — | | - | % | | $ | 57,040 | | 1.25 | % | | $ | 27,267 | | 1.32 | % | | $ | — | | - | % | | $ | 84,307 | | 1.27 | % | |
| U.S. Government agencies | | | 1,280 | | 4.45 | | | | 211 | | 6.75 | | | | 45,492 | | 6.98 | | | | — | | - | | | | 46,983 | | 6.91 | | |
| State and political subdivisions | | 130 | | 5.56 | | | 3,185 | | 2.74 | | | 5,576 | | 3.06 | | | 9,725 | | 3.80 | | | 18,616 | | 3.41 | | | |||||
| Other debt securities | | — | | - | | | 995 | | 4.90 | | | 35,368 | | 4.99 | | | 500 | | 4.50 | | | 36,863 | | 4.98 | | | |||||
| Mortgage-backed securities | | 25 | | 1.79 | | | 7,654 | | 2.11 | | | 105,560 | | 3.28 | | | 141,049 | | 2.81 | | | 254,288 | | 2.98 | | | |||||
| Total securities | | $ | 1,435 | | 4.50 | | | $ | 69,085 | | 1.48 | | | $ | 219,263 | | 4.07 | | | $ | 151,274 | | 2.88 | | | $ | 441,057 | | 3.26 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Treasury | | $ | 150,066 | | 1.47 | % | | $ | — | | - | % | | $ | — | | - | % | | $ | — | | - | % | | $ | 150,066 | | 1.47 | % | |
| U.S. Government agencies | | | — | | - | | | | — | | - | | | | 42,989 | | 1.84 | | | | 6,347 | | 2.01 | | | | 49,336 | | 1.86 | | |
| State and political subdivisions | | — | | - | | | 750 | | 1.32 | | | 4,504 | | 2.17 | | | 47,426 | | 2.17 | | | 52,680 | | 2.13 | | | |||||
| Other debt securities | | — | | - | | | — | | - | | | — | | - | | | — | | - | | | — | | - | | | |||||
| Mortgage-backed securities | | — | | - | | | — | | - | | | 4,834 | | 2.14 | | | 24,320 | | 2.12 | | | 29,154 | | 2.12 | | | |||||
| Total securities | | $ | 150,066 | | 1.47 | | | $ | 750 | | 1.32 | | | $ | 52,327 | | 1.90 | | | $ | 78,093 | | 2.13 | | | $ | 281,236 | | 1.73 | | |
1Based on amortized cost, taxable equivalent basis.
Deposits
Deposits are the primary source of funds for the Company’s lending and investing activities. The Company provides a range of deposit services to businesses and individuals, including noninterest-bearing checking accounts, interest-bearing checking accounts, savings accounts, money market accounts, Individual Retirement Accounts (“IRAs”) and certificates of deposit (“CDs”). These accounts generally earn interest at rates the Company establishes based on market factors and the anticipated amount and timing of funding needs. The establishment or continuity of a core deposit relationship can be a factor in loan pricing decisions. While the Company’s primary focus is on establishing customer relationships to attract core deposits, at times, the Company uses brokered deposits and other wholesale deposits to supplement its funding sources. As of December 31, 2023, brokered deposits represented approximately 0.52% of total deposits.
The following table summarizes the average balances outstanding and average interest rates for each major category of deposits for 2023, 2022 and 2021 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2023 | | 2022 | | 2021 | ||||||||||||||||
| | Average | % of | Average | Average | % of | Average | Average | % of | Average | |||||||||||||
| | | Balance | | Total | | Rate | | Balance | | Total | | Rate | | Balance | | Total | | Rate | ||||
| Noninterest-bearing demand | | $ | 958,078 | 22.8 | % | — | | $ | 1,120,555 | 27.0 | % | — | | $ | 841,746 | 25.5 | % | — | | |||
| Interest-bearing demand | | 959,639 | 22.8 | % | 2.11 | % | 945,414 | 22.8 | % | 0.66 | % | 737,251 | 22.3 | % | 0.19 | % | ||||||
| Money market and savings | | 1,768,869 | 42.0 | % | 2.85 | % | 1,576,170 | 37.9 | % | 0.58 | % | 1,191,916 | 36.1 | % | 0.29 | % | ||||||
| Time deposits | | 520,799 | 12.4 | % | 2.61 | % | 513,416 | 12.4 | % | 0.55 | % | 533,994 | 16.2 | % | 0.74 | % | ||||||
| Total average deposits | | $ | 4,207,385 | 100.0 | % | 2.00 | % | $ | 4,155,555 | 100.0 | % | 0.44 | % | $ | 3,304,907 | 100.0 | % | 0.27 | % |
During 2023, average deposits increased in all categories, except for noninterest-bearing demand deposits. The Company believes its deposit product offerings are properly structured to attract and retain core low-cost deposit relationships. The average cost of deposits was 2.00% in 2023 compared to 0.44% in 2022.
