Skip to main content

Ameris Bancorp

For the period ended Sep 30, 2024. Filed Nov 8, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 8, 2024

ABCB$83.17+1.7%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Unaudited Consolidated Financial Statements

September 30, 2024

NOTE 1 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

Nature of Business

Ameris Bancorp (the “Company” or “Ameris”) is a financial holding company headquartered in Atlanta, Georgia. Ameris conducts substantially all of its operations through its wholly owned banking subsidiary, Ameris Bank (the “Bank”). At September 30, 2024, the Bank operated 164 branches in select markets in Georgia, Alabama, Florida, North Carolina and South Carolina. Our business model capitalizes on the efficiencies of a large financial services company, while still providing the community with the personalized banking service expected by our customers. We manage our Bank through a balance of decentralized management responsibilities and efficient centralized operating systems, products and loan underwriting standards. The Company’s Board of Directors and senior managers establish corporate policy, strategy and administrative policies. Within our established guidelines and policies, the banker closest to the customer responds to the differing needs and demands of his or her unique market.

Basis of Presentation

The accompanying unaudited consolidated financial statements for Ameris have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (“GAAP”) for complete financial statement presentation. The interim consolidated financial statements included herein are unaudited but reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary for a fair presentation of the consolidated financial position and results of operations for the interim periods presented. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the three and nine months ended September 30, 2024 are not necessarily indicative of the results to be expected for the full year. These financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.

In preparing the consolidated financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash on hand, cash items in process of collection, amounts due from banks, interest-bearing deposits in banks and federal funds sold.

Reclassifications

Certain reclassifications of prior year amounts have been made to conform with the current year presentations. The reclassifications had no effect on net income or shareholders' equity as previously reported.

Accounting Standards Adopted in 2024

ASU 2023-02 - Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method ("ASU 2023-02"). ASU 2023-02 allows entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credit. Previously, this method was only available for qualifying tax equity investments in low-income housing tax credit structures. The Company adopted ASU 2023-02 on January 1, 2024 and adoption did not have a significant impact on the Company's financial position or results of operations.

ASU No. 2023-07 – Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures ("ASU 2023-07"). ASU 2023-07 enhances segment disclosures by requiring inclusion of significant segment expenses, disclosure of the amount and composition of other segment items, previous annual disclosures in interim periods and identification of the position and title of the chief operating decision maker. ASU 2023-07 is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company adopted this standard effective January 1, 2024 and adoption did not have a significant impact on the Company's financial position or results of operations. The adoption will enhance disclosures of reporting segments beginning with the Company's Annual Report on Form 10-K and will be applied on a retrospective basis.

Accounting Standards Pending Adoption

ASU No. 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures ("ASU 2023-09"). ASU No. 2023-09 provides for enhanced income tax disclosures by, among other things, requiring specific breakout of certain categories in the reconciliation of statutory income tax rate to effective rate, establishing a quantitative threshold for further breakout of reconciling items exceeding the threshold and not already required to be separately disclosed, requiring a qualitative description of the state and local jurisdictions making up the majority (greater than 50%) of the effect of state and local income taxes category, and provide further disaggregation of income taxes paid (net of refunds received) by jurisdiction. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the guidance and it is not expected to have a significant impact on the Company's financial position or results of operations but will increase disclosures of income taxes.

NOTE 2 – INVESTMENT SECURITIES

The amortized cost and estimated fair value of securities available-for-sale along with gross unrealized gains and losses are summarized as follows:

(dollars in thousands)Securities available-for-saleAmortizedCostAllowance for Credit LossesGrossUnrealizedGainsGrossUnrealizedLossesEstimatedFairValue
U.S. Treasuries$631,992$—$2,746$(4,067)$630,671
U.S. government-sponsored agencies1,013——(18)995
State, county and municipal securities26,652—23(746)25,929
Corporate debt securities10,946(66)10(664)10,226
SBA pool securities75,276—2(1,086)74,192
Mortgage-backed securities713,439—3,948(17,848)699,539
Total debt securities available-for-sale$1,459,318$(66)$6,729$(24,429)$1,441,552
U.S. Treasuries$732,636$—$34$(11,793)$720,877
U.S. government-sponsored agencies1,023——(38)985
State, county and municipal securities28,986—9(944)28,051
Corporate debt securities10,946(69)—(850)10,027
SBA pool securities53,033—2(1,519)51,516
Mortgage-backed securities621,013—67(29,592)591,488
Total debt securities available-for-sale$1,447,637$(69)$112$(44,736)$1,402,944

The amortized cost and estimated fair value of securities held-to-maturity along with gross unrealized gains and losses are summarized as follows:

(dollars in thousands)Securities held-to-maturityAmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesEstimatedFairValue
State, county and municipal securities$33,648$—$(4,907)$28,741
Mortgage-backed securities127,572384(10,983)116,973
Total debt securities held-to-maturity$161,220$384$(15,890)$145,714
State, county and municipal securities$31,905$—$(5,051)$26,854
Mortgage-backed securities109,607—(13,730)95,877
Total debt securities held-to-maturity$141,512$—$(18,781)$122,731

The amortized cost and estimated fair value of debt securities available-for-sale and held-to-maturity as of September 30, 2024, by contractual maturity are shown below. Maturities may differ from contractual maturities in mortgage-backed securities because the mortgages underlying these securities may be called or repaid without penalty. Therefore, these securities are not included in the maturity categories in the following maturity summary:

Available-for-SaleHeld-to-Maturity
(dollars in thousands)AmortizedCostEstimated Fair ValueAmortizedCostEstimated Fair Value
Due in one year or less$282,084$279,670$—$—
Due from one year to five years382,895383,492——
Due from five to ten years69,32868,345——
Due after ten years11,57210,50633,64828,741
Mortgage-backed securities713,439699,539127,572116,973
$1,459,318$1,441,552$161,220$145,714

Securities with a carrying value of approximately $459.1 million and $532.6 million at September 30, 2024 and December 31, 2023, respectively, serve as collateral to secure public deposits and for other purposes required or permitted by law.

The following table shows the gross unrealized losses and estimated fair value of available-for-sale securities aggregated by category and length of time that securities have been in a continuous unrealized loss position at September 30, 2024 and December 31, 2023:

Less Than 12 Months12 Months or MoreTotal
(dollars in thousands)Securities available-for-saleEstimatedFairValueUnrealizedLossesEstimatedFairValueUnrealizedLossesEstimatedFairValueUnrealizedLosses
U.S. Treasuries$—$—$352,918$(4,067)$352,918$(4,067)
U.S. government-sponsored agencies——995(18)995(18)
State, county and municipal securities——17,090(746)17,090(746)
Corporate debt securities——8,320(664)8,320(664)
SBA pool securities55,570(117)18,478(969)74,048(1,086)
Mortgage-backed securities22,153(50)505,263(17,798)527,416(17,848)
Total debt securities available-for-sale$77,723$(167)$903,064$(24,262)$980,787$(24,429)
U.S. Treasuries$159,667$(827)$537,313$(10,966)$696,980$(11,793)
U.S. government sponsored agencies——985(38)985(38)
State, county and municipal securities1,923—19,754(944)21,677(944)
Corporate debt securities500—8,527(850)9,027(850)
SBA pool securities42—21,267(1,519)21,309(1,519)
Mortgage-backed securities126—566,707(29,592)566,833(29,592)
Total debt securities available-for-sale$162,258$(827)$1,154,553$(43,909)$1,316,811$(44,736)

As of September 30, 2024, the Company’s available-for-sale security portfolio consisted of 404 securities,360 of which were in an unrealized loss position. At September 30, 2024, the Company held 293 mortgage-backed securities that were in an unrealized loss position, all of which were issued by U.S. government-sponsored entities and agencies. At September 30, 2024, the Company held 33 U.S. Small Business Administration (“SBA”) pool securities,16 state, county and municipal securities, five corporate securities, one U.S. government-sponsored agency security, and 12 U.S. Treasury securities that were in an unrealized loss position.

