HANCOCK WHITNEY CORP
For the period ended Dec 31, 2023. Filed Feb 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 28, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
The management of Hancock Whitney Corporation has prepared the consolidated financial statements and other information in our Annual Report in accordance with accounting principles generally accepted in the United States of America and is responsible for its accuracy. The financial statements necessarily include amounts that are based on management’s best estimates and judgments.
In meeting its responsibility, management relies on internal accounting and related control systems. The internal control systems are designed to ensure that transactions are properly authorized and recorded in the Company’s financial records and to safeguard the Company’s assets from material loss or misuse. Such assurance cannot be absolute because of inherent limitations in any internal control system.
The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in the Rule 13(a)–15(f) under the Securities Exchange Act of 1934. Under the supervision and with the participation of management, including the Company’s principal executive officer and principal financial officer, the Company conducted an evaluation of the effectiveness of internal control over financial reporting based on the framework in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Management also conducted an assessment of requirements pertaining to Section 112 of the Federal Deposit Insurance Corporation Improvement Act. This section relates to management’s evaluation of internal control over financial reporting, including controls over the preparation of financial statements in accordance with the instructions to the Consolidated Financial Statements for Bank Holding Companies (Form FR Y-9C) and in compliance with laws and regulations. Our evaluation included a review of the documentation of controls, evaluations of the design of the internal control system and tests of the effectiveness of internal controls.
The Company’s internal control over financial reporting as of December 31, 2023 was audited by PricewaterhouseCoopers, LLP, an independent registered public accounting firm, as stated in their accompanying report which expresses an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting as of December 31, 2023.
Based on the Company’s evaluation under the framework in Internal Control – Integrated Framework (2013), management concluded that internal control over financial reporting was effective as of December 31, 2023.
| /s/ John M. Hairston | /s/ Michael M. Achary |
|---|---|
| John M. Hairston | Michael M. Achary |
| President & Chief Executive Officer | Senior Executive Vice President & Chief Financial Officer |
| (Principal Executive Officer) | (Principal Financial Officer) |
| February 28, 2024 | February 28, 2024 |
To the Board of Directors and Stockholders of Hancock Whitney Corporation
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Hancock Whitney Corporation and its subsidiaries (the “Company”) as of December 31, 2023 and 2022, and the related consolidated statements of income, of comprehensive income, of changes in stockholders’ equity and of cash flows for each of the three years in the period ended December 31, 2023, including the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.
Basis for Opinions
The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Management's assessment and our audit of Hancock Whitney Corporation's internal control over financial reporting also included controls over the preparation of financial statements in accordance with the instructions to the Consolidated Financial Statements for Bank Holding Companies (Form FR Y-9C) to comply with the reporting requirements of Section 112 of the Federal Deposit Insurance Corporation Improvement Act (FDICIA). A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses for the Collectively Evaluated Portfolios
As described in Notes 1 and 3 to the consolidated financial statements, the allowance for credit losses (“ACL”) is comprised of the allowance for loan and lease losses, a valuation account available to absorb losses on loans and leases held for investment, and the reserve for unfunded lending commitments, a liability established to absorb credit losses for the expected life of the contractual term of on and off-balance sheet exposures. As of December 31, 2023, the total allowance for credit losses was $337 million on total loans of $23.9 billion. The analysis and methodology for estimating the ACL includes two primary elements: a collective approach for pools of loans that have similar risk characteristics using a loss rate analysis, and a specific reserve analysis for credits individually evaluated for credit loss. Management utilizes internally developed credit models and third party economic forecasts for the calculation of expected credit loss for the collectively evaluated portfolios. Management calculates a collective allowance for a two-year reasonable and supportable forecast period utilizing probability weighted multiple macroeconomic scenarios, and then reverts on a linear basis over four quarters to an average historical loss rate for the remaining term. Qualitative adjustments to the output of quantitative calculations are made when management deems it necessary to reflect differences in current and forecasted conditions as compared to those during the historical loss period used in model development.
The principal considerations for our determination that performing procedures relating to the allowance for credit losses for the collectively evaluated portfolios is a critical audit matter are (i) the significant judgment by management in estimating the allowance for credit losses, which in turn led to a high degree of auditor judgment, subjectivity and effort in performing procedures and evaluating audit evidence relating to the application of probability weighted multiple macroeconomic scenarios and the qualitative adjustments used in estimating the allowance for credit losses and (ii) the audit effort involved the use of professionals with specialized skill and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to management’s process for estimating the allowance for credit losses for the collectively evaluated portfolios, including controls over the application of probability weighted multiple macroeconomic scenarios and qualitative adjustments. These procedures also included, among others, testing management’s process for estimating the allowance for credit losses by (i) evaluating the appropriateness of management’s methodology, (ii) testing certain data used in the estimate, and (iii) evaluating the reasonableness of the application of probability weighted multiple macroeconomic scenarios and the qualitative adjustments; professionals with specialized skill and knowledge were used to assist in performing these procedures to test management’s process.
/s/ PricewaterhouseCoopers LLP
New Orleans, Louisiana
February 28, 2024
We have served as the Company’s auditor since 2009.
| December 31, | ||
|---|---|---|
| (in thousands, except per share data) | 2023 | 2022 |
| Assets: | ||
| Cash and due from banks | $561,202 | $564,459 |
| Interest-bearing bank deposits | 626,646 | 323,332 |
| Federal funds sold | 436 | 728 |
| Securities available for sale, at fair value (amortized cost of $5,496,718 and $6,310,214) | 4,915,195 | 5,556,041 |
| Securities held to maturity (fair value of $2,485,918 and $2,615,398) | 2,684,779 | 2,852,495 |
| Loans held for sale (includes $13,269 and $10,843 measured at fair value) | 26,124 | 26,385 |
| Loans | 23,921,917 | 23,114,046 |
| Less: allowance for loan losses | (307,907) | (307,789) |
| Loans, net | $23,614,010 | $22,806,257 |
| Property and equipment, net of accumulated depreciation of $318,746 and $303,451 | 301,639 | 328,605 |
| Right of use assets, net of accumulated amortization of $55,815 and $44,901 | 105,799 | 96,884 |
| Prepaid expense | 45,234 | 44,632 |
| Other real estate and foreclosed assets, net | 3,628 | 2,017 |
| Accrued interest receivable | 157,179 | 131,849 |
| Goodwill | 855,453 | 855,453 |
| Other intangible assets, net | 44,637 | 56,193 |
| Life insurance contracts | 749,495 | 729,774 |
| Funded pension assets, net | 216,849 | 216,818 |
| Deferred tax asset, net | 153,384 | 211,418 |
| Other assets | 516,884 | 380,485 |
| Total assets | $35,578,573 | $35,183,825 |
| Liabilities and Stockholders' Equity: | ||
| Deposits: | ||
| Noninterest-bearing | $11,030,515 | $13,645,113 |
| Interest-bearing | 18,659,544 | 15,425,236 |
| Total deposits | 29,690,059 | 29,070,349 |
| Short-term borrowings | 1,154,829 | 1,871,271 |
| Long-term debt | 236,317 | 242,077 |
| Accrued interest payable | 45,000 | 9,935 |
| Lease liabilities | 125,618 | 116,422 |
| Other liabilities | 523,089 | 531,143 |
| Total liabilities | 31,774,912 | 31,841,197 |
| Stockholders' equity: | ||
| Common stock | 309,513 | 309,513 |
| Capital surplus | 1,739,671 | 1,716,884 |
| Retained earnings | 2,375,604 | 2,088,413 |
| Accumulated other comprehensive loss, net | (621,127) | (772,182) |
| Total stockholders' equity | 3,803,661 | 3,342,628 |
| Total liabilities and stockholders' equity | $35,578,573 | $35,183,825 |
| Preferred shares authorized (par value of $20.00 per share) | 50,000 | 50,000 |
| Preferred shares issued and outstanding | — | — |
| Common shares authorized (par value of $3.33 per share) | 350,000 | 350,000 |
| Common shares issued | 92,947 | 92,947 |
| Common shares outstanding | 86,345 | 85,941 |
| Years Ended December 31, | |||
|---|---|---|---|
| (in thousands, except per share data) | 2023 | 2022 | 2021 |
| Interest income: | |||
| Loans, including fees | $1,379,263 | $940,629 | $825,862 |
| Loans held for sale | 1,723 | 1,814 | 2,543 |
| Securities-taxable | 189,386 | 166,731 | 131,382 |
| Securities-tax exempt | 18,627 | 18,847 | 18,969 |
| Short-term investments | 31,498 | 9,042 | 3,502 |
| Total interest income | 1,620,497 | 1,137,063 | 982,258 |
| Interest expense: | |||
| Deposits | 443,924 | 58,439 | 26,246 |
| Short-term borrowings | 66,657 | 16,191 | 6,015 |
| Long-term debt | 12,317 | 12,430 | 16,762 |
| Total interest expense | 522,898 | 87,060 | 49,023 |
| Net interest income | 1,097,599 | 1,050,003 | 933,235 |
| Provision for credit losses | 59,103 | (28,399) | (77,494) |
| Net interest income after provision for credit losses | 1,038,496 | 1,078,402 | 1,010,729 |
| Noninterest income: | |||
| Service charges on deposit accounts | 86,020 | 87,663 | 81,032 |
| Trust fees | 67,565 | 65,132 | 62,898 |
| Bank card and ATM fees | 82,966 | 84,591 | 79,074 |
| Investment and annuity fees and insurance commissions | 36,714 | 28,752 | 29,502 |
| Secondary mortgage market operations | 9,159 | 11,524 | 36,694 |
| Securities transactions, net | (65,380) | (87) | 333 |
| Other income | 71,436 | 53,911 | 74,801 |
| Total noninterest income | 288,480 | 331,486 | 364,334 |
| Noninterest expense: | |||
| Compensation expense | 376,055 | 378,482 | 378,589 |
| Employee benefits | 84,740 | 82,153 | 103,786 |
| Personnel expense | 460,795 | 460,635 | 482,375 |
| Net occupancy expense | 51,573 | 48,767 | 49,786 |
| Equipment expense | 18,852 | 18,573 | 18,167 |
| Data processing expense | 117,694 | 103,942 | 96,755 |
| Professional services expense | 38,331 | 36,065 | 48,678 |
| Amortization of intangibles | 11,556 | 14,033 | 16,665 |
| Deposit insurance and regulatory fees | 49,979 | 14,889 | 13,582 |
| Other real estate and foreclosed assets income | (624) | (4,407) | (210) |
| Other expense | 88,692 | 58,195 | 81,209 |
| Total noninterest expense | 836,848 | 750,692 | 807,007 |
| Income before income taxes | 490,128 | 659,196 | 568,056 |
| Income tax expense | 97,526 | 135,107 | 104,841 |
| Net income | $392,602 | $524,089 | $463,215 |
| Earnings per common share - basic | $4.51 | $6.00 | $5.23 |
| Earnings per common share - diluted | $4.50 | $5.98 | $5.22 |
| Dividends paid per share | $1.20 | $1.08 | $1.08 |
| Weighted average shares outstanding - basic | 86,130 | 86,068 | 86,823 |
| Weighted average shares outstanding - diluted | 86,423 | 86,394 | 87,027 |
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| Net income | $392,602 | $524,089 | $463,215 |
| Other comprehensive income (loss) before income taxes: | |||
| Net change in unrealized gain (loss) on securities available for sale and cash flow hedges | 91,061 | (898,241) | (211,580) |
| Reclassification of net (gain) loss realized and included in earnings | 115,619 | (5,947) | (15,485) |
| Valuation adjustments to pension plan attributable to the Voluntary Early Retirement Program and curtailment | — | — | 59,606 |
| Other valuation adjustments to employee benefit plans | (13,325) | (24,139) | (6,735) |
| Amortization of unrealized net (gain) loss on securities transferred to held to maturity | 1,747 | 1,355 | (158) |
| Other comprehensive income (loss) before income taxes | 195,102 | (926,972) | (174,352) |
| Income tax (benefit) expense | 44,047 | (208,725) | (40,348) |
| Other comprehensive income (loss) net of income taxes | 151,055 | (718,247) | (134,004) |
| Comprehensive income (loss) | $543,657 | $(194,158) | $329,211 |
Consolidated Statements of Changes in Stockholders’ Equity
| Accumulated | ||||||
|---|---|---|---|---|---|---|
| Other | ||||||
| Comprehensive | ||||||
| Common Stock · Capital · Retained · Income (Loss), | ||||||
| (in thousands, except parenthetical share data) | Shares | Amount | Surplus | Earnings | Net | Total |
| Balance, December 31, 2020 | 92,947 | $309,513 | $1,757,937 | $1,291,506 | $80,069 | $3,439,025 |
| Net income | — | — | — | 463,215 | — | 463,215 |
| Other comprehensive loss | — | — | — | — | (134,004) | (134,004) |
| Comprehensive income | — | — | — | 463,215 | (134,004) | 329,211 |
| Cash dividends declared ($1.08 per common share) | — | — | — | (95,927) | — | (95,927) |
| Common stock activity, long-term incentive plans | — | — | 15,688 | 279 | — | 15,967 |
| Issuance of stock from dividend reinvestment and stock purchase plans | — | — | 3,872 | — | — | 3,872 |
| Repurchase of common stock (449,876 shares) | — | — | (21,796) | — | — | (21,796) |
| Balance, December 31, 2021 | 92,947 | $309,513 | $1,755,701 | $1,659,073 | $(53,935) | $3,670,352 |
| Net income | — | — | — | 524,089 | — | 524,089 |
| Other comprehensive loss | — | — | — | — | (718,247) | (718,247) |
| Comprehensive income (loss) | — | — | — | 524,089 | (718,247) | (194,158) |
| Cash dividends declared ($1.08 per common share) | — | — | — | (94,891) | — | (94,891) |
| Common stock activity, long-term incentive plans | — | — | 16,498 | 142 | — | 16,640 |
| Issuance of stock from dividend reinvestment and stock purchase plans | — | — | 3,577 | — | — | 3,577 |
| Repurchase of common stock (1,204,368 shares) | — | — | (58,892) | — | — | (58,892) |
| Balance, December 31, 2022 | 92,947 | $309,513 | $1,716,884 | $2,088,413 | $(772,182) | $3,342,628 |
| Net income | — | — | — | 392,602 | — | 392,602 |
| Other comprehensive income | — | — | — | — | 151,055 | 151,055 |
| Comprehensive income | — | — | — | 392,602 | 151,055 | 543,657 |
| Cash dividends declared ($1.20 per common share) | — | — | — | (105,557) | — | (105,557) |
| Common stock activity, long-term incentive plans | — | — | 18,972 | 146 | — | 19,118 |
| Issuance of stock from dividend reinvestment and stock purchase plans | — | — | 3,815 | — | — | 3,815 |
| Balance, December 31, 2023 | 92,947 | $309,513 | $1,739,671 | $2,375,604 | $(621,127) | $3,803,661 |
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||
| Net income | $392,602 | $524,089 | $463,215 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation and amortization | 34,720 | 31,582 | 29,113 |
| Provision for credit losses | 59,103 | (28,399) | (77,494) |
| Gain on other real estate and foreclosed assets | (967) | (4,382) | (2,280) |
| Deferred tax expense (benefit) | 13,986 | (22,166) | 10,376 |
| Increase in cash surrender value of life insurance contracts | (17,671) | (7,010) | (23,505) |
| (Gain) loss on disposal or impairment of assets | (15,753) | 259 | 14,354 |
| Loss on extinguishment of debt | — | — | 4,165 |
| Loss (gain) on sale of securities available for sale | 65,380 | 87 | (333) |
| Net (increase) decrease in loans held for sale | (24,589) | 61,031 | 41,157 |
| Net amortization of securities premium/discount | 16,383 | 35,490 | 50,311 |
| Amortization of intangible assets | 11,556 | 14,033 | 16,665 |
| Stock-based compensation expense | 24,652 | 23,489 | 22,442 |
| Net change in derivative collateral liability | 58,326 | 64,867 | 62,670 |
| Increase in interest payable and other liabilities | 48,714 | 6,838 | 20,869 |
| (Increase) decrease in other assets | (160,890) | 176,354 | (21,050) |
| Other, net | (10,303) | (34,141) | (24,985) |
| Net cash provided by operating activities | $495,249 | $842,021 | $585,690 |
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Proceeds from sales of securities available for sale | $977,114 | $73,219 | $198,681 |
| Proceeds from maturities of securities available for sale | 813,214 | 502,628 | 1,073,133 |
| Purchases of securities available for sale | (1,044,988) | (635,593) | (2,527,272) |
| Proceeds from maturities of securities held to maturity | 163,266 | 147,879 | 116,536 |
| Purchases of securities held to maturity | (6,023) | (884,427) | (338,089) |
| Proceeds received upon termination of fair value hedge instruments | 19,275 | 90,601 | — |
| Net redemptions (purchases) of Federal Home Loan Bank stock | (68,057) | (12,095) | 52,535 |
| Net (increase) decrease in short-term investments | (303,022) | 3,506,845 | (2,496,849) |
| Proceeds from sales of loans and leases | 115,119 | 30,652 | 22,485 |
| Net (increase) decrease in loans | (968,237) | (2,088,836) | 670,958 |
| Purchases of life insurance contracts | — | (65,000) | (75,000) |
| Proceeds from surrender of life insurance contracts | — | — | 44,045 |
| Purchases of property and equipment | (25,025) | (29,145) | (23,541) |
| Proceeds from sales of property | 33,130 | 62 | 1,906 |
| Proceeds from sales of other real estate and foreclosed assets | 3,575 | 14,081 | 15,527 |
| Other, net | (4,552) | 11,487 | 40,361 |
| Net cash provided by (used in) investing activities | (295,211) | 662,358 | (3,224,584) |
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Net increase (decrease) in deposits | 619,710 | (1,395,548) | 2,768,020 |
| Net increase (decrease) in short-term borrowings | (716,442) | 206,210 | (2,452) |
| Repayments of long-term debt | — | (480) | (153,444) |
| Issuance of long-term debt, net of issuance costs | — | 5,629 | 22,388 |
| Dividends paid | (104,697) | (94,458) | (95,927) |
| Payroll tax remitted on net share settlement of equity awards | (5,681) | (7,386) | (7,364) |
| Other repurchases of common stock | — | (58,892) | (21,796) |
| Proceeds from exercise of stock options | — | 227 | 492 |
| Proceeds from dividend reinvestment and stock purchase plan | 3,815 | 3,577 | 3,872 |
| Net cash provided by (used in) financing activities | (203,295) | (1,341,121) | 2,513,789 |
| NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS | (3,257) | 163,258 | (125,105) |
| CASH AND DUE FROM BANKS, BEGINNING | 564,459 | 401,201 | 526,306 |
| CASH AND DUE FROM BANKS, ENDING | $561,202 | $564,459 | $401,201 |
| SUPPLEMENTAL INFORMATION | |||
| Income taxes paid | $103,190 | $135,193 | $122,594 |
| Interest paid | 487,681 | 80,076 | 49,995 |
| SUPPLEMENTAL INFORMATION FOR NON-CASH | |||
| INVESTING AND FINANCING ACTIVITIES | |||
| Assets acquired in settlement of loans | 4,302 | 596 | 2,806 |
Note 1. Summary of Significant Accounting Policies and Recent Accounting Pronouncements
DESCRIPTION OF BUSINESS
Hancock Whitney Corporation (the “Company”) is a financial services company headquartered in Gulfport, Mississippi that is both a financial holding company and a bank holding company registered under the Bank Holding Company Act of 1956, as amended. The Company provides a comprehensive network of full-service financial choices to customers primarily in the Gulf South region through its bank subsidiary, Hancock Whitney Bank (the “Bank”), a Mississippi state bank. The Bank offers a broad range of traditional and online banking services to commercial, small business and retail customers, providing a variety of transaction and savings deposit products, treasury management services, secured and unsecured loan products (including revolving credit facilities), and letters of credit and similar financial guarantees. The Bank also provides access to trust and investment management services to retirement plans, corporations and individuals, as well as investment advisory and brokerage products. In addition, the Company offers its customers access to fixed annuity and life insurance products and investment management and other services through its limited purpose broker-dealer subsidiary, Hancock Whitney Investment Services, Inc., a nonbank subsidiary of the holding company. The Company primarily operates across the Gulf South region, including southern and central Mississippi; southern and central Alabama; southern, central and northwest Louisiana; the northern, central, and panhandle regions of Florida; and the certain areas of east and northeast Texas including Houston, Beaumont, Dallas, Austin, and San Antonio, among others. In addition, the Company operates loan and deposit production offices in the metropolitan areas of Nashville, Tennessee and Atlanta, Georgia.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the U.S. (U.S. GAAP) and those generally practiced within the banking industry. Following is a summary of the more significant accounting policies.
Basis of Presentation
The consolidated financial statements include the accounts of the Company and all other entities in which the Company has a controlling interest. Variable interest entities for which the Company has been deemed the primary beneficiary are also consolidated. Significant intercompany transactions and balances have been eliminated in consolidation. Certain prior period amounts have been reclassified to conform to the current period presentation.
Use of Estimates
The accounting principles the Company follows and the methods for applying these principles conform to U.S. GAAP and general practices followed by the banking industry. These accounting principles and practices require management to make estimates and assumptions about future events that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
Fair Value Accounting
Fair value is generally defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date under current market conditions. U.S. GAAP requires the use of fair values in determining the carrying values of certain assets and liabilities in the financial statements, as well as for specific disclosures about certain assets and liabilities.