Total deposits as of December 31, 2023, were $4.3 billion, which was an increase of $190.8 million from December 31, 2022. This increase is related to organic deposit growth. As of December 31, 2023, the Company had outstanding time deposits under $250,000 of $324.8 million, time deposits over $250,000 of $225.7 million, and a time deposit fair value
52
Table of Contents
adjustment of $106 thousand. The following table summarizes the maturities of time deposits of $250,000 or more as of December 31, 2023 (in thousands):
| | | | |
|---|---|---|---|
| | December 31, | ||
| | | 2023 | |
| Three months or less | | $ | 106,715 |
| Three to six months | | 39,985 | |
| Six to twelve months | | 47,087 | |
| More than twelve months | | 31,892 | |
| Total | | $ | 225,679 |
As of December 31, 2023 and 2022, $1.76 billion and $1.65 billion, respectively, of our deposit portfolio was uninsured. The uninsured amounts are estimated based on the methodologies and assumptions used for the SmartBank’s regulatory reporting requirements.
Borrowings and Subordinated Debt
Other than deposits, the Company uses short-term borrowings and long-term debt to provide both funding and, to a lesser extent, regulatory capital using debt at the Company level which can be downstreamed as Tier 1 capital to the Bank. Total borrowings at December 31, 2023 and 2022, was $13.1 million and $41.9 million, respectively. The $28.8 million reduction in borrowings, was primarily the reduction of $24.6 million in secured borrowing and the repayment of $4.5 million on a line of credit. Short-term borrowings, included in borrowings, totaled $5.1 million at December 31, 2023 and $4.8 million at December 31, 2022 and consisted entirely of securities sold under repurchase agreements. Long-term debt totaled $42.1 million at December 31, 2023 and $42.0 million at December 31, 2022 and consisted entirely of subordinated debt. For more information regarding our borrowings and subordinated debt, see “Part II – Item 8. Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit” and “Note 10 – Subordinated Debt.”
Liquidity
Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost. We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.
Our liquidity position is supported by management of liquid assets and access to alternative sources of funds. Our liquid assets include cash, interest-bearing deposits in correspondent banks, federal funds sold, and fair value of unpledged investment securities. Other available sources of liquidity include wholesale deposits, and additional borrowings from correspondent banks, FHLB advances, and the Federal Reserve discount window.
Our short-term and long-term liquidity requirements are primarily met through cash flow from operations, redeployment of prepaying and maturing balances in our loan and investment portfolios, and increases in customer deposits. Other alternative sources of funds will supplement these primary sources to the extent necessary to meet additional liquidity requirements on either a short-term or long-term basis.
As part of our liquidity management strategy, we open federal funds lines with our correspondent banks. As of December 31, 2023, we had $98.0 million of unsecured federal funds lines with no funds advanced. In addition, we have access to the Federal Reserve’s discount window in the amount $283.0. million with no borrowings outstanding as of December 31, 2023. The Federal Reserve discount window line is collateralized by a pool of commercial real estate loans and commercial and industrial loans totaling $379.8 million as of December 31, 2023.
At December 31, 2023, we had no FHLB advances outstanding. For more information regarding the FHLB advances, see “Part II – Item 8. Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit.” Based on the
53
Table of Contents
values of loans pledged as collateral, we had $469.9 million of additional borrowing availability with the FHLB as of December 31, 2023. We also maintain relationships in the capital markets with brokers to issue certificates of deposit and money market accounts.
The Company has a revolving line of credit for an aggregate amount of $35.0 million, with a maturity date of February 1, 2025. At December 31, 2023, $8.0 million was outstanding under the line of credit, and $27.0 million of the line of credit remained available to the Company.
