RENASANT CORP
For the period ended Sep 30, 2024. Filed Nov 6, 2024.
View on SEC.govAbout 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 6, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Note 1 –Summary of Significant Accounting Policies
Nature of Operations: Renasant Corporation (referred to herein as the “Company”) owns and operates Renasant Bank (“Renasant Bank” or the “Bank”), Renasant Insurance, Inc., Park Place Capital Corporation and Continental Republic Capital, LLC (doing business as “Republic Business Credit”). On July 1, 2024, the Bank sold substantially all of the assets of Renasant Insurance, Inc. Through its subsidiaries, the Company offers a diversified range of financial, wealth management and fiduciary services to its retail and commercial customers from offices located throughout the Southeast and offers factoring and asset-based lending on a nationwide basis.
Basis of Presentation: The accompanying unaudited consolidated financial statements of the Company and its subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For further information regarding the Company’s significant accounting policies, refer to the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission (the “SEC”) on February 23, 2024.
Use of Estimates: The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates, and such differences may be material.
Impact of Recently-Issued Accounting Standards and Pronouncements:
In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“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”), which permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. ASU 2023-02 was effective on January 1, 2024. The adoption of this accounting pronouncement did not have an impact on the Company’s historical financial statements but could influence the Company’s decisions with respect to investments in certain tax credits prospectively.
In October 2023, FASB issued ASU 2023-06,“Disclosure Improvements”(“ASU 2023-06”), which amends the disclosure requirements related to various subtopics in the FASB Accounting Standards Codification (the “Codification”). ASU 2023-06 adds a number of disclosure requirements to the Codification in response to the SEC initiative to update and simplify disclosure requirements. ASU 2023-06 is to be applied prospectively, and early adoption is prohibited. For SEC reporting entities, the effective dates will be the respective effective dates of the SEC’s removal of the related disclosure requirements from Regulation S-X or Regulation S-K. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment will be removed from the Codification and will not become effective for any entities. ASU 2023-06 is not expected to have significant impact on the Company’s financial statements.
In November 2023, FASB issued ASU 2023-07,“Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”(“ASU 2023-07”), which amends the disclosure requirements related to segment reporting primarily through enhanced disclosure about significant segment expenses and by requiring disclosure of segment information on an annual and interim basis. ASU 2023-07 was effective January 1, 2024 and did not have a significant impact on our financial statements or segment disclosures.
In December 2023, FASB issued ASU 2023-09,“Income Taxes (Topic 740): Improvements to Income Tax Disclosures”(“ASU 2023-09”), which enhances the transparency and decision usefulness of income tax disclosures. ASU 2023-09 will require disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. Entities will also be required to disclose income/(loss) from continuing operations before income tax expense/(benefit) disaggregated between domestic and foreign, as well as income tax expense/(benefit) from continuing operations disaggregated by federal, state and foreign. ASU 2023-09 is effective January 1, 2025 and is not expected to have a significant impact on our financial statements.
Note 2 –Securities
(In Thousands, Except Number of Securities)
The amortized cost and fair value of securities available for sale were as follows as of the dates presented in the tables below.
There was no allowance for credit losses allocated to any of the Company’s available for sale securities as of September 30, 2024 or December 31, 2023.
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue | |
|---|---|---|---|---|
| Obligations of states and political subdivisions | $20,310 | $130 | $(1,878) | $18,562 |
| Residential mortgage backed securities: | ||||
| Government agency mortgage backed securities | 191,650 | 374 | (19,177) | 172,847 |
| Government agency collateralized mortgage obligations | 408,364 | — | (71,481) | 336,883 |
| Commercial mortgage backed securities: | ||||
| Government agency mortgage backed securities | 6,010 | — | (466) | 5,544 |
| Government agency collateralized mortgage obligations | 137,474 | 192 | (19,224) | 118,442 |
| Other debt securities | 114,637 | 605 | (2,676) | 112,566 |
| $878,445 | $1,301 | $(114,902) | $764,844 | |
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue | |
|---|---|---|---|---|
| Obligations of states and political subdivisions | $36,374 | $119 | $(1,883) | $34,610 |
| Residential mortgage backed securities: | ||||
| Government agency mortgage backed securities | 301,400 | 172 | (24,968) | 276,604 |
| Government agency collateralized mortgage obligations | 485,164 | — | (85,883) | 399,281 |
| Commercial mortgage backed securities: | ||||
| Government agency mortgage backed securities | 6,029 | — | (637) | 5,392 |
| Government agency collateralized mortgage obligations | 161,299 | 24 | (21,965) | 139,358 |
| Other debt securities | 72,383 | 109 | (4,458) | 68,034 |
| $1,062,649 | $424 | $(139,794) | $923,279 | |
The amortized cost and fair value of securities held to maturity were as follows as of the dates presented:
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue | |
|---|---|---|---|---|
| Obligations of states and political subdivisions | $285,450 | $38 | $(34,861) | $250,627 |
| Residential mortgage backed securities | ||||
| Government agency mortgage backed securities | 386,654 | 14 | (11,742) | 374,926 |
| Government agency collateralized mortgage obligations | 363,095 | — | (23,736) | 339,359 |
| Commercial mortgage backed securities: | ||||
| Government agency mortgage backed securities | 16,966 | — | (2,404) | 14,562 |
| Government agency collateralized mortgage obligations | 43,966 | — | (6,326) | 37,640 |
| Other debt securities | 54,432 | — | (2,578) | 51,854 |
| $1,150,563 | $52 | $(81,647) | $1,068,968 | |
| Allowance for credit losses - held to maturity securities | (32) | |||
| Held to maturity securities, net of allowance for credit losses | $1,150,531 | |||
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue | |
|---|---|---|---|---|
| Obligations of states and political subdivisions | $288,154 | $74 | $(33,688) | $254,540 |
| Residential mortgage backed securities | ||||
| Government agency mortgage backed securities | 426,264 | — | (20,314) | 405,950 |
| Government agency collateralized mortgage obligations | 387,208 | — | (31,670) | 355,538 |
| Commercial mortgage backed securities: | ||||
| Government agency mortgage backed securities | 16,983 | — | (2,972) | 14,011 |
| Government agency collateralized mortgage obligations | 44,514 | — | (6,977) | 37,537 |
| Other debt securities | 58,373 | — | (4,119) | 54,254 |
| $1,221,496 | $74 | $(99,740) | $1,121,830 | |
| Allowance for credit losses - held to maturity securities | (32) | |||
| Held to maturity securities, net of allowance for credit losses | $1,221,464 | |||
Securities sold during the nine months ended September 30, 2024 and 2023 are presented in the tables below. With respect to the securities sold during the first nine months ended September 30, 2024, the Company intended to sell these securities as of December 31, 2023, and completed the sale in January 2024. Therefore, the Company impaired the securities and recognized the loss in net income as of December 31, 2023. There wereno securities sold during the third quarters of 2024 or 2023.
| Carrying Value Immediately Prior to Sale | Net Proceeds | Impairment (Recognized in December 2023) | |
|---|---|---|---|
| Obligations of states and political subdivisions | $12,301 | $11,360 | $(941) |
| Residential mortgage backed securities: | |||
| Government agency mortgage backed securities | 107,389 | 95,922 | (11,467) |
| Government agency collateralized mortgage obligations | 48,300 | 43,990 | (4,310) |
| Commercial mortgage backed securities: | |||
| Government agency collateralized mortgage obligations | 28,547 | 25,913 | (2,634) |
| $196,537 | $177,185 | $(19,352) | |
| Carrying Value Immediately Prior to Sale | Net Proceeds | Impairment | |
|---|---|---|---|
| Obligations of other U.S. Government agencies and corporations | $170,000 | $164,915 | $(5,085) |
| Obligations of states and political subdivisions | 104,950 | 99,439 | (5,511) |
| Residential mortgage backed securities: | |||
| Government agency mortgage backed securities | 137,196 | 130,602 | (6,594) |
| Government agency collateralized mortgage obligations | 54,028 | 51,101 | (2,927) |
| Commercial mortgage backed securities: | |||
| Government agency mortgage backed securities | 5,048 | 4,825 | (223) |
| Government agency collateralized mortgage obligations | 40,197 | 38,099 | (2,098) |
| $511,419 | $488,981 | $(22,438) | |
At September 30, 2024 and December 31, 2023, securities with a carrying value of $796,621 and $880,715, respectively, were pledged to secure government, public and trust deposits. Securities with a carrying value of $27,542 and $14,329 were pledged as collateral for short-term borrowings and derivative instruments at September 30, 2024 and December 31, 2023, respectively.
The amortized cost and fair value of securities at September 30, 2024 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because issuers may call or prepay obligations with or without call or prepayment penalties.
| Held to Maturity | Available for Sale | |||
|---|---|---|---|---|
| AmortizedCost | FairValue | AmortizedCost | FairValue | |
| Due within one year | $1,308 | $1,293 | $998 | $1,046 |
| Due after one year through five years | 6,268 | 5,963 | 42,107 | 42,171 |
| Due after five years through ten years | 139,202 | 125,714 | 35,012 | 32,414 |
| Due after ten years | 193,104 | 169,511 | 50,312 | 49,462 |
| Residential mortgage backed securities: | ||||
| Government agency mortgage backed securities | 386,654 | 374,926 | 191,650 | 172,847 |
| Government agency collateralized mortgage obligations | 363,095 | 339,359 | 408,364 | 336,883 |
| Commercial mortgage backed securities: | ||||
| Government agency mortgage backed securities | 16,966 | 14,562 | 6,010 | 5,544 |
| Government agency collateralized mortgage obligations | 43,966 | 37,640 | 137,474 | 118,442 |
| Other debt securities | — | — | 6,518 | 6,035 |
| $1,150,563 | $1,068,968 | $878,445 | $764,844 | |
The following tables present the age of gross unrealized losses and fair value by investment category for which an allowance for credit losses has not been recorded as of the dates presented:
| Less than 12 Months | 12 Months or More | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| # | FairValue | UnrealizedLosses | # | FairValue | UnrealizedLosses | # | FairValue | UnrealizedLosses | |
| Available for Sale: | |||||||||
| Obligations of states and political subdivisions | — | $— | $— | 7 | $13,278 | $(1,878) | 7 | $13,278 | $(1,878) |
| Residential mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | 2 | 3,914 | (61) | 34 | 152,229 | (19,116) | 36 | 156,143 | (19,177) |
| Government agency collateralized mortgage obligations | — | — | — | 37 | 336,883 | (71,481) | 37 | 336,883 | (71,481) |
| Commercial mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | — | — | — | 2 | 5,543 | (466) | 2 | 5,543 | (466) |
| Government agency collateralized mortgage obligations | — | — | — | 25 | 107,597 | (19,224) | 25 | 107,597 | (19,224) |
| Other debt securities | — | — | — | 18 | 34,337 | (2,676) | 18 | 34,337 | (2,676) |
| Total | 2 | $3,914 | $(61) | 123 | $649,867 | $(114,841) | 125 | $653,781 | $(114,902) |
| Obligations of states and political subdivisions | 3 | $2,914 | $(2) | 9 | $15,198 | $(1,881) | 12 | $18,112 | $(1,883) |
| Residential mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | 1 | 806 | (25) | 35 | 166,963 | (24,943) | 36 | 167,769 | (24,968) |
| Government agency collateralized mortgage obligations | — | — | — | 37 | 354,574 | (85,883) | 37 | 354,574 | (85,883) |
| Commercial mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | — | — | — | 2 | 5,392 | (637) | 2 | 5,392 | (637) |
| Government agency collateralized mortgage obligations | — | — | — | 25 | 108,575 | (21,965) | 25 | 108,575 | (21,965) |
| Other debt securities | 2 | 3,099 | (195) | 19 | 35,072 | (4,263) | 21 | 38,171 | (4,458) |
| Total | 6 | $6,819 | $(222) | 127 | $685,774 | $(139,572) | 133 | $692,593 | $(139,794) |
| Less than 12 Months | 12 Months or More | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| # | FairValue | UnrealizedLosses | # | FairValue | UnrealizedLosses | # | FairValue | UnrealizedLosses | |
| Held to Maturity: | |||||||||
| Obligations of states and political subdivisions | 1 | $2,370 | $(10) | 127 | $246,559 | $(34,851) | 128 | $248,929 | $(34,861) |
| Residential mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | — | — | — | 69 | 357,350 | (11,742) | 69 | 357,350 | (11,742) |
| Government agency collateralized mortgage obligations | — | — | — | 18 | 339,359 | (23,736) | 18 | 339,359 | (23,736) |
| Commercial mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | — | — | — | 1 | 14,562 | (2,404) | 1 | 14,562 | (2,404) |
| Government agency collateralized mortgage obligations | — | — | — | 9 | 37,640 | (6,326) | 9 | 37,640 | (6,326) |
| Other debt securities | — | — | — | 10 | 51,854 | (2,578) | 10 | 51,854 | (2,578) |
| Total | 1 | $2,370 | $(10) | 234 | $1,047,324 | $(81,637) | 235 | $1,049,694 | $(81,647) |
| Obligations of states and political subdivisions | 2 | $2,807 | $(25) | 126 | $249,995 | $(33,663) | 128 | $252,802 | $(33,688) |
| Residential mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | — | — | — | 70 | 405,950 | (20,314) | 70 | 405,950 | (20,314) |
| Government agency collateralized mortgage obligations | — | — | — | 18 | 355,538 | (31,670) | 18 | 355,538 | (31,670) |
| Commercial mortgage backed securities: | |||||||||
| Government agency mortgage backed securities | — | — | — | 1 | 14,011 | (2,972) | 1 | 14,011 | (2,972) |
| Government agency collateralized mortgage obligations | — | — | — | 9 | 37,537 | (6,977) | 9 | 37,537 | (6,977) |
| Other debt securities | — | — | — | 10 | 54,254 | (4,119) | 10 | 54,254 | (4,119) |
| Total | 2 | $2,807 | $(25) | 234 | $1,117,285 | $(99,715) | 236 | $1,120,092 | $(99,740) |
The Company evaluates its available for sale investment securities in an unrealized loss position on a quarterly basis. If the Company intends to sell the security or it is more likely than not that it will be required to sell before recovery, the entire unrealized loss is recorded as a loss within noninterest income in the Consolidated Statements of Income along with a corresponding adjustment to the amortized cost basis of the security. If the Company does not intend to sell the security and it is not more likely than not that it will be required to sell the security before recovery of its amortized cost basis, the Company evaluates if any of the unrealized loss is related to a potential credit loss. The amount related to credit loss, if any, is recognized in earnings as a provision for credit loss and a corresponding allowance for credit losses is established; each is calculated as the difference between the estimate of the discounted future contractual cash flows and the amortized cost basis of the security. A number of qualitative and quantitative factors are considered by management in the estimate of the discounted future contractual cash flows, including the financial condition of the underlying issuer, current and projected deferrals or defaults and credit ratings by nationally recognized statistical rating agencies. The remaining difference between the fair value and the amortized cost basis of the security is considered the amount related to other market factors and is recognized in other comprehensive income, net of tax.