Accounting guidance establishes a fair value hierarchy that prioritizes the inputs to these valuation techniques used to measure fair value giving preference to quoted prices in active markets (level 1) and the lowest priority to unobservable inputs such as a reporting entity’s own data or information or assumptions developed from this data (level 3). Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets or liabilities in markets that are not active, observable inputs other than quoted prices, such as interest rates and yield curves, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Business Combinations
Business combinations are accounted for under the purchase method of accounting. Purchased assets, including identifiable intangibles, and assumed liabilities are recorded at their respective acquisition date fair values. If the fair value of net assets purchased exceeds the consideration given, a bargain purchase gain is recognized. If the consideration given exceeds the fair value of the net assets received or if the fair value of the net liabilities assumed exceeds the consideration received, goodwill is recognized. Fair values are subject to refinement for up toone year after the closing date of an acquisition as information relative to closing date fair values becomes available. Acquisition costs are expensed as incurred.
All identifiable intangible assets that are acquired in a business combination are recognized at the acquisition date fair value. Identifiable intangible assets are recognized separately if they arise from contractual or other legal rights or if they are separable (i.e., capable of being sold, transferred, licensed, rented, or exchanged separately from the entity).
Cash and Due from Banks
The Company considers only cash on hand, cash items in process of collection and balances due from financial institutions as cash and cash equivalents.
Securities
Securities are classified as trading, held to maturity or available for sale. Management determines the appropriate classification of debt and equity securities at the time of purchase and reevaluates this classification periodically as conditions change that could require reclassification.
Available for sale securities are stated at fair value. Unrealized holding gains and unrealized holding losses are reported net of tax in other comprehensive income or loss and in accumulated other comprehensive income or loss (“AOCI”) until realized.
Securities that the Company both positively intends and has the ability to hold to maturity are classified as securities held to maturity and are carried at amortized cost. The intent and ability to hold are not considered satisfied when a security is available to be sold in response to changes in interest rates, prepayment rates, liquidity needs or other reasons as part of an overall asset/liability management strategy.
Premiums and discounts on securities, both those held to maturity and those available for sale, are amortized and accreted to income as an adjustment to the securities’ yields using the effective interest method. Realized gains and losses on the sale of securities are reported net as a component of noninterest income. The cost of securities sold is specifically identified for use in calculating realized gains and losses.
Credit Losses on Securities
At least quarterly, or more often when warranted, the Company performs an assessment of held to maturity debt securities for expected credit losses and available for sale debt securities for credit-related impairment, resulting in an allowance for credit losses, if applicable. The Company applies the practical expedient to exclude the accrued interest receivable balance from amortized cost basis of financing receivables. The allowance for credit losses on held to maturity debt securities is estimated at the individual security level when there is a more than inconsequential risk of default. The assessment uses probability of default and loss given default models based on public ratings, where available, or mapped internally developed risk grades to public ratings and forecasted cash flows using the same economic forecasts and probability weighting as used for the Company’s evaluation of the loan portfolio. Qualitative adjustments to the output of the quantitative calculation are made when management deems it necessary to reflect differences in current and forecasted conditions as compared to those during the historical loss period used in model development. The Company evaluates credit impairment on available for sale debt securities at an individual security level. This evaluation is done for securities whose fair value is below amortized cost with a more than inconsequential risk of default and where the Company has assessed the decline in fair value is significant enough to suggest a credit event occurred. Credit events are generally assessed based on adverse conditions specifically related to the security, an industry, or geographic area, changes in the financial condition of the issuer of the security, or in the case of an asset-backed debt security, changes in the financial condition of the underlying loan obligors. The allowance for credit losses for such securities is measured using a discounted cash flow methodology, through which management compares the present value of expected cash flows with the amortized cost basis of the security. The allowance for credit loss is limited to the amount by which the fair value is less than the amortized cost basis.
The Company records changes in the allowance for credit losses on securities with a corresponding adjustment recorded in the provision for credit loss expense. If the Company intends to sell the debt security, or more likely than not will be required to sell the security before recovery of its amortized cost basis, the security is charged down to fair value against the allowance for credit losses, with any incremental impairment reported in earnings.
Loans
Loans Held for Sale
Residential mortgage loans originated for sale are classified as loans held for sale on the Consolidated Balance Sheets. Beginning in the second quarter of 2021, the Company generally elects the fair value option on funded residential mortgage loans originated for sale that are associated with forward sales contracts. For mortgage loans for which the Company has elected the fair value option, gains and losses are included in noninterest income within secondary mortgage market operations.
Held for sale loans also includes residential construction loans that are anticipated to be sold upon completion of the construction term. At times, management may originate other types of loans with the intent to sell or decide to sell loans that were not originated for that purpose. Such loans are reclassified as held for sale at the lower of cost or market when that decision is made.
Loans Held for Investment
Loans that the Company has the intent and ability to hold for the foreseeable future or until maturity or payoff are considered loans held for investment and reported as loans on the Consolidated Balance Sheets and in the related footnote disclosures. Loans held for investment include loans originated for investment and loans acquired in purchase transactions.
Loans are reported at the principal balance outstanding net of unearned income. Interest on loans and accretion of unearned income, including net deferred loan fees and costs, are computed in a manner that approximates a level yield on recorded principal. Interest on loans is recognized in income as earned.
The accrual of interest is discontinued (“nonaccrual status”) when, in management’s opinion, it is probable that the borrower will be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. When accrual of interest is discontinued on a loan, all unpaid accrued interest is reversed and payments subsequently received are applied first to recover principal. Interest income is recognized for payments received after contractual principal has been satisfied. Loans are returned to accrual status when all the principal and interest contractually due are brought current and future payment performance is reasonably assured.
Acquired Loans
Subsequent to the adoption on January 1, 2020 of Accounting Standards Codification (“ASC”) Topic 326, “Financial Instruments – Credit Losses,” commonly referred to as Current Expected Credit Losses or CECL, acquired loans are segregated between those purchased with credit deterioration (“PCD”) and those that are not (“non-PCD”). Loans considered PCD include those individual loans (or groups of loans with similar risk characteristics) that as of the date of acquisition are assessed as having experienced a more-than-insignificant deterioration in credit quality since origination. The assessment of what is more-than-insignificant credit deterioration since origination considers information including, but not limited to, financial assets that are delinquent, on nonaccrual and/or otherwise adversely risk rated as of the acquisition date, those that have been downgraded since origination, and those for which, after origination, credit spreads have widened beyond the threshold specified in policy. The Company bifurcates the fair value discount between the credit and noncredit components and records an allowance for credit losses for PCD loans by adding the credit portion of the fair value discount to the initial amortized cost basis and increasing the allowance for credit losses at the date of acquisition. Any noncredit discount or premium resulting from acquiring loans with credit deterioration is allocated to each individual asset. All non-PCD loans acquired are recorded at the estimated fair value of the loan at acquisition, with the estimated allowance for credit loss recorded as a provision for credit losses through earnings in the period in which the acquisition has occurred. The noncredit discount or premium for PCD loans and full discount for non-PCD loans will be accreted to interest income using the interest method based on the effective interest rate at the acquisition date.
Under the transition provisions for application of CECL, the Company classified all purchased credit impaired loans (“PCI”) previously accounted for under Financial Accounting Standard Subtopic 310-30 to be classified as PCD, without reassessing whether the financial assets meet the criteria of PCD as of the date of adoption. The application of these provisions resulted in an adjustment to the amortized cost basis of the financial asset to reflect the addition of the allowance for credit losses at the date of adoption. The Company elected not to maintain pools of loans accounted for under Subtopic 310-30 at adoption. The Company was also not required to reassess whether modifications to individual acquired financial assets accounted for in pools were troubled debt restructurings as of the date of adoption. The noncredit discount, after the adjustment for the allowance for credit losses, is accreted to interest income using the interest method based on the effective interest rate determined at the adoption date.
Troubled Debt Restructurings and Modifications of Loans to Borrowers Experiencing Financial Difficulties
Prior to January 1, 2023, troubled debt restructurings (TDRs) occurred when a borrower was experiencing, or was expected to experience, financial difficulties in the near-term and a modification of loan terms was granted that would otherwise not have been considered.
Troubled debt restructurings resulted in loans remaining on nonaccrual, moving to nonaccrual, or continuing to accrue, depending on the individual facts and circumstances of the borrower. When establishing credit reserves on a loan modified in a TDR, the loan’s value was determined by either the present value of expected cash flows calculated using the loan’s effective interest rate before the restructuring, or the loan’s observable market price or the fair value of the collateral if the loan was collateral dependent. If the value as determined was less than the recorded investment in the loan, the difference was charged off through the allowance for loan and lease losses.
Certain qualifying modifications made on or before December 31, 2021 were excluded from TDR accounting and disclosure requirements under relief provided by Section 4013 of the Coronavirus Aid, Relief, and Economic Security (CARES) Act. Qualifying loan modifications were those that were made by financial institutions in response to the COVID-19 pandemic, where the borrower was not more than 30 days past due as of December 31, 2019, and the modifications were related to arrangements that defer or delay the payment of principal or interest, or change the interest rate on the loan.
On January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2022-02 "Financial Instruments: Credit Losses (Topic 326) - Troubled Debt Restructurings and Vintage Disclosures." The amendments in this update eliminated the recognition and measurement guidance as prescribed by Accounting Standards Codification (“ASC”) 310-40 for troubled debt restructurings (“TDRs”) and introduced new requirements for certain modifications of loans to borrowers experiencing financial difficulty (“MEFDs”). Qualifying modifications are interest rate reductions, other-than-insignificant payment delays, term extensions, or any combination of these terms. Our MEFD policy generally considers six months or less to be the time frame that is considered insignificant for payment delays and/or term extensions. Multiple payment delays and/or term extensions to borrowers experiencing financial difficulty within a twelve month period are evaluated collectively. Qualifying modified loans are subject to reporting requirements for the twelve month period following the modification. This standard was adopted on a prospective basis and therefore, only modifications on or after January 1, 2023 are evaluated and reported under the new requirements.
Like TDRs, MEFDs can remain on nonaccrual, move to nonaccrual, return to accrual, or continue to accrue interest, depending on the individual facts and circumstances of the borrower. As allowed by ASC 326, the Company has elected to evaluate these modified loans for credit loss consistent with policies for the non-modified portfolio, which includes individually evaluating for specific reserves all nonaccrual MEFDs over our existing materiality threshold and collectively evaluating credit loss for all other MEFDs, including those that continue to accrue interest. The credit loss methodology for MEFDs is the same as described in the Allowance for Credit Losses section that follows.
The allowance for credit losses (ACL) is comprised of the allowance for loan and lease losses (ALLL), a valuation account available to absorb losses on loans and leases held for investment, and the reserve for unfunded lending commitments, a liability established to absorb credit losses for the expected life of the contractual term of on and off-balance sheet exposures as of the date of the determination. Quarterly, management estimates losses in the portfolio and unfunded exposures based on a number of factors, including the Company’s past loan loss experience, known and potential risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay, the estimated value of any underlying collateral, and current and forecasted economic conditions.
The analysis and methodology for estimating the ACL includes two primary elements: a collective approach for pools of loans that have similar risk characteristics using a loss rate analysis, and a specific reserve analysis for credits individually evaluated for credit loss. For the collective approach, the Company segments loans into commercial non-real estate, commercial real estate – owner occupied, commercial real estate – income producing, construction and land development, residential mortgage and consumer, with further segmentation by region and sub-portfolio, as deemed appropriate. Both quantitative and qualitative factors are applied at the portfolio segment levels. The Company applies the practical expedient that permits the exclusion of the accrued interest receivable balance from amortized cost basis of financing receivables for all classes of loans as our nonaccrual policy results in the timely write-off of interest accrued but uncollected.
For the collectively evaluated portfolios, the Company utilizes internally developed credit models and third party economic forecasts for the calculation of expected credit loss over the reasonable and supportable forecast period for the majority of the portfolio and other methods, generally historical loss based, for select portfolios. The Company calculates a collective allowance for a two-year reasonable and supportable forecast period utilizing probability weighted multiple macroeconomic scenarios, and then reverts on a linear basis over four quarters to an average historical loss rate for the remaining term. The credit models consist primarily of multivariate regression and autoregressive models that correlate our historical net charge-off rates to select macroeconomic variables at a collective level. Forward-looking macroeconomic forecasts are applied as inputs to the regression equations to estimate quarterly collective net charge-off rates over the reasonable and supportable period. The net charge-off rates from the credit models for the reasonable and supportable period, the linear reversion rates, and the average loss rates for the post reasonable and supportable periods are applied to forecasted balance runoff for the estimated remaining term. The balance runoff incorporates prepayment assumptions developed from historical experience that are applied to the multiple macroeconomic forecasts. Forecasted net charge-off rates are also applied to forecasted draws and subsequent runoff of unfunded commitments in the calculation of the reserve for unfunded lending commitments. Qualitative adjustments to the output of quantitative calculations are made when management deems it necessary to reflect differences in current and forecasted conditions as compared to those during the historical loss period used in model development. Conditions to be considered include, but are not limited to, problem loan trends, current business and economic conditions, credit concentrations, lending policies and procedures, lending staff, collateral values, loan profiles and volumes, loan review quality, changes in competition and regulations, and other adjustments for model limitations or other variables not specifically captured.
The Company establishes specific reserves using an individually evaluated approach for nonaccrual loans and, prior to January 1, 2023, loans modified in troubled debt restructures and loans for which a troubled debt restructure was reasonably expected, as well as any other financial instruments that are deemed to not share risk characteristics with other collectively evaluated financial assets. For loans individually evaluated, a specific allowance is recognized for any shortfall between the loan’s value and its recorded investment. The loan’s value is measured by either the loan’s observable market price, the fair value of the collateral of the loan (less liquidation costs) if it is collateral dependent, or by the present value of expected future cash flows discounted at the loan’s effective interest rate. The Company applies the practical expedient and defines collateral dependent loans as those where the borrower is experiencing financial difficulty and on which repayment is expected to be provided substantially through the operation or sale of the collateral. Loans individually analyzed are not incorporated into the pool analysis to avoid double counting. The Company limits the individually evaluated specific reserve analysis to include commercial and residential mortgage loans with relationship balances of $1 million or greater and, prior to January 1, 2023, all loans classified as troubled debt restructurings.
It is the policy of the Company to promptly charge off all commercial and residential mortgage loans, or portions of loans, when available information reasonably confirms that they are wholly or partially uncollectible. Prior to recording a charge, the loan’s value is established based on an assessment of the value of the collateral securing the loan, the borrower’s and the guarantor’s ability and willingness to pay and the status of the account in bankruptcy court, if applicable. Consumer loans are generally charged down when the loan is 120 days past due for most secured and unsecured loans and 150 days past due for consumer credit card loans, unless the loan is clearly both well secured and in the process of collection. Loans are charged down to the fair value of the collateral, if any, less estimated selling costs. Loans are charged off against the allowance for loan losses, with subsequent recoveries added back to the allowance.
Property and Equipment
Property and equipment are recorded at cost, less accumulated depreciation and amortization. Depreciation is charged to expense using the straight-line method over the estimated useful lives of the assets, which are up to 30 years for buildings andthree toten years for most furniture and equipment. Amortization expense for software is generally charged over three years, or seven years for core systems. Leasehold improvements are amortized over the terms of the respective leases or the estimated useful lives of the improvements, whichever is shorter. The Company evaluates whether events and circumstances have occurred that indicate that such long-lived assets have been impaired. Measurement of any impairment of such long-lived assets is based on their fair values.
Property and equipment used in operations is considered held for sale when certain criteria are met, including when management has committed to a plan to sell the asset, the asset is available for sale in its immediate condition, and the sale is probable within one year of the reporting date. Assets held for sale are reported at the lower of cost or fair value less costs to sell. Gains and losses related to retirement or disposition of property and equipment are recorded in the consolidated statements of income as realized, reflected in either other income under noninterest income or other expense under noninterest expense, depending on the nature of the item.
Operating Leases
The Company recognizes a liability representing the present value of future lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset over the lease term in the Consolidated Balance Sheets.
The Company determines if an arrangement is a lease at inception of the contract and assesses the appropriate classification as finance or operating. Operating leases with terms greater than one year are included in right-of-use lease assets and lease obligations on the Company’s Consolidated Balance Sheets. The lease term includes payments to be made in optional or renewal periods only if the lessee is reasonably certain to exercise an option to extend the lease or not to exercise an option to terminate the lease. Operating lease right-of-use assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term using the interest rate implicit in the contract, when available, or the Company’s incremental collateralized borrowing rate with similar terms. Agreements with both lease and non-lease components are accounted for separately, with only the lease component capitalized. The right-of-use asset is the amount of the lease liability adjusted for prepaid or accrued lease payments, remaining balance of any lease incentives received, unamortized initial direct costs, and impairment. Lease expense is recorded on a straight-line basis over the lease term through amortization of the right-of-use asset plus implicit interest accreted on the operating lease liability obligation, and is reflected in net occupancy expense in the Consolidated Statements of Income.
The Company evaluates whether events and circumstances have occurred that indicate right-of-use assets have been impaired. Measurement of any impairment of such assets is based on their fair values. Once a right-of-use asset for an operating lease is impaired, the carrying amount of the right-of-use asset is reduced through expense and the remaining balance is subsequently amortized on a straight-line basis.
Certain of the Company’s leases contain variable components, such as annual changes to rent based on the consumer price index. Operating lease liabilities are not re-measured as a result of changes to variable components unless the lease must be re-measured for some other reason such as a renewal that was not reasonably certain of being exercised. Changes to the variable components are treated as variable lease payments and recognized in the period in which the obligation for those payments was incurred.
As allowed in the transition guidance in Topic 842, "Leases," the Company elected to use the standard’s “package of practical expedients,” which allows the use of previous conclusions about lease identification, lease classification and the accounting treatment for initial direct costs. The Company also elected the short-term lease recognition exemption for all leases with lease terms of one year or less; as such, the Company does not recognize right-of-use assets or lease liabilities on the consolidated balance sheet for such leases.
Other Real Estate and Foreclosed Assets
Other real estate and foreclosed assets includes real property and other assets that have been acquired in satisfaction of loans and leases, and real property no longer used in the Bank’s business. These assets are recorded at the estimated fair value less the estimated cost of disposition and carried at the lower of either cost or market. Fair value is based on independent appraisals and other relevant factors. Any initial reduction in the carrying amount of a loan to the fair value of the collateral received less selling costs is charged to the allowance for loan losses. Each asset is revalued on an annual basis, or more often if market conditions necessitate. Subsequent losses on the periodic revaluation of these assets and gains or losses recognized on disposition are charged to current earnings, as are revenues from and costs of operating and maintaining real property; with the resulting net (income) expense reflected in noninterest expense in the Consolidated Statements of Income. Improvements made to real property are capitalized if the expenditures are expected to be recovered upon the sale of the property.
Goodwill and Other Intangible Assets
Goodwill represents the excess of consideration paid over the fair value of net assets acquired or the excess of the fair value liabilities assumed over consideration received in a business combination. Goodwill is not amortized but assessed for impairment on an annual basis, or more often if events or circumstances indicate there may be impairment. Accounting guidance permits the Company to first assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit exceeds its carrying value. If the Company determines it is more likely than not that the fair value exceeds book value, then a quantitative impairment test is not necessary. If the Company elects to bypass the qualitative assessment, or concludes that it is more likely than not that the fair value is less than the carrying value, a quantitative goodwill impairment test is performed. In addition, absent any triggering events, quantitative impairment test will be performed every three years to ensure goodwill is periodically reviewed within a reasonable timeframe. The quantitative impairment test compares the estimated fair value of a reporting unit with its net book value. The Company has assigned all goodwill to one reporting unit that represents overall banking operations. The fair value of the reporting unit is based on valuation techniques that market participants would use in an acquisition of the whole unit, and may include analysis such as estimated discounted cash flows, the quoted market price of the Company’s stock adjusted for a control premium, and observable average price-to-earnings and price-to-book multiples of competitors. If the unit’s fair value is less than its carrying value, an estimate of the implied fair value of the goodwill is compared to the goodwill’s carrying value, and any impairment is recognized.
Other identifiable intangible assets with finite lives, such as core deposit intangibles, customer lists and trade names, are initially recorded at fair value and are generally amortized over the periods benefited. These assets are evaluated for impairment in a similar manner to long-lived assets.
Life Insurance Contracts
Bank-owned life insurance contracts (BOLI) are comprised of long-term life insurance contracts on the lives of certain current and past employees where the insurance policy benefits and ownership are retained by the employer. Its cash surrender value is an asset that the Company uses to partially offset the future cost of employee benefits. The cash value accumulation on BOLI is permanently tax deferred if the policy is held to the insured person’s death and certain other conditions are met.
Federal Home Loan Bank Stock
Asa member of the Federal Home Loan Bank (FHLB), the Company is required to purchase and hold shares of capital stock in the FHLB in an amount equal to a membership investment plus an activity-based investment determined according to the level of outstanding FHLB advances. The shares are recorded at amortized cost, which approximates fair value, and is reflected in Other Assets in the Consolidated Balance Sheets.
Derivative Instruments and Hedging Activities
The Company records all derivatives on the Consolidated Balance Sheets at fair value as components of other assets and other liabilities. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge.
For derivatives designated as hedging the exposure to changes in the fair value of an asset or liability (fair value hedge), the gain or loss is recognized in earnings in the period of the fair value change together with the offsetting loss or gain on the hedged item attributable to the risk being hedged. Derivatives designated as hedging exposure to variable cash flows of a forecasted transaction (cash flow hedge), are reported as a component of other comprehensive income or loss and subsequently reclassified into earnings when the forecasted transaction affects earnings or, in certain circumstances, when the hedge is terminated, with the full impact of hedge gains and losses recognized in the period in which the hedged transaction impacts the entity’s earnings. For derivatives that are not designated as hedging instruments, changes in the fair value of the derivatives are recognized in earnings immediately. Note 11 - Derivatives describes the derivative instruments currently used by the Company and discloses how these derivatives impact the Company’s financial condition and results of operations.