The following table shows the gross unrealized losses and estimated fair value of held-to-maturity securities aggregated by category and length of time that securities have been in a continuous unrealized loss position at September 30, 2024 and December 31, 2023:

Less Than 12 Months12 Months or MoreTotal
(dollars in thousands)Securities held-to-maturityEstimatedFairValueUnrealizedLossesEstimatedFairValueUnrealizedLossesEstimatedFairValueUnrealizedLosses
State, county and municipal securities$1,753$(2)$26,988$(4,905)$28,741$(4,907)
Mortgage-backed securities3,315(57)82,422(10,926)85,737(10,983)
Total debt securities held-to-maturity$5,068$(59)$109,410$(15,831)$114,478$(15,890)
State, county and municipal securities$—$—$26,854$(5,051)$26,854$(5,051)
Mortgage-backed securities13,612(227)82,265(13,503)95,877(13,730)
Total debt securities held-to-maturity$13,612$(227)$109,119$(18,554)$122,731$(18,781)

As of September 30, 2024, the Company’s held-to-maturity security portfolio consisted of 35 securities,28 of which were in an unrealized loss position. At September 30, 2024, the Company held 20 mortgage-backed securities andeight state, county and municipal securities that were in an unrealized loss position.

At September 30, 2024 and December 31, 2023, all of the Company’s mortgage-backed securities were obligations of government-sponsored agencies.

Management and the Company’s Asset and Liability Committee (the “ALCO Committee”) evaluate available-for-sale securities in an unrealized loss position on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation, to determine if credit-related impairment exists. Management first evaluates whether they intend to sell or more likely than not will be required to sell an impaired security before recovering its amortized cost basis. If either criteria is met, the entire amount of unrealized loss is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. If either of the above criteria is not met, management evaluates whether the decline in fair value is attributable to credit or resulted from other factors. The Company does not intend to sell these available-for-sale investment securities at an unrealized loss position at September 30, 2024, and it is more likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Based on the results of management's review, at September 30, 2024, management determined that $66,000 was attributable to credit impairment and an allowance for credit losses was recorded. The remaining $24.4 million in unrealized loss was determined to be from factors other than credit.

(dollars in thousands)Three Months Ended September 30,Nine Months Ended September 30,
Allowance for credit losses2024202320242023
Beginning balance$68$82$69$75
Provision for other credit losses(2)(2)(3)5
Ending balance$66$80$66$80

The Company's held-to-maturity securities haveno expected credit losses, andno related allowance for credit losses has been established.

The following table is a summary of sales activities in the Company's debt securities available for sale for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended September 30,Nine Months Ended September 30,
(dollars in thousands)2024202320242023
Gross gains on sales of securities$—$—$—$—
Gross losses on sales of securities————
Net realized gains (losses) on sales of debt securities available for sale$—$—$—$—
Sales proceeds$—$216$—$216

Total net gain (loss) on securities reported on the consolidated statements of income and comprehensive income is comprised of the following for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended September 30,Nine Months Ended September 30,
(dollars in thousands)2024202320242023
Unrealized holding gains (losses) on equity securities$(3,945)$(16)$6$(16)
Net realized gains on sales of other investments3,937—12,314—
Net gain (loss) on securities$(8)$(16)$12,320$(16)

NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES

Loans are stated at amortized cost. Balances within the major loans receivable categories are presented in the following table:

(dollars in thousands)September 30, 2024December 31, 2023
Commercial, financial and agricultural$2,949,957$2,688,929
Consumer210,310241,552
Indirect automobile10,89134,257
Mortgage warehouse985,910818,728
Municipal449,561492,668
Premium finance1,246,452946,562
Real estate – construction and development2,232,1142,129,187
Real estate – commercial and farmland8,249,9818,059,754
Real estate – residential4,629,8054,857,666
$20,964,981$20,269,303

Accrued interest receivable on loans is reported in other assets on the consolidated balance sheets totaling $78.2 million and $79.2 million and at September 30, 2024 and December 31, 2023, respectively. The Company had no recorded allowance for credit losses related to accrued interest on loans at both September 30, 2024 and December 31, 2023.

Nonaccrual and Past-Due Loans

A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as nonaccrual is subsequently applied to principal until the loans are returned to accrual status. The Company’s loan policy states that a nonaccrual loan may be returned to accrual status when (i) none of its principal and interest is due and unpaid, and the Company expects repayment of the remaining contractual principal and interest, or (ii) it otherwise becomes well secured and in the process of collection. Restoration to accrual status on any given loan must be supported by a well-documented credit evaluation of the borrower’s financial condition and the prospects for full repayment, approved by the Company’s Chief Credit Officer. Past-due loans are loans whose principal or interest is past due 30 days or more. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms.

The following table presents an analysis of loans accounted for on a nonaccrual basis:

(dollars in thousands)September 30, 2024December 31, 2023
Commercial, financial and agricultural$13,869$8,059
Consumer7431,153
Indirect automobile186299
Real estate – construction and development3,908282
Real estate – commercial and farmland13,02011,295
Real estate – residential(1)63,781130,029
$95,507$151,117

(1) Included in real estate - residential were $8.2 million and $90.2 million of serviced GNMA-guaranteed nonaccrual loans at September 30, 2024 and December 31, 2023, respectively.

Interest income recognized on nonaccrual loans during the nine months ended September 30, 2024 and 2023 wasnot material.

The following table presents an analysis of nonaccrual loans with no related allowance for credit losses:

(dollars in thousands)September 30, 2024December 31, 2023
Commercial, financial and agricultural$3,660$2,049
Real estate – construction and development2,945—
Real estate – commercial and farmland9,8369,109
Real estate – residential30,27775,419
$46,718$86,577

The following table presents an analysis of past-due loans as of September 30, 2024 and December 31, 2023:

(dollars in thousands)Loans30-59Days PastDueLoans60-89DaysPast DueLoans 90or MoreDays PastDueTotalLoansPast DueCurrentLoansTotalLoansLoans 90Days orMore PastDue andStillAccruing
Commercial, financial and agricultural$20,313$6,299$8,907$35,519$2,914,438$2,949,957$4,732
Consumer1,9115123662,789207,521210,310—
Indirect automobile51245112610,76510,891—
Mortgage warehouse————985,910985,910—
Municipal————449,561449,561—
Premium finance13,2465,8807,50226,6281,219,8241,246,4527,502
Real estate – construction and development10,4113,68758414,6822,217,4322,232,114—
Real estate – commercial and farmland4,5143,1337,56215,2098,234,7728,249,981—
Real estate – residential46,03914,82360,788121,6504,508,1554,629,805—
Total$96,485$34,358$85,760$216,603$20,748,378$20,964,981$12,234
Commercial, financial and agricultural$11,023$5,439$9,733$26,195$2,662,734$2,688,929$5,310
Consumer2,1551,0374983,690237,862241,552—
Indirect automobile153177824834,00934,257—
Mortgage warehouse————818,728818,728—
Municipal————492,668492,668—
Premium finance12,3796,83211,67830,889915,673946,56211,678
Real estate – construction and development2,094—2822,3762,126,8112,129,187—
Real estate – commercial and farmland5,0701,6566,35213,0788,046,6768,059,754—
Real estate – residential49,97619,300127,087196,3634,661,3034,857,666—
Total$82,850$34,281$155,708$272,839$19,996,464$20,269,303$16,988

Collateral-Dependent Loans

Collateral-dependent loans are loans where repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty. If the Company determines that foreclosure is probable, these loans are written down to the lower of cost or fair value of the collateral less estimated costs to sell. When repayment is expected to be from the operation of the collateral, the allowance for credit losses is calculated as the amount by which the amortized cost basis of the financial asset exceeds the present value of expected cash flows from the operation of the collateral. The Company may, in the alternative, measure the allowance for credit loss as the amount by which the amortized cost basis of the financial asset exceeds the estimated fair value of the collateral.

The following table presents an analysis of individually evaluated collateral-dependent financial assets and related allowance for credit losses:

September 30, 2024December 31, 2023
(dollars in thousands)BalanceAllowance for Credit LossesBalanceAllowance for Credit Losses
Commercial, financial and agricultural$19,940$3,130$5,889$567
Premium finance——1,99045
Real estate – construction and development——28023
Real estate – commercial and farmland14,66521811,114108
Real estate – residential16,2832,00821,1022,654
$50,888$5,356$40,375$3,397

Credit Quality Indicators

The Company uses a five category risk grading system to assign a risk grade to each loan in the portfolio. The following is a description of the general characteristics of the grades:

Pass– These loans range from minimal to acceptable credit risk to the Company based on factors including creditworthiness of the borrower, current performance and nature of the collateral.

Other Assets Especially Mentioned ("Special Mention") – This grade includes loans that exhibit potential weaknesses that deserve management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date.