As of September 30, 2024, the Company does not intend to sell any of the securities in an unrealized loss position, and it is not more likely than not that the Company will be required to sell any such security prior to the recovery of its amortized cost basis, which may be maturity. Furthermore, more than 90% of available for sale securities have the explicit or implicit backing of the federal government. Performance of these securities has been in line with broader market price performance, indicating that increases in market-based, risk-free rates, and not credit-related factors, are driving losses. When determining the fair value of the contractual cash flows for municipal and corporate securities, the Company considers historical experience with credit sensitive securities, current market conditions, the financial condition of the underlying issuer, current credit ratings, ratings changes and outlook, explicit and implicit guarantees, or insurance programs. Based upon its review of these factors as of September 30, 2024, the Company determined that all such losses resulted from factors not deemed credit-related. As a result, no credit-related impairment was recognized in current earnings, and all unrealized losses for available for sale securities were recorded in other comprehensive income (loss). See Note 12, “Other Comprehensive Income” for more information on the Company’s unrealized losses on securities.
The allowance for credit losses on held to maturity securities was $32 at September 30, 2024 and December 31, 2023. The Company monitors the credit quality of debt securities held to maturity using bond investment grades assigned by nationally recognized statistical ratings agencies. Updated investment grades are obtained as they become available from agencies. As of September 30, 2024, all of the amortized cost of debt securities held to maturity were rated A or higher by the ratings agencies.
Note 3 –Loans
(In Thousands, Except Number of Loans)
For purposes of this Note 3, all references to “loans” mean loans excluding loans held for sale.
The following is a summary of loans and leases as of the dates presented:
| September 30,2024 | December 31, 2023 | |
|---|---|---|
| Commercial, financial, agricultural | $1,804,961 | $1,871,821 |
| Lease financing | 103,005 | 122,807 |
| Real estate – construction: | ||
| Residential | 258,356 | 269,616 |
| Commercial | 940,482 | 1,063,781 |
| Total real estate – construction | 1,198,838 | 1,333,397 |
| Real estate – 1-4 family mortgage: | ||
| Primary | 2,409,912 | 2,422,482 |
| Home equity | 537,372 | 522,688 |
| Rental/investment | 390,029 | 373,755 |
| Land development | 102,725 | 120,994 |
| Total real estate – 1-4 family mortgage | 3,440,038 | 3,439,919 |
| Real estate – commercial mortgage: | ||
| Owner-occupied | 1,845,791 | 1,648,961 |
| Non-owner occupied | 4,045,666 | 3,733,174 |
| Land development | 103,695 | 104,415 |
| Total real estate – commercial mortgage | 5,995,152 | 5,486,550 |
| Installment loans to individuals | 90,500 | 103,523 |
| Gross loans | 12,632,494 | 12,358,017 |
| Unearned income | (4,846) | (6,787) |
| Loans, net of unearned income | $12,627,648 | $12,351,230 |
Past Due and Nonaccrual Loans
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Generally, the recognition of interest on loans is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Consumer and other retail loans are typically charged-off no later than the time the loan is 120 days past due. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due. For loans that are placed on nonaccrual status or charged-off, all interest accrued for the current year but not collected is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The following tables provide an aging of past due accruing and nonaccruing loans, segregated by class, as of the dates presented:
| Accruing Loans · Nonaccruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 30-89 DaysPast Due | 90 Daysor MorePast Due | CurrentLoans | TotalLoans | 30-89 DaysPast Due | 90 Daysor MorePast Due | CurrentLoans | TotalLoans | TotalLoans | |
| Commercial, financial, agricultural | $333 | $309 | $1,799,604 | $1,800,246 | $120 | $720 | $3,875 | $4,715 | $1,804,961 |
| Lease financing | — | — | 102,391 | 102,391 | — | 614 | — | 614 | 103,005 |
| Real estate – construction: | |||||||||
| Residential | 653 | 1,168 | 256,396 | 258,217 | — | — | 139 | 139 | 258,356 |
| Commercial | — | — | 940,482 | 940,482 | — | — | — | — | 940,482 |
| Total real estate – construction | 653 | 1,168 | 1,196,878 | 1,198,699 | — | — | 139 | 139 | 1,198,838 |
| Real estate – 1-4 family mortgage: | |||||||||
| Primary | 8,902 | — | 2,345,934 | 2,354,836 | 7,742 | 27,460 | 19,874 | 55,076 | 2,409,912 |
| Home equity | 3,414 | — | 530,662 | 534,076 | 731 | 1,235 | 1,330 | 3,296 | 537,372 |
| Rental/investment | 315 | 17 | 388,787 | 389,119 | 18 | 752 | 140 | 910 | 390,029 |
| Land development | — | — | 102,703 | 102,703 | 22 | — | — | 22 | 102,725 |
| Total real estate – 1-4 family mortgage | 12,631 | 17 | 3,368,086 | 3,380,734 | 8,513 | 29,447 | 21,344 | 59,304 | 3,440,038 |
| Real estate – commercial mortgage: | |||||||||
| Owner-occupied | 2,397 | 3,822 | 1,833,784 | 1,840,003 | — | 843 | 4,945 | 5,788 | 1,845,791 |
| Non-owner occupied | 442 | — | 4,005,280 | 4,005,722 | — | 1,054 | 38,890 | 39,944 | 4,045,666 |
| Land development | 356 | — | 100,170 | 100,526 | — | 15 | 3,154 | 3,169 | 103,695 |
| Total real estate – commercial mortgage | 3,195 | 3,822 | 5,939,234 | 5,946,251 | — | 1,912 | 46,989 | 48,901 | 5,995,152 |
| Installment loans to individuals | 711 | 35 | 89,555 | 90,301 | 52 | 57 | 90 | 199 | 90,500 |
| Unearned income | — | — | (4,846) | (4,846) | — | — | — | — | (4,846) |
| Loans, net of unearned income | $17,523 | $5,351 | $12,490,902 | $12,513,776 | $8,685 | $32,750 | $72,437 | $113,872 | $12,627,648 |
| Accruing Loans · Nonaccruing Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 30-89 DaysPast Due | 90 Daysor MorePast Due | CurrentLoans | TotalLoans | 30-89 DaysPast Due | 90 Daysor MorePast Due | CurrentLoans | TotalLoans | TotalLoans | |
| Commercial, financial, agricultural | $1,098 | $483 | $1,864,441 | $1,866,022 | $1,310 | $1,296 | $3,193 | $5,799 | $1,871,821 |
| Lease financing | 687 | — | 122,120 | 122,807 | — | — | — | — | 122,807 |
| Real estate – construction: | |||||||||
| Residential | — | — | 269,616 | 269,616 | — | — | — | — | 269,616 |
| Commercial | — | — | 1,063,781 | 1,063,781 | — | — | — | — | 1,063,781 |
| Total real estate – construction | — | — | 1,333,397 | 1,333,397 | — | — | — | — | 1,333,397 |
| Real estate – 1-4 family mortgage: | |||||||||
| Primary | 33,679 | — | 2,344,629 | 2,378,308 | 9,454 | 19,394 | 15,326 | 44,174 | 2,422,482 |
| Home equity | 3,004 | — | 516,835 | 519,839 | 987 | 868 | 994 | 2,849 | 522,688 |
| Rental/investment | 9 | 58 | 371,508 | 371,575 | 43 | 1,786 | 351 | 2,180 | 373,755 |
| Land development | 206 | — | 120,769 | 120,975 | — | 19 | — | 19 | 120,994 |
| Total real estate – 1-4 family mortgage | 36,898 | 58 | 3,353,741 | 3,390,697 | 10,484 | 22,067 | 16,671 | 49,222 | 3,439,919 |
| Real estate – commercial mortgage: | |||||||||
| Owner-occupied | 4,867 | — | 1,640,721 | 1,645,588 | 131 | 1,904 | 1,338 | 3,373 | 1,648,961 |
| Non-owner occupied | 9,161 | — | 3,714,239 | 3,723,400 | 6,740 | — | 3,034 | 9,774 | 3,733,174 |
| Land development | 90 | — | 104,025 | 104,115 | — | 259 | 41 | 300 | 104,415 |
| Total real estate – commercial mortgage | 14,118 | — | 5,458,985 | 5,473,103 | 6,871 | 2,163 | 4,413 | 13,447 | 5,486,550 |
| Installment loans to individuals | 1,230 | 13 | 101,932 | 103,175 | 13 | 4 | 331 | 348 | 103,523 |
| Unearned income | — | — | (6,787) | (6,787) | — | — | — | — | (6,787) |
| Loans, net of unearned income | $54,031 | $554 | $12,227,829 | $12,282,414 | $18,678 | $25,530 | $24,608 | $68,816 | $12,351,230 |
Certain Modifications to Borrowers Experiencing Financial Difficulty
Certain modifications of loans made to borrowers experiencing financial difficulty in the form of principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay (including extension of the amortization period), or a term extension, excluding covenant waivers and modification of contingent acceleration clauses, are required to be disclosed in accordance with ASU 2022-02,“Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”). All modifications for the three and nine months ended September 30, 2024 and 2023 and which met the disclosure criteria in ASU 2022-02 were performing in accordance with their modified terms at September 30, 2024 and 2023, respectively. Unused commitments totaled $464 at September 30, 2024. There were $721 in unused commitments at September 30, 2023. Upon the Company’s determination that a modification has been subsequently deemed uncollectible, the loan, or portion of the loan, is charged off, the amortized cost basis of the loan is reduced by the uncollectible amount, and the allowance for credit losses is adjusted accordingly. See Note 4, “Allowance for Credit Losses,” for more information on the allowance for credit losses.
The following tables present the amortized cost basis of loans that were experiencing financial difficulty, modified during the three and nine months ended September 30, 2024 and the nine months ended September 30, 2023, and required to be disclosed under ASU 2022-02, by class of financing receivable and by type of modification. There were no modifications for the three months ended September 30, 2023. The percentage of the amortized cost basis for each class of disclosed modifications as compared to the amortized cost basis of each class of loans is also presented below.
| Three Months Ended September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Term Extension | Payment Delay | Interest Rate Reduction and Payment Delay | Interest Rate Reduction, Term Extension and Payment Delay | Total | % Total Loans by Class | |
| Commercial, financial, agricultural | $— | $53 | $— | $— | $53 | —% |
| Real estate – construction: | ||||||
| Residential | — | — | — | — | — | — |
| Real estate – 1-4 family mortgage: | ||||||
| Primary | 23 | 1,620 | 206 | — | 1,849 | 0.08 |
| Home equity | 106 | — | — | — | 106 | 0.02 |
| Rental/investment | 36 | 548 | — | — | 584 | 0.15 |
| Total real estate – 1-4 family mortgage | 165 | 2,168 | 206 | — | 2,539 | 0.07 |
| Real estate – commercial mortgage: | ||||||
| Owner-occupied | 1,086 | 206 | — | — | 1,292 | 0.07 |
| Installment loans to individuals | — | — | — | 3 | 3 | — |
| Loans, net of unearned income | $1,251 | $2,427 | $206 | $3 | $3,887 | 0.03% |
| Nine Months Ended September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Interest Rate Reduction | Term Extension | Payment Delay | Term Extension and Payment Delay | Interest Rate Reduction and Term Extension | Interest Rate Reduction, Term Extension and Payment Delay | Interest Rate Reduction and Payment Delay | Total | % Total Loans by Class | |
| Commercial, financial, agricultural | $1,097 | $69 | $53 | $— | $— | $125 | $— | $1,344 | 0.07% |
| Real estate – construction: | |||||||||
| Residential | — | — | — | — | — | — | — | — | —% |
| Real estate – 1-4 family mortgage: | |||||||||
| Primary | — | 56 | 1,806 | 442 | — | — | 206 | 2,510 | 0.10 |
| Home equity | — | 106 | — | — | — | — | — | 106 | 0.02 |
| Rental/investment | — | 36 | 548 | — | — | — | — | 584 | 0.15 |
| Total real estate – 1-4 family mortgage | — | 198 | 2,354 | 442 | — | — | 206 | 3,200 | 0.09 |
| Real estate – commercial mortgage: | |||||||||
| Owner-occupied | 6,946 | 1,266 | 206 | — | 255 | — | — | 8,673 | 0.47 |
| Non-owner occupied | — | 2,431 | 83 | — | — | — | — | 2,514 | 0.06 |
| Total real estate – commercial mortgage | 6,946 | 3,697 | 289 | — | 255 | — | — | 11,187 | 0.19 |
| Installment loans to individuals | — | — | 13 | — | — | 3 | — | 16 | 0.02 |
| Loans, net of unearned income | $8,043 | $3,964 | $2,709 | $442 | $255 | $128 | $206 | $15,747 | 0.12% |
| Nine Months Ended September 30, 2023 | |||||
|---|---|---|---|---|---|
| Interest Rate Reduction | Term Extension | Payment Delay | Total | % Total Loans by Class | |
| Commercial, financial, agricultural | $— | $1,209 | $— | $1,209 | 0.07% |
| Real estate – construction: | |||||
| Residential | — | 3,751 | — | 3,751 | 1.25 |
| Real estate – 1-4 family mortgage: | |||||
| Home equity | 7 | — | — | 7 | — |
| Real estate – commercial mortgage: | |||||
| Owner-occupied | 149 | 96 | 277 | 522 | 0.03 |
| Non-owner occupied | 1,008 | — | — | 1,008 | 0.03 |
| Total real estate – commercial mortgage | 1,157 | 96 | 277 | 1,530 | 0.03% |
| Loans, net of unearned income | $1,164 | $5,056 | $277 | $6,497 | 0.05% |
The following tables present the weighted average financial effect of loan modifications requiring disclosure under ASU 2022-02 by class of financing receivable for the periods presented.