Stockholders’ Equity
Common stock reflects shares issued at par value. Repurchase of the Company’s common stock (treasury stock) is recorded at cost as a reduction of stockholders’ equity within capital surplus in the accompanying Consolidated Balance Sheets and the Statements of Changes in Stockholders’ Equity. When treasury shares are subsequently reissued, treasury stock is reduced by the cost of such stock using the first-in-first-out method, with the difference recorded in capital surplus or retained earnings, as applicable.
Revenue Recognition
Interest Income
Interest income is recognized on an accrual basis driven by written contracts, such as loan agreements or securities contracts. Loan origination fees and costs are recognized over the life of the loan as an adjustment to yield. Unamortized premiums, discounts and other basis adjustments on loans and investment securities are recognized in interest income as a yield adjustment over the contractual lives. However, premiums for certain callable investment securities are amortized to the earliest call date.
Service Charges on Deposit Accounts
Service charges on deposit accounts include transaction based fees for nonsufficient funds, account analysis fees, and other service charges on deposits, including monthly account service fees. Nonsufficient funds fees are recognized at the time when the account overdraft occurs in accordance with regulatory guidelines. Account analysis fees consist of fees charged on certain business deposit accounts based upon account activity as well as other monthly account fees, and are recorded under the accrual method of accounting as services are performed.
Other service charges are earned by providing depositors safeguard and remittance of funds as well as by providing other elective services for depositors that are performed upon the depositor’s request. Charges for deposit services for the safeguard and remittance of funds are recognized at the end of the statement cycle, after services are provided, as the customer retains funds in the account. Revenue for other elective services is earned at the point in time the customer uses the service.
Trust Fees
Trust fee income represents revenue generated from asset management services provided to individuals, businesses, and institutions. The Company has a fiduciary responsibility to the beneficiary of the trust to perform agreed upon services which can include investing assets, periodic reporting, and providing tax information regarding the trust. In exchange for these trust and custodial services, the Company collects fee income from beneficiaries as contractually determined via fee schedules. The Company’s performance obligation is primarily satisfied over time as the services are performed and provided to the customer. These fees are recorded under the accrual method of accounting as the services are performed. The Company generally acts as the principal in these transactions and records revenue and expenses on a gross basis.
Bank Card and Automated Teller Machine (“ATM”) Fees
Bank card and ATM fees include credit card, debit card and ATM transaction revenue. The majority of this revenue is card interchange fees earned through a third party network. Performance obligations are satisfied for each transaction when the card is used and the funds are remitted. The network establishes interchange fees that the merchant remits for each transaction, and costs are incurred from the network for facilitating the interchange with the merchant. Card fees also include merchant services fees earned for providing merchants with card processing capabilities.
ATM income is generated from allowing customers to withdraw funds from other banks’ machines and from allowing a non-customer cardholder to withdraw funds from the Company’s machines. The Company satisfies its performance obligations for each transaction at the point in time that the withdrawal is processed.
Bank card and ATM fee income is recorded on accrual basis as services are provided with the related expense reflected in data processing expense.
Investment and Annuity Fees and Insurance Commissions
Investment and annuity services fee income represents income earned from investment and advisory services. The Company provides its customers with access to investment products through the use of third party carriers to meet their financial needs and investment objectives. Upon selection of an investment product, the customer enters into a policy with the carrier. The performance obligation is satisfied by fulfilling its responsibility to process the order to acquire the investment for which a commission fee is earned from either the carrier or our third party service provider based on agreed-upon fee percentages on a trade date basis, net of any associated costs. The Company has a contractual relationship with a third party broker dealer to provide full service brokerage and investment advisory activities. As the agent in the arrangement, the Company recognizes the investment services commissions on a net basis. Investment revenue also includes portfolio management fees, which represent monthly fees charged on a contractual basis to customers for the management of their investment portfolios and are recorded under the accrual method of accounting. Prior to August 12, 2022, investment and annuity services fee income was recorded on a gross basis, with expenses recorded in the appropriate expense line item; subsequent to that date, such fee income is recorded net of expenses, as the Company is now agent in these transactions following a change in service providers.
This revenue line item includes investment banking income, which includes fees for services arising from securities offerings or placements in which the Company acts as a principal. Revenue is recognized at the time the underwriting is completed and the revenue is reasonably determinable. Any costs associated with these transactions are reflected in the appropriate expense line item.
Insurance commission revenue is recognized as of the effective date of the insurance policy, as the Company’s performance obligation is connecting the customer to the insurance products. Until August 12, 2022, the Company also received contingent commissions from insurance companies as additional incentive for achieving specified premium volume goals and/or the loss experience of the insurance placed. Those fees are no longer earned following the change in service providers. Those contingent commissions from insurance companies as well as fees for policy renewals are recognized when determinable, which is generally when such commissions are received or when we receive data from the insurance companies and/or our third party service provider that allows the reasonable estimation of these amounts. Prior to August 12, 2022, costs associated with these transactions were reflected in the appropriate expense line item; subsequent to that date, with the change in service providers, the Company is now agent in these transactions and expenses are recorded net in this revenue line item.
Secondary Mortgage Market Operations
Secondary mortgage market operations revenue is primarily comprised of service release premiums earned on the sale of closed-end mortgage loans to other financial institutions or government agencies that are recognized in revenue as each sales transaction occurs. This revenue line item also includes derivative income associated with our mortgage banking operations. Refer to Note 11 – Derivatives for a discussion of these derivative instruments.
Securities Transactions
Securities transactions include net realized gain (losses) on securities sold reflecting the excess (deficiency) of proceeds received over the specifically identified carrying amount of the assets being sold plus cost to sell. Securities sales are recorded as each transaction occurs on a trade-date basis.
Income from Bank-Owned Life Insurance
Bank-owned life insurance income primarily represents income earned from the appreciation of the cash surrender value of insurance contracts held and the proceeds of insurance benefits. Revenue from the proceeds of insurance benefits is recognized at the time a claim is confirmed.
Credit Related Fees
Credit-related fee income is primarily composed of letter of credit fees and unused commercial commitment fees. Revenue for letters of credit fees is recognized over time. Revenue for unused commercial commitment fees are recognized based on contractual terms, generally when collected.
Income from Derivatives
Income from derivatives consists primarily of income from interest rate swaps, net of fair value adjustments for customer derivatives and the related offsetting agreements with unrelated financial institutions for which the derivative instruments are not designated as hedges.
Net Gains on Sales of Premises, Equipment and Other Assets
Net gains on sales of premises, equipment and other assets consists primarily of net revenue earned from sales of excess-bank owned facilities and equipment no longer in use, gains on sales of non-residential mortgage loans and leases and other assets associated with the equipment finance line of business. Gains or losses are generally recognized when the asset has been legally transferred to the buyer, net of costs to sell.
Other Miscellaneous Income
Other miscellaneous income represents a variety of revenue streams, including safe deposit box income, wire transfer fees, syndication fees, and any other income not reflected above. Income is recorded once the performance obligation is satisfied, generally on the accrual basis or on a cash basis if not material and/or considered constrained.
Advertising Costs
Advertising costs are expensed as incurred and recorded as a component of noninterest expense.
Income Taxes
Income taxes are accounted for using the asset and liability method. Current tax liabilities or assets are recognized for the estimated income taxes payable or refundable on tax returns to be filed with respect to the current year. Deferred tax assets and liabilities are based on temporary differences between the financial statement carrying amounts and the tax bases of the Company’s assets and liabilities. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be realized or settled. Valuation allowances are established against deferred tax assets if, based on all available evidence, it is more likely than not that some or all of the assets will not be realized. The benefit of a position taken or expected to be taken in a tax return is recognized when it is more likely than not that the position will be sustained on its technical merits. The effects of changes in tax rates and laws upon deferred tax balances are recognized in the period in which the legislation is enacted.
The Company makes investments that generate investment tax credits (ITC). The Company uses the deferral method of accounting whereby the tax benefit from the investment tax credits is recognized as a reduction of the book basis of the related asset and is amortized into income over the tax life of the underlying investment.
The Company also made investments in projects that yield tax credits issued under the Qualified Zone Academy Bonds (QZAB) and Qualified School Construction Bonds (QSCB) prior to December 31, 2017, as well as Federal and State New Market Tax Credit (NMTC) programs. Returns on these investments are generated through the receipt of federal and state tax credits. The tax credits are recorded as a reduction to the income tax provision in the year that they are earned. Tax credits from QZAB and QSCB bonds are generally earned over the life of the bonds in lieu of interest income. Credits on Federal NMTC investments are earned over theseven- year compliance period beginning with the year of investment. Credits on State NMTC investments are generally earned over athreeto five-year period depending upon the specific state program.
The Company also invests in affordable housing projects that generate low-income tax credits (LIHTC) that are earned over a 10-year period, beginning with the year the rental activity begins. The Company has elected to use the practical expedient method of amortization, which approximates the proportional amortization method, over the 10 year tax credit period.
With the exception of QZAB and QSCB tax credits, all of the tax credits described above can be carried backone-year and carried forward 20 years if the credit cannot be fully used in the year the credits first become available for use. QZAB and QSCB tax credits generally can be carried forward indefinitely if they cannot be fully used in the year the credits are generated.
Retirement Benefits
The Company sponsors defined benefit pension plans and certain other defined benefit postretirement plans for eligible employees. The amounts reported in the consolidated financial statements with respect to these plans are based on actuarial valuations that incorporate various assumptions regarding future experience under the plans. Note 17 – Retirement Benefit Plans discusses the actuarial assumptions and provides information about the liabilities or assets recognized for the funded status of the Company’s obligations under these plans, the net benefit expense charged to current operations, and the amounts recognized as a component of other comprehensive income or loss and AOCI.
Share-Based Payment Arrangements
The grant date fair value of equity instruments awarded to employees and directors establishes the cost of the services received in exchange, and the cost associated with awards that are expected to vest is recognized over the requisite service period. Share-based compensation for service-based awards that contain a graded vesting schedule is recognized on a straight-line basis over the requisite service period for the entire award. Forfeitures of unvested awards are recognized in earnings in the period in which they occur. Refer to Note 18 – Share-Based Payment Arrangements for additional information.
Earnings (Loss) per Common Share
The Company computes earnings (loss) per share using the two-class method. The two-class method allocates net income to each class of common stock and participating security according to the common dividends declared and participation rights in undistributed earnings. For reporting periods in which a net loss is recorded, net loss is not allocated to participating securities because the holders of such securities bear no contractual obligation to fund or otherwise share in the loss. Participating securities currently consist of unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents.
Basic earnings (loss) per common share is computed by dividing income or loss available to common shareholders by the weighted-average number of common shares outstanding for the applicable period. Shares outstanding exclude treasury shares and unvested share-based payment awards under long-term incentive compensation plans and directors’ compensation plans. Diluted earnings per common share is computed using the weighted-average number of common shares outstanding increased by (1) the number of shares in which employees would vest under performance-based stock awards and stock unit awards based on expected performance factors and (2) the number of additional shares that would have been issued if potentially dilutive stock options were exercised; each as determined using the treasury stock method. For reporting periods in which a net loss is recorded, no effect is given to potentially dilutive shares as the impact of such shares would be anti-dilutive.
Reportable Segment Disclosures
U.S. GAAP require that information be reported about a company’s operating segments using a “management approach.” Reportable segments are identified in these standards as those revenue-producing components for which discrete financial information is produced internally and which are subject to evaluation by the chief operating decision maker in deciding how to allocate resources to segments. The Company’s stated strategy is to provide a consistent package of banking products and services throughout a coherent market area; as such, the Company has identified its overall banking operations as its only reportable segment. Because the overall banking operations comprise substantially all of the Company’s consolidated operations, no separate segment disclosures are presented.
Other
Assets held by the Bank in a fiduciary capacity are not assets of the Bank and are not included in the Consolidated Balance Sheets.
RECENT ACCOUNTING PRONOUNCEMENTS
Accounting Standards Adopted in 2023
In March 2022, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2022-01, "Derivatives and Hedging (Topic 815): Fair Value Hedging - Portfolio Layer Method," to provide clarification of and expand upon certain provisions of Topic 815 that became effective with the issuance of ASU 2017-12. The amendments in this update include the following provisions: (1) expand the current last-of-layer method to allow multiple hedged layers of a single closed portfolio and, accordingly, renaming the last-of-layer method to the portfolio layer method; (2) expand the scope of the portfolio layer method to include nonprepayable financial assets; (3) specify that eligible hedging instruments in a single-layer hedge may include spot-starting or forward-starting constant-notional swaps, or spot or forward-starting amortizing-notional swaps and that the number of hedged layers corresponds with the number of hedges designated; (4) provide additional guidance on the accounting for and disclosure of hedge basis adjustments that are applicable to the portfolio layer method whether a single hedged layer or multiple hedged layers are designated, and; (5) specify how hedge basis adjustments should be considered when determining credit losses for the assets included in the closed portfolio. The amendments in this update apply to all entities that elect to apply the portfolio layer method of hedge accounting in accordance with Topic 815.
The amendments in this update were effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. Upon adoption, any entity may designate multiple hedged layers of a single closed portfolio solely on a prospective basis. All entities are required to apply the amendments related to hedge basis adjustments under the portfolio layer method, except for those related to disclosures, on a modified retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings on the initial application date. Entities have the option to apply the amendments related to disclosures on a prospective basis from the initial application date or on a retrospective basis to each prior period presented after the date of adoption of the amendments in Update 2017-12. Within 30 days after the adoption, an entity may reclassify debt securities classified in the held-to-maturity category at the date of adoption to the available-for-sale category only if the entity applies portfolio layer method hedging to one or more closed portfolios that include those debt securities. The Company adopted this standard effective January 1, 2023, and elected to apply amendments to disclose on a prospective basis with no reclassification of debt securities from held to maturity to available for sale. The impact of adoption was not material to the Company's consolidated financial position or results of operations.
In March 2022, the FASB issued ASU 2022-02, "Financial Instruments: Credit Losses (Topic 326) - Troubled Debt Restructurings and Vintage Disclosures." The amendments in this update cover two matters: (1) the elimination of TDR recognition and measurement guidance as prescribed by ASC 310-40 and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty; and, (2) for public business entities, the requirement that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investment in leases within the scope of Subtopic 326-20. Gross write-off information must be included in the vintage disclosures required for public business entities in accordance with paragraph 326-20-50-6, which requires that an entity disclose the amortized cost basis of financing receivables by credit quality indicator and class of financing receivable by year of origination.
The amendments in this update were effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. For the elimination of recognition and measurement guidance on troubled debt restructurings by creditors in Subtopic 310-40, an entity may elect to apply a modified retrospective transition by means of a cumulative-effect adjustment to the opening retained earnings as of the beginning of the fiscal year of adoption, or a prospective approach applied to modifications occurring after the date of adoption. The remainder of amendments should be applied prospectively. The Company adopted this standard effective January 1, 2023, on a prospective basis for all amendments. The adoption of this standard was not material to the Company's consolidated financial position or results of operations. See further discussion of the resulting changes to our policies in the “Troubled Debt Restructurings (superseded) and Modifications of loans to Borrowers Experiencing Financial Difficulties” section of this Note.
Accounting Standards Adopted in 2022 and 2021
The following additional standards were applicable to the Company and adopted in 2022 and 2021, but did not have a material impact on the Company’s consolidated financial position or results of operation:
ASU 2022-06, "Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848"
ASU 2021-06, “Presentation of Financial Statements (Topic 205), Financial Services – Depository and Lending (Topic 942) and Financial Services – Investment Companies (Topic 946)”
ASU 2021-01, “Reference Rate Reform (Topic 848)”
ASU 2020-08, “Codification Improvements to Subtopic 310-20, Receivables- Nonrefundable Fees and Other Costs”
ASU 2019-12, “Simplifying the Accounting for Income Taxes (Topic 740)”
Accounting Standards Issued But Not Yet Adopted
The following accounting standards were issued and applicable to the Company but have not yet been adopted, and are either not expected to have a material impact to its consolidated financial position or results of operations or only impacts disclosure requirements:
In March 2023, FASB issued ASU 2023-02, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method,” to allow reporting entities to have the option to elect and expand the use of the proportional amortization method of accounting for qualifying tax credit equity investments structures that meet certain criteria. Existing guidance under Subtopic 323-740 provides the option to apply the proportional amortization method only to investments in low-income-housing tax credit structures; equity investments in other tax credit structures are typically accounted for under Topic 321, Investments – Equity Securities. Under the provisions of this update, the accounting policy election to apply the proportional amortization method can be made on a tax-credit-program-by-tax-credit-program basis for programs that meeting certain conditions and is not made at the reporting entity or individual investment level. Application of the proportional amortization method to any eligible tax credit investments will result in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization being presented as a component of income tax expense (benefit), as opposed to current guidance under Topic 321, where any investment income, gains and losses and tax credits are all presented gross in the statement of income. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years and must be applied on either a modified retrospective or a retrospective basis. The Company adopted this standard effective January 1, 2024, and has elected not to apply the proportional amortization method to the new market tax program, which includes our existing qualifying new market tax credit investments. The election for any eligible future investments in other tax credit programs will be made at the time of investment. The adoption of this standard had no effect on the Company’s consolidated financial position or results of operations.
In October 2023, the FASB issued ASU 2023-06, “Disclosure Improvements,” to modify the disclosure or presentation requirements related to various subtopics in the FASB Accounting Standards Codification. The ASU was issued in response to the Securities and Exchange Commission (“SEC”) August 2018 final rule that updated and simplified disclosure requirements that the SEC believed were redundant, duplicative, overlapping, outdated, or superseded. The amendments in this update are intended to align U.S. GAAP requirements with those of the SEC and to facilitate the application of U.S. GAAP for all entities. The amendments in this update add 14 of the 27 disclosure or presentation requirements identified in the SEC’s final rule to the Codification. However, each amendment in the ASU will only become effective if the SEC removes the related disclosure or presentation requirement from its existing regulations by June 30, 2027. For entities subject to the SEC’s existing disclosure requirements, such as the Company, the effective date for each amendment will be the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective, with early adoption prohibited. The amendments in this Update should be applied prospectively. The Company is currently evaluating the provision of this guidance, but expects any applicable provisions to affect only presentation or disclosure and, therefore, have no effect on the results of operations or financial condition.
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,” to improve the disclosures about a public entity’s reportable segments and to enable investors to develop more decision-useful financial analyses. The amendments in this update require that a public entity disclose, on an annual and interim basis (1) significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within each reported measure of segment profit or loss (collectively referred to as the “significant expense principle”); (2) require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition; (3) require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by Topic 280 in interim periods; (4) clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit; (5) require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources; and (6) require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this update and all existing segment disclosures in Topic 280. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. A public entity should apply the amendments in this update retrospectively to all prior periods presented in the financial statements. The Company is currently assessing the provisions of this guidance. As the update contains only amendments to disclosure requirements, adoption will have no impact to the Company’s operating results or financial condition.
In December 2023, the FASB issued ASU 2023-09 "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," to enhance the transparency and decision usefulness of income tax disclosures by requiring additional categories of information about federal, state, and foreign income taxes to be included in the rate reconciliation and by requiring more detail to be disclosed on certain reconciling item categories that meet a quantitative threshold. Additionally, the amendment requires all entities to disclose on an annual basis (1) the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes, and (2) the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments to this update related to other disclosures require that all entities disclose (1) income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign, and (2) income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The amendments in this update are effective for annual periods beginning after December 15, 2024. Early adoption is permitted. Entities should apply the amendments on a prospective basis and retrospective application is permitted. As the update contains only amendments to disclosure requirements, adoption will have no impact to the Company’s operating results or financial condition.
Note 2. Securities
The following tables set forth the amortized cost, gross unrealized gains and losses, and estimated fair value of debt securities classified as available for sale and held to maturity at December 31, 2023 and 2022. Amortized cost of securities does not include accrued interest which is reflected in the accrued interest line item on the consolidated balance sheets totaling $27.4 million and $29.1 million at December 31, 2023 and December 31, 2022, respectively. During the twelve months ended December 31, 2022, the Company transferred securities with an aggregate fair value of $561.8 million, inclusive of an unrealized loss of $15.4 million, from the available for sale portfolio to the held to maturity portfolio; as such, the securities were recorded with an amortized cost of $561.8 million within the held to maturity portfolio. The unrealized loss is reflected in accumulated other comprehensive income and is being amortized to interest income over the remaining lives of the securities.
| Securities Available for Sale | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 · December 31, 2022 | ||||||||
| Gross · Gross · Gross · Gross | ||||||||
| Amortized | Unrealized | Unrealized | Fair | Amortized | Unrealized | Unrealized | Fair | |
| ($ in thousands) | Cost | Gains | Losses | Value | Cost | Gains | Losses | Value |
| U.S. Treasury and government agency securities | $97,741 | $1,581 | $1,514 | $97,808 | $113,211 | $— | $2,346 | $110,865 |
| Municipal obligations | 203,533 | 79 | 2,200 | 201,412 | 207,014 | 59 | 3,981 | 203,092 |
| Residential mortgage-backed securities | 2,440,411 | 2,734 | 329,279 | 2,113,866 | 2,655,381 | 224 | 398,619 | 2,256,986 |
| Commercial mortgage-backed securities | 2,683,872 | 7,176 | 253,576 | 2,437,472 | 3,234,278 | 2,032 | 342,880 | 2,893,430 |
| Collateralized mortgage obligations | 47,661 | — | 3,376 | 44,285 | 76,830 | — | 6,242 | 70,588 |
| Corporate debt securities | 23,500 | — | 3,148 | 20,352 | 23,500 | — | 2,420 | 21,080 |
| Total | $5,496,718 | $11,570 | $593,093 | $4,915,195 | $6,310,214 | $2,315 | $756,488 | $5,556,041 |
| Securities Held to Maturity | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 · December 31, 2022 | ||||||||
| Gross · Gross · Gross · Gross | ||||||||
| Amortized | Unrealized | Unrealized | Fair | Amortized | Unrealized | Unrealized | Fair | |
| ($ in thousands) | Cost | Gains | Losses | Value | Cost | Gains | Losses | Value |
| U.S. Treasury and government agency securities | $413,490 | $179 | $43,971 | $369,698 | $426,454 | $21 | $49,044 | $377,431 |
| Municipal obligations | 664,488 | 1,252 | 19,593 | 646,147 | 698,908 | 753 | 26,558 | 673,103 |
| Residential mortgage-backed securities | 654,262 | — | 59,223 | 595,039 | 734,478 | — | 72,532 | 661,946 |
| Commercial mortgage-backed securities | 920,048 | — | 75,803 | 844,245 | 948,691 | — | 87,211 | 861,480 |
| Collateralized mortgage obligations | 32,491 | — | 1,702 | 30,789 | 43,964 | — | 2,526 | 41,438 |
| Total | $2,684,779 | $1,431 | $200,292 | $2,485,918 | $2,852,495 | $774 | $237,871 | $2,615,398 |
The Company heldno securities classified as trading at December 31, 2023 or 2022.