Substandard – This grade represents loans which are inadequately protected by the current credit worthiness and paying capacity of the borrower or of the collateral pledged, if any. These assets exhibit a well-defined weakness or are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. These weaknesses may be characterized by past due performance, operating losses or questionable collateral values.

Doubtful– This grade includes loans which exhibit all of the characteristics of a substandard loan with the added provision that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable or improbable.

Loss – This grade is assigned to loans which are considered uncollectible and of such little value that their continuance as active assets of the Bank is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing it off.

The following tables present the loan portfolio's amortized cost by class of financing receivable, risk grade and year of origination (in thousands) as of September 30, 2024 and December 31, 2023. Generally, current period renewals of credit are underwritten again at the point of renewal and considered current period originations for purposes of the tables below. The Company had an immaterial amount of revolving loans which converted to term loans and the amortized cost basis of those loans is included in the applicable origination year. There wereno loans risk graded doubtful or loss at September 30, 2024 or December 31, 2023.

As of September 30, 2024 · Term Loans by Origination Year · Revolving Loans Amortized Cost Basis
2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total
Commercial, Financial and Agricultural
Risk Grade:
Pass$771,180$653,260$599,054$284,292$85,784$56,473$460,002$2,910,045
Special mention51271,8251,3157253,2412,78410,022
Substandard2312,3023,6008,9078245,3378,68929,890
Total commercial, financial and agricultural$771,416$655,689$604,479$294,514$87,333$65,051$471,475$2,949,957
Current-period gross charge offs28615,84915,3806,6991,178758—40,150
Consumer
Risk Grade:
Pass$44,222$21,803$10,610$3,046$19,194$27,710$82,381$208,966
Special mention5—15——39—59
Substandard137253105341904391271,285
Total consumer$44,364$22,056$10,730$3,080$19,384$28,188$82,508$210,310
Current-period gross charge offs113514210386821,0811982,836
Indirect Automobile
Risk Grade:
Pass$—$—$—$—$—$10,625$—$10,625
Special mention—————26—26
Substandard—————240—240
Total indirect automobile$—$—$—$—$—$10,891$—$10,891
Current-period gross charge offs—————138—138
Mortgage Warehouse
Risk Grade:
Pass$—$—$—$—$—$—$976,092$976,092
Special mention——————9,8189,818
Total mortgage warehouse$—$—$—$—$—$—$985,910$985,910
Current-period gross charge offs————————
Municipal
Risk Grade:
Pass$20,566$9,227$44,890$36,746$140,694$196,616$822$449,561
Total municipal$20,566$9,227$44,890$36,746$140,694$196,616$822$449,561
Current-period gross charge offs————————
Premium Finance
Risk Grade:
Pass$1,217,918$20,616$213$203$—$—$—$1,238,950
Substandard5,2452,257—————7,502
Total premium finance$1,223,163$22,873$213$203$—$—$—$1,246,452
Current-period gross charge offs7425,923245————6,910
As of September 30, 2024 · Term Loans by Origination Year · Revolving Loans Amortized Cost Basis
2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total
Real Estate – Construction and Development
Risk Grade:
Pass$413,449$289,316$1,025,891$323,413$4,550$91,834$74,078$2,222,531
Special mention3,1591,643—66—317—5,185
Substandard50793,374367—528—4,398
Total real estate – construction and development$416,658$291,038$1,029,265$323,846$4,550$92,679$74,078$2,232,114
Current-period gross charge offs————————
Real Estate – Commercial and Farmland
Risk Grade:
Pass$166,867$457,998$2,191,571$2,197,460$1,062,050$1,935,670$94,477$8,106,093
Special mention—1,3603575615,47176,613—94,235
Substandard—1,12217,32213,8783,40213,929—49,653
Total real estate – commercial and farmland$166,867$460,480$2,208,928$2,212,094$1,080,923$2,026,212$94,477$8,249,981
Current-period gross charge offs—513———58—571
Real Estate - Residential
Risk Grade:
Pass$164,123$649,299$1,320,707$1,071,834$473,748$587,155$286,613$4,553,479
Special mention—11537635961,9621,7495,134
Substandard1,2995,57613,31211,0569,11023,4327,40771,192
Total real estate - residential$165,422$654,886$1,334,072$1,083,653$483,454$612,549$295,769$4,629,805
Current-period gross charge offs—2420——5—49
Total Loans
Risk Grade:
Pass$2,798,325$2,101,519$5,192,936$3,916,994$1,786,020$2,906,083$1,974,465$20,676,342
Special mention3,1693,1411,9282,90016,79282,19814,351124,479
Substandard6,96211,58937,71334,24213,52643,90516,223164,160
Total loans$2,808,456$2,116,249$5,232,577$3,954,136$1,816,338$3,032,186$2,005,039$20,964,981
Total current-period gross charge offs1,14122,82315,8556,7371,8602,04019850,654
As of December 31, 2023 · Term Loans by Origination Year · Revolving Loans Amortized Cost Basis
2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Commercial, Financial and Agricultural
Risk Grade:
Pass$892,951$758,471$384,830$95,055$56,447$41,095$432,472$2,661,321
Special mention—3355,722921094518037,512
Substandard1,5123,5953,2221,1403,5335,7481,34620,096
Total commercial, financial and agricultural$894,463$762,401$393,774$96,287$60,089$47,294$434,621$2,688,929
Consumer
Risk Grade:
Pass$44,736$17,661$5,878$25,654$15,838$20,937$109,214$239,918
Special mention—5———26—31
Substandard154181413341975311651,603
Total consumer$44,890$17,847$5,919$25,988$16,035$21,494$109,379$241,552
Indirect Automobile
Risk Grade:
Pass$—$—$—$—$6,086$27,646$—$33,732
Substandard————55470—525
Total indirect automobile$—$—$—$—$6,141$28,116$—$34,257
Mortgage Warehouse
Risk Grade:
Pass$—$—$—$—$—$—$772,366$772,366
Special mention——————46,36246,362
Total mortgage warehouse$—$—$—$—$—$—$818,728$818,728
Municipal
Risk Grade:
Pass$14,216$27,346$48,941$177,156$14,655$208,236$2,118$492,668
Total municipal$14,216$27,346$48,941$177,156$14,655$208,236$2,118$492,668
Premium Finance
Risk Grade:
Pass$928,930$4,038$1,916$—$—$—$—$934,884
Substandard10,777901—————11,678
Total premium finance$939,707$4,939$1,916$—$—$—$—$946,562
As of December 31, 2023 · Term Loans by Origination Year · Revolving Loans Amortized Cost Basis
2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Real Estate – Construction and Development
Risk Grade:
Pass$457,077$938,909$505,254$58,840$54,646$30,042$81,662$2,126,430
Special mention—————479—479
Substandard—2661,512——500—2,278
Total real estate – construction and development$457,077$939,175$506,766$58,840$54,646$31,021$81,662$2,129,187
Real Estate – Commercial and Farmland
Risk Grade:
Pass$450,315$1,890,498$2,133,833$1,090,735$765,640$1,437,323$100,206$7,868,550
Special mention—17,13153,329—30,20046,370—147,030
Substandard42841815,5782,6606,10618,984—44,174
Total real estate – commercial and farmland$450,743$1,908,047$2,202,740$1,093,395$801,946$1,502,677$100,206$8,059,754
Real Estate - Residential
Risk Grade:
Pass$714,684$1,425,186$1,148,092$506,137$236,147$423,648$262,968$4,716,862
Special mention13—722012341,4113802,311
Substandard5,05726,17128,45930,56619,35725,2633,620138,493
Total real estate - residential$719,754$1,451,357$1,176,623$536,904$255,738$450,322$266,968$4,857,666
Total Loans
Risk Grade:
Pass$3,502,909$5,062,109$4,228,744$1,953,577$1,149,459$2,188,927$1,761,006$19,846,731
Special mention1317,47159,12329330,54348,73747,545203,725
Substandard17,92831,53248,81234,70029,24851,4965,131218,847
Total loans$3,520,850$5,111,112$4,336,679$1,988,570$1,209,250$2,289,160$1,813,682$20,269,303

Allowance for Credit Losses on Loans

The allowance for credit losses represents an allowance for expected losses over the remaining contractual life of the assets. The contractual term does not consider extensions, renewals or modifications. The Company segregates the loan portfolio by type of loan and utilizes this segregation in evaluating exposure to risks within the portfolio.