Capital Requirements
The Company and Bank are required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets. The required capital ratios are minimums, and the federal banking agencies may determine that a banking organization, based on its size, complexity or risk profile, must maintain a higher level of capital in order to operate in a safe and sound manner. Risks such as concentration of credit risks and the risk arising from non-traditional activities, as well as the institution’s exposure to a decline in the economic value of its capital due to changes in interest rates, and an institution’s ability to manage those risks are important factors that are to be taken into account by the federal banking agencies in assessing an institution’s overall capital adequacy. The Company uses leverage analysis to examine the potential of the institution to increase assets and liabilities using the current capital base. The key measurements included in this analysis are the Company and Bank’s Common Equity Tier 1 capital, Tier 1 capital, leverage and total capital ratios. At December 31, 2023, and 2022, our capital ratios, including our Company and Bank’s capital ratios, exceeded regulatory minimum capital requirements. From time to time we may be required to support the capital needs the Bank. For more information regarding our capital, leverage and total capital ratios, see “Part II – Item 8. Financial Statements and Supplementary Data – Note 15 – Regulatory Matters.”
The table below (dollars in thousands) summarizes the capital requirements applicable to the Company and Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Company and Bank’s capital ratios as of December 31, 2023 and 2022. The Company and Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of December 31, 2023 and 2022. As of December 31, 2023, the FDIC categorized the Bank as well-capitalized under the prompt corrective action framework. There have been no conditions or events since December 31, 2023, that management believes would change this classification.
54
Table of Contents
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | Minimum to be | | |||
| | | | | | | | | | | | | well | | |||
| | | | | | | | | | | | | capitalized under | | |||
| | | | | | | | Minimum for | | prompt | | ||||||
| | | | | | | | capital | | corrective action | | ||||||
| | | | Actual | | adequacy purposes | | provisions1 | | ||||||||
| | Amount | Ratio | Amount | Ratio | Amount | Ratio | | |||||||||
| December 31, 2023 | | | | | | | | | | | | | | | | |
| SmartFinancial: | | | | | | | | | | | | | | | | |
| Total Capital (to Risk Weighted Assets) | | $ | 448,050 | 11.80 | % | $ | 303,658 | 8.00 | % | | N/A | N/A | | |||
| Tier 1 Capital (to Risk Weighted Assets) | | 385,795 | 10.16 | % | 227,744 | 6.00 | % | | N/A | N/A | | |||||
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | | 385,795 | 10.16 | % | 170,808 | 4.50 | % | | N/A | N/A | | |||||
| Tier 1 Capital (to Average Assets)2 | | 385,795 | 8.27 | % | 186,672 | 4.00 | % | | N/A | N/A | | |||||
| | | | | | | | | | | | | | | | | |
| SmartBank: | | | | | | | | | | | | | | | | |
| Total Capital (to Risk Weighted Assets) | | $ | 456,134 | 12.02 | % | $ | 303,680 | 8.00 | % | $ | 379,600 | 10.00 | % | |||
| Tier 1 Capital (to Risk Weighted Assets) | | 427,559 | 11.26 | % | 227,760 | 6.00 | % | 303,680 | 8.00 | % | ||||||
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | | 427,559 | 11.26 | % | 170,820 | 4.50 | % | 246,740 | 6.50 | % | ||||||
| Tier 1 Capital (to Average Assets)2 | | 427,559 | 9.18 | % | 186,363 | 4.00 | % | 232,954 | 5.00 | % | ||||||
| | | | | | | | | | | | | | | | | |
| December 31, 2022 | | | | | | | | | | | | | | | | |
| SmartFinancial: | | | | | | | | | | | | | | | | |
| Total Capital (to Risk Weighted Assets) | | $ | 425,957 | 11.40 | % | $ | 298,966 | 8.00 | % | N/A | N/A | | ||||
| Tier 1 Capital (to Risk Weighted Assets) | | 360,608 | 9.65 | % | 224,224 | 6.00 | % | N/A | N/A | | ||||||
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | | 360,608 | 9.65 | % | 168,168 | 4.50 | % | N/A | N/A | | ||||||
| Tier 1 Capital (to Average Assets) | | 360,608 | 7.95 | % | 181,387 | 4.00 | % | N/A | N/A | | ||||||
| | | | | | | | | | | | | | | | | |
| SmartBank: | | | | | | | | | | | | | | | | |
| Total Capital (to Risk Weighted Assets) | | $ | 426,947 | 11.44 | % | $ | 298,476 | 8.00 | % | $ | 373,094 | 10.00 | % | |||
| Tier 1 Capital (to Risk Weighted Assets) | | 403,613 | 10.82 | % | 223,857 | 6.00 | % | 298,476 | 8.00 | % | ||||||
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | | 403,613 | 10.82 | % | 167,892 | 4.50 | % | 242,511 | 6.50 | % | ||||||
| Tier 1 Capital (to Average Assets) | | 403,613 | 8.90 | % | 181,383 | 4.00 | % | 226,729 | 5.00 | % |
1The prompt corrective action provisions are applicable at the Bank level only.