The following tables present the amortized cost and fair value of debt securities at December 31, 2023 by contractual maturity. Actual maturities will differ from contractual maturities because of rights to call or repay obligations with or without penalties and scheduled and unscheduled principal payments on mortgage-backed securities and collateral mortgage obligations.
| ($ in thousands) | AmortizedCost | FairValue |
|---|---|---|
| Debt Securities Available for Sale | ||
| Due in one year or less | $115,178 | $113,610 |
| Due after one year through five years | 439,302 | 429,623 |
| Due after five years through ten years | 2,638,039 | 2,385,895 |
| Due after ten years | 2,304,199 | 1,986,067 |
| Total available for sale debt securities | $5,496,718 | $4,915,195 |
| ($ in thousands) | AmortizedCost | FairValue |
|---|---|---|
| Debt Securities Held to Maturity | ||
| Due in one year or less | $91,699 | $90,110 |
| Due after one year through five years | 664,913 | 634,463 |
| Due after five years through ten years | 791,158 | 742,927 |
| Due after ten years | 1,137,009 | 1,018,418 |
| Total held to maturity debt securities | $2,684,779 | $2,485,918 |
The following table presents the proceeds from, gross gains on, and gross losses on sales of securities during the years ended December 31, 2023, 2022 and 2021. Net gains or losses are reflected in the "Securities transactions, net" line item on the Consolidated Statements of Income.
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| Proceeds | $977,114 | $73,219 | $198,681 |
| Gross gains | — | — | 1,649 |
| Gross losses | 65,380 | 87 | 1,316 |
Securities with carrying values totaling approximately $4.7 billion at December 31, 2023 and $4.9 billion at December 31, 2022 were pledged as collateral, primarily to secure public deposits or securities sold under agreements to repurchase.
Credit Quality
The Company’s policy is to invest only in securities of investment grade quality. These investments are largely limited to U.S. agency securities and municipal securities. Management has concluded, based on the long history of no credit losses, that the expectation of nonpayment of the held to maturity securities carried at amortized cost is zero for securities that are backed by the full faith and credit of and/or guaranteed by the U.S. government. As such, no allowance for credit losses has been recorded for these securities. The municipal portfolio is analyzed separately for allowance for credit loss in accordance with the applicable guidance for each portfolio as noted below.
The Company evaluates credit impairment for individual securities available for sale whose fair value was below amortized cost with a more than inconsequential risk of default and where the Company had assessed whether the decline in fair value was significant enough to suggest a credit event occurred. There wereno securities with a material credit loss event and therefore, no allowance for credit loss was recorded in any period presented.
The fair value and gross unrealized losses for securities classified as available for sale with unrealized losses at December 31, 2023 are presented in the table below.
| Available for sale | ||||||
|---|---|---|---|---|---|---|
| Losses < 12 Months · Losses 12 Months or > · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| ($ in thousands) | Value | Losses | Value | Losses | Value | Losses |
| U.S. Treasury and government agency securities | $— | $— | $7,790 | $1,514 | $7,790 | $1,514 |
| Municipal obligations | 49,832 | 374 | 128,965 | 1,826 | 178,797 | 2,200 |
| Residential mortgage-backed securities | 3,062 | 25 | 1,795,154 | 329,254 | 1,798,216 | 329,279 |
| Commercial mortgage-backed securities | — | — | 2,227,703 | 253,576 | 2,227,703 | 253,576 |
| Collateralized mortgage obligations | — | — | 44,285 | 3,376 | 44,285 | 3,376 |
| Corporate debt securities | — | — | 19,852 | 3,148 | 19,852 | 3,148 |
| Total | $52,894 | $399 | $4,223,749 | $592,694 | $4,276,643 | $593,093 |
The fair value and gross unrealized losses for securities classified as available for sale with unrealized losses at December 31, 2022 are presented in the table below.
| Available for sale | ||||||
|---|---|---|---|---|---|---|
| Losses < 12 Months · Losses 12 Months or > · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| ($ in thousands) | Value | Losses | Value | Losses | Value | Losses |
| U.S. Treasury and government agency securities | $102,607 | $754 | $8,258 | $1,592 | $110,865 | $2,346 |
| Municipal obligations | 192,334 | 3,981 | — | — | 192,334 | 3,981 |
| Residential mortgage-backed securities | 636,060 | 49,790 | 1,611,832 | 348,829 | 2,247,892 | 398,619 |
| Commercial mortgage-backed securities | 1,489,974 | 114,195 | 1,351,530 | 228,685 | 2,841,504 | 342,880 |
| Collateralized mortgage obligations | 41,703 | 3,275 | 28,884 | 2,967 | 70,587 | 6,242 |
| Corporate debt securities | 13,194 | 1,306 | 7,386 | 1,114 | 20,580 | 2,420 |
| Total | $2,475,872 | $173,301 | $3,007,890 | $583,187 | $5,483,762 | $756,488 |
At the end of each reporting period, the Company evaluated its held to maturity municipal obligation portfolio for credit loss using probability of default and loss given default models. The models were run using a long-term average probability of default migration and with a probability weighting of Moody’s economic forecasts. The resulting credit loss, if any, were negligible and no allowance for credit losses was recorded.
The fair value and gross unrealized losses for securities classified as held to maturity with unrealized losses at December 31, 2023 are presented in the table below.
| Held to maturity | ||||||
|---|---|---|---|---|---|---|
| Losses < 12 Months · Losses 12 Months or > · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| ($ in thousands) | Value | Losses | Value | Losses | Value | Losses |
| U.S. Treasury and government agency securities | $9,530 | $63 | $339,533 | $43,908 | $349,063 | $43,971 |
| Municipal obligations | 343,401 | 1,801 | 226,165 | 17,792 | 569,566 | 19,593 |
| Residential mortgage-backed securities | — | — | 595,039 | 59,223 | 595,039 | 59,223 |
| Commercial mortgage-backed securities | — | — | 844,245 | 75,803 | 844,245 | 75,803 |
| Collateralized mortgage obligations | — | — | 30,789 | 1,702 | 30,789 | 1,702 |
| Total | $352,931 | $1,864 | $2,035,771 | $198,428 | $2,388,702 | $200,292 |
The fair value and gross unrealized losses for securities classified as held to maturity with unrealized losses at December 31, 2022 are presented in the table below.
| Held to maturity | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| Losses < 12 Months · Losses 12 Months or > · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| ($ in thousands) | Value | Losses | Value | Losses | Value | Losses |
| U.S. Treasury and government agency securities | $145,893 | $13,245 | $226,499 | $35,799 | $372,392 | $49,044 |
| Municipal obligations | 560,288 | 8,878 | 64,346 | 17,680 | 624,634 | 26,558 |
| Residential mortgage-backed securities | 391,146 | 30,515 | 270,800 | 42,017 | 661,946 | 72,532 |
| Commercial mortgage-backed securities | 697,827 | 56,899 | 163,653 | 30,312 | 861,480 | 87,211 |
| Collateralized mortgage obligations | 41,438 | 2,526 | — | — | 41,438 | 2,526 |
| Total | $1,836,592 | $112,063 | $725,298 | $125,808 | $2,561,890 | $237,871 |
At December 31, 2023 and 2022, the Company had 698 and 757 securities, respectively, with market values below their cost basis. There were no material unrealized losses related to the marketability of the securities or the issuers’ abilities to meet contractual obligations. In all cases, the indicated impairment on these debt securities would be recovered no later than the security’s maturity date or possibly earlier if the market price for the security increases with a reduction in the yield required by the market. The unrealized losses were deemed to be materially non-credit related at December 31, 2023 and 2022. As noted above, no allowance for credit loss was recorded as of December 31, 2023 or 2022. The Company had adequate liquidity and, therefore, neither planned to nor expected to be required to liquidate these securities before recovery of the amortized cost basis.
Note 3. Loans and Allowance for Credit Losses
The Company generally makes loans in its market areas of southern and central Mississippi; southern and central Alabama; southern, central and northwest Louisiana; the northern, central and panhandle regions of Florida; certain areas of east and northeast Texas, including Houston, Beaumont, Dallas, Austin and San Antonio, among others; and the metropolitan areas of Nashville, Tennessee and Atlanta, Georgia.
Loans, net of unearned income by portfolio are presented at amortized cost basis in the table below. Amortized cost does not include accrued interest, which is reflected in the accrued interest line item in the Consolidated Balance Sheets, totaling $124.7 million and $100.2 million at December 31, 2023 and 2022, respectively. The following table presents loans, net of unearned income, by portfolio class at December 31, 2023 and 2022:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Commercial non-real estate | $9,957,284 | $10,146,453 |
| Commercial real estate - owner occupied | 3,093,763 | 3,033,058 |
| Total commercial and industrial | 13,051,047 | 13,179,511 |
| Commercial real estate - income producing | 3,986,943 | 3,560,991 |
| Construction and land development | 1,551,091 | 1,703,592 |
| Residential mortgages | 3,886,072 | 3,092,605 |
| Consumer | 1,446,764 | 1,577,347 |
| Total loans | $23,921,917 | $23,114,046 |
The following briefly describes the composition of each loan category and portfolio class.
Commercial and industrial
Commercial and industrial loans are made available to businesses for working capital (including financing of inventory and receivables), business expansion, to facilitate the acquisition of a business, and the purchase of equipment and machinery, including equipment leasing. These loans are primarily made based on the identified cash flows of the borrower and, when secured, have the added strength of the underlying collateral.
Commercial non-real estate loans may be secured by the assets being financed or other tangible or intangible business assets such as accounts receivable, inventory, ownership, enterprise value or commodity interests, and may incorporate a personal or corporate guarantee; however, some short-term loans may be made on an unsecured basis, including a small portfolio of corporate credit cards, generally issued as a part of overall customer relationships.
Commercial real estate – owner occupied loans consist of commercial mortgages on properties where repayment is generally dependent on the cash flow from the ongoing operations and activities of the borrower. Like commercial non-real estate, these loans are primarily made based on the identified cash flows of the borrower, but also have the added strength of the value of underlying real estate collateral.
Commercial real estate – income producing
Commercial real estate – income producing loans consist of loans secured by commercial mortgages on properties where the loan is made to real estate developers or investors and repayment is dependent on the sale, refinance, or income generated from the operation of the property. Properties financed include retail, office, multifamily, senior housing, hotel/motel, skilled nursing facilities and other commercial properties.
Construction and land development
Construction and land development loans are made to facilitate the acquisition, development, improvement and construction of both commercial and residential-purpose properties. Such loans are made to builders and investors where repayment is expected to be made from the sale, refinance or operation of the property or to businesses to be used in their business operations. This portfolio also includes residential construction loans and loans secured by raw land not yet under development.
Residential mortgages
Residential mortgages consist of closed-end loans secured by first liens on 1- 4 family residential properties. The portfolio includes both fixed and adjustable rate loans, although most longer term, fixed rate loans originated are generally sold in the secondary mortgage market.
Consumer
Consumer loans include second lien mortgage home loans, home equity lines of credit and nonresidential consumer purpose loans. Nonresidential consumer loans include both direct and indirect loans. Direct nonresidential consumer loans are made to finance the purchase of personal property, including automobiles, recreational vehicles and boats, and for other personal purposes (secured and unsecured), and deposit account secured loans. Indirect nonresidential consumer loans include automobile financing provided to the consumer through an agreement with automobile dealerships, though the Company is no longer engaged in this type of lending and the remaining portfolio is in runoff. Consumer loans also include a small portfolio of credit card receivables issued on the basis of applications received through referrals from the Bank’s branches, online and other marketing efforts.
The Bank makes loans in the normal course of business to directors and executive officers of the Company and the Bank and to their associates. Loans to such related parties are made on substantially the same terms, including interest rates and collateral requirements, as those prevailing at the time for comparable transactions with unrelated parties and do not involve more than normal risk of collectability when originated. Balances of loans to the Company’s directors, executive officers and their associates at December 31, 2023 and 2022 were approximately $23.5 million and $30.4 million, respectively. Related party loan activity in 2023 reflect new loans of $4.5 million, and repayments of $11.4 million.
The Bank has a line of credit with the Federal Home Loan Bank of Dallas that is secured by blanket pledges of certain qualifying loan types. The Bank had borrowings on this line of $0.7 billion and $1.4 billion at December 31, 2023 and 2022, respectively.
Effective July 1, 2023, the London Interbank Offered Rate (“LIBOR”) is no longer a representative rate for the overnight, one-month, three-month, six-month, and twelve-month settings. The Adjustable Interest Rate (LIBOR) Act (the “LIBOR Act”), signed into law in March of 2022, offers a federal solution for transitioning legacy instruments that lack sufficient provisions addressing LIBOR’s cessation by outlining a uniform process to govern the transition from LIBOR to a replacement rate. The Federal Reserve Bank Board, authorized under the LIBOR Act to issue appropriate and necessary regulations to administer and carry out the purposes of the Act, issued final regulations which became effective on February 27, 2023. Under the LIBOR Act and the related regulations, the Chicago Mercantile Exchange Term Secured Overnight Financing Rate (“CME Term SOFR”) plus a tenor spread adjustment was designated as the replacement reference rate for instruments that previously referenced LIBOR.
Effective July 3, 2023, approximately $3.1 billion of variable rate loans tied to LIBOR were transitioned in accordance with the statutory framework established by the Federal Reserve, with the transition rate to be utilized upon the next reset period, in a manner that is consistent with industry practice. There was no material financial impact from this transition on the Company’s operating results for the year ended December 31, 2023.
The following schedules show activity in the allowance for credit losses by portfolio class for the years ended December 31, 2023 and 2022, as well as the corresponding recorded investment in loans at December 31, 2023 and 2022.
| Commercial Non-Real Estate | Commercial Real Estate-Owner Occupied | Total Commercial and Industrial | Commercial Real Estate-Income Producing | Construction and Land Development | Residential Mortgages | Consumer | Total | |
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | Year Ended December 31, 2023 | |||||||
| Allowance for credit losses | ||||||||
| Allowance for loan losses: | ||||||||
| Beginning balance | $96,461 | $48,284 | $144,745 | $71,961 | $30,498 | $32,464 | $28,121 | $307,789 |
| Charge-offs | (59,830) | — | (59,830) | (73) | (72) | (55) | (15,393) | (75,423) |
| Recoveries | 6,152 | 957 | 7,109 | 14 | 11 | 1,278 | 3,611 | 12,023 |
| Net provision for loan losses | 58,954 | (9,044) | 49,910 | 2,637 | (3,398) | 5,296 | 9,073 | 63,518 |
| Ending balance - allowance for loan losses | $101,737 | $40,197 | $141,934 | $74,539 | $27,039 | $38,983 | $25,412 | $307,907 |
| Reserve for unfunded lending commitments: | ||||||||
| Beginning balance | $4,984 | $302 | $5,286 | $1,395 | $25,110 | $31 | $1,487 | $33,309 |
| Provision for losses on unfunded commitments | 523 | 25 | 548 | (51) | (5,091) | (1) | 180 | (4,415) |
| Ending balance - reserve for unfunded lending commitments | $5,507 | $327 | $5,834 | $1,344 | $20,019 | $30 | $1,667 | $28,894 |
| Total allowance for credit losses | $107,244 | $40,524 | $147,768 | $75,883 | $47,058 | $39,013 | $27,079 | $336,801 |
| Allowance for loan losses: | ||||||||
| Individually evaluated | $1,666 | $— | $1,666 | $— | $— | $— | $— | $1,666 |
| Collectively evaluated | 100,071 | 40,197 | 140,268 | 74,539 | 27,039 | 38,983 | 25,412 | 306,241 |
| Allowance for loan losses | $101,737 | $40,197 | $141,934 | $74,539 | $27,039 | $38,983 | $25,412 | $307,907 |
| Reserve for unfunded lending commitments: | ||||||||
| Individually evaluated | $— | $— | $— | $— | $— | $— | $— | $— |
| Collectively evaluated | 5,507 | 327 | 5,834 | 1,344 | 20,019 | 30 | 1,667 | 28,894 |
| Reserve for unfunded lending commitments | $5,507 | $327 | $5,834 | $1,344 | $20,019 | $30 | $1,667 | $28,894 |
| Total allowance for credit losses | $107,244 | $40,524 | $147,768 | $75,883 | $47,058 | $39,013 | $27,079 | $336,801 |
| Loans: | ||||||||
| Individually evaluated for impairment | $15,882 | $— | $15,882 | $— | $— | $— | $— | $15,882 |
| Collectively evaluated for impairment | 9,941,402 | 3,093,763 | 13,035,165 | 3,986,943 | 1,551,091 | 3,886,072 | 1,446,764 | 23,906,035 |
| Total loans | $9,957,284 | $3,093,763 | $13,051,047 | $3,986,943 | $1,551,091 | $3,886,072 | $1,446,764 | $23,921,917 |
| Commercial Non-Real Estate | Commercial Real Estate-Owner Occupied | Total Commercial and Industrial | Commercial Real Estate-Income Producing | Construction and Land Development | Residential Mortgages | Consumer | Total | |
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | Year Ended December 31, 2022 | |||||||
| Allowance for credit losses | ||||||||
| Allowance for loan losses: | ||||||||
| Beginning balance | $95,888 | $53,433 | $149,321 | $108,058 | $22,102 | $30,623 | $31,961 | $342,065 |
| Charge-offs | (7,637) | (948) | (8,585) | (1,073) | (3) | (137) | (12,792) | (22,590) |
| Recoveries | 11,812 | 733 | 12,545 | 878 | 134 | 1,749 | 5,382 | 20,688 |
| Net provision for loan losses | (3,602) | (4,934) | (8,536) | (35,902) | 8,265 | 229 | 3,570 | (32,374) |
| Ending balance - allowance for loan losses | $96,461 | $48,284 | $144,745 | $71,961 | $30,498 | $32,464 | $28,121 | $307,789 |
| Reserve for unfunded lending commitments: | ||||||||
| Beginning balance | $4,522 | $323 | $4,845 | $1,694 | $21,907 | $22 | $866 | $29,334 |
| Provision for losses on unfunded commitments | 462 | (21) | 441 | (299) | 3,203 | 9 | 621 | 3,975 |
| Ending balance - reserve for unfunded lending commitments | $4,984 | $302 | $5,286 | $1,395 | $25,110 | $31 | $1,487 | $33,309 |
| Total allowance for credit losses | $101,445 | $48,586 | $150,031 | $73,356 | $55,608 | $32,495 | $29,608 | $341,098 |
| Allowance for loan losses: | ||||||||
| Individually evaluated | $71 | $31 | $102 | $16 | $18 | $239 | $101 | $476 |
| Collectively evaluated | 96,390 | 48,253 | 144,643 | 71,945 | 30,480 | 32,225 | 28,020 | 307,313 |
| Allowance for loan losses | $96,461 | $48,284 | $144,745 | $71,961 | $30,498 | $32,464 | $28,121 | $307,789 |
| Reserve for unfunded lending commitments: | ||||||||
| Individually evaluated | $— | $— | $— | $— | $— | $— | $— | $— |
| Collectively evaluated | 4,984 | 302 | 5,286 | 1,395 | 25,110 | 31 | 1,487 | 33,309 |
| Reserve for unfunded lending commitments: | $4,984 | $302 | $5,286 | $1,395 | $25,110 | $31 | $1,487 | $33,309 |
| Total allowance for credit losses | $101,445 | $48,586 | $150,031 | $73,356 | $55,608 | $32,495 | $29,608 | $341,098 |
| Loans: | ||||||||
| Individually evaluated for impairment | $1,248 | $920 | $2,168 | $1,240 | $116 | $3,476 | $515 | $7,515 |
| Collectively evaluated for impairment | 10,145,205 | 3,032,138 | 13,177,343 | 3,559,751 | 1,703,476 | 3,089,129 | 1,576,832 | 23,106,531 |
| Total loans | $10,146,453 | $3,033,058 | $13,179,511 | $3,560,991 | $1,703,592 | $3,092,605 | $1,577,347 | $23,114,046 |
The calculation of the allowance for credit losses is performed using two primary approaches: a collective approach for pools of loans that have similar risk characteristics using a loss rate analysis, and a specific reserve analysis for credits individually evaluated. The allowance for credit losses for collectively evaluated portfolios is developed using multiple Moody’s Analytics (“Moody’s”) macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period. These forecasts are anchored on a baseline economic forecast, which Moody’s defines as the “most likely outcome” based on current conditions and its view of where the economy is headed. The baseline scenario is positioned at the 50th percentile of possible outcomes. Several upside and downside alternative scenarios are also derived from that baseline scenario and considered when assessing reasonably possible outcomes. The mix of macroeconomic variables underlying the December 2023 scenarios differ in some respects from the comparable forecasts available at December 2022, given the shift in economic circumstances and risks.