Loan losses are charged against the allowance when management believes the collection of a loan’s principal is unlikely. Subsequent recoveries are credited to the allowance. Consumer loans are charged off in accordance with the Federal Financial Institutions Examination Council’s (the “FFIEC”) Uniform Retail Credit Classification and Account Management Policy. Commercial loans are charged off when they are deemed uncollectible, which usually involves a triggering event within the collection effort. If the loan is collateral dependent, the loss is more easily identified and is charged off when it is identified, usually based upon receipt of an appraisal. However, when a loan has guarantor support, the Company may carry the estimated loss as a reserve against the loan while collection efforts with the guarantor are pursued. If, after collection efforts with the guarantor are complete, the deficiency is still considered uncollectible, the loss is charged off and any further collections are treated as recoveries. In all situations, when a loan is downgraded to an Asset Quality Rating of Loss, the uncollectible portion is charged off.

The Company’s methodologies for estimating the allowance for credit losses consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The methodologies apply historical loss information, adjusted for asset-specific characteristics, economic conditions at the measurement date, and forecasts about future economic conditions expected to exist through the contractual lives of the financial assets that are reasonable and supportable, to the identified pools of loans with similar risk characteristics for which the historical loss experience was observed. The Company utilizes a one year reasonable and supportable forecast period. The Company’s methodologies revert back to historical loss information on a straight-line basis over four quarters after the reasonable and supportable forecast period.

During the nine months ended September 30, 2024, the allowance for credit losses increased due to the current economic forecast and organic loan growth during the period. The allowance for credit losses was determined at September 30, 2024 using a weighting of two economic forecasts from Moody's in order to align with management's best estimate over the reasonable and supportable forecast period. The Moody's baseline scenario was weighted at 65% and the downside 75th percentile S-2 scenario was weighted at 35%. The allowance for credit losses was determined at December 31, 2023 solely using the Moody's baseline scenario economic forecast. The current forecast reflects, among other things, an increase in forecast levels of multifamily rental vacancies and unemployment, partially offset by a decrease in the severity of commercial real estate price index decline compared with the forecast at December 31, 2023.

The following tables detail activity and end of period balances in the allowance for credit losses by portfolio segment for the periods indicated. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

Three Months Ended September 30, 2024
(dollars in thousands) · Commercial,Financial andAgricultural · Consumer · Indirect Automobile · Mortgage Warehouse · Municipal · Premium Finance
Balance, June 30, 2024$66,542$3,451$28$2,142$60$702
Provision for loan losses8,4631,287(65)30137180
Loans charged off(12,316)(819)(34)——(2,102)
Recoveries of loans previously charged off4,979208101——1,860
Balance, September 30, 2024$67,668$4,127$30$2,172$197$640
Real Estate – Construction and Development · Real Estate –Commercial andFarmland · Real Estate –Residential · Total
Balance, June 30, 2024$77,482$121,963$63,848$336,218
Provision for loan losses(2,506)(1,885)6726,313
Loans charged off—(58)(23)(15,352)
Recoveries of loans previously charged off661637,278
Balance, September 30, 2024$74,982$120,081$64,560$334,457
Nine Months Ended September 30, 2024
(dollars in thousands)Commercial,Financial andAgriculturalConsumerIndirect AutomobileMortgage WarehouseMunicipalPremium Finance
Balance, December 31, 2023$64,053$3,902$50$1,678$345$602
Provision for loan losses31,4792,450(348)494(148)343
Loans charged off(40,150)(2,836)(138)——(6,910)
Recoveries of loans previously charged off12,286611466——6,605
Balance, September 30, 2024$67,668$4,127$30$2,172$197$640
Real Estate – Construction and Development · Real Estate –Commercial andFarmland · Real Estate –Residential · Total
Balance, December 31, 2023$61,017$110,097$65,356$307,100
Provision for loan losses13,9119,900(897)57,184
Loans charged off—(571)(49)(50,654)
Recoveries of loans previously charged off5465515020,827
Balance, September 30, 2024$74,982$120,081$64,560$334,457
Three Months Ended September 30, 2023
(dollars in thousands) · Commercial,Financial andAgricultural · Consumer · Indirect Automobile · Mortgage Warehouse · Municipal · Premium Finance
Balance, June 30, 2023$50,789$4,548$98$2,335$357$776
Provision for loan losses14,650310(149)(589)(9)183
Loans charged off(16,519)(948)(36)——(1,951)
Recoveries of loans previously charged off4,745203158——1,639
Balance, September 30, 2023$53,665$4,113$71$1,746$348$647
Real Estate – Construction and Development · Real Estate –Commercial andFarmland · Real Estate –Residential · Total
Balance, June 30, 2023$54,589$96,140$62,439$272,071
Provision for loan losses8,5255,4531,72130,095
Loans charged off——(34)(19,488)
Recoveries of loans previously charged off743712367,426
Balance, September 30, 2023$63,188$101,964$64,362$290,104
Nine Months Ended September 30, 2023
(dollars in thousands)Commercial,Financial andAgriculturalConsumerIndirect AutomobileMortgage WarehouseMunicipalPremium Finance
Balance, December 31, 2022$39,455$5,413$174$2,118$357$1,025
Adjustment to allowance for adoption of ASU 2022-02(105)—————
Provision for loan losses46,0502,146(567)(372)(9)141
Loans charged off(42,068)(4,140)(135)——(5,220)
Recoveries of loans previously charged off10,333694599——4,701
Balance, September 30, 2023$53,665$4,113$71$1,746$348$647
Real Estate – Construction and Development · Real Estate –Commercial andFarmland · Real Estate –Residential · Total
Balance, December 31, 2022$32,659$67,433$57,043$205,677
Adjustment to allowance for adoption of ASU 2022-02(37)(722)(847)(1,711)
Provision for loan losses29,92038,0977,708123,114
Loans charged off—(3,320)(231)(55,114)
Recoveries of loans previously charged off64647668918,138
Balance, September 30, 2023$63,188$101,964$64,362$290,104

Modifications to Borrowers Experiencing Financial Difficulty

The Company periodically provides modifications to borrowers experiencing financial difficulty. These modifications include either payment deferrals, term extensions, interest rate reductions, principal forgiveness or combinations of modification types. The determination of whether the borrower is experiencing financial difficulty is made on the date of the modification. When principal forgiveness is provided, the amount of principal forgiveness is charged off against the allowance for credit losses with a corresponding reduction in the amortized cost basis of the loan.

The following table shows the amortized cost basis of the loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted during the three and nine months ended September 30, 2024, and 2023:

Three Months Ended September 30, 2024
(dollars in thousands)Payment DeferralTerm ExtensionInterest Rate ReductionCombination of Term Extension and Rate ReductionTotalPercentage of Total Class of Financial Receivable
Real estate – residential$—$3,185$835$2,833$6,8530.1%
Total$—$3,185$835$2,833$6,853—%
Nine Months Ended September 30, 2024
(dollars in thousands)Payment DeferralTerm ExtensionInterest Rate ReductionCombination of Term Extension and Rate ReductionTotalPercentage of Total Class of Financial Receivable
Commercial, financial and agricultural$605$—$—$—$605—%
Real estate – residential—8,6711,3364,17014,1770.3%
Total$605$8,671$1,336$4,170$14,7820.1%
Three Months Ended September 30, 2023
(dollars in thousands)Payment DeferralTerm ExtensionInterest Rate ReductionTotalPercentage of Total Class of Financial Receivable
Commercial, financial and agricultural$—$520$—$520—%
Real estate – commercial and farmland—6978321,529—%
Real estate – residential8391,683—2,5220.1%
Total$839$2,900$832$4,571—%
Nine Months Ended September 30, 2023
(dollars in thousands)Payment DeferralTerm ExtensionInterest Rate ReductionCombination of Term Extension and Rate ReductionTotalPercentage of Total Class of Financial Receivable
Commercial, financial and agricultural$1,180$2,502$—$—$3,6820.1%
Real estate – construction and development—278——278—%
Real estate – commercial and farmland—1,197832—2,029—%
Real estate – residential1,0333,165—3484,5460.1%
Total$2,213$7,142$832$348$10,5350.1%

The Company had unfunded commitments to borrowers experiencing financial difficulty for which the Company has modified their loans of $1.4 million at September 30, 2024 and $1.5 million at December 31, 2023, respectively.