| Loan Type | Financial Effect |
|---|---|
| Term Extension | |
| Real estate – 1-4 family mortgage - Primary | Extended the term 90 months |
| Real estate – 1-4 family mortgage - Home Equity | Extended the term 16 months |
| Real estate – 1-4 family mortgage - Rental/investment | Extended the term 6 months |
| Real Estate - Commercial Mortgage - Owner Occupied | Extended the term 8 months |
| Payment Delay | |
| Commercial, financial, agricultural | Delayed the payment 8 months |
| Real estate – 1-4 family mortgage - Primary | Delayed the payment 19 months |
| Real estate – 1-4 family mortgage - Rental/investment | Delayed the payment 131 months |
| Real Estate - Commercial Mortgage - Owner Occupied | Delayed the payment 40 months |
| Combination - Interest Rate Reduction and Payment Delay | |
| Real estate – 1-4 family mortgage - Primary | Reduced the interest rate 25 basis points and delayed the payment 51 months |
| Combination - Interest Rate Reduction, Term Extension and Payment Delay | |
| Installment loans to individuals | Reduced the interest rate 460 basis points and extended the term and delayed the payment 54 months |
| Loan Type | Financial Effect |
|---|---|
| Interest Rate Reduction | |
| Commercial, financial, agricultural | Reduced the interest rate 39 basis points |
| Real Estate - Commercial Mortgage - Owner Occupied | Reduced the interest rate 47 basis points |
| Term Extension | |
| Commercial, financial, agricultural | Extended the term 8 months |
| Real estate – 1-4 family mortgage - Primary | Extended the term 51 months |
| Real estate – 1-4 family mortgage - Home Equity | Extended the term 16 months |
| Real estate – 1-4 family mortgage - Rental/investment | Extended the term 6 months |
| Real Estate - Commercial Mortgage - Owner Occupied | Extended the term 8 months |
| Real Estate - Commercial Mortgage - Non-owner Occupied | Extended the term 8 months |
| Payment Delay | |
| Commercial, financial, agricultural | Delayed the payment 8 months |
| Real estate – 1-4 family mortgage - Primary | Delayed the payment 22 months |
| Real estate – 1-4 family mortgage - Rental/investment | Delayed the payment 131 months |
| Real Estate - Commercial Mortgage - Owner Occupied | Delayed the payment 40 months |
| Real Estate - Commercial Mortgage - Non-owner Occupied | Delayed the payment 9 months |
| Installment loans to individuals | Delayed the payment 17 months |
| Combination - Term Extension and Payment Delay | |
| Commercial, financial, agricultural | Extended the term and delayed the payment 42 months |
| Installment loans to individuals | Extended the term and delayed the payment 61 months |
| Combination - Interest Rate Reduction and Term Extension | |
| Real Estate - Commercial Mortgage - Owner Occupied | Reduced the interest rate 275 basis points and extended the term 21 months |
| Combination - Interest Rate Reduction and Payment Delay | |
| Real Estate - Commercial Mortgage - Owner Occupied | Reduced the interest rate 25 basis points and delayed the payment 51 months |
| Combination - Interest Rate Reduction, Term Extension and Payment Delay | |
| Commercial, financial, agricultural | Reduced the interest rate 181 basis points and extended the term and delayed the payment 59 months |
| Installment loans to individuals | Reduced the interest rate 460 basis points and extended the term and delayed the payment 54 months |
| Loan Type | Financial Effect |
|---|---|
| Interest Rate Reduction | |
| Real estate – 1-4 family mortgage - Home Equity | Reduced the interest rate 300 basis points |
| Real Estate - Commercial Mortgage - Owner Occupied | Reduced the interest rate 68 basis points |
| Real Estate - Commercial Mortgage - Non-owner Occupied | Reduced the interest rate 12 basis points |
| Term Extension | |
| Commercial, financial, agricultural | Extended the term 2 months |
| Real estate – Construction - Residential | Extended the term 5 months |
| Real Estate - Commercial Mortgage - Owner Occupied | Extended the term 8 months |
| Payment Delay | |
| Real Estate - Commercial Mortgage - Owner Occupied | Delayed the payment 3 months |
Credit Quality
For loans with a commercial purpose, internal risk-rating grades are assigned by lending, credit administration and loan review personnel, based on an analysis of the financial and collateral strength and other credit attributes underlying each loan. Management analyzes the resulting ratings, as well as other external statistics and factors such as delinquency, to track the migration performance of the portfolio balances of commercial and commercial real estate secured loans. Loan grades range between 10 and 95, with 10 being loans with the least credit risk. Loans within the “Pass” grade (those with a risk rating between 10 and 60) generally have a lower risk of loss and therefore a lower risk factor applied to the loan balances. The “Special Mention” grade (those with a risk rating of 70) represents a loan where a significant adverse risk-modifying action is anticipated in the near term that, if left uncorrected, could result in deterioration of the credit quality of the loan. Loans that migrate toward the “Substandard” grade (those with a risk rating between 80 and 95) generally have a higher risk of loss and therefore a higher risk factor applied to those related loan balances.
The following tables present the Company’s loan portfolio by year of origination and internal risk-rating grades as of the dates presented:
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Revolving Loans Converted to Term | TotalLoans | |
| Commercial, Financial, Agricultural | $169,011 | $245,027 | $242,343 | $120,226 | $81,822 | $72,830 | $861,207 | $7,519 | $1,799,985 |
| Pass | 163,622 | 242,583 | 227,798 | 119,696 | 80,650 | 68,705 | 837,371 | 2,878 | 1,743,303 |
| Special Mention | 311 | 1,905 | 163 | 242 | 766 | 394 | 16,290 | — | 20,071 |
| Substandard | 5,078 | 539 | 14,382 | 288 | 406 | 3,731 | 7,546 | 4,641 | 36,611 |
| Lease Financing Receivables | $11,869 | $26,194 | $42,225 | $9,702 | $4,221 | $3,948 | $— | $— | $98,159 |
| Pass | 11,869 | 24,236 | 36,482 | 9,494 | 2,911 | 3,592 | — | — | 88,584 |
| Special Mention | — | 1,638 | 5,075 | 208 | 1,310 | 356 | — | — | 8,587 |
| Substandard | — | 320 | 668 | — | — | — | — | — | 988 |
| Real Estate - Construction | $248,163 | $225,018 | $578,234 | $50,368 | $— | $355 | $19,743 | $— | $1,121,881 |
| Residential | 141,680 | 36,481 | 1,619 | — | — | 355 | 1,264 | — | 181,399 |
| Pass | 139,320 | 35,554 | 1,378 | — | — | 355 | 1,264 | — | 177,871 |
| Special Mention | 2,360 | — | — | — | — | — | — | — | 2,360 |
| Substandard | — | 927 | 241 | — | — | — | — | — | 1,168 |
| Commercial | 106,483 | 188,537 | 576,615 | 50,368 | — | — | 18,479 | — | 940,482 |
| Pass | 106,483 | 176,223 | 551,568 | 50,368 | — | — | 18,479 | — | 903,121 |
| Special Mention | — | 12,314 | 25,047 | — | — | — | — | — | 37,361 |
| Substandard | — | — | — | — | — | — | — | — | — |
| Real Estate - 1-4 Family Mortgage | $121,751 | $118,893 | $134,553 | $72,236 | $36,236 | $32,963 | $33,958 | $1,625 | $552,215 |
| Primary | 6,563 | 5,954 | 7,817 | 4,397 | 2,754 | 6,883 | 1,133 | 826 | 36,327 |
| Pass | 6,563 | 5,714 | 7,650 | 4,016 | 2,754 | 6,212 | 1,133 | 826 | 34,868 |
| Special Mention | — | — | — | — | — | 22 | — | — | 22 |
| Substandard | — | 240 | 167 | 381 | — | 649 | — | — | 1,437 |
| Home Equity | — | 1,019 | 10 | 952 | — | 41 | 29,106 | 176 | 31,304 |
| Pass | — | 1,019 | 10 | 952 | — | — | 28,910 | 176 | 31,067 |
| Special Mention | — | — | — | — | — | — | 196 | — | 196 |
| Substandard | — | — | — | — | — | 41 | — | — | 41 |
| Rental/Investment | 64,721 | 86,085 | 115,122 | 64,506 | 33,144 | 23,468 | 2,043 | 623 | 389,712 |
| Pass | 64,538 | 85,783 | 114,977 | 64,176 | 32,492 | 22,774 | 2,043 | 532 | 387,315 |
| Special Mention | 41 | 58 | 45 | — | 28 | — | — | — | 172 |
| Substandard | 142 | 244 | 100 | 330 | 624 | 694 | — | 91 | 2,225 |
| Land Development | 50,467 | 25,835 | 11,604 | 2,381 | 338 | 2,571 | 1,676 | — | 94,872 |
| Pass | 50,366 | 25,835 | 10,935 | 2,381 | 338 | 2,571 | 1,676 | — | 94,102 |
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Revolving Loans Converted to Term | TotalLoans | |
| Special Mention | 101 | — | 669 | — | — | — | — | — | 770 |
| Substandard | — | — | — | — | — | — | — | — | — |
| Real Estate - Commercial Mortgage | $726,397 | $714,248 | $1,646,532 | $1,072,648 | $651,594 | $901,046 | $227,711 | $43,122 | $5,983,298 |
| Owner-Occupied | 266,261 | 270,115 | 358,245 | 294,918 | 198,790 | 340,790 | 113,477 | 3,070 | 1,845,666 |
| Pass | 260,485 | 262,019 | 345,552 | 293,087 | 196,996 | 334,473 | 113,477 | 2,815 | 1,808,904 |
| Special Mention | 5,641 | 4,723 | 7,121 | 1,156 | 135 | 2,865 | — | — | 21,641 |
| Substandard | 135 | 3,373 | 5,572 | 675 | 1,659 | 3,452 | — | 255 | 15,121 |
| Non-Owner Occupied | 429,400 | 432,159 | 1,264,254 | 767,551 | 449,641 | 554,679 | 108,085 | 39,875 | 4,045,644 |
| Pass | 429,285 | 430,887 | 1,196,381 | 760,711 | 445,962 | 471,557 | 108,085 | 31,808 | 3,874,676 |
| Special Mention | — | 1,272 | 54,807 | 5,471 | 1,149 | 9,655 | — | — | 72,354 |
| Substandard | 115 | — | 13,066 | 1,369 | 2,530 | 73,467 | — | 8,067 | 98,614 |
| Land Development | 30,736 | 11,974 | 24,033 | 10,179 | 3,163 | 5,577 | 6,149 | 177 | 91,988 |
| Pass | 30,669 | 11,929 | 20,495 | 9,968 | 3,032 | 5,538 | 6,149 | 177 | 87,957 |
| Special Mention | 67 | 24 | 146 | 33 | — | — | — | — | 270 |
| Substandard | — | 21 | 3,392 | 178 | 131 | 39 | — | — | 3,761 |
| Installment loans to individuals | $7 | $— | $— | $— | $— | $— | $— | $— | $7 |
| Pass | 7 | — | — | — | — | — | — | — | 7 |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Total loans subject to risk rating | $1,277,198 | $1,329,380 | $2,643,887 | $1,325,180 | $773,873 | $1,011,142 | $1,142,619 | $52,266 | $9,555,545 |
| Pass | 1,263,207 | 1,301,782 | 2,513,226 | 1,314,849 | 765,135 | 915,777 | 1,118,587 | 39,212 | 9,231,775 |
| Special Mention | 8,521 | 21,934 | 93,073 | 7,110 | 3,388 | 13,292 | 16,486 | — | 163,804 |
| Substandard | 5,470 | 5,664 | 37,588 | 3,221 | 5,350 | 82,073 | 7,546 | 13,054 | 159,966 |
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Revolving Loans Converted to Term | TotalLoans | |
| Commercial, Financial, Agricultural | $312,902 | $289,264 | $162,535 | $98,894 | $51,162 | $38,518 | $883,302 | $19,440 | $1,856,017 |
| Pass | 311,312 | 288,249 | 161,902 | 97,771 | 50,936 | 32,169 | 870,792 | 19,338 | 1,832,469 |
| Special Mention | 893 | 364 | 10 | 294 | — | 291 | 914 | 63 | 2,829 |
| Substandard | 697 | 651 | 623 | 829 | 226 | 6,058 | 11,596 | 39 | 20,719 |
| Lease Financing Receivables | $32,842 | $49,628 | $12,317 | $13,553 | $5,969 | $1,700 | $— | $— | $116,009 |
| Pass | 32,842 | 47,050 | 12,317 | 11,735 | 5,443 | 1,395 | — | — | 110,782 |
| Watch | — | 2,578 | — | 1,818 | 526 | 305 | — | — | 5,227 |
| Substandard | — | — | — | — | — | — | — | — | — |
| Real Estate - Construction | $320,889 | $581,201 | $308,442 | $16,066 | $— | $1,823 | $1,225 | $— | $1,229,646 |
| Residential | 149,399 | 12,883 | 1,989 | — | — | 369 | 1,225 | — | 165,865 |
| Pass | 146,535 | 10,147 | 1,989 | — | — | 369 | 1,225 | — | 160,265 |
| Special Mention | 2,415 | — | — | — | — | — | — | — | 2,415 |
| Substandard | 449 | 2,736 | — | — | — | — | — | — | 3,185 |
| Commercial | 171,490 | 568,318 | 306,453 | 16,066 | — | 1,454 | — | — | 1,063,781 |
| Pass | 142,917 | 568,318 | 306,453 | 16,066 | — | 1,454 | — | — | 1,035,208 |
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Revolving Loans Converted to Term | TotalLoans | |
| Special Mention | 28,573 | — | — | — | — | — | — | — | 28,573 |