The modest decrease in the allowance for credit losses at December 31, 2023 compared to December 31, 2022 reflects relatively stable economic conditions, outlook and credit quality metrics for the year. In arriving at the allowance for credit losses at December 31, 2023, the Company weighted Moody’s December 2023 baseline economic forecast at 40% and downside mild recessionary S-2 scenario at 60%. The December 2023 baseline scenario maintains a generally optimistic outlook in its assumptions surrounding the drivers of economic growth, including its expectations of the effectiveness of the Federal Reserve's monetary policy in easing inflationary conditions without precipitating a recession. The S-2 scenario is less optimistic compared to the baseline, with the assumed combination of risk of a federal shutdown, rising political tensions, continuing elevated inflation, and reduced credit availability leading to a forecasted mild recession beginning in the first quarter of 2024 and lasting for three quarters.
The decrease in the allowance for credit losses at December 31, 2022 as compared to December 31, 2021 reflects improvement in economic conditions, particularly in the first half of the year, and in the Company’s credit quality metrics. In arriving at the allowance for credit losses at December 31, 2022, the Company weighted the baseline economic forecast at 25%, the downside recessionary scenario S-2 at 75%.
Nonaccrual Loans and Reportable Modified Loan Disclosures
The following table shows the composition of nonaccrual loans and those without an allowance for loan loss, by portfolio class.
| December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| ($ in thousands) | Totalnonaccrual | Nonaccrualwithoutallowance forloan loss | Totalnonaccrual | Nonaccrualwithoutallowance forloan loss |
| Commercial non-real estate | $20,840 | $13,637 | $4,020 | $941 |
| Commercial real estate - owner occupied | 2,228 | — | 1,461 | 692 |
| Total commercial and industrial | 23,068 | 13,637 | 5,481 | 1,633 |
| Commercial real estate - income producing | 461 | — | 1,240 | 1,174 |
| Construction and land development | 815 | — | 309 | — |
| Residential mortgages | 26,137 | — | 25,269 | 1,884 |
| Consumer | 8,555 | — | 6,692 | — |
| Total loans | $59,036 | $13,637 | $38,991 | $4,691 |
As a part of our loss mitigation efforts, we may provide modifications to borrowers experiencing financial difficulty to improve long-term collectability of the loans and to avoid the need for repossession or foreclosure of collateral. As described in Note 1 – Summary of Significant Accounting Policies and Recent Accounting Pronouncements, accounting and reporting requirements changed related to such modifications effective January 1, 2023, impacting the comparability between periods of the disclosures that follow.
Nonaccrual loans include reportable nonaccruing modified loans to borrowers experiencing financial difficulty ("MEFDs") of $0.1 million at December 31, 2023 and loans modified in troubled debt restructurings ("TDRs") of $2.6 million, at December 31, 2022. Total reportable MEFDs, both accruing and nonaccruing, were $24.5 million at December 31, 2023 and total TDRs were $4.5 million at December 31, 2022. At December 31, 2023 the Company had $0.7 million of unfunded commitments to borrowers whose terms have been modified as a reportable MEFD. There wereno unfunded commitments loans reported as TDR at December 31, 2022.
The table below presents provide detail by portfolio class for reportable MEFDs entered into during the year ended December 31, 2023.
| Term extension | Payment delay | Term extensions and payment delay | Other(1) | |||||
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | Balance | Percentage of portfolio | Balance | Percentage of portfolio | Balance | Percentage of portfolio | Balance | Percentage of portfolio |
| Commercial non-real estate | $7,930 | 0.08% | $4,274 | 0.04% | $9,753 | 0.10% | $— | — |
| Commercial real estate - owner occupied | 1,774 | 0.06% | — | — | — | — | — | — |
| Total commercial and industrial | 9,704 | 0.07% | 4,274 | 0.03% | 9,753 | 0.07% | — | — |
| Commercial real estate - income producing | — | — | — | — | — | — | — | — |
| Construction and land development | 85 | 0.01% | — | — | — | — | — | — |
| Residential mortgages | 254 | 0.01% | — | — | — | — | 202 | 0.01% |
| Consumer | 78 | 0.01% | — | — | 196 | 0.01% | — | — |
| Total reportable modified loans | $10,121 | 0.04% | $4,274 | 0.02% | $9,949 | 0.04% | $202 | 0.00% |
(1)Includes interest rate reduction and other than insignificant payment delays
Reportable modifications to borrowers experiencing financial difficulty during the year ended December 31, 2023 consisted of weighted average term extensions totaling 10 months for commercial,10 years for residential mortgage andeight years for consumer. The weighted average term of other than insignificant payment delays wasthree months. The weighted average interest rate reduction was 80 basis points. Reported term extensions and payment delays are considered more than insignificant if they exceeded six months when considering other modifications made in the past twelve months.
The table below presents the aging analysis of reportable modifications to borrowers experiencing financial difficulty by portfolio class at December 31, 2023.
| December 31, 2023 | 30-59dayspast due | 60-89dayspast due | Greaterthan90 dayspast due | Totalpast due | Current | Total reportable modified Loans |
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Commercial non-real estate | $3,149 | $233 | $4,430 | $7,812 | $14,145 | $21,957 |
| Commercial real estate - owner occupied | — | — | — | — | 1,774 | 1,774 |
| Total commercial and industrial | 3,149 | 233 | 4,430 | 7,812 | 15,919 | 23,731 |
| Commercial real estate - income producing | — | — | — | — | — | — |
| Construction and land development | — | — | — | — | 85 | 85 |
| Residential mortgages | 66 | — | — | 66 | 390 | 456 |
| Consumer | — | — | — | — | 274 | 274 |
| Total reportable modified loans | $3,215 | $233 | $4,430 | $7,878 | $16,668 | $24,546 |
There wasone commercial non-real estate loan totaling $4.4 million with a reportable significant payment delay and a term extension modification that had a post modification payment default during the twelve months ended December 31, 2023. A payment default occurs if the loan is either 90 days or more delinquent or has been charged off as of the end of the period presented.
During the year ended December 31, 2022, three residential mortgage loans andthree consumer loans with pre and post modification balances totaling $0.2 million were classified as TDRs. The TDRs modified during the year ended December 31, 2022, included $0.1 million of loans with reduced interest rates and $0.1 million with other modifications. Three commercial non real estate loans totaling $3.1 million and two residential mortgage loans and four consumer loans totaling $0.3 million with payment defaults during the year ended December 31, 2022 had been modified in a TDR in the twelve months preceding default.
During the year ended December 31, 2021, four commercial non-real estate loans with pre and post modification balances of $7.2 million and six residential mortgage loans and four consumer loans with pre and post modification balances totaling $1.6 million were classified as TDRs. The TDRs modified during the year ended December 31, 2021, included $7.1 million of loans with extended amortization terms or other payment concessions, $0.5 million with reduced interest rates and $1.2 million with other modifications. One residential mortgage loan totaling $0.6 million with a payment defaulted during the year ended December 31, 2021 had been modified in a TDR during the twelve months prior to default.
Aging Analysis
The tables below present the aging analysis of past due loans by portfolio class at December 31, 2023 and 2022.
| December 31, 2023 | 30-59 DaysPast Due | 60-89DaysPast Due | GreaterThan90 DaysPast Due | Total Past Due | Current | TotalLoans | Recorded Investment> 90 Daysand Accruing |
|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||
| Commercial non-real estate | $12,311 | $4,381 | $21,132 | $37,824 | $9,919,460 | $9,957,284 | $5,782 |
| Commercial real estate - owner occupied | 1,614 | 1,596 | 1,715 | 4,925 | 3,088,838 | 3,093,763 | 431 |
| Total commercial and industrial | 13,925 | 5,977 | 22,847 | 42,749 | 13,008,298 | 13,051,047 | 6,213 |
| Commercial real estate - income producing | 3,938 | 606 | 408 | 4,952 | 3,981,991 | 3,986,943 | — |
| Construction and land development | 1,655 | 1,220 | 1,208 | 4,083 | 1,547,008 | 1,551,091 | 742 |
| Residential mortgages | 40,189 | 9,121 | 18,960 | 68,270 | 3,817,802 | 3,886,072 | 172 |
| Consumer | 11,059 | 5,957 | 6,611 | 23,627 | 1,423,137 | 1,446,764 | 2,482 |
| Total loans | $70,766 | $22,881 | $50,034 | $143,681 | $23,778,236 | $23,921,917 | $9,609 |
| December 31, 2022 | 30-59 DaysPast Due | 60-89DaysPast Due | GreaterThan90 DaysPast Due | Total Past Due | Current | TotalLoans | Recorded Investment> 90 Daysand Accruing |
|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||
| Commercial non-real estate | $4,050 | $21,329 | $3,418 | $28,797 | $10,117,656 | $10,146,453 | $996 |
| Commercial real estate - owner occupied | 19,069 | 3,346 | 1,894 | 24,309 | 3,008,749 | 3,033,058 | 1,623 |
| Total commercial and industrial | 23,119 | 24,675 | 5,312 | 53,106 | 13,126,405 | 13,179,511 | 2,619 |
| Commercial real estate - income producing | 879 | — | 1,174 | 2,053 | 3,558,938 | 3,560,991 | — |
| Construction and land development | 4,029 | 242 | 133 | 4,404 | 1,699,188 | 1,703,592 | 54 |
| Residential mortgages | 28,208 | 11,056 | 17,346 | 56,610 | 3,035,995 | 3,092,605 | 293 |
| Consumer | 8,845 | 2,806 | 4,407 | 16,058 | 1,561,289 | 1,577,347 | 1,619 |
| Total loans | $65,080 | $38,779 | $28,372 | $132,231 | $22,981,815 | $23,114,046 | $4,585 |
Credit Quality Indicators
The following tables present the credit quality indicators by segment and portfolio class of loans at December 31, 2023 and December 31, 2022.
| ($ in thousands) | Commercial Non-Real Estate | Commercial RealEstate - OwnerOccupied | Total Commercialand Industrial | Commercial RealEstate - IncomeProducing | Construction andLand Development | Total Commercial |
|---|---|---|---|---|---|---|
| Grade: | ||||||
| Pass | $9,524,018 | $3,016,277 | $12,540,295 | $3,799,004 | $1,542,460 | $17,881,759 |
| Pass-Watch | 234,211 | 52,027 | 286,238 | 139,932 | 7,460 | 433,630 |
| Special Mention | 11,486 | 6,647 | 18,133 | 40,826 | 356 | 59,315 |
| Substandard | 187,569 | 18,812 | 206,381 | 7,181 | 815 | 214,377 |
| Doubtful | — | — | — | — | — | — |
| Total | $9,957,284 | $3,093,763 | $13,051,047 | $3,986,943 | $1,551,091 | $18,589,081 |
| ($ in thousands) | Commercial Non-Real Estate | Commercial RealEstate - OwnerOccupied | Total Commercialand Industrial | Commercial RealEstate - IncomeProducing | Construction andLand Development | Total Commercial |
|---|---|---|---|---|---|---|
| Grade: | ||||||
| Pass | $9,641,117 | $2,912,057 | $12,553,174 | $3,440,648 | $1,690,756 | $17,684,578 |
| Pass-Watch | 284,843 | 49,093 | 333,936 | 111,587 | 12,097 | 457,620 |
| Special Mention | 79,980 | 6,267 | 86,247 | 3,810 | 196 | 90,253 |
| Substandard | 140,513 | 65,641 | 206,154 | 4,946 | 543 | 211,643 |
| Doubtful | — | — | — | — | — | — |
| Total | $10,146,453 | $3,033,058 | $13,179,511 | $3,560,991 | $1,703,592 | $18,444,094 |
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ResidentialMortgage | Consumer | Total | ResidentialMortgage | Consumer | Total |
| Performing | $3,859,935 | $1,438,209 | $5,298,144 | $3,066,319 | $1,570,186 | $4,636,505 |
| Nonperforming | 26,137 | 8,555 | 34,692 | 26,286 | 7,161 | 33,447 |
| Total | $3,886,072 | $1,446,764 | $5,332,836 | $3,092,605 | $1,577,347 | $4,669,952 |
The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process. Below are the definitions of the Company’s internally assigned grades:
Commercial:
Pass - loans properly approved, documented, collateralized, and performing which do not reflect an abnormal credit risk.
Pass - Watch - credits in this category are of sufficient risk to cause concern. This category is reserved for credits that display negative performance trends. The “Watch” grade should be regarded as a transition category.
Special Mention - a criticized asset category defined as having potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the credit or the institution’s credit position. Special mention credits are not considered part of the Classified credit categories and do not expose an institution to sufficient risk to warrant adverse classification.
Substandard - an asset that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful - an asset that has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss - credits classified as Loss are considered uncollectable and are charged off promptly once so classified.
Residential and Consumer:
Performing – accruing loans
Nonperforming – loans for which there are good reasons to doubt that payments will be made in full. Nonperforming loans include all loans with nonaccrual status and, prior to January 1, 2023, all loans that were modified in a troubled debt restructuring are classified as nonperforming.
Vintage Analysis
The following tables present credit quality disclosures of amortized cost by class and vintage for term loans and by revolving and revolving converted to amortizing at December 31, 2023 and 2022. The Company defines vintage as the later of origination, renewal or restructure date.
| Term Loans · Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 · Amortized Cost Basis by Origination Year · Revolving · Converted to | |||||||||
| ($ in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Loans | Term Loans | Total |
| Commercial Non-Real Estate: | |||||||||
| Pass | $1,557,202 | $1,812,370 | $1,106,433 | $483,739 | $398,626 | $923,143 | $3,186,189 | $56,316 | $9,524,018 |
| Pass-Watch | 30,360 | 60,228 | 20,730 | 8,245 | 4,988 | 9,117 | 94,252 | 6,291 | 234,211 |
| Special Mention | 411 | 6,206 | 936 | 27 | 26 | 836 | 2,620 | 424 | 11,486 |
| Substandard | 48,264 | 48,178 | 18,882 | 8,058 | 3,079 | 1,660 | 54,453 | 4,995 | 187,569 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $1,636,237 | $1,926,982 | $1,146,981 | $500,069 | $406,719 | $934,756 | $3,337,514 | $68,026 | $9,957,284 |
| Gross Charge-offs | $7,885 | $1,179 | $1,484 | $27,000 | $81 | $1,750 | $11,971 | $8,480 | $59,830 |
| Commercial Real Estate - Owner Occupied: | |||||||||
| Pass | $374,466 | $689,626 | $620,272 | $501,054 | $284,032 | $493,707 | $40,533 | $12,587 | $3,016,277 |
| Pass-Watch | 2,574 | 9,587 | 9,654 | 3,451 | 8,791 | 17,581 | 389 | — | 52,027 |
| Special Mention | 837 | — | 617 | — | 110 | 5,083 | — | — | 6,647 |
| Substandard | 2,322 | 4,956 | 967 | 1,295 | 584 | 7,374 | 1,314 | — | 18,812 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $380,199 | $704,169 | $631,510 | $505,800 | $293,517 | $523,745 | $42,236 | $12,587 | $3,093,763 |
| Gross Charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial Real Estate - Income Producing: | |||||||||
| Pass | $456,334 | $953,501 | $966,402 | $618,003 | $323,344 | $367,010 | $65,486 | $48,924 | $3,799,004 |
| Pass-Watch | 9,469 | 3,064 | 3,886 | 75,182 | 23,827 | 22,504 | 2,000 | — | 139,932 |
| Special Mention | 156 | 32,255 | — | 354 | — | 8,061 | — | — | 40,826 |
| Substandard | 4,086 | 1,921 | 286 | — | 122 | 766 | — | — | 7,181 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $470,045 | $990,741 | $970,574 | $693,539 | $347,293 | $398,341 | $67,486 | $48,924 | $3,986,943 |
| Gross Charge-offs | $73 | $— | $— | $— | $— | $— | $— | $— | $73 |
| Construction and Land Development: | |||||||||
| Pass | $388,453 | $676,687 | $248,036 | $62,086 | $6,008 | $18,834 | $139,587 | $2,769 | $1,542,460 |
| Pass-Watch | 3,067 | 2,820 | 827 | 83 | 128 | 323 | 212 | — | 7,460 |
| Special Mention | 294 | — | — | — | 62 | — | — | — | 356 |
| Substandard | — | 87 | 96 | 49 | 9 | 279 | 295 | — | 815 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $391,814 | $679,594 | $248,959 | $62,218 | $6,207 | $19,436 | $140,094 | $2,769 | $1,551,091 |
| Gross Charge-offs | $— | $7 | $54 | $— | $— | $11 | $— | $— | $72 |
| Residential Mortgage: | |||||||||
| Performing | $439,024 | $910,361 | $950,400 | $489,262 | $176,041 | $891,232 | $3,615 | $— | $3,859,935 |
| Nonperforming | 561 | 2,233 | 3,260 | 730 | 2,366 | 16,987 | — | — | 26,137 |
| Total | $439,585 | $912,594 | $953,660 | $489,992 | $178,407 | $908,219 | $3,615 | $— | $3,886,072 |
| Gross Charge-offs | $— | $— | $— | $— | $— | $55 | $— | $— | $55 |
| Consumer Loans: | |||||||||
| Performing | $75,615 | $59,454 | $36,693 | $28,076 | $31,802 | $39,150 | $1,144,401 | $23,018 | $1,438,209 |
| Nonperforming | 176 | 237 | 245 | 438 | 445 | 2,528 | 369 | 4,117 | 8,555 |
| Total | $75,791 | $59,691 | $36,938 | $28,514 | $32,247 | $41,678 | $1,144,770 | $27,135 | $1,446,764 |
| Gross Charge-offs | $567 | $2,388 | $1,473 | $215 | $573 | $824 | $7,735 | $1,618 | $15,393 |
| Term Loans · Revolving Loans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 · Amortized Cost Basis by Origination Year · Revolving · Converted to | |||||||||
| ($ in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Loans | Term Loans | Total |
| Commercial Non-Real Estate: | |||||||||
| Pass | $2,600,656 | $1,450,689 | $679,355 | $569,842 | $267,025 | $763,122 | $3,193,769 | $116,659 | $9,641,117 |
| Pass-Watch | 68,307 | 38,949 | 31,841 | 11,757 | 8,237 | 49,577 | 66,339 | 9,836 | 284,843 |
| Special Mention | 30,276 | 13,625 | 2,443 | 4,406 | 322 | 1,654 | 25,184 | 2,070 | 79,980 |
| Substandard | 29,667 | 13,807 | 11,766 | 21,667 | 12,792 | 1,250 | 39,213 | 10,351 | 140,513 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $2,728,906 | $1,517,070 | $725,405 | $607,672 | $288,376 | $815,603 | $3,324,505 | $138,916 | $10,146,453 |
| Commercial Real Estate - Owner Occupied: | |||||||||
| Pass | $630,121 | $650,742 | $537,849 | $328,364 | $265,437 | $447,707 | $46,730 | $5,107 | $2,912,057 |
| Pass-Watch | 7,129 | 5,299 | 3,743 | 13,301 | 10,872 | 7,706 | 893 | 150 | 49,093 |
| Special Mention | — | — | 544 | 822 | 1,231 | 3,670 | — | — | 6,267 |
| Substandard | 19,899 | 547 | 6,715 | 7,663 | 7,543 | 21,465 | 1,000 | 809 | 65,641 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $657,149 | $656,588 | $548,851 | $350,150 | $285,083 | $480,548 | $48,623 | $6,066 | $3,033,058 |
| Commercial Real Estate - Income Producing: | |||||||||
| Pass | $894,522 | $795,378 | $660,235 | $420,435 | $232,145 | $317,446 | $113,487 | $7,000 | $3,440,648 |
| Pass-Watch | 1,027 | 18,070 | 58,256 | 20,865 | 12,066 | 836 | 467 | — | 111,587 |
| Special Mention | 235 | — | 708 | 2,325 | 166 | 376 | — | — | 3,810 |
| Substandard | 415 | — | 2,785 | 8 | 1,240 | 498 | — | — | 4,946 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $896,199 | $813,448 | $721,984 | $443,633 | $245,617 | $319,156 | $113,954 | $7,000 | $3,560,991 |
| Construction and Land Development: | |||||||||
| Pass | $663,735 | $711,731 | $148,579 | $9,198 | $15,360 | $10,854 | $128,842 | $2,457 | $1,690,756 |
| Pass-Watch | 8,233 | 1,944 | 643 | 559 | 199 | 450 | 69 | — | 12,097 |
| Special Mention | — | — | — | 196 | — | — | — | — | 196 |
| Substandard | 35 | 55 | — | 12 | 61 | 380 | — | — | 543 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total | $672,003 | $713,730 | $149,222 | $9,965 | $15,620 | $11,684 | $128,911 | $2,457 | $1,703,592 |
| Residential Mortgage: | |||||||||
| Performing | $631,339 | $694,104 | $518,705 | $192,431 | $107,675 | $918,918 | $3,147 | $— | $3,066,319 |
| Nonperforming | 1,058 | 2,434 | 716 | 1,196 | 2,080 | 18,802 | — | — | 26,286 |
| Total | $632,397 | $696,538 | $519,421 | $193,627 | $109,755 | $937,720 | $3,147 | $— | $3,092,605 |
| Consumer Loans: | |||||||||
| Performing | $103,742 | $58,248 | $45,641 | $62,715 | $41,559 | $40,489 | $1,212,958 | $4,834 | $1,570,186 |
| Nonperforming | 193 | 198 | 228 | 758 | 381 | 3,341 | 459 | 1,603 | 7,161 |
| Total | $103,935 | $58,446 | $45,869 | $63,473 | $41,940 | $43,830 | $1,213,417 | $6,437 | $1,577,347 |
Residential Mortgage Loans in Process of Foreclosure
Loans in process of foreclosure include those for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. Included in loans are $7.1 million and $4.9 million of consumer loans secured by single family residential mortgage real estate that are in process of foreclosure as of December 31, 2023 and 2022, respectively. In addition to the single family residential real estate loans in process of foreclosure, the Company also held $1.6 million and $0.4 million of foreclosed single family residential properties in other real estate owned as of December 31, 2023 and 2022, respectively.