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2024, and 2023, respectively:

Three Months Ended September 30, 2024

Term Extension
Loan TypeFinancial Effect
Real estate - residentialMaturity dates were extended for a weighted average of 94 months.
Interest Rate Reduction
Loan TypeFinancial Effect
Real estate - residentialRate was reduced by 3.63%
Combination of Term Extension and Rate Reduction
Loan TypeFinancial Effect
Real estate - residentialMaturity date was extended for a weighted average 101 months and rate was reduced by a weighted average 2.35%

Nine Months Ended September 30, 2024

Payment Deferral
Loan TypeFinancial Effect
Commercial, financial and agriculturalPayments were deferred for 16 months.
Term Extension
Loan TypeFinancial Effect
Real estate - residentialMaturity dates were extended for a weighted average of 89 months
Interest Rate Reduction
Loan TypeFinancial Effect
Real estate - residentialRate was reduced by a weighted average 2.88%
Combination of Term Extension and Rate Reduction
Loan TypeFinancial Effect
Real estate - residentialMaturity date was extended for a weighted average 104 months and rate was reduced by a weighted average 2.51%
Payment Deferral
Loan TypeFinancial Effect
Real estate – residentialPayments were deferred for four months
Term Extension
Loan TypeFinancial Effect
Commercial, financial and agriculturalMaturity date was extended nine months
Real estate – commercial and farmlandMaturity date was extended 12 months.
Real estate - residentialMaturity dates were extended for a weighted average of 116 months.
Interest Rate Reduction
Loan TypeFinancial Effect
Real estate – commercial and farmlandInterest rate was reduced by 4.75%.
Payment Deferral
Loan TypeFinancial Effect
Commercial, financial and agriculturalPayments were reduced approximately 32% for three months before returning to a fully amortizing payment structure thereafter.
Commercial, financial and agriculturalPayments were reduced approximately 73% for four months before requiring full repayment.
Real estate – residentialPayments were deferred for a weighted average of four months
Term Extension
Loan TypeFinancial Effect
Commercial, financial and agriculturalMaturity dates were extended for a weighted average of ten months.
Real estate – construction and developmentMaturity date was extended for 11 months.
Real estate – commercial and farmlandMaturity dates were extended for a weighted average of 12 months.
Real estate - residentialMaturity dates were extended for a weighted average of 92 months
Interest Rate Reduction
Loan TypeFinancial Effect
Real estate – commercial and farmlandInterest rate was reduced by 4.75%
Combination of Term Extension and Rate Reduction
Loan TypeFinancial Effect
Real estate - residentialMaturity date was extended 58 months and rate was reduced by 1.375%

The Company monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the last 12 months:

(dollars in thousands)Current30-59Days Past Due60-89Days Past Due90 or More Days Past DueTotal
Commercial, financial and agricultural$2,343$959$—$—$3,302
Real estate – commercial and farmland2,544———2,544
Real estate – residential11,1892,8726152,57217,248
Total$16,076$3,831$615$2,572$23,094
(dollars in thousands)Current30-59Days Past Due60-89Days Past Due90 or More Days Past DueTotal
Commercial, financial and agricultural$4,018$355$—$799$5,172
Real estate – commercial and farmland6,6921,129——7,821
Real estate – residential5,1137114421,1067,372
Total$15,823$2,195$442$1,905$20,365

The following table provides the amortized cost basis of financing receivables that had a payment default during the three months ended September 30, 2024 and were modified in the 12 months before default to borrowers experiencing financial difficulty.

(dollars in thousands)Interest Rate ReductionTerm ExtensionPayment DeferralCombination of Term Extension and Rate ReductionTotal
Commercial, financial and agricultural$—$—$959$—$959
Real estate – commercial and farmland815———815
Real estate – residential—5,793—2,2338,026
Total$815$5,793$959$2,233$9,800

The following table provides the amortized cost basis of financing receivables that had a payment default during the nine months ended September 30, 2024 and were modified in the 12 months before default to borrowers experiencing financial difficulty.

(dollars in thousands)Interest Rate ReductionTerm ExtensionPayment DeferralCombination of Term Extension and Rate ReductionTotal
Commercial, financial and agricultural$—$—$1,056$—$1,056
Real estate – commercial and farmland815———815
Real estate – residential—6,400—2,2338,633
Total$815$6,400$1,056$2,233$10,504

The following table provides the amortized cost basis of financing receivables that had a payment default during both the three and nine months ended September 30, 2023 and were modified in the 12 months before default to borrowers experiencing financial difficulty.

(dollars in thousands)Term ExtensionPayment DeferralTotal
Commercial, financial and agricultural$482$815$1,297
Real estate – construction and development278—278
Real estate – commercial and farmland500—500
Real estate – residential1,0901941,284
Total$2,350$1,009$3,359

NOTE 4 – OTHER BORROWINGS

Other borrowings consist of the following:

(dollars in thousands)September 30, 2024December 31, 2023
FHLB borrowings:
Fixed Rate Advance due January 10, 2024; fixed interest rate of 5.450%$—$50,000
Fixed Rate Advance due January 17, 2024; fixed interest rate of 5.460%—100,000
Fixed Rate Advance due March 3, 2025; fixed interest rate of 1.208%15,00015,000
Fixed Rate Advance due March 2, 2027; fixed interest rate of 1.445%15,00015,000
Fixed Rate Advance due March 4, 2030; fixed interest rate of 1.606%15,00015,000
Fixed Rate Advance due December 9, 2030; fixed interest rate of 4.550%1,3691,378
Fixed Rate Advance due December 9, 2030; fixed interest rate of 4.550%948954
Principal Reducing Advance due September 29, 2031; fixed interest rate of 3.095%1,0201,128
Subordinated notes payable:
Subordinated notes payable due December 15, 2029 net of unamortized debt issuance cost of $1,113 and $1,296, respectively; fixed interest rate of 4.25% through December 14, 2024; variable interest rate thereafter at three-month SOFR plus 2.94%104,637106,704
Subordinated notes payable due May 31, 2030 net of unaccreted purchase accounting fair value adjustment of $683 and $784, respectively; fixed interest rate of 5.875% through May 31, 2025; variable interest rate thereafter at three-month SOFR plus 3.63%74,68375,784
Subordinated notes payable due October 1, 2030 net of unamortized debt issuance cost of $1,211 and $1,362, respectively; fixed interest rate of 3.875% through September 30, 2025; variable interest rate thereafter at three-month SOFR plus 3.753%108,789108,638
Other Debt:
Advance from correspondent bank due November 28, 2024; secured by a loan receivable; variable interest rate at one-month SOFR plus 2.50%—10,000
Advance from correspondent bank due December 1, 2025; secured by a loan receivable; variable interest rate at one-month SOFR plus 2.65%10,00010,000
$346,446$509,586

The advances from the FHLB are collateralized by a blanket lien on all eligible first mortgage loans and other specific loans in addition to FHLB stock. At September 30, 2024, $3.94 billion was available for borrowing on lines with the FHLB.

As of September 30, 2024, the Bank maintained credit arrangements with various financial institutions to purchase federal funds up to $92.0 million.

The Bank also participates in the Federal Reserve discount window borrowings program. At September 30, 2024, the Bank had $3.20 billion of loans pledged at the Federal Reserve discount window and had $2.49 billion available for borrowing.

NOTE 5 – ACCUMULATED OTHER COMPREHENSIVE INCOME

Accumulated other comprehensive income (loss) for the Company consists of changes in net unrealized gains and losses on debt securities available-for-sale. The reclassification for gains (losses) on sale of securities included in net income is recorded in net gain (loss) on securities in the consolidated statement of income and comprehensive income.

The following table presents a summary of the accumulated other comprehensive income (loss) balances, net of tax, for the periods indicated:

(dollars in thousands)AccumulatedOther ComprehensiveIncome (Loss)
Three Months Ended September 30, 2024
Balance, June 30, 2024$(38,020)
Unrealized gain on debt securities available-for-sale, net of tax22,296
Balance, September 30, 2024$(15,724)
Three Months Ended September 30, 2023
Balance, June 30, 2023$(50,618)
Unrealized loss on debt securities available-for-sale, net of tax(10,200)
Balance, September 30, 2023$(60,818)
Nine Months Ended September 30, 2024
Balance, December 31, 2023$(35,939)
Unrealized gain on debt securities available-for-sale, net of tax20,215
Balance, September 30, 2024$(15,724)
Nine Months Ended September 30, 2023
Balance, December 31, 2022$(46,507)
Unrealized loss on debt securities available-for-sale, net of tax(14,311)
Balance, September 30, 2023$(60,818)

NOTE 6 – WEIGHTED AVERAGE SHARES OUTSTANDING

Earnings per share have been computed based on the following weighted average number of common shares outstanding:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
Average common shares outstanding68,798,09368,879,35268,811,72769,023,201
Common share equivalents:
Stock options———57
Nonvested restricted share grants127,89446,489112,04251,170
Performance stock units140,31168,406107,89755,493
Average common shares outstanding, assuming dilution69,066,29868,994,24769,031,66669,129,921

There wereno anti-dilutive securities excluded from the computation of earnings per share for the three months ended September 30, 2024 and 2023, respectively. For thenine months ended September 30, 2024 and 2023 there were 2,559 and 84,487 anti-dilutive securities excluded from the computation of earnings per share, respectively.