| Substandard | — | — | — | — | — | — | — | — | — |
| Real Estate - 1-4 Family Mortgage | $145,568 | $176,724 | $100,757 | $41,542 | $19,753 | $30,783 | $30,889 | $1,834 | $547,850 |
| Primary | 8,512 | 8,729 | 6,194 | 3,943 | 1,792 | 8,573 | 3,272 | 915 | 41,930 |
| Pass | 8,134 | 8,511 | 5,859 | 3,943 | 1,781 | 8,140 | 3,272 | 915 | 40,555 |
| Special Mention | 183 | — | — | — | — | 34 | — | — | 217 |
| Substandard | 195 | 218 | 335 | — | 11 | 399 | — | — | 1,158 |
| Home Equity | 1,107 | 10 | 996 | — | — | 16 | 20,628 | 74 | 22,831 |
| Pass | 1,107 | 10 | 996 | — | — | 1 | 20,628 | — | 22,742 |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | 15 | — | 74 | 89 |
| Rental/Investment | 89,760 | 129,241 | 75,457 | 37,171 | 17,817 | 18,721 | 4,678 | 845 | 373,690 |
| Pass | 89,135 | 128,939 | 74,330 | 35,388 | 16,670 | 18,109 | 4,678 | 583 | 367,832 |
| Special Mention | 63 | 47 | 256 | 4 | 50 | 42 | — | — | 462 |
| Substandard | 562 | 255 | 871 | 1,779 | 1,097 | 570 | — | 262 | 5,396 |
| Land Development | 46,189 | 38,744 | 18,110 | 428 | 144 | 3,473 | 2,311 | — | 109,399 |
| Pass | 46,151 | 38,744 | 18,110 | 409 | 144 | 3,372 | 2,311 | — | 109,241 |
| Special Mention | — | — | — | — | — | 101 | — | — | 101 |
| Substandard | 38 | — | — | 19 | — | — | — | — | 57 |
| Real Estate - Commercial Mortgage | $716,844 | $1,572,099 | $1,111,564 | $717,571 | $429,783 | $723,344 | $176,617 | $26,252 | $5,474,074 |
| Owner-Occupied | 264,589 | 336,491 | 321,491 | 214,365 | 164,931 | 283,517 | 60,200 | 3,247 | 1,648,831 |
| Pass | 260,831 | 325,575 | 318,391 | 212,368 | 159,552 | 275,088 | 56,453 | 2,977 | 1,611,235 |
| Special Mention | 562 | 1,147 | 890 | 107 | 3,385 | 2,953 | 25 | — | 9,069 |
| Substandard | 3,196 | 9,769 | 2,210 | 1,890 | 1,994 | 5,476 | 3,722 | 270 | 28,527 |
| Non-Owner Occupied | 432,769 | 1,195,500 | 776,264 | 499,290 | 260,355 | 434,541 | 111,609 | 22,821 | 3,733,149 |
| Pass | 428,740 | 1,194,864 | 761,476 | 494,971 | 223,264 | 398,188 | 111,609 | 13,774 | 3,626,886 |
| Special Mention | 1,339 | 454 | 14,422 | 4,111 | 14,001 | 12,677 | — | — | 47,004 |
| Substandard | 2,690 | 182 | 366 | 208 | 23,090 | 23,676 | — | 9,047 | 59,259 |
| Land Development | 19,486 | 40,108 | 13,809 | 3,916 | 4,497 | 5,286 | 4,808 | 184 | 92,094 |
| Pass | 18,996 | 36,479 | 13,567 | 3,775 | 4,479 | 5,046 | 4,776 | 184 | 87,302 |
| Special Mention | 432 | 3,334 | 36 | — | — | — | — | — | 3,802 |
| Substandard | 58 | 295 | 206 | 141 | 18 | 240 | 32 | — | 990 |
| Installment loans to individuals | $— | $— | $— | $— | $3 | $— | $— | $— | $3 |
| Pass | — | — | — | — | 3 | — | — | — | 3 |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Total loans subject to risk rating | $1,529,045 | $2,668,916 | $1,695,615 | $887,626 | $506,670 | $796,168 | $1,092,033 | $47,526 | $9,223,599 |
| Pass | 1,486,700 | 2,646,886 | 1,675,390 | 876,426 | 462,272 | 743,331 | 1,075,744 | 37,771 | 9,004,520 |
| Special Mention | 34,460 | 7,924 | 15,614 | 6,334 | 17,962 | 16,403 | 939 | 63 | 99,699 |
| Substandard | 7,885 | 14,106 | 4,611 | 4,866 | 26,436 | 36,434 | 15,350 | 9,692 | 119,380 |
The following tables present the performing status of the Company’s loan portfolio not subject to risk rating as of the dates presented:
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Revolving Loans Converted to Term | TotalLoans | |
| Commercial, Financial, Agricultural | $— | $— | $— | $— | $— | $4,976 | $— | $— | $4,976 |
| Performing Loans | — | — | — | — | — | 4,976 | — | — | 4,976 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Lease Financing Receivables | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Performing Loans | — | — | — | — | — | — | — | — | — |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Real Estate - Construction | $21,699 | $33,062 | $14,302 | $7,882 | $— | $— | $6 | $6 | $76,957 |
| Residential | 21,699 | 33,062 | 14,302 | 7,882 | — | — | 6 | 6 | 76,957 |
| Performing Loans | 21,560 | 33,062 | 14,302 | 7,882 | — | — | 6 | 6 | 76,818 |
| Non-Performing Loans | 139 | — | — | — | — | — | — | — | 139 |
| Commercial | — | — | — | — | — | — | — | — | — |
| Performing Loans | — | — | — | — | — | — | — | — | — |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Real Estate - 1-4 Family Mortgage | $109,075 | $343,841 | $720,081 | $500,107 | $288,465 | $419,693 | $493,820 | $12,741 | $2,887,823 |
| Primary | 107,560 | 341,372 | 718,634 | 498,299 | 287,735 | 419,085 | — | 900 | 2,373,585 |
| Performing Loans | 107,526 | 337,695 | 704,371 | 491,964 | 278,247 | 398,518 | — | 900 | 2,319,221 |
| Non-Performing Loans | 34 | 3,677 | 14,263 | 6,335 | 9,488 | 20,567 | — | — | 54,364 |
| Home Equity | — | — | — | — | — | 407 | 493,820 | 11,841 | 506,068 |
| Performing Loans | — | — | — | — | — | 402 | 493,672 | 8,697 | 502,771 |
| Non-Performing Loans | — | — | — | — | — | 5 | 148 | 3,144 | 3,297 |
| Rental/Investment | — | — | — | 258 | — | 59 | — | — | 317 |
| Performing Loans | — | — | — | 258 | — | 59 | — | — | 317 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Land Development | 1,515 | 2,469 | 1,447 | 1,550 | 730 | 142 | — | — | 7,853 |
| Performing Loans | 1,515 | 2,457 | 1,447 | 1,540 | 730 | 142 | — | — | 7,831 |
| Non-Performing Loans | — | 12 | — | 10 | — | — | — | — | 22 |
| Real Estate - Commercial Mortgage | $2,400 | $2,615 | $1,965 | $2,663 | $1,637 | $574 | $— | $— | $11,854 |
| Owner-Occupied | — | — | — | — | 123 | 2 | — | — | 125 |
| Performing Loans | — | — | — | — | 123 | 2 | — | — | 125 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Non-Owner Occupied | — | — | — | — | 22 | — | — | — | 22 |
| Performing Loans | — | — | — | — | 22 | — | — | — | 22 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Land Development | 2,400 | 2,615 | 1,965 | 2,663 | 1,492 | 572 | — | — | 11,707 |
| Performing Loans | 2,400 | 2,615 | 1,852 | 2,663 | 1,491 | 572 | — | — | 11,593 |
| Non-Performing Loans | — | — | 113 | — | 1 | — | — | — | 114 |
| Installment loans to individuals | $27,812 | $14,761 | $9,498 | $4,397 | $1,607 | $19,116 | $13,195 | $107 | $90,493 |
| Performing Loans | 27,758 | 14,726 | 9,463 | 4,384 | 1,607 | 19,040 | 13,175 | 107 | 90,260 |
| Non-Performing Loans | 54 | 35 | 35 | 13 | — | 76 | 20 | — | 233 |
| Total loans not subject to risk rating | $160,986 | $394,279 | $745,846 | $515,049 | $291,709 | $444,359 | $507,021 | $12,854 | $3,072,103 |
| Performing Loans | 160,759 | 390,555 | 731,435 | 508,691 | 282,220 | 423,711 | 506,853 | 9,710 | 3,013,934 |
| Non-Performing Loans | 227 | 3,724 | 14,411 | 6,358 | 9,489 | 20,648 | 168 | 3,144 | 58,169 |
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Revolving Loans Converted to Term | TotalLoans | |
| Commercial, Financial, Agricultural | $— | $— | $— | $— | $— | $15,804 | $— | $— | $15,804 |
| Performing Loans | — | — | — | — | — | 15,804 | — | — | 15,804 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Lease Financing Receivables | $— | $— | $— | $— | $— | $11 | $— | $— | $11 |
| Performing Loans | — | — | — | — | — | 11 | — | — | 11 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Real Estate - Construction | $48,003 | $41,070 | $14,158 | $— | $— | $— | $490 | $30 | $103,751 |
| Residential | 48,003 | 41,070 | 14,158 | — | — | — | 490 | 30 | 103,751 |
| Performing Loans | 48,003 | 41,070 | 14,158 | — | — | — | 490 | 30 | 103,751 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Commercial | — | — | — | — | — | — | — | — | — |
| Performing Loans | — | — | — | — | — | — | — | — | — |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Real Estate - 1-4 Family Mortgage | $339,406 | $731,088 | $536,544 | $312,015 | $133,852 | $339,842 | $493,515 | $5,807 | $2,892,069 |
| Primary | 334,103 | 727,993 | 534,667 | 311,199 | 133,433 | 339,111 | — | 46 | 2,380,552 |
| Performing Loans | 333,751 | 720,759 | 528,383 | 302,065 | 128,859 | 322,677 | — | 46 | 2,336,540 |
| Non-Performing Loans | 352 | 7,234 | 6,284 | 9,134 | 4,574 | 16,434 | — | — | 44,012 |
| Home Equity | — | — | 111 | — | — | 470 | 493,515 | 5,761 | 499,857 |
| Performing Loans | — | — | 111 | — | — | 466 | 491,849 | 4,584 | 497,010 |
| Non-Performing Loans | — | — | — | — | — | 4 | 1,666 | 1,177 | 2,847 |
| Rental/Investment | — | — | — | — | — | 65 | — | — | 65 |
| Performing Loans | — | — | — | — | — | 65 | — | — | 65 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Land Development | 5,303 | 3,095 | 1,766 | 816 | 419 | 196 | — | — | 11,595 |
| Performing Loans | 5,303 | 3,095 | 1,766 | 816 | 419 | 196 | — | — | 11,595 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Real Estate - Commercial Mortgage | $3,640 | $2,674 | $3,054 | $1,890 | $902 | $316 | $— | $— | $12,476 |
| Owner-Occupied | — | — | — | 126 | — | 4 | — | — | 130 |
| Performing Loans | — | — | — | 126 | — | 4 | — | — | 130 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Non-Owner Occupied | — | — | — | 25 | — | — | — | — | 25 |
| Performing Loans | — | — | — | 25 | — | — | — | — | 25 |
| Non-Performing Loans | — | — | — | — | — | — | — | — | — |
| Land Development | 3,640 | 2,674 | 3,054 | 1,739 | 902 | 312 | — | — | 12,321 |
| Performing Loans | 3,640 | 2,383 | 3,054 | 1,736 | 902 | 312 | — | — | 12,027 |
| Non-Performing Loans | — | 291 | — | 3 | — | — | — | — | 294 |
| Installment loans to individuals | $35,274 | $17,322 | $7,121 | $2,827 | $9,786 | $17,276 | $13,769 | $145 | $103,520 |
| Performing Loans | 35,112 | 17,229 | 7,121 | 2,824 | 9,754 | 17,206 | 13,769 | 145 | 103,160 |
| Non-Performing Loans | 162 | 93 | — | 3 | 32 | 70 | — | — | 360 |
| Total loans not subject to risk rating | $426,323 | $792,154 | $560,877 | $316,732 | $144,540 | $373,249 | $507,774 | $5,982 | $3,127,631 |
| Performing Loans | 425,809 | 784,536 | 554,593 | 307,592 | 139,934 | 356,741 | 506,108 | 4,805 | 3,080,118 |
| Non-Performing Loans | 514 | 7,618 | 6,284 | 9,140 | 4,606 | 16,508 | 1,666 | 1,177 | 47,513 |
The following tables disclose gross charge-offs by year of origination for the nine months ended September 30, 2024 and year ended December 31, 2023, respectively:
| September 30, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Total Charge-offs |
|---|---|---|---|---|---|---|---|---|
| Commercial, financial, agricultural | $— | $33 | $152 | $34 | $4 | $251 | $408 | $882 |
| Lease financing | — | 336 | 306 | — | — | — | — | 642 |
| Real estate – 1-4 family mortgage: | ||||||||
| Primary | — | 12 | 137 | 35 | 110 | 83 | — | 377 |
| Home equity | — | — | 49 | — | — | 75 | — | 124 |
| Rental/investment | — | — | — | — | — | 45 | — | 45 |
| Total real estate – 1-4 family mortgage | — | 12 | 186 | 35 | 110 | 203 | — | 546 |
| Real estate – commercial mortgage: | ||||||||
| Owner-occupied | — | — | 37 | — | — | — | — | 37 |
| Non-owner occupied | — | — | — | — | — | 5,693 | — | 5,693 |
| Land development | — | — | — | — | — | 7 | — | 7 |
| Total real estate – commercial mortgage | — | — | 37 | — | — | 5,700 | — | 5,737 |
| Installment loans to individuals | 6 | 73 | 63 | 6 | 1 | 1,229 | 1 | 1,379 |
| Loans, net of unearned income | $6 | $454 | $744 | $75 | $115 | $7,383 | $409 | $9,186 |
| December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total Charge-offs |
|---|---|---|---|---|---|---|---|---|
| Commercial, financial, agricultural | $898 | $1,909 | $235 | $131 | $635 | $4,165 | $865 | $8,838 |
| Lease financing | 883 | 273 | 248 | 72 | 48 | — | — | 1,524 |
| Real estate – construction: | ||||||||
| Residential | — | 57 | — | — | — | — | — | 57 |
| Real estate – 1-4 family mortgage: | ||||||||
| Primary | — | 17 | — | — | — | 92 | — | 109 |
| Home equity | — | — | — | — | 25 | 90 | — | 115 |
| Rental/investment | — | — | 91 | 72 | 10 | 20 | — | 193 |