Loans Held for Sale
Loans held for sale totaled $26.1 million and $26.4 million, respectively, at December 31, 2023 and 2022. At December 31, 2023, residential mortgage loans carried at the fair value option totaled $13.3 million with an unpaid principal balance of $12.9 million. All other loans held for sale are carried at lower of cost or market.
Note 4. Property and Equipment
Property and equipment consisted of the following at December 31, 2023 and 2022:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Land and land improvements | $63,016 | $68,016 |
| Buildings and leasehold improvements | 310,052 | 323,305 |
| Furniture, fixtures and equipment | 128,567 | 121,796 |
| Software | 105,480 | 103,022 |
| Assets under development | 13,270 | 15,917 |
| Property and equipment, gross | 620,385 | 632,056 |
| Accumulated depreciation and amortization | (318,746) | (303,451) |
| Property and equipment, net | $301,639 | $328,605 |
Assets under development is comprised primarily of software design and implementation costs.
Depreciation and amortization expense was $34.7 million, $31.6 million and $29.1 million for the years ended December 31, 2023, 2022, and 2021, respectively.
Property and Equipment Held for Sale
Certain of the Company’s property and equipment meet the criteria to be classified as assets held for sale. The carrying values of such assets were $0.3 million and $2.9 million at December 31, 2023 and 2022, respectively, and were reported within Other Assets in the consolidated balance sheets. For more information on the Company’s policy for accounting for assets held for sale, refer to Note 1 – Summary of Significant Accounting Policies and Recent Accounting Pronouncements.
Note 5. Operating Leases
The Company has operating leases on a number of its branches, certain regional headquarters and other properties to limit its exposure to ownership risks such as fluctuations in real estate prices and obsolescence. The Company leases real estate with lease terms generally from five to 20 years, some of which have renewal options from one to 20 years. As these extension options arenot generally considered reasonably certain of renewal, they are not included in the lease term. The Company is not a lessee in any contracts classified as finance leases.
The following tables present supplemental information pertaining to operating leases at and for the years ended December 31, 2023 and 2022.
| Years ended December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Cash paid for amounts included in the measurement of lease liabilities for operating leases | $16,903 | $16,564 |
| Right of use assets obtained in exchange for lease liabilities | 9,606 | 6,800 |
| December 31, | ||
| 2023 | 2022 | |
| Weighted average remaining lease term (in years) | 10.82 | 12.03 |
| Weighted average discount rate | 3.66% | 3.41% |
The following table sets forth the maturities of the Company’s lease liabilities and the present value discount at December 31, 2023.
| ($ in thousands) | |
|---|---|
| 2024 | $18,240 |
| 2025 | 17,992 |
| 2026 | 16,653 |
| 2027 | 15,602 |
| 2028 | 13,807 |
| Thereafter | 72,568 |
| Total | $154,862 |
| Present value discount | (29,244) |
| Lease liability | $125,618 |
The following table sets forth the components of the Company’s lease expense for the years ended December 31, 2023, 2022 and 2021.
| Years ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| Operating lease expense | $16,545 | $16,881 | $17,757 |
| Short-term lease expense | 144 | 209 | 135 |
| Variable lease expense | 243 | 63 | 105 |
| Sublease income | (403) | (508) | (320) |
| Total | $16,529 | $16,645 | $17,677 |
At December 31, 2023, the Company had not entered into any material leases that had not yet commenced.
Note 6. Goodwill and Other Intangible Assets
Goodwill represents the excess of the consideration paid over the fair value of the net assets acquired or the excess of the fair value of the net liabilities assumed over the consideration received in a business combination. The carrying amount of goodwill was $855.5 million at both December 31, 2023 and 2022.
The Company completed its annual impairment test of goodwill as of September 30, 2023 and concluded that its goodwill was not impaired. The Company first performed a qualitative (“Step Zero”) assessment that involved the examination of changes in macroeconomic conditions, industry and market conditions, overall financial performance, cost factors and other relevant entity-specific events, including changes in management and other key personnel and changes in the share price of the Company’s common stock. As a result of the assessment, the Company concluded that it is more likely than not that the fair value of goodwill is greater than the carrying amount. However, in accordance with the Company’s policy to ensure goodwill is periodically reviewed, a quantitative assessment was performed using multiple approaches. These methods included an income approach using the discounted net present value of estimated future cash flows and three market approaches using transaction or price-to-forward earnings multiples, price to tangible book value methodologies using the actual price paid in recent acquisition transactions for similar entities and a market capitalization approach using the Company’s stock price observed during the fourth quarter. The results from each of the approaches were weighted equally, with the valuation of the reporting unit approximately 36% in excess of net book value at September 30, 2023. Individually no valuation method resulted in estimated fair value less than the Company’s carrying value.
Valuation techniques employed by the Company require significant assumptions. Depending upon the specific approach, assumptions are made regarding the economic environment, expected net interest margins, growth rates, discount rate used to present value future cash flows, control premiums, and price-to-forward earnings and price to-tangible-book-value multiples. Changes to any one of these assumptions could result in significantly different results. Changes in the amount and/or timing of the Company’s expected future cash flows or estimated growth rates, a decline in the price of the Company’s common stock relative to our book value per share, and/or deterioration in the economic environment beyond current estimates could result in an impairment charge to goodwill in future reporting periods.
No goodwill impairment charges were recognized during the years ended December 31, 2023, 2022 or 2021.
Identifiable intangible assets with finite lives are amortized over the periods benefited and are evaluated for impairment similar to other long-lived assets. The purchase and carrying values of intangible assets subject to amortization at December 31, 2023 and 2022 were as follows:
| Purchase | Accumulated | Carrying | |
|---|---|---|---|
| ($ in thousands) | Value | Amortization | Value |
| Core deposit intangibles | $235,845 | $209,658 | $26,187 |
| Credit card and trust relationships | 49,962 | 31,512 | 18,450 |
| Total | $285,807 | $241,170 | $44,637 |
| Purchase | Accumulated | Carrying | |
|---|---|---|---|
| ($ in thousands) | Value | Amortization | Value |
| Core deposit intangibles | $235,845 | $200,045 | $35,800 |
| Credit card and trust relationships | 49,962 | 29,569 | 20,393 |
| Total | $285,807 | $229,614 | $56,193 |
Aggregate amortization expense by category of finite lived intangible assets for the years ended December 31, 2023, 2022, and 2021 are as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| Core deposit intangibles | $9,613 | $11,909 | $14,304 |
| Credit card and trust relationships | 1,943 | 2,124 | 2,361 |
| Total | $11,556 | $14,033 | $16,665 |
At December 31, 2023, the weighted-average remaining life of core deposit intangibles was approximately 8 years, and the weighted-average remaining life of other identifiable intangibles was approximately 12 years.
The following table shows estimated amortization expense of other intangible assets at December 31, 2023 for thefive succeeding years and all years thereafter, calculated based on current amortization schedules.
| ($ in thousands) | |
|---|---|
| 2024 | $9,413 |
| 2025 | 7,985 |
| 2026 | 5,322 |
| 2027 | 3,682 |
| 2028 | 3,306 |
| Thereafter | 14,929 |
| Total | $44,637 |
Note 7. Other Assets
Significant balances included in Other Assets in the Consolidated Balance Sheets at December 31, 2023 and 2022 are presented below.
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| FHLB stock | $138,994 | $65,466 |
| Derivative collateral | 96,176 | 27,852 |
| Derivative assets | 90,712 | 109,497 |
| Income tax receivable | 57,761 | 35,042 |
| Investments in small business investment and other companies | 60,686 | 57,946 |
| Investments in low income housing tax credit entities | 29,583 | 32,968 |
| Other | 42,972 | 51,714 |
| Total | $516,884 | $380,485 |
The Company invests in certain affordable housing project limited partnerships that are qualified low-income housing tax credit developments. These investments are considered variable interest entities for which the Company is not the primary beneficiary and, therefore, are not consolidated. The tax credits, when realized, will be reflected in the consolidated statements of income as a reductionof income tax expense. Excluding accumulated amortization, the Company’s investments in affordable housing limited partnerships totaled $37.8 million and $37.5 million at December 31, 2023 and 2022, respectively.
Note 8. Deposits
The following table presents a detail of deposits at December 31, 2023 and 2022:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Noninterest-bearing deposits | $11,030,515 | $13,645,113 |
| Interest-bearing retail transaction and savings deposits | 10,680,741 | 10,757,495 |
| Interest-bearing public fund deposits | ||
| Public fund transaction and savings deposits | 3,069,341 | 3,132,828 |
| Public fund time deposits | 73,674 | 111,397 |
| Total interest-bearing public fund deposits | 3,143,015 | 3,244,225 |
| Retail time deposits | 4,246,027 | 1,418,596 |
| Brokered time deposits | 589,761 | 4,920 |
| Total interest-bearing deposits | 18,659,544 | 15,425,236 |
| Total deposits | $29,690,059 | $29,070,349 |
The maturity of time deposits at December 31, 2023 follows.
| ($ in thousands) | |
|---|---|
| 2024 | $4,835,794 |
| 2025 | 38,893 |
| 2026 | 16,814 |
| 2027 | 10,972 |
| 2028 | 6,146 |
| Thereafter | 843 |
| Total time deposits | $4,909,462 |
Certificates of deposit in amounts greater than or equal to $250,000 totaled approximately $1.6 billion at December 31, 2023.
Note 9. Short-Term Borrowings
The following table presents information concerning short-term borrowings at and for the years ended December 31, 2023 and 2022:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Federal funds purchased: | ||
| Amount outstanding at period end | $350 | $1,850 |
| Average amount outstanding during period | 7,525 | 13,176 |
| Maximum amount at any month end during period | 100,350 | 2,350 |
| Weighted-average interest at period end | 4.90% | 3.90% |
| Weighted-average interest rate during period | 5.70% | 2.82% |
| Securities sold under agreements to repurchase: | ||
| Amount outstanding at period end | $454,479 | $444,421 |
| Average amount outstanding during period | 513,306 | 536,727 |
| Maximum amount at any month end during period | 625,773 | 640,592 |
| Weighted-average interest at period end | 1.16% | 0.53% |
| Weighted-average interest rate during period | 1.36% | 0.21% |
| FHLB borrowings: | ||
| Amount outstanding at period end | $700,000 | $1,425,000 |
| Average amount outstanding during period | 1,172,603 | 808,784 |
| Maximum amount at any month end during period | 3,100,000 | 1,425,000 |
| Weighted-average interest at period end | 5.58% | 4.70% |
| Weighted-average interest rate during period | 5.05% | 1.82% |
Federal funds purchased represent unsecured borrowings from other banks, generally on an overnight basis.
Securities sold under agreements to repurchase (“repurchase agreements”) are funds borrowed on a secured basis by selling securities under agreements to repurchase, mainly in connection with treasury-management services offered to deposit customers. The customer repurchase agreements mature daily and are secured by agency securities. As the Company maintains effective control over assets sold under agreements to repurchase, the securities continue to be presented in the Consolidated Balance Sheets. Because the Company acts as a borrower transferring assets to the counterparty, and the agreements mature daily, the Company’s risk is limited.
The $700 million of FHLB borrowings at December 31, 2023 consists ofone fixed rate note entered into on December 29, 2023, that matured on January 2,2024. The $1.4 billion of FHLB borrowing at December 31, 2022 consisted ofone fixed rate note that matured on January 3,2023.
Note 10. Long-Term Debt
At December 31, 2023 and 2022, long-term debt was comprised of the following:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Subordinated notes payable, maturing June 2060 | $172,500 | $172,500 |
| Other long-term debt | 69,349 | 75,261 |
| Less: unamortized debt issuance costs | (5,532) | (5,684) |
| Total long-term debt | $236,317 | $242,077 |
The following table sets forth unamortized debt issuance costs associated with the respective debt instruments at December 31, 2023:
| Unamortized | ||
|---|---|---|
| Debt | ||
| Issuance | ||
| ($ in thousands) | Principal | Costs |
| Subordinated notes payable, maturing June 2060 | $172,500 | $5,532 |
| Other long-term debt | 69,349 | — |
| Total | $241,849 | $5,532 |
On June 9, 2020, the Company completed the issuance of subordinated notes payable with an aggregate principal amount of $172.5 million, with a stated maturity of June 15, 2060. The notes accrue interest at a fixed rate of 6.25% per annum, with quarterly interest payments that began September 15, 2020. Subject to prior approval by the Federal Reserve, the Company may redeem the notes in whole or in part on any interest payment date on or after June 15, 2025. This debt qualifies as tier 2 capital in the calculation of certain regulatory capital ratios.
All of the Company’s other long-term debt consists of borrowings associated with tax credit fund activities. Although these borrowings have indicated maturities through 2052, each is expected to be satisfied at the end of theseven-year compliance period for the related tax credit investments.
Note 11. Derivatives
Risk Management Objective of Using Derivatives
The Company enters into derivative financial instruments to manage risks related to differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments. The Bank also enters into interest rate derivative agreements as a service to certain qualifying customers. The Bank manages a matched book with respect to these customer derivatives in order to minimize its net interest rate risk exposure resulting from such agreements. In addition, the Bank also enters into risk participation agreements under which it may either sell or buy credit risk associated with a customer’s performance under certain interest rate derivative contracts related to loans in which participation interests have been sold to or purchased from other banks.
Fair Values of Derivative Instruments on the Balance Sheet
The table below presents the notional or contractual amounts and fair values of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets at December 31, 2023 and 2022.
| December 31, 2023 · December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Derivative (1) · Derivative (1) | |||||||||||
| ($ in thousands) · Type of Hedge · Notional or Contractual Amount · Assets · Liabilities · Notional or Contractual Amount · Assets · Liabilities | |||||||||||
| Derivatives designated as hedging instruments: | |||||||||||
| Interest rate swaps - variable rate loans | Cash Flow | $1,550,000 | $— | $73,611 | $2,100,000 | $2,301 | $112,262 | ||||
| Interest rate swaps - securities | Fair Value | 477,500 | 22,819 | — | 716,000 | 43,501 | — | ||||
| $2,027,500 | $22,819 | $73,611 | $2,816,000 | $45,802 | $112,262 | ||||||
| Derivatives not designated as hedging instruments: | |||||||||||
| Interest rate swaps | N/A | $5,128,144 | $131,271 | $129,994 | $4,620,544 | $172,242 | $169,712 | ||||
| Risk participation agreements | N/A | 364,906 | 34 | 18 | 298,729 | 1 | 13 | ||||
| Forward commitments to sell residential mortgage loans | N/A | 13,355 | — | 286 | 10,930 | 8 | 113 | ||||
| Interest rate-lock commitments on residential mortgage loans | N/A | 18,563 | 372 | — | 13,819 | 161 | 8 | ||||
| To Be Announced (TBA) securities | N/A | 13,500 | — | 47 | 10,000 | 78 | 7 | ||||
| Foreign exchange forward contracts | N/A | 83,134 | 1,864 | 1,840 | 123,106 | 1,643 | 1,594 | ||||
| Visa Class B derivative contract | N/A | 42,617 | — | 1,342 | 43,111 | — | 1,883 | ||||
| $5,664,219 | $133,541 | $133,527 | $5,120,239 | $174,133 | $173,330 | ||||||
| Total derivatives | $7,691,719 | $156,360 | $207,138 | $7,936,239 | $219,935 | $285,592 | |||||
| Less: netting adjustments (2) | (65,648) | — | (110,438) | (81,471) | |||||||
| Total derivate assets/liabilities | $90,712 | $207,138 | $109,497 | $204,121 | |||||||
(1)Derivative assets and liabilities are reported in other assets or other liabilities, respectively, in the consolidated balance sheets.
(2)Represents balance sheet netting of derivative assets and liabilities for variation margin collateral held or placed with the same central clearing counterparty. See offsetting assets and liabilities for further information.
Cash Flow Hedges of Interest Rate Risk
The Company is party to various interest rate swap agreements designated and qualifying as cash flow hedges of the Company’s forecasted variable cash flows for pools of variable rate loans. For each agreement, the Company receives interest at a fixed rate and pays at a variable rate. During the year ended December 31, 2021, the Company terminated six cash flow hedges and received cash of approximately $23.7 million. During the year ended December 31, 2023, the Company terminated six agreements and paid $2.9 million. The net cash received/paid for these transactions was recorded as accumulated other comprehensive income (loss) and is being accreted into earnings through the original maturity dates of the respective contracts. Using the elections allowed for ASU 2022-06 "Reference Rate Return (Topic 848)," as amended, the Company converted all of its LIBOR-based swaps to SOFR and replaced the variable rate loan pools with SOFR based instruments during the second quarter of 2023, with minimal impact to financial results. The notional amounts of the swap agreements in place at December 31, 2023 expire as follows: $50 million in 2025; $475 million in 2026, $925 million in 2027 and $100 million thereafter.
Fair Value Hedges of Interest Rate Risk
Interest rate swaps on securities available for sale
The Company is party to forward-starting fixed payer swaps that convert the latter portion of the term of certain available for sale securities to a floating rate. These derivative instruments are designated as fair value hedges of interest rate risk. This strategy provides the Company with a fixed rate coupon during the front-end unhedged tenor of the bonds and results in a floating rate security during the back-end hedged tenor, with hedged start dates between January 2025 and July 2026, and maturity dates from December 2027 through March 2031. The fair value of the hedged item attributable to interest rate risk will be presented in interest income along with the fair value of the hedging instrument.
The hedged available for sale securities are part of a closed portfolio of pre-payable commercial mortgage backed securities. In accordance with ASC 815, prepayment risk may be excluded when measuring the change in fair value of such hedged items attributable to interest rate risk under the portfolio layer method (formerly referred to as last-of-layer). At December 31, 2023, the amortized cost basis of the closed portfolio of pre-payable commercial mortgage backed securities totaled $514.4 million, excluding any basis adjustment. The amount that represents the hedged items was $454.6 million and the basis adjustment associated with the hedged items was a loss of $22.9 million.
The Company terminated 25 fair value swap agreements during the year ended December 31, 2022, and received cash of approximately $90.6 million. The Company terminated four fair value swap agreements during the year ended December 31, 2023 and received cash of approximately $19.3 million. At the time of termination, the value of the swap was recorded as an adjustment to the book value of the underlying security, thereby changing its current book yield and extending its duration, if held, or impacting the net gain or loss, if sold.
Derivatives Not Designated as Hedges
Customer interest rate derivative program
The Bank enters into interest rate derivative agreements, primarily rate swaps, with commercial banking customers to facilitate their risk management strategies. The Bank enters into offsetting agreements with unrelated financial institutions, thereby mitigating its net risk exposure resulting from such transactions. Because the interest rate derivatives associated with this program do not meet hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
Risk participation agreements
The Bank also enters into risk participation agreements under which it may either assume or sell credit risk associated with a borrower’s performance under certain interest rate derivative contracts. In those instances where the Bank has assumed credit risk, it is not a direct counterparty to the derivative contract with the borrower and has entered into the risk participation agreement because it is a party to the related loan agreement with the borrower. In those instances in which the Bank has sold credit risk, it is the sole counterparty to the derivative contract with the borrower and has entered into the risk participation agreement because other banks participate in the related loan agreement. The Bank manages its credit risk under risk participation agreements by monitoring the creditworthiness of the borrower, based on the Bank’s normal credit review process.
Mortgage banking derivatives
The Bank also enters into certain derivative agreements as part of its mortgage banking activities. These agreements include interest rate lock commitments on prospective residential mortgage loans and forward commitments to sell loans to investors on either a best efforts or a mandatory delivery basis. The Company uses these forward sales commitments, which may include To Be Announced (“TBA”) security contracts, on the open market to protect the value of its rate locks and mortgage loans held for sale from changes in interest rates and pricing between the origination of the rate lock and the final sale of these loans. These instruments meet the definition of derivative financial instruments and are reflected in other assets and other liabilities in the Consolidated Balance Sheets, with changes to the fair value recorded in noninterest income within the secondary mortgage market operations line item in the Consolidated Statements of Income.
The loans sold on a mandatory basis commit the Company to deliver a specific principal amount of mortgage loans to an investor at a specified price, by a specified date. If the Company fails to deliver the amount of mortgages necessary to fulfill the commitment by the specified date, we may be obligated to pay a pair-off fee, based on then-current market prices, to the investor/counterparty to compensate the investor for the shortfall. Mandatory delivery forward commitments include TBA security contracts on the open market to provide protection against changes in interest rates on the locked mortgage pipeline. The Company expects that mandatory delivery contracts, including TBA security contracts, will experience changes in fair value opposite to the changes in the fair value of derivative loan commitments. Certain assumptions, including pull through rates and rate lock periods, are used in managing the existing and future hedges. The accuracy of underlying assumptions could impact the ultimate effectiveness of any hedging strategies.