NOTE 7 – FAIR VALUE MEASURES

The fair value of an asset or liability is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various assets and liabilities. In cases where quoted market prices are not available, fair value is based on discounted cash flows or other valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the asset or liability. The accounting standard for disclosures about the fair value measures excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

The Company's loans held for sale under the fair value option are comprised of the following:

(dollars in thousands)September 30, 2024December 31, 2023
Mortgage loans held for sale$552,778$281,332
SBA loans held for sale601—
Total loans held for sale$553,379$281,332

The Company has elected to record mortgage loans held for sale at fair value in order to eliminate the complexities and inherent difficulties of achieving hedge accounting and to better align reported results with the underlying economic changes in value of the loans and related hedge instruments. This election impacts the timing and recognition of origination fees and costs, as well as servicing value, which are now recognized in earnings at the time of origination. Interest income on mortgage loans held for sale is recorded on an accrual basis in the consolidated statements of income and comprehensive income under the heading interest income – interest and fees on loans. The servicing value is included in the fair value of the interest rate lock commitments (“IRLCs”) with borrowers. The mark to market adjustments related to mortgage loans held for sale and the associated economic hedges are captured in mortgage banking activities.

Net gains of $1.9 million and $4.4 million resulting from changes in fair value of these mortgage loans were recorded in income during the three and nine months ended September 30, 2024, respectively. Net losses of $3.2 million and $857,000 resulting from changes in fair value of these mortgage loans were recorded in income during the three and nine months ended September 30, 2023, respectively. A net loss of $2.2 million and a net gain of $5.2 million resulting from changes in the fair value of the related derivative financial instruments used to hedge exposure to the market-related risks associated with these mortgage loans were recorded in income during the three and nine months ended September 30, 2024, respectively. For the three and nine months ended September 30, 2023, a net loss of $207,000 and a net gain of $4.9 million, respectively, resulting from changes in the fair value of the related derivative financial instruments were recorded in income. The Company’s valuation of mortgage loans held for sale incorporates an assumption for credit risk; however, given the short-term period that the Company holds these loans, valuation adjustments attributable to instrument-specific credit risk is nominal.

The following table summarizes the difference between the fair value and the principal balance for mortgage loans held for sale measured at fair value as of September 30, 2024 and December 31, 2023:

(dollars in thousands)September 30, 2024December 31, 2023
Aggregate fair value of mortgage loans held for sale$552,778$281,332
Aggregate unpaid principal balance of mortgage loans held for sale540,985273,915
Past-due loans of 90 days or more—781
Nonaccrual loans—781
Unpaid principal balance of nonaccrual loans—774

The following table summarizes the difference between the fair value and the principal balance for SBA loans held for sale measured at fair value as of September 30, 2024 and December 31, 2023:

(dollars in thousands)September 30, 2024December 31, 2023
Aggregate fair value of SBA loans held for sale$601$—
Aggregate unpaid principal balance of SBA loans held for sale561—

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available-for-sale, loans held for sale under the fair value option and derivative financial instruments are recorded at fair value on a recurring basis. From time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as collateral-dependent loans, loan servicing rights and OREO. Additionally, the Company is required to disclose, but not record, the fair value of other financial instruments.

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of September 30, 2024 and December 31, 2023:

Recurring BasisFair Value Measurements
September 30, 2024
(dollars in thousands)Fair ValueLevel 1Level 2Level 3
Financial assets:
Debt securities available-for-sale:
U.S. Treasuries$630,671$630,671$—$—
U.S. government sponsored agencies995—995—
State, county and municipal securities25,929—25,929—
Corporate debt securities10,226—9,251975
SBA pool securities74,192—74,192—
Mortgage-backed securities699,539—699,539—
Loans held for sale553,379—553,379—
Derivative financial instruments6,590—6,590
Mortgage banking derivative instruments5,061—5,061—
Total recurring assets at fair value$2,006,582$630,671$1,374,936$975
Financial liabilities:
Derivative financial instruments$7,007$—$7,007$—
Risk participation agreement48—48—
Mortgage banking derivative instruments1,982—1,982—
Total recurring liabilities at fair value$9,037$—$9,037$—
Recurring BasisFair Value Measurements
December 31, 2023
(dollars in thousands)Fair ValueLevel 1Level 2Level 3
Financial assets:
Debt securities available-for-sale:
U.S. Treasuries$720,877$720,877$—$—
U.S. government sponsored agencies985—985—
State, county and municipal securities28,051—28,051—
Corporate debt securities10,027—9,037990
SBA pool securities51,516—51,516—
Mortgage-backed securities591,488—591,488—
Loans held for sale281,332—281,332—
Derivative financial instruments5,937—5,937—
Mortgage banking derivative instruments3,636—3,636—
Total recurring assets at fair value$1,693,849$720,877$971,982$990
Financial liabilities:
Derivative financial instruments$6,203$—$6,203$—
Mortgage banking derivative instruments5,790—5,790—
Total recurring liabilities at fair value$11,993$—$11,993$—

The following table presents the fair value measurements of assets measured at fair value on a non-recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of September 30, 2024 and December 31, 2023:

Nonrecurring BasisFair Value Measurements
(dollars in thousands)Fair ValueLevel 1Level 2Level 3
Collateral-dependent loans$45,532$—$—$45,532
Other real estate owned7,537——7,537
Total nonrecurring assets at fair value$53,069$—$—$53,069
Collateral-dependent loans$36,978$—$—$36,978
Other real estate owned5,324——5,324
Total nonrecurring assets at fair value$42,302$—$—$42,302

The inputs used to determine estimated fair value of collateral-dependent loans include market conditions, loan term, underlying collateral characteristics and discount rates. The inputs used to determine fair value of OREO include market conditions, estimated marketing period or holding period, underlying collateral characteristics and discount rates.

For the nine months ended September 30, 2024 and the year ended December 31, 2023, there were no changes in the methods and significant assumptions used to estimate fair value.

The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets:

(dollars in thousands) · Fair Value · ValuationTechnique · Unobservable Inputs · Range ofDiscounts · WeightedAverageDiscount
Recurring:
Debt securities available-for-sale$975Discounted cash flowsProbability of Default10%10%
Loss Given Default43%43%
Nonrecurring:
Collateral-dependent loans$45,532Third-party appraisals and discounted cash flowsCollateral discounts and discount rates15% - 66%33%
Other real estate owned$7,537Third-party appraisals and sales contractsCollateral discounts and estimated costs to sell15% - 66%33%
Recurring:
Debt securities available-for-sale$990Discounted cash flowsProbability of Default11%11%
Loss Given Default42%42%
Nonrecurring:
Collateral-dependent loans$36,978Third-party appraisals and discounted cash flowsCollateral discounts and discount rates11% - 60%28%
Other real estate owned$5,324Third-party appraisals and sales contractsCollateral discounts and estimated costs to sell15% - 33%22%

The carrying amount and estimated fair value of the Company’s financial instruments, not shown elsewhere in these financial statements, were as follows:

Fair Value Measurements
(dollars in thousands)CarryingAmountLevel 1Level 2Level 3Total
Financial assets:
Cash and due from banks$231,515$231,515$—$—$231,515
Interest-bearing deposits in banks1,127,6411,127,641——1,127,641
Debt securities held-to-maturity161,220—145,714—145,714
Loans, net20,584,992——20,091,40220,091,402
Financial liabilities:
Deposits21,879,265—21,876,260—21,876,260
Other borrowings346,446—339,973—339,973
Subordinated deferrable interest debentures131,811—144,819—144,819
Fair Value Measurements
(dollars in thousands)CarryingAmountLevel 1Level 2Level 3Total
Financial assets:
Cash and due from banks$230,470$230,470$—$—$230,470
Interest-bearing deposits in banks936,834936,834——936,834
Debt securities held-to-maturity141,512—122,731—122,731
Loans, net19,925,225——19,332,89919,332,899
Financial liabilities:
Deposits20,708,509—20,707,463—20,707,463
Other borrowings509,586—501,723—501,723
Subordinated deferrable interest debentures130,315—141,407—141,407

NOTE 8 – COMMITMENTS AND CONTINGENCIES

Loan Commitments

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. They involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amount recognized in the Company’s balance sheets.