| Total real estate – 1-4 family mortgage | — | 17 | 91 | 72 | 35 | 202 | — | 417 |
| Real estate – commercial mortgage: | ||||||||
| Owner-occupied | — | — | — | — | — | 582 | — | 582 |
| Non-owner occupied | — | — | — | — | — | 4,986 | — | 4,986 |
| Total real estate – commercial mortgage | — | — | — | — | — | 5,568 | — | 5,568 |
| Installment loans to individuals | 29 | 45 | 43 | 35 | 7 | 2,477 | — | 2,636 |
| Loans, net of unearned income | $1,810 | $2,301 | $617 | $310 | $725 | $12,412 | $865 | $19,040 |
Note 4 –Allowance for Credit Losses
Allowance for Credit Losses on Loans
The allowance for credit losses is an estimate of expected losses inherent within the Company’s loans held for investment and is maintained at a level believed adequate by management to absorb credit losses inherent in the entire loan portfolio. Management evaluates the adequacy of the allowance for credit losses on a quarterly basis. Expected credit loss inherent in non-cancellable off-balance-sheet credit exposures is accounted for as a separate liability in the Consolidated Balance Sheets. The allowance for credit losses on loans held for investment, as reported in the Company’s Consolidated Balance Sheets, is adjusted by a provision for credit losses, which is reported in earnings, and reduced by net charge-offs. Loan losses are charged against the allowance for credit losses when management believes the uncollectability of a loan balance is confirmed and such losses are reasonably quantified. Subsequent recoveries, if any, are credited to the allowance. For more information about the Company’s policies and procedures for determining the amount of the allowance for credit losses, please refer to the discussion in Note 1, “Significant Accounting Policies,” in the Notes to the Consolidated Financial Statements in Item 8, Financial Statements and Supplementary Data, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
The Company has made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses in the Company’s loan portfolio. As of September 30, 2024 and December 31, 2023, the Company had accrued interest receivable for loans of $55,542 and $54,804, respectively, which is recorded in the “Other assets” line item on the Consolidated Balance Sheets. Although the Company made the election to exclude accrued interest from the measurement of the allowance for credit losses, the Company did have an allowance for credit losses on interest deferred as part of the loan deferral program established in 2020 in response to the COVID-19 pandemic of $758 and $1,245 as of September 30, 2024 and December 31, 2023, respectively.
The following tables provide a roll-forward of the allowance for credit losses by loan category and a breakdown of the ending balance of the allowance based on the Company’s credit loss methodology for the periods presented:
| Commercial · Real Estate -Construction · Real Estate -1-4 FamilyMortgage · Real Estate -CommercialMortgage · Lease Financing · InstallmentLoans to Individuals · Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||||||
| Beginning balance | $44,951 | $18,896 | $47,421 | $77,125 | $2,515 | $8,963 | $199,871 | |||||
| Charge-offs | (347) | — | (256) | (10) | (642) | (649) | (1,904) | |||||
| Recoveries | 514 | — | 57 | 11 | 8 | 611 | 1,201 | |||||
| Net (charge-offs) recoveries | 167 | — | (199) | 1 | (634) | (38) | (703) | |||||
| Provision for (recovery of) credit losses on loans | (2,065) | (2,240) | (3) | 4,961 | 503 | 54 | 1,210 | |||||
| Ending balance | $43,053 | $16,656 | $47,219 | $82,087 | $2,384 | $8,979 | $200,378 | |||||
| Allowance for credit losses: | ||||||||||||
| Beginning balance | $43,980 | $18,612 | $47,283 | $77,020 | $2,515 | $9,168 | $198,578 | |||||
| Charge-offs | (882) | (546) | (5,737) | (642) | (1,379) | (9,186) | ||||||
| Recoveries | 1,385 | 130 | 116 | 26 | 1,181 | 2,838 | ||||||
| Net (charge-offs) recoveries | 503 | — | (416) | (5,621) | (616) | (198) | (6,348) | |||||
| Provision for (recovery of) credit losses on loans | (1,430) | (1,956) | 352 | 10,688 | 485 | 9 | 8,148 | |||||
| Ending balance | $43,053 | $16,656 | $47,219 | $82,087 | $2,384 | $8,979 | $200,378 | |||||
| Period-End Amount Allocated to: | ||||||||||||
| Individually evaluated | $8,805 | $— | $— | $4,878 | $— | $270 | $13,953 | |||||
| Collectively evaluated | 34,248 | 16,656 | 47,219 | 77,209 | 2,384 | 8,709 | 186,425 | |||||
| Ending balance | $43,053 | $16,656 | $47,219 | $82,087 | $2,384 | $8,979 | $200,378 | |||||
| Loans: | ||||||||||||
| Individually evaluated | $15,370 | $241 | $7,815 | $47,321 | $614 | $270 | $71,631 | |||||
| Collectively evaluated | 1,789,591 | 1,198,597 | 3,432,223 | 5,947,831 | 97,545 | 90,230 | 12,556,017 | |||||
| Ending balance | $1,804,961 | $1,198,838 | $3,440,038 | $5,995,152 | $98,159 | $90,500 | $12,627,648 | |||||
| Nonaccruing loans with no allowance for credit losses | $122 | $— | $6,868 | $25,016 | $614 | $— | $32,620 | |||||
| Commercial | Real Estate -Construction | Real Estate -1-4 FamilyMortgage | Real Estate -CommercialMortgage | Lease Financing | Installment Loans to Individuals | Total | |
|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||
| Beginning balance | $41,310 | $19,125 | $46,434 | $75,667 | $2,480 | $9,375 | $194,391 |
| Charge-offs | (2,252) | — | (130) | — | (641) | (607) | (3,630) |
| Recoveries | 690 | 48 | 181 | 208 | 2 | 568 | 1,697 |
| Net (charge-offs) recoveries | (1,562) | 48 | 51 | 208 | (639) | (39) | (1,933) |
| Provision for (recovery of) credit losses on loans | 4,696 | 483 | (686) | (642) | 1,514 | (50) | 5,315 |
| Ending balance | $44,444 | $19,656 | $45,799 | $75,233 | $3,355 | $9,286 | $197,773 |
| Allowance for credit losses: | |||||||
| Beginning balance | $44,255 | $19,114 | $44,727 | $71,798 | $2,463 | $9,733 | $192,090 |
| Initial impact of purchased credit deteriorated loans acquired during the period | (26) | — | — | — | — | — | (26) |
| Charge-offs | (7,720) | (57) | (345) | (5,512) | (641) | (1,997) | (16,272) |
| Recoveries | 2,689 | 48 | 375 | 697 | 13 | 1,884 | 5,706 |
| Net (charge-offs) recoveries | (5,031) | (9) | 30 | (4,815) | (628) | (113) | (10,566) |
| Provision for (recovery of) credit losses on loans | 5,246 | 551 | 1,042 | 8,250 | 1,520 | (334) | 16,275 |
| Ending balance | $44,444 | $19,656 | $45,799 | $75,233 | $3,355 | $9,286 | $197,773 |
| Period-End Amount Allocated to: | |||||||
| Individually evaluated | $11,194 | $— | $77 | $1,260 | $856 | $270 | $13,657 |
| Collectively evaluated | 33,250 | 19,656 | 45,722 | 73,973 | 2,499 | 9,016 | 184,116 |
| Ending balance | $44,444 | $19,656 | $45,799 | $75,233 | $3,355 | $9,286 | $197,773 |
| Loans: | |||||||
| Individually evaluated | $20,996 | $— | $13,007 | $18,403 | $1,047 | $270 | $53,723 |
| Collectively evaluated | 1,798,895 | 1,407,364 | 3,385,869 | 5,294,763 | 119,677 | 107,732 | 12,114,300 |
| Ending balance | $1,819,891 | $1,407,364 | $3,398,876 | $5,313,166 | $120,724 | $108,002 | $12,168,023 |
| Nonaccruing loans with no allowance for credit losses | $1,987 | $— | $11,441 | $11,226 | $191 | $— | $24,845 |
The Company recorded a provision for credit losses on loans of $1,210 during the third quarter of 2024, as compared to a provision for credit losses on loans of $5,315 recorded in the third quarter of 2023. The Company’s allowance for credit losses model considers economic projections, primarily the national unemployment rate and GDP, over a reasonable and supportable period oftwo years. The provision for credit losses on loans of $1,210 in the third quarter of 2024 was primarily driven by loan growth and changes in credit metrics that influence the Company’s expectations of future losses, including but not limited to the balance of nonperforming loans, underlying collateral values, and historical levels of charge-offs, all considered in the context of the existing balance of the allowance for credit losses.
Allowance for Credit Losses on Unfunded Loan Commitments
The Company maintains a separate allowance for credit losses on unfunded loan commitments, which is included in the “Other liabilities” line item on the Consolidated Balance Sheets. For more information about the Company’s policies and procedures for determining the amount of the allowance for credit losses on unfunded loan commitments, please refer to the discussion in
Note 1, “Significant Accounting Policies,” in the Notes to the Consolidated Financial Statements in Item 8, Financial Statements and Supplementary Data, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
The following tables provide a roll-forward of the allowance for credit losses on unfunded loan commitments for the periods presented.
| Three Months Ended September 30, | 2024 | 2023 |
|---|---|---|
| Allowance for credit losses on unfunded loan commitments: | ||
| Beginning balance | $15,718 | $17,618 |
| Recovery of credit losses on unfunded loan commitments | (275) | (700) |
| Ending balance | $15,443 | $16,918 |
| Nine Months Ended September 30, | 2024 | 2023 |
| Allowance for credit losses on unfunded loan commitments: | ||
| Beginning balance | $16,918 | $20,118 |
| Recovery of credit losses on unfunded loan commitments | (1,475) | (3,200) |
| Ending balance | $15,443 | $16,918 |
Note 5 –Other Real Estate Owned
The following table provides details of the Company’s other real estate owned (“OREO”), net of valuation allowances and direct write-downs, as of the dates presented:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Residential real estate | $2,774 | $1,211 |
| Commercial real estate | 6,336 | 8,407 |
| Residential land development | 19 | 4 |
| Commercial land development | 7 | — |
| Total | $9,136 | $9,622 |
Changes in the Company’s OREO were as follows:
| TotalOREO | |
|---|---|
| Balance at January 1, 2024 | $9,622 |
| Transfers of loans | 3,286 |
| Impairments | (67) |
| Dispositions | (1,323) |
| Other | (2,382) |
| Balance at September 30, 2024 | $9,136 |
At September 30, 2024 and December 31, 2023, the amortized cost of loans secured by Real Estate - 1-4 Family Mortgage in the process of foreclosure was $1,324 and $395, respectively.
Components of the line item “Other real estate owned” in the Consolidated Statements of Income were as follows for the periods presented:
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Repairs and maintenance | $62 | $51 | $273 | $95 |
| Property taxes and insurance | 24 | 20 | 76 | 142 |
| Impairments | — | 10 | 67 | 18 |
| Net gains on OREO sales | (28) | (200) | (143) | (289) |
| Rental income | (2) | (1) | (5) | (5) |
| Total | $56 | $(120) | $268 | $(39) |
Note 6 –Goodwill and Other Intangible Assets
The carrying amounts of goodwill by operating segments for the nine months ended September 30, 2024 are set forth in the table below.
| Community Banks | Insurance | Total | |
|---|---|---|---|
| Balance at January 1, 2024 | $988,898 | $2,767 | $991,665 |
| Sale of the insurance agency | — | (2,767) | (2,767) |
| Balance at September 30, 2024 | $988,898 | $— | $988,898 |
The following table provides a summary of finite-lived intangible assets as of the dates presented:
| Gross CarryingAmount | AccumulatedAmortization | Net CarryingAmount | |
|---|---|---|---|
| Core deposit intangibles | $82,492 | $(71,046) | $11,446 |
| Customer relationship intangible | 7,670 | (3,878) | 3,792 |
| Total finite-lived intangible assets | $90,162 | $(74,924) | $15,238 |
| Core deposit intangibles | $82,492 | $(68,383) | $14,109 |
| Customer relationship intangible | 7,670 | (2,984) | 4,686 |
| Total finite-lived intangible assets | $90,162 | $(71,367) | $18,795 |
Current year amortization expense for finite-lived intangible assets is presented in the table below.