Forward commitments under best effort contracts commit the Company to deliver a specific individual mortgage loan to an investor if the loan to the underlying borrower closes. Generally, best efforts cash contracts have no pair-off risk regardless of market movement. The price the investor will pay the seller for an individual loan is specified prior to the loan being funded, generally the same day the
Company enters into the interest rate lock commitment with the potential borrower. The Company expects that these best efforts forward loan sale commitments will experience a net neutral shift in fair value with related derivative loan commitments.
At the closing of the loan, the rate lock commitment derivative expires and the Company generally records a loan held for sale at fair value under the election of fair value option.
Customer foreign exchange forward contract derivatives
The Company enters into foreign exchange forward derivative agreements, primarily forward foreign currency contracts, with commercial banking customers to facilitate their risk management strategies. The Bank manages its risk exposure from such transactions by entering into offsetting agreements with unrelated financial institutions. The Bank has not elected to designate these foreign exchange forward contract derivatives as hedges; as such, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
Visa Class B derivative contract
The Company is a member of Visa USA. In 2018, the Company sold the majority of its Visa Class B holdings, at which time it entered into a derivative agreement with the purchaser whereby the Company will make or receive cash payments whenever the conversion ratio of the Visa Class B shares into Visa Class A shares is adjusted. The conversion ratio changes when Visa deposits funds to a litigation escrow established by Visa to pay settlements for certain litigation, for which Visa is indemnified by Visa USA members. The Company is also required to make periodic financing payments to the purchaser until all of Visa’s covered litigation matters are resolved. Thus, the derivative contract extends until the end of Visa’s covered litigation matters, the timing of which is uncertain.
The contract includes a contingent accelerated termination clause based on the credit ratings of the Company. At December 31, 2023 and 2022, the fair value of the liability associated with this contract was $1.3 million and $1.9 million respectively. Refer to Note 20 – Fair Value of Financial Instruments for discussion of the valuation inputs and process for this derivative liability.
Using the elections allowed for ASU 2022-06 "Reference Rate Return (Topic 848)," as amended, and in accordance with the Federal Reserve Bank Board’s Final Rule published pursuant to the authority granted under the LIBOR Act, all of the Company’s remaining derivative instruments with LIBOR based indexes were transitioned to the Fallback Rate SOFR benchmark as recommended by the International Swap and Derivatives Association effective July 1, 2023. Transitioned LIBOR based instruments included interest rate swaps and risk participation agreements with notional amounts totaling $3.5 billion and $163.5 million, respectively, at July 1, 2023. There was no material financial impact to the Company’s operating results from this transition.
Effect of Derivative Instruments on the Statements of Income
The effects of derivative instruments on the Consolidated Statements of Income for the years ended December 31, 2023, 2022, and 2021 are presented in the table below.
| Years Ended December 31, | ||||
|---|---|---|---|---|
| ($ in thousands)Derivative Instruments: | Location of Gain (Loss)Recognized in theStatements of Income: | 2023 | 2022 | 2021 |
| Cash flow hedges: | ||||
| Variable rate loans | Interest income - loans | $(40,714) | $9,928 | $26,674 |
| Fair value hedges: | ||||
| Securities | Interest income - securities - taxable | 11,945 | 4,963 | (640) |
| Securities - termination | Noninterest income - securities transactions, net | 2,725 | 1,620 | 2,499 |
| Derivatives not designated as hedging: | ||||
| Residential mortgage banking | Noninterest income - secondary mortgage market operations | 753 | 2,918 | 1,568 |
| Customer and all other instruments | Noninterest income - other noninterest income | 420 | 5,832 | 13,477 |
| Total gain (loss) | $(24,871) | $25,261 | $43,578 | |
Credit Risk-Related Contingent Features
Certain of the Bank’s derivative instruments contain provisions allowing the financial institution counterparty to terminate the contracts in certain circumstances, such as the downgrade of the Bank’s credit ratings below specified levels, a default by the Bank on its indebtedness, or the failure of the Bank to maintain specified minimum regulatory capital ratios or its regulatory status as a well-capitalized institution. These derivative agreements also contain provisions regarding the posting of collateral by each party. The Company is not in violation of any such provisions. The aggregate fair value of derivative instruments with credit risk-related contingent features that were in a net liability position at December 31, 2023 and 2022 was $65.6 million and $8.7 million, respectively, for which the Company had posted collateral of $66.0 million and $8.5 million, respectively.
Offsetting Assets and Liabilities
The Bank’s derivative instruments with certain counterparties contain legally enforceable netting provisions that allow for net settlement of multiple transactions to a single amount, which may be positive, negative, or zero. Agreements with certain bilateral counterparties require both parties to maintain collateral in the event that the fair values of derivative instruments exceed established exposure thresholds. For centrally cleared derivatives, the Company is subject to initial margin posting and daily variation margin exchange with the central clearinghouses. Offsetting information in regards to all derivative assets and liabilities, including accrued interest subject to these master netting agreements at December 31, 2023 and 2022 is presented in the following tables:
| GrossAmountsOffset in the · Net Amounts Presented inthe · Gross Amounts Not Offset in theStatement of Financial Position | ||||||
|---|---|---|---|---|---|---|
| ($ in thousands) | GrossAmountsRecognized | Statement ofFinancialPosition | Statement ofFinancialPosition | FinancialInstruments | CashCollateral | NetAmount |
| Derivative Assets | $152,740 | $(68,282) | $84,458 | $84,458 | $— | $— |
| Derivative Liabilities | $87,567 | $— | $87,567 | $84,458 | $96,176 | $(93,067) |
| GrossAmountsOffset in the · Net Amounts Presented inthe · Gross Amounts Not Offset in theStatement of Financial Position | ||||||
|---|---|---|---|---|---|---|
| ($ in thousands) | GrossAmountsRecognized | Statement ofFinancialPosition | Statement ofFinancialPosition | FinancialInstruments | CashCollateral | NetAmount |
| Derivative Assets | $223,072 | $(112,338) | $110,734 | $32,601 | $27,852 | $105,985 |
| Derivative Liabilities | $116,395 | $(83,794) | $32,601 | $32,601 | $— | $— |
The Company has excess posted collateral compared to total exposure due to initial margin requirements for day-to-day rate volatility.
Note 12. Stockholders’ Equity
Common Shares Outstanding
Common shares outstanding excludes treasury shares of 6.3 million and 6.3 million with a first-in-first-out cost basis of $236.7 million and $238.6 million at December 31, 2023 and 2022, respectively. Shares outstanding also excludes unvested restricted share awards of $0.3 million and $0.7 million at December 31, 2023 and 2022, respectively.
Stock Buyback Programs
On January 26, 2023, the Company’s board of directors approved a stock buyback program whereby the Company is authorized to repurchase up to approximately 4.3 million shares of its common stock through the program’s expiration date of December 31, 2024. The program allows the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions. The Company is not obligated to purchase any shares under this program, and the board of directors has the ability to terminate or amend the program at any time prior to the expiration date. To date, the Company has not repurchased shares under this program.
Prior to its expiration on December 31, 2022, the Company had in place a stock repurchase program authorized by the board of directors on April 22, 2021, whereby the Company was authorized to repurchase up to approximately 4.3 million shares of its common stock. The program allowed the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions. During the year ended December
31,2022, the Company repurchased 1,204,368 shares of its common stock at an average cost of $48.90 per share, inclusive of commissions. In total, the Company repurchased 1,654,244 million shares at an average cost of $48.77 per share under this plan.
Accumulated Other Comprehensive Income (Loss)
Accumulated Other Comprehensive Income or Loss (“AOCI”) is reported as a component of stockholders’ equity. AOCI can include, among other items, unrealized holding gains and losses on securities available for sale (“AFS”), including the Company’s share of unrealized gains and losses reported by a partnership accounted for under the equity method, gains and losses associated with pension or other post-retirement benefits that are not recognized immediately as a component of net periodic benefit cost, and gains and losses on derivative instruments that are designated as, and qualify as, cash flow hedges. Net unrealized gains and losses on AFS securities reclassified as securities held to maturity (“HTM”) also continue to be reported as a component of AOCI and will be amortized over the estimated remaining life of the securities as an adjustment to interest income. Subject to certain thresholds, unrealized losses on employee benefit plans will be reclassified into income as pension and post-retirement costs are recognized over the remaining service period of plan participants. Accumulated gains or losses on cash flow hedges of variable rate loans described in Note 11 will be reclassified into income over the life of the hedge. Accumulated other comprehensive loss resulting from the terminated interest rate swaps will be amortized over the remaining maturities of the designated instruments. Gains and losses within AOCI are net of deferred income taxes, where applicable.
A rollforward of the components of Accumulated Other Comprehensive Income (Loss) is presented in the table that follows:
| ($ in thousands) | Availablefor SaleSecurities | HTMSecuritiesTransferredfrom AFS | EmployeeBenefitPlans | Cash FlowHedges | Equity Method Investment | Total |
|---|---|---|---|---|---|---|
| Balance, December 31, 2020 | $171,224 | $276 | $(125,573) | $39,511 | $(5,369) | $80,069 |
| Net change in unrealized gain (loss) | (208,760) | — | — | (3,258) | 438 | (211,580) |
| Reclassification of net (gain) loss realized and included in earnings | 2,166 | — | 4,555 | (26,674) | 4,468 | (15,485) |
| Valuation adjustments to pension plan attributable to VERIP and curtailment | — | — | 59,606 | — | — | 59,606 |
| Other valuation adjustments for employee benefit plans | — | — | (6,735) | — | — | (6,735) |
| Amortization of unrealized net gain on securities transferred to held to maturity | — | (158) | — | — | — | (158) |
| Income tax (expense) benefit | 46,407 | 35 | (12,799) | 6,705 | — | 40,348 |
| Balance, December 31, 2021 | $11,037 | $153 | $(80,946) | $16,284 | $(463) | $(53,935) |
| Net change in unrealized gain (loss) | (785,538) | — | — | (113,171) | 468 | (898,241) |
| Reclassification of net (gain) loss realized and included in earnings | 1,707 | — | 2,274 | (9,928) | — | (5,947) |
| Valuation adjustments to employee benefit plans | — | — | (24,139) | — | — | (24,139) |
| Transfer of net unrealized loss from AFS to HTM securities portfolio | 15,405 | (15,405) | — | — | — | — |
| Amortization of unrealized net loss on securities transferred to held to maturity | — | 1,355 | — | — | — | 1,355 |
| Income tax benefit | 172,981 | 3,163 | 4,859 | 27,722 | — | 208,725 |
| Balance, December 31, 2022 | $(584,408) | $(10,734) | $(97,952) | $(79,093) | $5 | $(772,182) |
| Net change in unrealized gain (loss) | 104,543 | — | — | (13,850) | 368 | 91,061 |
| Reclassification of net loss realized and included in earnings | 68,105 | — | 6,800 | 40,714 | — | 115,619 |
| Valuation adjustments to employee benefit plans | — | — | (13,325) | — | — | (13,325) |
| Amortization of unrealized net loss on securities transferred to held to maturity | — | 1,747 | — | — | — | 1,747 |
| Income tax (expense) benefit | (38,988) | (398) | 1,416 | (6,077) | — | (44,047) |
| Balance, December 31, 2023 | $(450,748) | $(9,385) | $(103,061) | $(58,306) | $373 | $(621,127) |
The following table shows the line items in the consolidated statements of income affected by amounts reclassified from AOCI:
| Amount reclassified from AOCI (a) · Year Ended December 31, · Increase (decrease) in affected line | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | item in the income statement |
| Amortization of unrealized net loss on securities transferred to HTM | $1,747 | $1,355 | Interest income |
| Tax effect | (398) | (305) | Income taxes |
| Net of tax | 1,349 | 1,050 | Net income |
| Loss on sale of AFS securities | (68,105) | (1,707) | Securities transactions, net |
| Tax effect | 15,380 | 385 | Income taxes |
| Net of tax | (52,725) | (1,322) | Net income |
| Amortization of defined benefit pension and post-retirement items | (6,800) | (2,274) | Other noninterest expense |
| Tax effect | 1,476 | 505 | Income taxes |
| Net of tax | (5,324) | (1,769) | Net income |
| Reclassification of unrealized loss on cash flow hedges | (47,285) | (1,748) | Interest income |
| Tax effect | 10,697 | 394 | Income taxes |
| Net of tax | (36,588) | (1,354) | Net income |
| Amortization of gain on terminated cash flow hedges | 6,571 | 11,676 | Interest income |
| Tax effect | (1,486) | (2,629) | Income taxes |
| Net of tax | 5,085 | 9,047 | Net income |
| Total reclassifications, net of tax | $(88,203) | $5,652 | Net income |
(a)
Amounts in parentheses indicate reduction in net income.
Regulatory Capital
Measures of regulatory capital are an important tool used by regulators to monitor the financial health of financial institutions. The primary quantitative measures used to gauge capital adequacy are Common Equity Tier 1, Tier 1 and Total regulatory capital to risk-weighted assets (risk-based capital ratios) and the Tier 1 capital to average total assets (leverage ratio). Both the Company and the Bank subsidiary are required to maintain minimum risk-based capital ratios of 8.0% total capital,4.5% Common Equity Tier 1, and 6.0% Tier 1 capital. The minimum leverage ratio is 3.0% for bank holding companies and banks that meet certain specified criteria, including having the highest supervisory rating. All others are required to maintain a leverage ratio of at least 4.0%.
To evaluate capital adequacy, regulators compare an institution’s regulatory capital ratios with their agency guidelines, as well as with the guidelines established as part of the uniform regulatory framework for prompt corrective supervisory action toward financial institutions. The framework for prompt corrective action categorizes capital levels into one of five classifications rating from well-capitalized to critically under-capitalized. For an institution to be eligible to be classified as well capitalized its Total risk-based capital ratios must be at least 10.0% for total capital,6.5% for Common Equity Tier 1 and 8.0% for Tier 1 capital, and its leverage ratio must be at least 5.0%. In reaching an overall conclusion on capital adequacy or assigning a classification under the uniform framework, regulators also consider other subjective and quantitative measures of risk associated with an institution. The Company and the Bank were deemed to be well capitalized based upon the most recent notifications from their regulators. There are no conditions or events since those notifications that management believes would change the classifications. At December 31, 2023 and 2022, the Company and the Bank were in compliance with all of their respective minimum regulatory capital requirements.
Following is a summary of the actual regulatory capital amounts and ratios for the Company and the Bank together with corresponding regulatory capital requirements at December 31, 2023 and 2022.
| Actual · Required forMinimum CapitalAdequacy · RequiredTo Be WellCapitalized | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) · Amount · Ratio % · Amount · Ratio % · Amount · Ratio % | |||||||||
| Tier 1 leverage capital | |||||||||
| Hancock Whitney Corporation | $ | 3,584,474 | 10.10 | $ | 1,419,209 | 4.00 | $ | 1,774,011 | 5.00 |
| Hancock Whitney Bank | 3,493,531 | 9.86 | 1,417,854 | 4.00 | 1,772,318 | 5.00 | |||
| Common equity tier 1 (to risk weighted assets) | |||||||||
| Hancock Whitney Corporation | $ | 3,584,474 | 12.33 | $ | 1,308,034 | 4.50 | $ | 1,889,383 | 6.50 |
| Hancock Whitney Bank | 3,493,531 | 12.03 | 1,306,464 | 4.50 | 1,887,115 | 6.50 | |||
| Tier 1 capital (to risk weighted assets) | |||||||||
| Hancock Whitney Corporation | $ | 3,584,474 | 12.33 | $ | 1,744,046 | 6.00 | $ | 2,325,394 | 8.00 |
| Hancock Whitney Bank | 3,493,531 | 12.03 | 1,741,952 | 6.00 | 2,322,603 | 8.00 | |||
| Total capital (to risk weighted assets) | |||||||||
| Hancock Whitney Corporation | $ | 4,049,245 | 13.93 | $ | 2,325,394 | 8.00 | $ | 2,906,743 | 10.00 |
| Hancock Whitney Bank | 3,785,802 | 13.04 | 2,322,603 | 8.00 | 2,903,254 | 10.00 | |||
| Tier 1 leverage capital | |||||||||
| Hancock Whitney Corporation | $ | 3,279,419 | 9.53 | $ | 1,376,092 | 4.00 | $ | 1,720,115 | 5.00 |
| Hancock Whitney Bank | 3,279,536 | 9.54 | 1,374,761 | 4.00 | 1,718,451 | 5.00 | |||
| Common equity tier 1 (to risk weighted assets) | |||||||||
| Hancock Whitney Corporation | $ | 3,279,419 | 11.41 | $ | 1,293,035 | 4.50 | $ | 1,867,717 | 6.50 |
| Hancock Whitney Bank | 3,279,536 | 11.43 | 1,291,467 | 4.50 | 1,865,453 | 6.50 | |||
| Tier 1 capital (to risk weighted assets) | |||||||||
| Hancock Whitney Corporation | $ | 3,279,419 | 11.41 | $ | 1,724,046 | 6.00 | $ | 2,298,728 | 8.00 |
| Hancock Whitney Bank | 3,279,536 | 11.43 | 1,721,956 | 6.00 | 2,295,942 | 8.00 | |||
| Total capital (to risk weighted assets) | |||||||||
| Hancock Whitney Corporation | $ | 3,726,834 | 12.97 | $ | 2,298,728 | 8.00 | $ | 2,873,411 | 10.00 |
| Hancock Whitney Bank | 3,554,451 | 12.39 | 2,295,942 | 8.00 | 2,869,927 | 10.00 | |||
The Company elected the five-year rule that provides a full delay of the estimated impact of CECL on regulatory capital transition (0%) for 2020 and 2021, followed by a three-year transition (25% of the impact included in 2022,50% in 2023,75% in 2024 and 100% thereafter). The two-year delay included the full impact of day one CECL plus the estimated impact of current CECL activity calculated quarterly as 25% of the current ACL over the day one balance (“modified transition amount”). The modified transition amounts were recalculated each quarter in 2020 and 2021, with the December 31, 2021 impact of $24.9 million, plus the day one impact of $44.1 million (net of tax) carrying through the remaining three years of the transition.
Regulatory Restrictions on Dividends
Regulatory policy statements provide that generally, bank holding companies should pay dividends only out of current operating earnings and that the level of dividends must be consistent with current and expected capital requirements. Dividends received from the Bank have been the primary source of funds available to the Company for the payment of dividends to its stockholders. Federal and State banking laws and regulations restrict the amount of dividends the Bank may distribute to the Company without prior regulatory approval, as well as the amount of loans it may make to the Company. Dividends paid by the Bank are subject to approval by the Commissioner of Banking and Consumer Finance of the State of Mississippi. Further, a capital conservation buffer of 2.5% above each of the minimum capital ratio requirements (Common Equity Tier 1, Tier 1, and Total risk-based capital) must be met for a bank or bank holding company to be able to pay dividends without restrictions.
Note 13. Other Noninterest Income and Other Noninterest Expense
The components of other noninterest income and other noninterest expense are as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| Other noninterest income: | |||
| Income from bank-owned life insurance | $15,454 | $15,881 | $18,330 |
| Credit-related fees | 12,557 | 10,483 | 11,001 |
| Income from derivatives | 420 | 5,832 | 13,477 |
| Net gains on sales of premises, equipment and other assets | 19,388 | 3,096 | 1,423 |
| Other miscellaneous income | 23,617 | 18,619 | 30,570 |
| Total other noninterest income | $71,436 | $53,911 | $74,801 |
| Other noninterest expense: | |||
| Corporate value and franchise taxes | $20,355 | $16,744 | $14,478 |
| Advertising | 13,454 | 13,783 | 12,441 |
| Telecommunication and postage | 10,773 | 11,870 | 12,646 |
| Entertainment and contributions | 10,664 | 10,336 | 7,867 |
| Tax credit investment amortization | 5,791 | 4,768 | 4,436 |
| Travel expenses | 5,469 | 4,336 | 2,697 |
| Printing and supplies | 4,073 | 3,795 | 3,728 |
| Other retirement expense | (13,460) | (29,693) | (27,941) |
| Loss on facilities and equipment from consolidation | — | — | 13,863 |
| Loss on extinguishment of debt | — | — | 4,165 |
| Other miscellaneous expense | 31,573 | 22,256 | 32,829 |
| Total other noninterest expense | $88,692 | $58,195 | $81,209 |
Note 14. Income Taxes
Income tax expense (benefit) included in net income consisted of the following components:
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 |
| Included in net income | |||
| Current federal | $72,884 | $142,433 | $86,858 |
| Current state | 10,656 | 14,840 | 7,607 |
| Total current provision | 83,540 | 157,273 | 94,465 |
| Deferred federal | 12,139 | (23,556) | 7,035 |
| Deferred state | 1,847 | 1,390 | 3,341 |
| Total deferred provision | 13,986 | (22,166) | 10,376 |
| Total expense included in net income | $97,526 | $135,107 | $104,841 |
Income tax expense does not reflect the tax effects of amounts recognized in other comprehensive income and in AOCI, a separate component of stockholders’ equity. These amounts include unrealized gains and losses on securities available for sale or transferred to held to maturity, unrealized gains and losses on derivatives and hedging transactions, and valuation adjustments of defined benefit and other post-retirement benefit plans. Refer to Note 12 – Stockholders’ Equity for additional information.
Temporary differences arise between the tax bases of assets or liabilities and their carrying amounts for financial reporting purposes. The expected tax effects from when these differences are resolved are recorded currently as deferred tax assets or liabilities.