The Company’s exposure to credit loss is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. A summary of the Company’s commitments is as follows:

(dollars in thousands)September 30, 2024December 31, 2023
Commitments to extend credit$3,484,890$4,412,818
Unused home equity lines of credit438,080386,574
Financial standby letters of credit41,92637,546
Mortgage interest rate lock commitments379,396171,750

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. These commitments, predominantly at variable interest rates, 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. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. Collateral is required in instances which the Company deems necessary. The Company has not been required to perform on any material financial standby letters of credit and the Company has not incurred any losses on financial standby letters of credit for the nine months ended September 30, 2024 and the year ended December 31, 2023.

The Company maintains an allowance for credit losses on unfunded commitments which is recorded in other liabilities on the consolidated balance sheets. The following table presents activity in the allowance for unfunded commitments for the periods presented:

Three Months Ended September 30,Nine Months Ended September 30,
(dollars in thousands)2024202320242023
Balance at beginning of period$30,566$54,630$41,558$52,411
Provision for unfunded commitments(204)(5,634)(11,196)(3,415)
Balance at end of period$30,362$48,996$30,362$48,996

Other Commitments

As of September 30, 2024, letters of credit issued by the FHLB totaling $1.0 billion were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.

Litigation and Regulatory Contingencies

From time to time, the Company and the Bank are subject to various legal proceedings, claims and disputes that arise in the ordinary course of business. The Company and the Bank are also subject to regulatory examinations, information gathering requests, inquiries and investigations in the ordinary course of business. Based on the Company’s current knowledge and advice of counsel, management presently does not believe that the liabilities arising from these legal and regulatory matters will have a material adverse effect on the Company’s consolidated financial condition, results of operations or cash flows. However, it is possible that the ultimate resolution of these legal and regulatory matters could have a material adverse effect on the Company’s results of operations and financial condition for any particular period.

The Company’s management and its legal counsel periodically assess contingent liabilities, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims, as well as the perceived merits of the amount of relief sought or expected to be sought therein. If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee would be disclosed.

NOTE 9 – SEGMENT REPORTING

The Company has the following four reportable segments: Banking Division, Retail Mortgage Division, Warehouse Lending Division and Premium Finance Division. The Banking Division derives its revenues from the delivery of full-service financial services, including commercial loans, consumer loans and deposit accounts. The Retail Mortgage Division derives its revenues from the origination, sales and servicing of one-to-four family residential mortgage loans. The Warehouse Lending Division derives its revenues from the origination and servicing of warehouse lines to other businesses that are secured by underlying one-to-four family residential mortgage loans. The Premium Finance Division derives its revenues from the origination and servicing of commercial insurance premium finance loans.

The Banking, Retail Mortgage, Warehouse Lending and Premium Finance Divisions are managed as separate business units because of the different products and services they provide. The Company evaluates performance and allocates resources based on profit or loss from operations. There are no material intersegment sales or transfers. During the first quarter of 2024, the Company consolidated its former SBA Division into the Banking Division based on the similarity of products and services offered, customers served and materiality of its operating profit. Prior period segment information for the Banking Division was restated to reflect this consolidation.

The following tables present selected financial information with respect to the Company’s reportable business segments for the three and nine months ended September 30, 2024 and 2023:

Three Months EndedSeptember 30, 2024
(dollars in thousands)BankingDivisionRetailMortgageDivisionWarehouseLendingDivisionPremium Finance DivisionTotal
Interest income$255,241$60,789$10,400$28,716$355,146
Interest expense78,44737,2366,74718,656141,086
Net interest income176,79423,5533,65310,060214,060
Provision for credit losses5,566254(170)4576,107
Noninterest income27,80041,4984001169,709
Noninterest expense
Salaries and employee benefits62,63423,2336212,21288,700
Occupancy and equipment10,72595762811,716
Data processing and communications expenses13,9221,184328315,221
Other expenses22,61912,1642171,14036,140
Total noninterest expense109,90037,5388763,463151,777
Income before income tax expense89,12827,2593,3476,151125,885
Income tax expense18,9925,7247031,25426,673
Net income$70,136$21,535$2,644$4,897$99,212
Total assets$19,387,331$4,899,282$597,670$1,515,499$26,399,782
Goodwill951,148——64,4981,015,646
Other intangible assets, net71,164——3,77774,941
Three Months EndedSeptember 30, 2023
(dollars in thousands)BankingDivisionRetailMortgageDivisionWarehouseLendingDivisionPremium Finance DivisionTotal
Interest income$233,214$54,532$19,357$23,450$330,553
Interest expense63,65731,72713,34914,069122,802
Net interest income169,55722,8056,0089,381207,751
Provision for credit losses22,5102,399(589)13924,459
Noninterest income26,82435,691662463,181
Noninterest expense
Salaries and employee benefits57,43521,2319242,30881,898
Occupancy and equipment11,4731,18218912,745
Data processing and communications expenses11,8181,052307312,973
Other expenses20,43112,1532191,02733,830
Total noninterest expense101,15735,6181,1743,497141,446
Income before income tax expense72,71420,4796,0855,749105,027
Income tax expense18,1634,3011,2781,17024,912
Net income$54,551$16,178$4,807$4,579$80,115
Total assets$18,634,055$4,980,246$859,517$1,224,012$25,697,830
Goodwill951,148——64,4981,015,646
Other intangible assets, net85,648——6,72792,375
Nine Months EndedSeptember 30, 2024
(dollars in thousands)BankingDivisionRetailMortgageDivisionWarehouseLendingDivisionPremium Finance DivisionTotal
Interest income$734,220$174,889$46,263$76,549$1,031,921
Interest expense219,421104,30730,29050,534404,552
Net interest income514,79970,58215,97326,015627,369
Provision for credit losses45,581(296)33436645,985
Noninterest income91,690130,4082,16832224,298
Noninterest expense
Salaries and employee benefits181,47369,5602,6336,165259,831
Occupancy and equipment33,9523,0142017437,160
Data processing and communications expenses40,8623,82611626445,068
Other expenses71,68038,0917523,263113,786
Total noninterest expense327,967114,4913,5219,866455,845
Income before income tax expense232,94186,79514,28615,815349,837
Income tax expense61,11018,2273,0003,19185,528
Net income$171,831$68,568$11,286$12,624$264,309
Nine Months EndedSeptember 30, 2023
(dollars in thousands)BankingDivisionRetailMortgageDivisionWarehouseLendingDivisionPremium Finance DivisionTotal
Interest income$676,003$155,988$54,931$61,299$948,221
Interest expense155,38991,73937,05735,093319,278
Net interest income520,61464,24917,87426,206628,943
Provision for credit losses110,8018,530(372)745119,704
Noninterest income77,455106,5572,54622186,580
Noninterest expense
Salaries and employee benefits171,69863,3212,4986,627244,144
Occupancy and equipment34,3313,689223138,253
Data processing and communications expenses35,5963,51812022439,458
Other expenses67,85235,7596443,160107,415
Total noninterest expense309,477106,2873,26410,242429,270
Income before income tax expense177,79155,98917,52815,241266,549
Income tax expense44,85011,7583,6813,08963,378
Net income$132,941$44,231$13,847$12,152$203,171

NOTE 10 – DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

Mortgage Banking Derivatives

The Company maintains a risk management program to manage interest rate risk and pricing risk associated with its mortgage lending activities. This program includes the use of forward contracts and other derivatives that are used to offset changes in value of the mortgage inventory due to changes in market interest rates. Forward contracts to sell primarily fixed-rate mortgage loans are entered into to reduce the exposure to market risk arising from potential changes in interest rates, which could affect the fair value of mortgage loans held for sale and outstanding interest rate lock commitments, which guarantee a certain interest rate if the loan is ultimately funded or granted by the Company as a mortgage loan held for sale. The commitments to sell mortgage loans are at fixed prices and are scheduled to settle at specified dates.