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Amortization expense for: | ||||
| Core deposit intangibles | $862 | $977 | $2,664 | $3,103 |
| Customer relationship intangible | 298 | 334 | 894 | 1,003 |
| Total intangible amortization | $1,160 | $1,311 | $3,558 | $4,106 |
The estimated amortization expense of finite-lived intangible assets for the year ending December 31, 2024 and the succeeding four years is summarized as follows:
| Core Deposit Intangibles · Customer Relationship Intangible · Total | |||
|---|---|---|---|
| 2024 | $3,498 | $1,192 | $4,690 |
| 2025 | 3,102 | 1,048 | 4,150 |
| 2026 | 2,899 | 860 | 3,759 |
| 2027 | 2,774 | 628 | 3,402 |
| 2028 | 1,836 | 483 | 2,319 |
Note 7 –Mortgage Servicing Rights
The Company retains the right to service certain mortgage loans that it sells to secondary market investors. These mortgage servicing rights (“MSRs”) are recognized as a separate asset on the date the corresponding mortgage loan is sold. MSRs are amortized in proportion to and over the period of estimated net servicing income. These servicing rights are carried at the lower of amortized cost or fair value. Fair value is determined using an income approach with various assumptions, including expected cash flows, prepayment speeds, market discount rates, servicing costs, and other factors, and is subject to significant fluctuation as a result of actual prepayment speeds, default rates and losses differing from estimates thereof. For example, an increase in mortgage interest rates or a decrease in actual prepayment speeds may cause positive adjustments to the valuation of the Company’s MSRs.
MSRs are evaluated for impairment (or reversals of prior impairments) quarterly based upon the fair value of the rights as compared to the carrying amount. Impairment is recognized through a valuation allowance in the amount that unamortized cost exceeds fair value. If the Company later determines that all or a portion of the impairment no longer exists, a reduction of the valuation allowance may be recorded as an increase to income. Changes in valuation allowances related to servicing rights are reported in “Mortgage banking income” on the Consolidated Statements of Income.
There wasno valuation adjustment on MSRs during the nine months ended September 30, 2024 or 2023.
During the first quarter of 2024, the Company sold MSRs relating to mortgage loans having an aggregate unpaid principal balance of $2,013,235 to a third party for net proceeds of $23,011, resulting in a gain of $3,472.
Changes in the Company’s MSRs were as follows:
| Balance at January 1, 2024 | $91,688 |
|---|---|
| Sale of MSRs | (19,539) |
| Capitalization | 6,860 |
| Amortization | (7,019) |
| Balance at September 30, 2024 | $71,990 |
Data and key economic assumptions related to the Company’s MSRs are as follows as of the dates presented:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Unpaid principal balance | $5,938,135 | $7,826,182 |
| Weighted-average prepayment speed (CPR) | 10.71% | 8.77% |
| Estimated impact of a 10% increase | $(3,081) | $(2,653) |
| Estimated impact of a 20% increase | (5,946) | (5,457) |
| Discount rate | 11.08% | 10.85% |
| Estimated impact of a 10% increase | $(3,399) | $(4,753) |
| Estimated impact of a 20% increase | (6,552) | (9,149) |
| Weighted-average coupon interest rate | 4.22% | 3.88% |
| Weighted-average servicing fee (basis points) | 36.04 | 33.24 |
| Weighted-average remaining maturity (in years) | 6.90 | 7.50 |
The Company recorded servicing fees of $3,594 and $4,335 for the three months ended September 30, 2024 and 2023, respectively, and servicing fees of $11,463 and $13,275 for the nine months ended September 30, 2024 and 2023, respectively, all of which are included in “Mortgage banking income” in the Consolidated Statements of Income.
Note 8 -Employee Benefit and Deferred Compensation Plans
Pension and Post-retirement Medical Plans
The Company sponsors a noncontributory defined benefit pension plan, under which participation and benefit accruals ceased as of December 31, 1996, and it provides retiree medical benefits, consisting of the opportunity to purchase coverage at subsidized rates under the Company’s group medical plan.
Information related to the defined benefit pension plan maintained by Renasant Bank (“Pension Benefits”) and to the post-retirement health and life plan (“Other Benefits”) as of the dates presented is as follows:
| Pension Benefits · Other Benefits | ||||
|---|---|---|---|---|
| Three Months Ended · Three Months Ended | ||||
| September 30, | September 30, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Interest cost | $227 | $249 | $5 | $6 |
| Expected return on plan assets | (249) | (309) | — | — |
| Recognized actuarial loss (gain) | 129 | 131 | (23) | (15) |
| Net periodic benefit cost (return) | $107 | $71 | $(18) | $(9) |
| Pension Benefits · Other Benefits | ||||
|---|---|---|---|---|
| Nine Months Ended · Nine Months Ended | ||||
| September 30, | September 30, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Interest cost | $681 | $746 | $16 | $17 |
| Expected return on plan assets | (745) | (927) | — | — |
| Recognized actuarial loss (gain) | 387 | 393 | (70) | (46) |
| Net periodic benefit cost (return) | $323 | $212 | $(54) | $(29) |
Incentive Compensation Plans
The Company maintains a long-term equity compensation plan that provides for the grant of stock options and the award of restricted stock. There wereno stock options granted or outstanding, nor compensation expense associated with options recorded, during the nine months ended September 30, 2024 or 2023.
The Company also awards performance-based restricted stock to executives and other officers and employees and time-based restricted stock to non-employee directors, executives, and other officers and employees.
The following table summarizes the changes in restricted stock as of and for the nine months ended September 30, 2024:
| Performance-Based Restricted Stock | Weighted Average Grant-Date Fair Value | Time-Based Restricted Stock | Weighted Average Grant-Date Fair Value | |
|---|---|---|---|---|
| Nonvested at beginning of period | 169,575 | $36.38 | 779,564 | $36.20 |
| Awarded | 95,048 | 33.44 | 348,918 | 32.87 |
| Vested | — | — | (296,350) | 35.53 |
| Cancelled | — | — | (28,751) | 33.90 |
| Nonvested at end of period | 264,623 | $35.32 | 803,381 | $35.08 |
During the nine months ended September 30, 2024, the Company reissued 224,629 shares from treasury in connection with awards of restricted stock. The Company recorded total stock-based compensation expense of $3,273 and $3,424 for the three months ended September 30, 2024 and 2023, respectively, and $10,639 and $10,264 for the nine months ended September 30, 2024 and 2023, respectively.
Note 9 –Derivative Instruments
The Company uses certain derivative instruments to meet the needs of customers as well as to manage the interest rate risk associated with certain transactions.
Non-hedge derivatives
The Company enters into derivative instruments that are not designated as hedging instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with these customer contracts, the Company enters into an offsetting derivative contract position. The Company manages its credit risk, or potential risk of default by its commercial customers, through credit limit approval and monitoring procedures.
The Company enters into interest rate lock commitments with its customers to mitigate the interest rate risk associated with the commitments to fund fixed-rate and adjustable-rate residential mortgage loans. The Company also enters into forward commitments to sell residential mortgage loans to secondary market investors.
The following table provides a summary of the Company’s derivatives not designated as hedging instruments as of the dates presented:
| Balance Sheet · September 30, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| Location | Notional Amount | Fair Value | Notional Amount | Fair Value | |
| Derivative assets: | |||||
| Interest rate contracts | Other Assets | $830,409 | $18,561 | $532,279 | $13,567 |
| Interest rate lock commitments | Other Assets | 121,577 | 1,620 | 61,957 | 1,483 |
| Forward commitments | Other Assets | 80,000 | 177 | 20,000 | 43 |
| Totals | $1,031,986 | $20,358 | $614,236 | $15,093 | |
| Derivative liabilities: | |||||
| Interest rate contracts | Other Liabilities | $833,761 | $18,613 | $535,725 | $13,567 |
| Interest rate lock commitments | Other Liabilities | 8,296 | 41 | 2,292 | — |
| Forward commitments | Other Liabilities | 199,000 | 1,554 | 165,000 | 2,605 |
| Totals | $1,041,057 | $20,208 | $703,017 | $16,172 | |
Gains and losses included in the Consolidated Statements of Income related to the Company’s derivative financial instruments were as follows as of the dates presented:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Interest rate contracts: | ||||
| Included in interest income on loans | $3,958 | $1,327 | $10,388 | $4,873 |
| Interest rate lock commitments: | ||||
| Included in mortgage banking income | (261) | (247) | 127 | 304 |
| Forward commitments | ||||
| Included in mortgage banking income | (1,167) | 918 | 1,184 | 3,342 |
| Total | $2,530 | $1,998 | $11,699 | $8,519 |
Derivatives designated as cash flow hedges
Cash flow hedge relationships mitigate exposure to the variability of future cash flows or other forecasted transactions. The Company uses both interest rate swap contracts and interest rate collars in an effort to manage future interest rate exposure on borrowings and loans, respectively. The swap hedging strategy converts the variable interest rate on the forecasted borrowings to a fixed interest rate. The collar hedging strategy limits the benefit to interest income when rates exceed the cap but protects interest income from interest rate fluctuations below the floor strike rate.
The following table provides a summary of the Company’s derivatives designated as cash flow hedges as of the dates presented:
| Balance Sheet · September 30, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| Location | Notional Amount | Fair Value | Notional Amount | Fair Value | |
| Derivative assets: | |||||
| Interest rate swaps | Other Assets | $130,000 | $18,373 | $130,000 | $21,486 |
| Interest rate collars | Other Assets | 450,000 | 1,232 | 200,000 | 572 |
| Total | $580,000 | $19,605 | $330,000 | $22,058 | |
| Derivative liabilities: | |||||
| Interest rate collars | Other Liabilities | $— | $— | $250,000 | $384 |
| Totals | $— | $— | $250,000 | $384 | |
Changes in fair value of cash flow hedges are, to the extent that the hedging relationship is effective, recorded as other comprehensive income and are subsequently recognized in earnings at the same time that the hedged item is recognized in earnings. The ineffective portions of the changes in fair value of the hedging instruments are immediately recognized in earnings. The assessment of the effectiveness of the hedging relationship is evaluated under the hypothetical derivative method.
There were no ineffective portions for the nine months ended September 30, 2024 or 2023. The impact on other comprehensive income for the nine months ended September 30, 2024 and 2023 is discussed in Note 12, “Other Comprehensive Income.”
Derivatives designated as fair value hedges
Fair value hedges protect against changes in the fair value of an asset, liability, or firm commitment. The Company enters into interest rate swap agreements to manage interest rate exposure on certain of the Company’s fixed-rate subordinated notes. The agreements convert the fixed interest rates to variable interest rates.
The following table provides a summary of the Company's derivatives designated as fair value hedges as of the dates presented:
| Balance Sheet · September 30, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| Location | Notional Amount | Fair Value | Notional Amount | Fair Value | |
| Derivative liabilities: | |||||
| Interest rate swaps | Other Liabilities | $100,000 | $14,347 | $100,000 | $17,052 |
The following table presents the effects of the Company’s fair value hedge relationships on the Consolidated Statements of Income for the periods presented:
| Amount of Gain (Loss) Recognized in Income | |||||
|---|---|---|---|---|---|
| Income Statement · Three Months Ended September 30, · Nine Months Ended September 30, | |||||
| Location | 2024 | 2023 | 2024 | 2023 | |
| Derivative liabilities: | |||||
| Interest rate swaps - subordinated notes | Interest Expense | $4,042 | $(2,688) | $2,705 | $(2,106) |
| Derivative liabilities - hedged items: | |||||
| Interest rate swaps - subordinated notes | Interest Expense | $(4,042) | $2,688 | $(2,705) | $2,106 |
The following table presents the amounts that were recorded in the Consolidated Balance Sheets related to cumulative basis adjustments for fair value hedges as of the dates presented:
| Carrying Amount of the Hedged Liability | Cumulative Amount of Fair Value Hedging Adjustments Included in the Carrying Amount of the Hedged Liability | |||
|---|---|---|---|---|
| Balance Sheet Location | September 30, 2024 | December 31, 2023 | September 30, 2024 | December 31, 2023 |
| Long-term debt | $84,626 | $81,791 | $14,348 | $17,052 |
Offsetting
Certain financial instruments, including derivatives, may be eligible for offset in the consolidated balance sheet when the “right of offset” exists or when the instruments are subject to an enforceable master netting agreement, which includes the right of the non-defaulting party or non-affected party to offset recognized amounts, including collateral posted with the counterparty, to determine a net receivable or net payable upon early termination of the agreement. Certain of the Company’s derivative instruments are subject to master netting agreements; however, the Company has not elected to offset such financial instruments in the Consolidated Balance Sheets. The following table presents the Company’s gross derivative positions as recognized in the Consolidated Balance Sheets as well as the net derivative positions, including collateral pledged to the extent the application of such collateral did not reduce the net derivative liability position below zero, had the Company elected to offset those instruments subject to an enforceable master netting agreement:
| Offsetting Derivative Assets | Offsetting Derivative Liabilities | |||
|---|---|---|---|---|
| September 30,2024 | December 31, 2023 | September 30,2024 | December 31, 2023 | |
| Gross amounts recognized | $24,514 | $29,284 | $20,661 | $26,425 |
| Gross amounts offset in the Consolidated Balance Sheets | — | — | — | — |
| Net amounts presented in the Consolidated Balance Sheets | 24,514 | 29,284 | 20,661 | 26,425 |
| Gross amounts not offset in the Consolidated Balance Sheets | ||||
| Financial instruments | 19,285 | 23,863 | 19,285 | 23,863 |
| Financial collateral pledged | — | — | 810 | 1,074 |
| Net amounts | $5,229 | $5,421 | $566 | $1,488 |
Note 10 –Income Taxes
For the nine months ended September 30, 2024 and 2023, the effective tax rate was 22.80% and 19.77%, respectively. The year-over-year increase in the Company’s effective tax rate was driven primarily by taxable gains from the sale of its insurance business, taxable effects from certain restructurings of the investment portfolio, and nondeductible expense related to the Company’s potential acquisition of The First Bancshares, Inc. The Company calculated the provision for income taxes by applying the estimated annual effective tax rate to year-to-date pre-tax income, and adjusting for discrete items that occurred during the period.