2Average assets for the above calculations were based on the most recent quarter.
Contractual Obligations
The following tables present, as of December 31, 2023, our significant fixed and determinable contractual obligations (in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | As of December 31, 2023, payments due in | |||||||||||||
| | | | | | | | | | | | More | | | | |
| | Less than | 1 to 3 | 3 to 5 | than 5 | | | |||||||||
| | | 1 year | | years | | years | | years | | Total | |||||
| Operating leases | | $ | 1,488 | | $ | 2,718 | | $ | 2,275 | | $ | 5,369 | | $ | 11,850 |
| Time deposits | | 474,114 | | 59,492 | | 16,862 | | — | | 550,468 | |||||
| Securities sold under agreement to repurchase | | 5,078 | | — | | — | | — | | 5,078 | |||||
| FHLB advances and other borrowings | | 8,000 | | — | | — | | — | | 8,000 | |||||
| Subordinated debt | | — | | — | | 40,000 | | 2,500 | | 42,500 | |||||
| Total | | $ | 488,680 | | $ | 62,210 | | $ | 59,137 | | $ | 7,869 | | $ | 617,896 |
55
Table of Contents
Off-Balance Sheet Arrangements
At December 31, 2023, we had $717.0 million of pre-approved but unused lines of credit and $7.6 million of standby letters of credit. These commitments generally have fixed expiration dates and many will expire without being drawn upon. The total commitment level does not necessarily represent future cash requirements. If needed to fund these outstanding commitments, the Bank has the ability to liquidate Federal funds sold or securities available-for-sale, or on a short-term basis to borrow and purchase Federal funds from other financial institutions. Additional information about our off-balance sheet risk exposure is presented in Note 14 – Commitments and Contingent Liabilities to our audited consolidated financial statements.
Critical Accounting Policies
The Company has identified accounting policies that are the most critical to fully understand and evaluate its reported financial results and require management’s most difficult, subjective or complex judgments. Management has reviewed the following critical accounting policies and related disclosures with the Audit Committee of the Board of Directors. These policies, along with a brief discussion of the material implications of the uncertainties of each policy, are below. For a full description of these critical accounting policies, see Note 1 – Summary of Significant Accounting Policies to our audited consolidated financial statements.
Allowance for credit losses – Loans – As described in Note 1 – Summary of Significant Accounting Policies in the notes to our consolidated financial statements, we adopted FASB ASU 2016-13 effective January 1, 2023, which requires the estimation of an allowance for credit losses in accordance with the CECL methodology. Our management assesses the adequacy of the allowance on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon management’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 (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. The level of the allowance for credit losses maintained by management is believed adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet date. The allowance is increased through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously charged-off.
Fair values for acquired assets and assumed liabilities – Assets and liabilities acquired are recorded at their respective fair values as of the date of the acquisition. The excess of the purchase price over the net estimated fair values of the acquired assets and liabilities is allocated to identifiable intangible assets with the remaining excess allocated to goodwill. Goodwill has an indefinite useful life and is evaluated for impairment annually, or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. As of December 31, 2023, there was approximately $96.1 million in goodwill. The Company performs its annual goodwill impairment test as of December 31 of each year, but considering the recent economic conditions in 2023, the Company performed a Step 1 goodwill impairment test during the second quarter of 2023 (which compares the fair value of a reporting unit with its carrying amount, including goodwill), and the results indicated that there was no impairment. Management continues to evaluate the economic conditions for applicable changes and at December 31, 2023, there was no impairment of goodwill.