The Company enters into interest rate lock commitments for residential mortgage loans which commits it to lend funds to a potential borrower at a specific interest rate and within a specified period of time. Interest rate lock commitments that relate to the origination of mortgage loans that, if originated, will be held for sale, are considered derivative financial instruments under applicable accounting guidance. Outstanding interest rate lock commitments expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan and the eventual commitment for sale into the secondary market.

These mortgage banking derivatives are carried at fair value and are not designated in hedge relationships. Fair values are estimated based on changes in mortgage interest rates from the date of the commitments. Changes in the fair values of these mortgage banking derivatives are included as a component of mortgage banking activity in the consolidated statements of income.

Customer Related Derivative Positions

The Company enters into interest rate derivative contracts to facilitate the risk management strategies of certain clients. The Company mitigates this risk largely by entering into equal and offsetting interest rate derivative agreements with highly rated counterparties. The interest rate contracts are free-standing derivatives and are recorded at fair value on the Company's consolidated balance sheets. The credit risk to these clients is evaluated and included in the calculation of fair value. Fair value changes including credit-related adjustments are recorded as a component of other noninterest income.

Risk Participation Agreement

The Company has entered into a risk participation agreement swap, that is associated with a loan participation, where the Company is not the counterparty to the interest rate swap that is associated with the risk participation sold. The interest rate swap mark to market only impacts the Company if the swap is in a liability position to the counterparty and the customer defaults on payments to the counterparty.

The following table reflects the notional amount and fair value of derivative instruments not designated as hedging instruments included in the consolidated balance sheets as of September 30, 2024 and December 31, 2023.

September 30, 2024 · December 31, 2023
Fair ValueFair Value
(dollars in thousands)Notional AmountDerivative Assets(1)Derivative Liabilities(2)Notional AmountDerivative Assets(1)Derivative Liabilities(2)
Interest rate contracts(3)$820,295$6,590$7,007$736,188$5,937$6,203
Risk participation agreement26,163—4826,163—65
Mortgage derivatives - interest rate lock commitments379,3965,061—171,7503,636—
Mortgage derivatives - forward contracts related to mortgage loans held for sale925,200—1,982663,015—5,790

(1)Derivative assets are included inother assets on the consolidated balance sheets.

(2)Derivative liabilities are included inother liabilities on the consolidated balance sheets.

(3)Includes interest rate contracts for client swaps and offsetting positions.

The net gains (losses) relating to changes in fair value from derivative instruments not designated as hedging instruments are summarized below for the three and nine months ended September 30, 2024 and 2023.

Three Months Ended September 30, · Nine Months Ended September 30,
(dollars in thousands)Location2024202320242023
Interest rate contracts(1)Other noninterest income$(337)$426$(150)$205
Risk participation agreementOther noninterest income(24)—17—
Interest rate lock commitmentsMortgage banking activity257(1,423)1,425617
Forward contracts related to mortgage loans held for saleMortgage banking activity(2,434)1,2163,8084,259

(1)Gain (loss) represents net fair value adjustments (including credit related adjustments) for client swaps and offsetting positions.

NOTE 11 – LOAN SERVICING RIGHTS

The Company sells certain residential mortgage loans and SBA loans to third parties. All such transfers are accounted for as sales and the continuing involvement in the loans sold is limited to certain servicing responsibilities. The Company has also acquired servicing portfolios of residential mortgage and SBA loans. Loan servicing rights are initially recorded at fair value and subsequently recorded at the lower of cost or fair value, and are amortized over the remaining service life of the loans, with consideration given to prepayment assumptions. Loan servicing rights are recorded in other assets on the consolidated balance sheets.

The carrying value of the loan servicing rights assets is shown in the table below:

(dollars in thousands)September 30, 2024December 31, 2023
Loan Servicing Rights
Residential mortgage$101,855$171,915
SBA1,9272,737
Total loan servicing rights$103,782$174,652

Residential Mortgage Loans

The Company sells certain first-lien residential mortgage loans to third party investors, primarily the Federal National Mortgage Association (“FNMA”), the Government National Mortgage Association (“GNMA”) and the Federal Home Loan Mortgage Corporation (“FHLMC”). For a portion of these loans, the Company retains the related mortgage servicing rights (“MSRs”) and receives servicing fees. The net gain on loan sales, MSRs amortization and recoveries/impairment, and ongoing servicing fees on the portfolio of loans serviced for others are recorded in the consolidated statements of income and comprehensive income as part of mortgage banking activity.

During the three and nine month periods ended September 30, 2024, the Company recorded servicing fee income of $14.0 million and $48.7 million, respectively. During the three and nine month periods ended September 30, 2023, the Company recorded servicing fee income of $15.8 million and $45.0 million, respectively. Servicing fee income includes servicing fees, late fees and ancillary fees earned for each period.

The table below is an analysis of the activity in the Company’s MSRs and valuation allowance:

(dollars in thousands)Three Months Ended September 30,Nine Months Ended September 30,
Residential mortgage servicing rights2024202320242023
Beginning carrying value, net$145,306$160,021$171,915$147,014
Additions8,74813,26521,62535,726
Amortization(3,926)(4,907)(14,593)(14,361)
Disposals(48,273)—(77,092)—
Ending carrying value, net$101,855$168,379$101,855$168,379

The key metrics and the sensitivity of the fair value to adverse changes in model inputs and/or assumptions are summarized below:

(dollars in thousands)September 30, 2024December 31, 2023
Residential mortgage servicing rights
Unpaid principal balance of loans serviced for others$8,173,212$12,454,454
Composition of residential loans serviced for others:
FHLMC24.01%17.54%
FNMA70.27%50.51%
GNMA5.72%31.95%
Total100.00%100.00%
Weighted average term (months)353355
Weighted average age (months)3427
Modeled prepayment speed8.59%8.56%
Decline in fair value due to a 10% adverse change$(3,220)$(4,492)
Decline in fair value due to a 20% adverse change$(6,509)$(9,444)
Weighted average discount rate10.26%10.98%
Decline in fair value due to a 10% adverse change$(3,662)$(5,110)
Decline in fair value due to a 20% adverse change$(7,646)$(11,181)

The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. As indicated, changes in fair value based on adverse changes in model inputs and/or assumptions generally cannot be extrapolated because the relationship of a change in input or assumption to the change in fair value may not be linear. In addition, the effect of an adverse variation in a particular input or assumption on the value of the residential mortgage servicing rights is calculated without changing any other input or assumption. In reality, a change in another factor may magnify or counteract the effect of the change in the first.

SBA Loans

All sales of SBA loans, consisting of the guaranteed portion, are executed on a servicing retained basis. These loans, which are partially guaranteed by the SBA, are generally secured by business property such as real estate, inventory, equipment and accounts receivable. The net gain on SBA loan sales, amortization and impairment/recoveries of servicing rights, and ongoing servicing fees are recorded in the consolidated statements of income and comprehensive income as part of other noninterest income.

During the three and nine month periods ended September 30, 2024, the Company recorded servicing fee income of $538,000 and $1.7 million, respectively. During the three and nine month periods ended September 30, 2023, the Company recorded servicing fee income of $734,000 and $2.2 million, respectively. Servicing fee income includes servicing fees, late fees and ancillary fees earned for each period.

The table below is an analysis of the activity in the Company’s SBA loan servicing rights and valuation allowance:

(dollars in thousands)Three Months Ended September 30,Nine Months Ended September 30,
SBA servicing rights2024202320242023
Beginning carrying value, net$2,156$3,097$2,737$3,443
Additions163392348
Amortization(245)(308)(902)(969)
Ending carrying value, net$1,927$2,822$1,927$2,822
(dollars in thousands)September 30, 2024December 31, 2023
SBA servicing rights
Unpaid principal balance of loans serviced for others$226,762$271,164
Weighted average life (in years)3.053.31
Modeled prepayment speed22.61%20.83%
Decline in fair value due to a 10% adverse change(161)(171)
Decline in fair value due to a 20% adverse change(307)(327)
Weighted average discount rate11.13%14.70%
Decline in fair value due to a 100 basis point adverse change(58)(69)
Decline in fair value due to a 200 basis point adverse change(113)(135)

The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. As indicated, changes in fair value based on adverse changes in model inputs and/or assumptions generally cannot be extrapolated because the relationship of a change in input or assumption to the change in fair value may not be linear. In addition, the effect of an adverse variation in a particular input or assumption on the value of the SBA servicing rights is calculated without changing any other input or assumption. In reality, a change in another factor may magnify or counteract the effect of the change in the first.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.