Note 11 –Fair Value Measurements
Fair Value Measurements and the Fair Level Hierarchy
Accounting Standards Codification (“ASC”) 820,“Fair Value Measurements and Disclosures,” provides guidance for using fair value to measure assets and liabilities and establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to a valuation based on quoted prices in active markets for identical assets and liabilities (Level 1), moderate priority to a valuation based on quoted prices in active markets for similar assets and liabilities and/or based on assumptions that are observable in the market (Level 2), and the lowest priority to a valuation based on assumptions that are not observable in the market (Level 3).
Recurring Fair Value Measurements
The Company carries certain assets and liabilities at fair value on a recurring basis in accordance with applicable standards. The Company’s recurring fair value measurements are based on the requirement to carry such assets and liabilities at fair value or the Company’s election to carry certain eligible assets at fair value. Assets and liabilities that are required to be carried at fair value on a recurring basis include securities available for sale and derivative instruments. The Company has elected to carry mortgage loans held for sale at fair value on a recurring basis as permitted under the guidance in ASC 825,“Financial Instruments” (“ASC 825”).
The following methods and assumptions are used by the Company to estimate the fair values of the Company’s financial assets and liabilities that are measured on a recurring basis:
Securities available for sale: Securities available for sale consist primarily of debt securities, such as obligations of U.S. Government agencies and corporations, obligations of states and political subdivisions and mortgage-backed securities. Where quoted market prices in active markets are available, securities are classified within Level 1 of the fair value hierarchy. If quoted prices from active markets are not available, fair values are based on quoted market prices for similar instruments traded in active markets, quoted market prices for identical or similar instruments traded in markets that are not active, or model-based valuation techniques where all significant assumptions are observable in the market. Such instruments are classified within Level 2 of the fair value hierarchy. When assumptions used in model-based valuation techniques are not observable in the market, the assumptions used by management reflect estimates of assumptions used by other market participants in determining fair value. When there is limited transparency around the inputs to the valuation, the instruments are classified within Level 3 of the fair value hierarchy.
Derivative instruments: Most of the Company’s derivative contracts are extensively traded in over-the-counter markets and are valued using discounted cash flow models which incorporate observable market based inputs including current market interest rates, credit spreads, and other factors. Such instruments are categorized within Level 2 of the fair value hierarchy and include interest rate swaps, interest rate collars and other interest rate contracts such as interest rate caps and/or floors. The Company’s interest rate lock commitments are valued using current market prices for mortgage-backed securities with similar characteristics, adjusted for certain factors including servicing and risk. The value of the Company’s forward commitments is based on current prices for securities backed by similar types of loans. Because these assumptions are observable in active markets, the Company’s interest rate lock commitments and forward commitments are categorized within Level 2 of the fair value hierarchy.
Mortgage loans held for sale in loans held for sale: Mortgage loans held for sale are primarily agency loans which trade in active secondary markets. The fair value of these instruments is derived from current market pricing for similar loans, adjusted for differences in loan characteristics, including servicing and risk. Because the valuation is based on external pricing of similar instruments, mortgage loans held for sale are classified within Level 2 of the fair value hierarchy.
The following tables present assets and liabilities that are measured at fair value on a recurring basis as of the dates presented:
| Level 1 | Level 2 | Level 3 | Totals | |
|---|---|---|---|---|
| Financial assets: | ||||
| Securities available for sale | $— | $764,844 | $— | $764,844 |
| Derivative instruments | — | 39,963 | — | 39,963 |
| Mortgage loans held for sale in loans held for sale | — | 291,735 | — | 291,735 |
| Total financial assets | $— | $1,096,542 | $— | $1,096,542 |
| Financial liabilities: | ||||
| Derivative instruments: | $— | $34,555 | $— | $34,555 |
| Level 1 | Level 2 | Level 3 | Totals | |
|---|---|---|---|---|
| Financial assets: | ||||
| Securities available for sale | $— | $923,279 | $— | $923,279 |
| Derivative instruments | — | 37,151 | — | 37,151 |
| Mortgage loans held for sale in loans held for sale | — | 179,756 | — | 179,756 |
| Total financial assets | $— | $1,140,186 | $— | $1,140,186 |
| Financial liabilities: | ||||
| Derivative instruments | $— | $33,608 | $— | $33,608 |
The Company reviews fair value hierarchy classifications on a quarterly basis. Changes in the Company’s ability to observe inputs to the valuation may cause reclassification of certain assets or liabilities within the fair value hierarchy. Transfers between levels of the hierarchy are deemed to have occurred at the end of period. There were no such transfers between levels of the fair value hierarchy during the nine months ended September 30, 2024.
For the nine months ended September 30, 2024 and 2023, respectively, there were no gains or losses included in earnings that were attributable to the change in unrealized gains or losses related to assets or liabilities held at the end of each respective period that were measured on a recurring basis using significant unobservable inputs.
Nonrecurring Fair Value Measurements
Certain assets and liabilities may be recorded at fair value on a nonrecurring basis. These nonrecurring fair value adjustments typically are a result of the application of the lower of cost or market accounting or a write-down occurring during the period. The following tables provide the fair value measurement for assets measured at fair value on a nonrecurring basis that were still held on the Consolidated Balance Sheets as of the dates presented and the level within the fair value hierarchy each is classified:
| September 30, 2024 | Level 1 | Level 2 | Level 3 | Totals |
|---|---|---|---|---|
| Individually evaluated loans, net of allowance for credit losses | $— | $— | $42,248 | $42,248 |
| OREO | — | — | 29 | 29 |
| Total | $— | $— | $42,277 | $42,277 |
| December 31, 2023 | Level 1 | Level 2 | Level 3 | Totals |
|---|---|---|---|---|
| Individually evaluated loans, net of allowance for credit losses | $— | $— | $21,303 | $21,303 |
| Total | $— | $— | $21,303 | $21,303 |
The following methods and assumptions are used by the Company to estimate the fair values of the Company’s financial assets measured on a nonrecurring basis:
Individually evaluated loans: Individually evaluated loans are reviewed and evaluated for credit losses on at least a quarterly basis for additional impairment and adjusted accordingly, taking into account the fair value of the collateral less estimated selling costs. Collateral may be real estate and/or business assets including but not limited to equipment, inventory and accounts receivable. The fair value of real estate is determined based on appraisals by qualified licensed appraisers. The fair value of the business assets is generally based on amounts reported on the business’s financial statements. Appraised and reported values may be adjusted based on changes in market conditions from the time of valuation and management’s knowledge of the client and the client’s business. Since not all valuation inputs are observable, these nonrecurring fair value determinations are classified as Level 3. Individually evaluated loans that were measured or re-measured at fair value had a carrying value of $50,898 and $22,328 at September 30, 2024 and December 31, 2023, respectively, and a specific reserve for these loans of $8,650 and $1,025 was included in the allowance for credit losses as of such dates.
Other real estate owned: OREO is comprised of commercial and residential real estate obtained in partial or total satisfaction of loan obligations. OREO acquired in settlement of indebtedness is recorded at the fair value of the real estate less estimated costs to sell. Subsequently, it may be necessary to record nonrecurring fair value adjustments for declines in fair value. Fair value, when recorded, is determined based on appraisals by qualified licensed appraisers and adjusted for management’s estimates of costs to sell. Accordingly, values for OREO are classified as Level 3.
The following table presents OREO measured at fair value on a nonrecurring basis that was still held on the Consolidated Balance Sheets as of September 30, 2024. There was no impairment recognized during 2023 of OREO assets still held in the Consolidated Balance Sheets as of December 31, 2023.
| September 30,2024 | |
|---|---|
| Carrying amount prior to remeasurement | $62 |
| Impairment recognized in results of operations | (33) |
| Fair value | $29 |
Mortgage servicing rights: Mortgage servicing rights are carried at the lower of amortized cost or fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, prepayment speeds, servicing costs, and other factors. Because these factors are not all observable and include management’s assumptions, mortgage servicing rights are classified within Level 3 of the fair value hierarchy. Mortgage servicing rights were carried at amortized cost at September 30, 2024 and December 31, 2023. There wereno valuation adjustments on MSRs during the nine months ended September 30, 2024 or 2023.
The following table presents information as of September 30, 2024 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:
| Financial instrument | FairValue | Valuation Technique | SignificantUnobservable Inputs | Range of Inputs |
|---|---|---|---|---|
| Individually evaluated loans, net of allowance for credit losses | $42,248 | Appraised value of collateral less estimated costs to sell | Estimated costs to sell | 4-10% |
| OREO | $29 | Appraised value of property less estimated costs to sell | Estimated costs to sell | 4-10% |
Fair Value Option
The Company has elected to measure all mortgage loans held for sale at fair value under the fair value option as permitted under ASC 825. Electing to measure these assets at fair value reduces certain timing differences and better matches the changes in fair value of the loans with changes in the fair value of derivative instruments used to economically hedge them.
A net gain of $1,826 and net loss of $256 resulting from fair value changes of these mortgage loans were recorded in income during the nine months ended September 30, 2024 and 2023, respectively. These amounts do not reflect changes in fair values of related derivative instruments used to hedge exposure to market-related risks associated with these mortgage loans. The change in fair value of both mortgage loans held for sale and the related derivative instruments are recorded in “Mortgage banking income” in the Consolidated Statements of 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. Interest income on mortgage loans held for sale measured at fair value is accrued as it is earned based on contractual rates and is reflected in loan interest income on the Consolidated Statements of Income.
The following table summarizes the differences 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:
| AggregateFair Value | AggregateUnpaidPrincipalBalance | Difference | |
|---|---|---|---|
| Mortgage loans held for sale measured at fair value | $291,735 | $284,647 | $7,088 |
| Mortgage loans held for sale measured at fair value | $179,756 | $174,471 | $5,285 |
Fair Value of Financial Instruments
The carrying amounts and estimated fair values of the Company’s financial instruments, including those assets and liabilities that are not measured and reported at fair value on a recurring basis or nonrecurring basis, were as follows as of the dates presented:
| Fair Value | |||||
|---|---|---|---|---|---|
| As of September 30, 2024 | CarryingValue | Level 1 | Level 2 | Level 3 | Total |
| Financial assets | |||||
| Cash and cash equivalents | $1,275,620 | $1,275,620 | $— | $— | $1,275,620 |
| Securities held to maturity | 1,150,531 | — | 1,068,968 | — | 1,068,968 |
| Securities available for sale | 764,844 | — | 764,844 | — | 764,844 |
| Loans held for sale | 291,735 | — | 291,735 | — | 291,735 |
| Loans, net | 12,427,270 | — | — | 12,051,978 | 12,051,978 |
| Mortgage servicing rights | 71,990 | — | — | 88,461 | 88,461 |
| Derivative instruments | 39,963 | — | 39,963 | — | 39,963 |
| Financial liabilities | |||||
| Deposits | $14,509,751 | $11,816,487 | $2,687,734 | $— | $14,504,221 |
| Short-term borrowings | 108,732 | 108,732 | — | — | 108,732 |
| Junior subordinated debentures | 113,681 | — | 98,822 | — | 98,822 |
| Subordinated notes | 319,496 | — | 286,140 | — | 286,140 |
| Derivative instruments | 34,555 | — | 34,555 | — | 34,555 |
| Fair Value | |||||
|---|---|---|---|---|---|
| As of December 31, 2023 | CarryingValue | Level 1 | Level 2 | Level 3 | Total |
| Financial assets | |||||
| Cash and cash equivalents | $801,351 | $801,351 | $— | $— | $801,351 |
| Securities held to maturity | 1,221,464 | — | 1,121,830 | — | 1,121,830 |
| Securities available for sale | 923,279 | — | 923,279 | — | 923,279 |
| Loans held for sale | 179,756 | — | 179,756 | — | 179,756 |
| Loans, net | 12,152,652 | — | — | 11,594,363 | 11,594,363 |
| Mortgage servicing rights | 91,688 | — | — | 117,664 | 117,664 |
| Derivative instruments | 37,151 | — | 37,151 | — | 37,151 |
| Financial liabilities | |||||
| Deposits | $14,076,785 | $11,381,556 | $2,678,494 | $— | $14,060,050 |
| Short-term borrowings | 307,577 | 307,577 | — | — | 307,577 |
| Junior subordinated debentures | 112,978 | — | 96,435 | — | 96,435 |
| Subordinated notes | 316,422 | — | 255,192 | — | 255,192 |
| Derivative instruments | 33,608 | — | 33,608 | — | 33,608 |
Note 12 –Other Comprehensive Income
Changes in the components of other comprehensive income, net of tax, were as follows for the periods presented:
| Pre-Tax | Tax Expense(Benefit) | Net of Tax | |
|---|---|---|---|
| Securities available for sale: | |||
| Unrealized holding gains on securities | $31,313 | $7,872 | $23,441 |
| Amortization of unrealized holding losses on securities transferred to the held to maturity category | 3,131 | 800 | 2,331 |
| Total securities available for sale | 34,444 | 8,672 | 25,772 |
| Derivative instruments: | |||
| Unrealized holding losses on derivative instruments | (1,116) | (288) | (828) |
| Total derivative instruments | (1,116) | (288) | (828) |
| Defined benefit pension and post-retirement benefit plans: | |||
| Amortization of net actuarial loss recognized in net periodic pension cost | 106 | 28 | 78 |
| Total defined benefit pension and post-retirement benefit plans | 106 | 28 | 78 |
| Total other comprehensive income | $33,434 | $8,412 | $25,022 |
| Securities available for sale: | |||
| Unrealized holding losses on securities | $(17,175) | $(4,292) | $(12,883) |
| Amortization of unrealized holding losses on securities transferred to the held to maturity category | 3,959 | 1,012 | 2,947 |
| Total securities available for sale | (13,216) | (3,280) | (9,936) |
| Derivative instruments: | |||
| Unrealized holding gains on derivative instruments | 2,670 | 683 | 1,987 |
| Total derivative instruments | 2,670 | 683 | 1,987 |
| Defined benefit pension and post-retirement benefit plans: | |||
| Amortization of net actuarial loss recognized in net periodic pension cost | 116 | 30 | 86 |
| Total defined benefit pension and post-retirement benefit plans | 116 | 30 | 86 |
| Total other comprehensive loss | $(10,430) | $(2,567) | $(7,863) |
| Pre-Tax | Tax Expense(Benefit) | Net of Tax | |
|---|---|---|---|
| Securities available for sale: | |||
| Unrealized holding gains on securities | $25,769 | $6,494 | $19,275 |
| Amortization of unrealized holding losses on securities transferred to the held to maturity category | 9,658 | 2,468 | 7,190 |
| Total securities available for sale | 35,427 | 8,962 | 26,465 |
| Derivative instruments: | |||
| Unrealized holding losses on derivative instruments | (2,069) | (530) | (1,539) |
| Total derivative instruments | (2,069) | (530) | (1,539) |
| Defined benefit pension and post-retirement benefit plans: | |||
| Amortization of net actuarial loss recognized in net periodic pension cost | 317 | 81 | 236 |
| Total defined benefit pension and post-retirement benefit plans | 317 | 81 | 236 |
| Total other comprehensive income | $33,675 | $8,513 | $25,162 |
| Securities available for sale: | |||
| Unrealized holding losses on securities | $(17,744) | $(4,462) | $(13,282) |
| Reclassification adjustment for losses realized in net income | 22,438 | 5,622 | 16,816 |
| Amortization of unrealized holding losses on securities transferred to the held to maturity category | 10,113 | 2,586 | 7,527 |
| Total securities available for sale | 14,807 | 3,746 | 11,061 |
| Derivative instruments: | |||
| Unrealized holding losses on derivative instruments | (2,153) | (547) | (1,606) |
| Total derivative instruments | (2,153) | (547) | (1,606) |
| Defined benefit pension and post-retirement benefit plans: | |||
| Amortization of net actuarial loss recognized in net periodic pension cost | 347 | 89 | 258 |
| Total defined benefit pension and post-retirement benefit plans | 347 | 89 | 258 |
| Total other comprehensive income | $13,001 | $3,288 | $9,713 |
The accumulated balances for each component of other comprehensive loss, net of tax, were as follows as of the dates presented:
| September 30,2024 | December 31, 2023 | |
|---|---|---|
| Unrealized losses on securities | $(137,019) | $(163,484) |
| Unrealized gains on derivative instruments | 15,512 | 17,051 |
| Unrecognized losses on defined benefit pension and post-retirement benefit plans obligations | (7,587) | (7,823) |
| Total accumulated other comprehensive loss | $(129,094) | $(154,256) |
Note 13 –Net Income Per Common Share
Basic net income per common share is calculated by dividing net income by the weighted-average number of common shares outstanding for the period. Diluted net income per common share reflects the pro forma dilution of shares outstanding, assuming outstanding service-based restricted stock awards fully vested, calculated in accordance with the treasury method. Basic and diluted net income per common share calculations are as follows for the periods presented:
| Three Months Ended | ||
|---|---|---|
| September 30, | ||
| 2024 | 2023 | |
| Basic | ||
| Net income applicable to common stock | $72,455 | $41,833 |
| Average common shares outstanding | 61,217,094 | 56,138,618 |
| Net income per common share - basic | $1.18 | $0.75 |
| Diluted | ||
| Net income applicable to common stock | $72,455 | $41,833 |
| Average common shares outstanding | 61,217,094 | 56,138,618 |
| Effect of dilutive stock-based compensation | 415,354 | 385,269 |
| Average common shares outstanding - diluted | 61,632,448 | 56,523,887 |
| Net income per common share - diluted | $1.18 | $0.74 |
| Nine Months Ended | ||
|---|---|---|
| September 30, | ||
| 2024 | 2023 | |
| Basic | ||
| Net income applicable to common stock | $150,711 | $116,554 |
| Average common shares outstanding | 57,934,806 | 56,085,556 |
| Net income per common share - basic | $2.60 | $2.08 |
| Diluted | ||
| Net income applicable to common stock | $150,711 | $116,554 |
| Average common shares outstanding | 57,934,806 | 56,085,556 |
| Effect of dilutive stock-based compensation | 362,748 | 308,401 |
| Average common shares outstanding - diluted | 58,297,554 | 56,393,957 |
| Net income per common share - diluted | $2.59 | $2.07 |
Stock-based compensation awards that could potentially dilute basic net income per common share in the future that were not included in the computation of diluted net income per common share due to their anti-dilutive effect were as follows for the periods presented:
| Three Months Ended | ||
|---|---|---|
| September 30, | ||
| 2024 | 2023 | |
| Number of shares | 1,000 | 1,000 |
| Nine Months Ended | ||
|---|---|---|
| September 30, | ||
| 2024 | 2023 | |
| Number of shares | 1,000 | 24,146 |
Note 14 –Regulatory Matters
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
The Federal Reserve, the FDIC and the Office of the Comptroller of the Currency have issued guidelines governing the levels of capital that bank holding companies and banks must maintain. Those guidelines specify capital tiers, which include the following classifications:
| Capital Tiers | Tier 1 Capital toAverage Assets(Leverage) | Common Equity Tier 1 toRisk - Weighted Assets | Tier 1 Capital toRisk - WeightedAssets | Total Capital toRisk - WeightedAssets |
|---|---|---|---|---|
| Well capitalized | 5% or above | 6.5% or above | 8% or above | 10% or above |
| Adequately capitalized | 4% or above | 4.5% or above | 6% or above | 8% or above |
| Undercapitalized | Less than 4% | Less than 4.5% | Less than 6% | Less than 8% |
| Significantly undercapitalized | Less than 3% | Less than 3% | Less than 4% | Less than 6% |
| Critically undercapitalized | Tangible Equity / Total Assets less than 2% | |||
The following table provides the capital and risk-based capital and leverage ratios for the Company and for the Bank as of the dates presented:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | |
| Renasant Corporation | ||||
| Tier 1 Capital to Average Assets (Leverage) | $1,904,006 | 11.32% | $1,578,918 | 9.62% |
| Common Equity Tier 1 Capital to Risk-Weighted Assets | 1,793,916 | 12.88% | 1,469,531 | 10.52% |
| Tier 1 Capital to Risk-Weighted Assets | 1,904,006 | 13.67% | 1,578,918 | 11.30% |
| Total Capital to Risk-Weighted Assets | 2,412,254 | 17.32% | 2,085,531 | 14.93% |
| Renasant Bank | ||||
| Tier 1 Capital to Average Assets (Leverage) | $1,814,955 | 10.80% | $1,714,965 | 10.45% |
| Common Equity Tier 1 Capital to Risk-Weighted Assets | 1,814,955 | 13.03% | 1,714,965 | 12.25% |
| Tier 1 Capital to Risk-Weighted Assets | 1,814,955 | 13.03% | 1,714,965 | 12.25% |
| Total Capital to Risk-Weighted Assets | 1,989,433 | 14.28% | 1,888,104 | 13.49% |
The Company elected to take advantage of transitional relief offered by the Federal Reserve and the FDIC to delay for two years the estimated impact of ASC Topic 326,“Financial Instruments - Credit Losses” (“ASC 326”), often referred to as CECL, on regulatory capital, followed by a three-year transitional period to phase out the capital benefit provided by the two-year delay. Thethree-year transitional period began on January 1, 2022.
Note 15 –Segment Reporting
The operations of the Company’s reportable segments are described as follows:
The Community Banks segment delivers a complete range of banking and financial services to individuals and small to medium-sized businesses including checking and savings accounts, business and personal loans, asset-based lending, factoring, equipment leasing and treasury management services, as well as safe deposit and night depository facilities.
For periods prior to the third quarter of 2024, the Insurance segment included a full service insurance agency offering all major lines of commercial and personal insurance through major carriers. Effective July 1, 2024, the Bank sold substantially all of the assets of its Insurance segment.
The Wealth Management segment, through the Trust division, offers a broad range of fiduciary services including the administration (as trustee or in other fiduciary or representative capacities) of benefit plans, management of trust accounts, inclusive of personal and corporate benefit accounts, and custodial accounts, as well as accounting and money management for trust accounts. In addition, the Wealth Management segment, through the Financial Services division, provides specialized products and services to customers, which include fixed and variable annuities, mutual funds and other investment services through a third party broker-dealer.
To give the Company’s divisional management a more precise indication of the income and expenses they can control, the results of operations for the Community Banks, the Insurance and the Wealth Management segments reflect the direct revenues and expenses of each respective segment. Indirect revenues and expenses, including but not limited to income from the Company’s investment portfolio as well as certain costs associated with data processing and back office functions, primarily support the operations of the community banks and, therefore, are included in the results of the Community Banks segment. Included in “Other” are the operations of the holding company and other eliminations which are necessary for purposes of reconciling to the consolidated amounts.
The following tables provide financial information for the Company’s operating segments as of and for the periods presented:
| CommunityBanks | WealthManagement | Other | Consolidated | |
|---|---|---|---|---|
| Net interest income (loss) | $137,860 | $15 | $(6,877) | $130,998 |
| Provision for credit losses | 935 | — | — | 935 |
| Noninterest income (loss) | 83,244 | 6,447 | (392) | 89,299 |
| Noninterest expense | 117,035 | 4,511 | 437 | 121,983 |
| Income (loss) before income taxes | 103,134 | 1,951 | (7,706) | 97,379 |
| Income tax expense (benefit) | 26,867 | 47 | (1,990) | 24,924 |
| Net income (loss) | $76,267 | $1,904 | $(5,716) | $72,455 |
| Total assets | $17,959,839 | $1,163 | $(2,162) | $17,958,840 |
| Goodwill | $988,898 | — | — | $988,898 |
| CommunityBanks | Insurance | WealthManagement | Other | Consolidated | |
|---|---|---|---|---|---|
| Net interest income (loss) | $133,901 | $456 | $16 | $(6,990) | $127,383 |
| Provision for credit losses | 4,615 | — | — | — | 4,615 |
| Noninterest income (loss) | 28,956 | 3,276 | 6,361 | (393) | 38,200 |
| Noninterest expense | 100,902 | 2,237 | 4,739 | 491 | 108,369 |
| Income (loss) before income taxes | 57,340 | 1,495 | 1,638 | (7,874) | 52,599 |
| Income tax expense (benefit) | 12,339 | 387 | 72 | (2,032) | 10,766 |
| Net income (loss) | $45,001 | $1,108 | $1,566 | $(5,842) | $41,833 |
| Total assets | $17,143,564 | $39,434 | $5,077 | $(6,454) | $17,181,621 |
| Goodwill | $988,898 | $2,767 | — | — | $991,665 |
| CommunityBanks | Insurance | WealthManagement | Other | Consolidated | |
|---|---|---|---|---|---|
| Net interest income (loss) | $398,970 | $942 | $47 | $(20,645) | $379,314 |
| Provision for credit losses | 6,673 | — | — | — | 6,673 |
| Noninterest income (loss) | 145,179 | 6,473 | 18,933 | (1,143) | 169,442 |
| Noninterest expense | 327,541 | 4,392 | 13,725 | 1,213 | 346,871 |
| Income (loss) before income taxes | 209,935 | 3,023 | 5,255 | (23,001) | 195,212 |
| Income tax expense (benefit) | 49,507 | 785 | 147 | (5,937) | 44,502 |
| Net income (loss) | $160,428 | $2,238 | $5,108 | $(17,064) | $150,710 |
| Total assets | $17,959,839 | $— | $1,163 | $(2,162) | $17,958,840 |
| Goodwill | $988,898 | $— | $— | $— | $988,898 |
| Net interest income (loss) | $412,070 | $1,170 | $52 | $(19,918) | $393,374 |
| Provision for credit losses | 13,075 | — | — | — | 13,075 |
| Noninterest income (loss) | 66,895 | 9,497 | 17,524 | (1,197) | 92,719 |
| Noninterest expense | 306,666 | 6,346 | 13,473 | 1,257 | 327,742 |
| Income (loss) before income taxes | 159,224 | 4,321 | 4,103 | (22,372) | 145,276 |
| Income tax expense (benefit) | 33,305 | 1,119 | 72 | (5,774) | 28,722 |
| Net income (loss) | $125,919 | $3,202 | $4,031 | $(16,598) | $116,554 |
| Total assets | $17,143,564 | $39,434 | $5,077 | $(6,454) | $17,181,621 |
| Goodwill | $988,898 | $2,767 | $— | $— | $991,665 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.