Significant components of the Company’s deferred tax assets and liabilities were as follows:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Deferred tax assets: | ||
| Allowance for loan losses | $76,407 | $77,045 |
| Loan purchase accounting adjustments | 164 | 485 |
| State net operating loss | 3,348 | 3,591 |
| Lease liability | 28,226 | 26,207 |
| Net unrealized losses on securities available-for-sale and cash flow hedges | 148,825 | 195,090 |
| Derivatives | 26,344 | 38,082 |
| Other | 15,553 | 10,085 |
| Gross deferred tax assets | 298,867 | 350,585 |
| Valuation allowance | (5,145) | (3,591) |
| Net deferred tax assets | $293,722 | $346,994 |
| Deferred tax liabilities: | ||
| Employee compensation and benefits | $(9,895) | $(8,399) |
| Fixed assets & intangibles | (28,129) | (26,589) |
| Lease financing | (56,576) | (52,385) |
| Right-of-use asset | (23,773) | (21,809) |
| Other | (21,965) | (26,394) |
| Gross deferred tax liabilities | $(140,338) | $(135,576) |
| Net deferred tax asset | $153,384 | $211,418 |
Reported income tax expense (benefit) differed from amounts computed by applying the statutory income tax rate of 21% for the years ended December 31, 2023, 2022 and 2021 to earnings or loss before income taxes. Historically, the primary differences have been due to tax-exempt income, federal and state tax credits and excess tax benefits from stock-based compensation. The main source of tax credits has been investments in tax-advantaged securities and tax credit projects. These investments are made primarily in the markets we serve and directed at tax credits issued under the Federal and State New Market Tax Credit (“NMTC”) programs, Low-Income Housing Tax Credit (“LIHTC”) programs, as well as pre-2018 Qualified Zone Academy Bonds (“QZAB”) and Qualified School Construction Bonds (“QSCB”). A summary of the factors that impacted income tax expense follows.
| 2023 | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| ($ in thousands) | Amount | % | Amount | % | Amount | % |
| Taxes computed at statutory rate | $102,927 | 21.0% | $138,431 | 21.0% | $119,292 | 21.0% |
| Increases (decreases) in taxes resulting from: | ||||||
| State income taxes, net of federal income tax benefit | 10,323 | 2.1% | 13,272 | 2.0% | 9,048 | 1.6% |
| Tax-exempt interest | (8,755) | (1.8%) | (8,612) | (1.3%) | (9,100) | (1.6%) |
| Life insurance contracts | (4,020) | (0.8%) | (1,812) | (0.3%) | (2,653) | (0.5%) |
| Tax credits | (9,443) | (1.9%) | (8,039) | (1.2%) | (7,889) | (1.4%) |
| Employee share-based compensation | (505) | (0.1%) | (2,084) | (0.3%) | (1,671) | (0.3%) |
| FDIC assessment disallowance | 2,893 | 0.6% | 1,836 | 0.3% | 1,609 | 0.3% |
| Net operating loss carryback under CARES act | — | — | 238 | — | (4,948) | (0.9%) |
| Other, net | 4,106 | 0.8% | 1,877 | 0.3% | 1,153 | 0.3% |
| Income tax expense | $97,526 | 19.9% | $135,107 | 20.5% | $104,841 | 18.5% |
The Company had approximately $57.0 million in state net operating loss carryforwards that originated in the tax years 2003 through 2023 and begin expiring in 2032. A $57.0 million gross state valuation allowance has been established for all non-bank entity level state net operating loss carryforwards, which translates to a net $3.3 million valuation allowance in the Company’s deferred tax inventory. The remainder of the allowance is related to deferred executive compensation. The impact of this valuation allowance is not material to the financial statements.
The tax benefit of a position taken or expected to be taken in a tax return should be recognized when it is more likely than not that the position will be sustained on its technical merits. The liability for unrecognized tax benefits was immaterial as of December 31, 2023, 2022 and 2021. The Company does not expect the liability for unrecognized tax benefits to change significantly during 2024. The Company recognizes interest and penalties, if any, related to income tax matters in income tax expense, and the amounts recognized during 2023, 2022 and 2021 were insignificant.
The Company and its subsidiaries file a consolidated U.S. federal income tax return, as well as filing various state returns. Generally, the federal returns for years prior to 2020 are no longer subject to examination. State returns that are open to examination vary by jurisdiction and are generally open three to four years.
Note 15. Earnings Per Share
The Company calculates earnings per share using the two-class method. The two-class method allocates net income to each class of common stock and participating security according to common dividends declared and participation rights in undistributed earnings. Participating securities consist of nonvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents
A summary of the information used in the computation of earnings per common share follows.
| Years Ended December 31, | |||
|---|---|---|---|
| ($ in thousands, except per share data) | 2023 | 2022 | 2021 |
| Numerator: | |||
| Net income to common shareholders | $392,602 | $524,089 | $463,215 |
| Net income or dividends allocated to participating securities - basic and diluted | 4,014 | 7,620 | 9,134 |
| Net income allocated to common shareholders - basic and diluted | $388,588 | $516,469 | $454,081 |
| Denominator: | |||
| Weighted-average common shares - basic | 86,130 | 86,068 | 86,823 |
| Dilutive potential common shares | 293 | 326 | 204 |
| Weighted average common shares - diluted | 86,423 | 86,394 | 87,027 |
| Earnings per common share: | |||
| Basic | $4.51 | $6.00 | $5.23 |
| Diluted | $4.50 | $5.98 | $5.22 |
Potential common shares consist of stock options, nonvested performance-based awards, nonvested restricted stock units, and nonvested restricted share awards deferred under the Company’s nonqualified deferred compensation plan. These potential common shares do not enter into the calculation of diluted earnings per share if the impact would be antidilutive, i.e., increase earnings per share or reduce a loss per share. The weighted average of potentially dilutive common shares that were anti-dilutive totaled 100,391,3,116 and 1,079 for the years ended December 31, 2023, 2022 and 2021, respectively, and were excluded from the calculation of diluted earnings per common diluted share for the respective periods.
Note 16. Segment Reporting
Accounting standards require that information be reported about a company’s operating segments using a “management approach.” Reportable segments are identified in these standards as those revenue-producing components for which discrete financial information is produced internally and which are subject to evaluation by the chief operating decision maker in deciding how to allocate resources to segments. Consistent with the Company’s strategy that is focused on providing a consistent package of banking products and services across all markets, the Company has identified its overall banking operations as its only reportable segment. Because the overall banking operations comprise substantially all of the consolidated operations, no separate segment disclosures are presented.
Note 17. Retirement Benefit Plans
The Company offers a qualified defined benefit pension plan, the Hancock Whitney Corporation Pension Plan and Trust Agreement (“Pension Plan”), covering certain eligible associates. Eligibility is based on minimum age and service-related requirements. In 2017, the Pension Plan was amended to exclude any individual hired or rehired by the Company after June 30, 2017 from eligibility to participate. The Pension Plan amendment further provided that the accrued benefits of each participant in the Pension Plan whose combined age plus years of service as of January 1, 2018 totaled less than 55 were to be frozen as of January 1, 2018 and not thereafter increase.
The Company makes contributions to this plan in amounts sufficient to meet funding requirements set forth in federal employee benefit and tax laws, plus such additional amounts as the Company may determine to be appropriate. The Company wasnot required to make a contribution to the Pension Plan during 2023 or 2022. The Company does not anticipate being required to make a contribution, nor does it anticipate making a discretionary contribution to the Pension Plan in 2024.
The Company also offers a defined contribution retirement benefit plan (401(k) plan), the Hancock Whitney Corporation 401(k) Savings Plan and Trust Agreement (“401(k) Plan”), that covers substantially all associates who have been employed 60 days and meet aminimum age requirement and employment classification criteria. The Company matches 100% of the first 1% of compensation saved by a participant, and 50% of the next 5% of compensation saved. Newly eligible associates are automatically enrolled at an initial 3% savings rate unless the associate actively opts out of participation in the plan. The 401(k) Plan was also amended during the second quarter of 2017 for participants whose benefits are frozen under the Pension Plan to add an enhanced Company contribution beginning January 1, 2018, in the amount of 2%,4% or 6% of such participant’s eligible compensation, based on the participant’s age and years of service with the Company. The 401(k) Plan’s amendment further provided that the Company will contribute to the benefit of those associates of the Company hired or rehired after June 30, 2017 and those associates of the Company never enrolled in the Pension Plan an additional basic contribution in an amount equal to 2% of the associate’s eligible compensation beginning January 1, 2018. Participants vest in the new basic and enhanced Company contributions upon completion ofthree years of service.
The Company’s 401(k) plan matching expense totaled $17.9 million, $17.3 million and $16.6 million for the years ended December 31, 2023, 2022, and 2021, respectively.
Certain associates who were designated executive officers of Whitney Holding Corporation and/or Whitney National Bank before the acquisition by the Company are also covered by an unfunded nonqualified defined benefit pension plan. The benefits under this nonqualified plan were designed to supplement amounts to be paid under the defined benefit plan previously maintained for employees of Whitney Holding Corporation and/or Whitney National Bank (the “Whitney Pension Plan”), and are calculated using the Whitney Pension Plan’s formula, but without applying the restrictions imposed on qualified plans by certain provisions of the Internal Revenue Code. Accrued benefits under this plan were frozen as of December 31, 2012 in connection with the merger of the Whitney Pension Plan into the Company’s qualified defined benefit pension plan, and no future benefits will be accrued under this plan.
The Company also sponsors defined benefit postretirement plans for certain associates. The Hancock postretirement plans are available only to associates hired by the Company prior to January 1, 2000. The Hancock plans provide health care and life insurance benefits to retiring associates who participate in medical and/or group life insurance benefit plans for active associates and have reached 55 years of age withten years of service, at the time of retirement. The postretirement health care plan is contributory, with retiree contributions adjusted annually and subject to certain employer contribution maximums.
The Whitney postretirement plans are available only to former employees of Whitney Holding Corporation and/or Whitney National Bank who meet the eligibility requirements, and offer health care and life insurance benefits for eligible retirees and their eligible dependents. Participant contributions are required under the health plan. These plans restrict eligibility for postretirement health benefits to retirees already receiving benefits as of the date of the plan amendments in 2007 and to those active participants who were eligible to receive benefits as of December 31, 2007 (i.e., were age 55 withten years of credited service). Life insurance benefits are currently only available to associates who retired before December 31, 2007.
The Company assumed certain trends in health care costs in the determination of the benefit obligations. The plans assumed a 6.25% increase in health costs, increasing to 7% in 2024, declining to 5.6% uniformly over athree year period, and then following the Getzen model thereafter. At December 31, 2023, the mortality assumption was based on Revised RP-2014 Employee and Healthy Annuitants Bottom Quartile Fully Generational Mortality Table for Males and Females - Projected with Improvement Scale MP-2021.
The following tables detail the changes in the benefit obligations and plan assets of the defined benefit plans for the years ended December 31, 2023 and 2022, as well as the funded status of the plans at each year end and the amounts recognized in the Company’s Consolidated Balance Sheets. The Company uses a December 31 measurement date for all defined benefit pension plans and other postretirement benefit plans.
| 2023 | 2022 | 2023 | 2022 | |
|---|---|---|---|---|
| ($ in thousands) · Pension Benefits · Other Post-Retirement Benefits | ||||
| Change in benefit obligation | ||||
| Benefit obligation at beginning of year | $495,746 | $646,832 | $13,796 | $20,282 |
| Service cost | 7,916 | 11,438 | 34 | 59 |
| Interest cost | 23,854 | 14,639 | 622 | 375 |
| Plan participants' contributions | — | — | 691 | 794 |
| Net actuarial gain (loss) | 15,285 | (152,009) | 92 | (5,906) |
| Benefits paid | (25,153) | (25,154) | (1,831) | (1,808) |
| Benefit obligation, end of year | 517,648 | 495,746 | 13,404 | 13,796 |
| Change in plan assets | ||||
| Fair value of plan assets at beginning of year | 700,535 | 859,883 | — | — |
| Actual return on plan assets | 48,497 | (133,843) | — | — |
| Employer contributions | 1,136 | 1,150 | 1,140 | 1,015 |
| Plan participants' contributions | — | — | 691 | 793 |
| Benefit payments | (25,153) | (25,154) | (1,831) | (1,808) |
| Expenses | (1,951) | (1,501) | — | — |
| Fair value of plan assets, end of year | 723,064 | 700,535 | — | — |
| Funded status at end of year - net asset (liability) | $205,416 | $204,789 | $(13,404) | $(13,796) |
| Amounts recognized in accumulated other comprehensive loss | ||||
| Unrecognized loss (gain) at beginning of year | $135,243 | $108,121 | $(8,837) | $(3,581) |
| Net actuarial loss (gain) | 5,806 | 27,122 | 935 | (5,256) |
| Unrecognized loss (gain) at end of year | $141,049 | $135,243 | $(7,902) | $(8,837) |
| Projected benefit obligation | $517,648 | $495,746 | ||
| Accumulated benefit obligation | 493,800 | 472,843 | ||
| Fair value of plan assets | 723,064 | 700,535 | ||
The net funded status of $205.4 million for pension benefits plans includes an excess of plan assets over the benefit obligation of $216.8 million on the defined benefit pension plan, offset by an unfunded benefit obligation of $11.4 million for the nonqualified retirement plan.
Net actuarial gain is a significant component of the change in the projected benefit obligation of the Pension Plan for the year ended December 31, 2023. The actuarial gain was primarily driven by a change in the discount rate used in computing the projected benefit obligation at December 31, 2023.
The following table shows net periodic (benefit) cost included in expense and the changes in the amounts recognized in AOCI during 2023, 2022, and 2021.
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |
| ($ in thousands) · Pension Benefits · Other Post-Retirement Benefits | ||||||
| Net periodic (benefit) cost | ||||||
| Service cost | $7,916 | $11,438 | $11,616 | $34 | $59 | $93 |
| Interest cost | 23,854 | 14,639 | 13,476 | 622 | 375 | 348 |
| Expected return on plan assets | (44,710) | (46,615) | (46,654) | — | — | — |
| Special termination benefits | — | — | 16,052 | — | — | 4,173 |
| Amortization of net (gain) loss/prior service cost | 7,643 | 2,830 | 5,284 | (843) | (650) | (729) |
| Net periodic (benefit) cost | (5,297) | (17,708) | (226) | (187) | (216) | 3,885 |
| Other changes in plan assets and benefit obligations recognized in other comprehensive income, before taxes | ||||||
| Net (loss) gain recognized during the year | (7,643) | (2,830) | (5,284) | 843 | 650 | 729 |
| Net actuarial loss (gain) | 13,449 | 29,952 | (51,365) | 92 | (5,906) | (1,506) |
| Total recognized in other comprehensive income | 5,806 | 27,122 | (56,649) | 935 | (5,256) | (777) |
| Total recognized in net periodic benefit cost and other comprehensive income | $509 | $9,414 | $(56,875) | $748 | $(5,472) | $3,108 |
| Discount rate for benefit obligations | 4.83% | 5.00% | 2.77% | 4.81% | 4.98% | 2.32% |
| Discount rate for net periodic benefit cost | 5.00% | 2.77% | 2.40% | 4.98% | 2.32% | 2.31% |
| Expected long-term return on plan assets | 6.50% | 5.50% | 5.75% | n/a | n/a | n/a |
| Rate of compensation increase | scaled * | scaled * | scaled * | n/a | n/a | n/a |
*Graded scale, declining from 7.25% at age 20 to 2.25% at age 60
During the twelve months ended December 31, 2021, the Company completed a Voluntary Early Retirement Incentive Program (VERIP), which was accepted by approximately 260 eligible Pension Plan participants. The event constituted a curtailment of the Pension Plan and resulted in a re-measurement of the projected benefit obligation. The program had two components: a supplemental cash incentive, substantially all of which was paid through the Pension Plan with existing plan assets, and coverage in a post-retirement medical plan, with each component having specific age and years of service requirements. The impact of offering these incentives is classified as special termination benefits in the table above.
The long term rate of return on plan assets is determined by using the weighted-average of historical real returns for major asset classes based on target asset allocations. For all periods presented, the discount rate for the benefit obligation was calculated by matching expected future cash flows to the USI Consulting Group Pension Discount Curve (AA).
The following table presents expected plan benefit payments over the ten years succeeding December 31, 2023:
| ($ in thousands) | Pension | Post-Retirement | Total |
|---|---|---|---|
| 2024 | $27,992 | $1,241 | $29,233 |
| 2025 | 29,259 | 1,074 | 30,333 |
| 2026 | 30,610 | 884 | 31,494 |
| 2027 | 31,951 | 907 | 32,858 |
| 2028 | 33,096 | 908 | 34,004 |
| 2029-2033 | 179,474 | 4,156 | 183,630 |
| . | $332,382 | $9,170 | $341,552 |
The expected benefit payments are estimated based on the same assumptions used to measure the Company’s benefit obligations at December 31, 2023.
The fair values of pension plan assets at December 31, 2023 and 2022, by asset category, are shown in the following tables. The fair value is presented based on the Financial Accounting Standards Board’s fair value hierarchy that prioritizes inputs into the valuation techniques used to measure fair value. Level 1 uses quoted prices in active markets for identical assets, Level 2 uses significant observable inputs, and Level 3 uses significant unobservable inputs. In accordance with Subtopic 820-10 common trust funds are reported at fair value using net asset value per share (or its equivalent) as a practical expedient and are not classified in the fair value hierarchy.
For all investments, the plan attempts to use quoted market prices of identical assets on active exchanges, or Level 1 measurements. Where such quoted market prices are not available, the plan will use quoted prices for similar instruments or discounted cash flows to estimate the value, reported as Level 2.
| Fair Value Measurements by Asset Category / Fund · Level 1 · Level 2 · Level 3 · Total | ||||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Cash and equivalents | $5,268 | $— | $— | $5,268 | ||
| Total cash and cash equivalents | 5,268 | — | — | 5,268 | ||
| Fixed income securities | 25,539 | 38,750 | — | 64,289 | ||
| Mutual fund-fixed income | — | — | — | — | ||
| Exchange Traded Fund (ETF)-Fixed income | 3,434 | — | 3,434 | |||
| Total fixed income | 28,973 | 38,750 | — | 67,723 | ||
| Domestic and foreign stock | 45,864 | — | — | 45,864 | ||
| Mutual funds-equity | 95,066 | — | — | 95,066 | ||
| Total equity | 140,930 | — | — | 140,930 | ||
| Total assets at fair value | 175,171 | 38,750 | — | 213,921 | ||
| Common trust funds (fixed income) | — | — | — | 451,493 | ||
| Common trust fund (real assets) | — | — | — | 57,650 | ||
| Total | $175,171 | $38,750 | $— | $723,064 | ||
| Fair Value Measurements by Asset Category / Fund | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| ($ in thousands) | ||||
| Cash and equivalents | $9,050 | $— | $— | $9,050 |
| Total cash and cash equivalents | 9,050 | — | — | 9,050 |
| Fixed income securities | 29,577 | 31,268 | — | 60,845 |
| Mutual fund-fixed income | 344 | — | — | 344 |
| Exchange Traded Fund (ETF)-Fixed income | 5,087 | — | — | 5,087 |
| Total fixed income | 35,008 | 31,268 | — | 66,276 |
| Domestic and foreign stock | 50,956 | — | — | 50,956 |
| Mutual funds-equity | 105,486 | — | — | 105,486 |
| Total equity | 156,442 | — | — | 156,442 |
| Total assets at fair value | 200,500 | 31,268 | — | 231,768 |
| Common trust funds (fixed income) | — | — | — | 410,280 |
| Common trust fund (real assets) | — | — | — | 58,487 |
| Total | $200,500 | $31,268 | $— | $700,535 |
The following table presents the percentage allocation of the plan assets by asset category and corresponding target allocations at December 31, 2023 and 2022.
| Plan Assets · Target Allocation | ||||||
|---|---|---|---|---|---|---|
| at December 31, · at December 31, | ||||||
| Asset category · 2023 · 2022 · 2023 · 2022 | ||||||
| Cash and equivalents | 1 | % | 1 | % | 0 - 5% | 0 - 5% |
| Fixed income securities | 72 | 68 | 62-84% | 62-84% | ||
| Equity securities | 19 | 22 | 16-22% | 16-22% | ||
| Real assets | 8 | 9 | 4-10% | 4-10% | ||
| 100 | % | 100 | % | |||
Plan assets are invested in long-term strategies and evaluated within the context of a long-term investment horizon. Plan assets will be diversified across multiple asset classes so as to minimize the risk of large losses. Short-term fluctuations in value will be considered secondary to long-term results. The Company employs a total return approach whereby a diversified mix of asset class investments are used to maximize the long-term return of plan assets for an acceptable level of risk. Risk tolerance is established through careful consideration of the plan liabilities, plan funded status and the Company’s financial condition. The investment performance of the plan is regularly monitored to ensure that appropriate risk levels are being taken and to evaluate returns versus a suitable market benchmark. The benefits investment committee meets periodically to review the policy, strategy, and performance of the plans.
Note 18. Share-Based Payment Arrangements
The Company maintains incentive compensation plans that incorporate share-based payment arrangements for associates and directors. The current plan under which share-based awards may be granted, the 2020 Long Term Incentive Plan (the “2020 Plan”), was approved by the Company’s stockholders at the 2020 annual meeting as a successor to the Company’s 2014 Long-Term Incentive Plan (the “2014 Plan”). Certain share-based awards remain outstanding under the 2014 Plan and prior equity incentive compensation plans, but no future awards may be granted thereunder.
The Compensation Committee of the Company’s Board of Directors administers the equity incentive plans, makes determinations with respect to participation by employees or directors and authorizes the share-based awards. Under the 2020 Plan, participants may be awarded stock options (including incentive stock options for associates), restricted shares, performance stock awards and stock appreciation rights, all on a stand-alone, combination or tandem basis. To date, the Committee has awarded stock options, tenure-based restricted share awards and units, and performance stock units under the 2020 Plan and the prior equity incentive plans.
Under the 2020 Plan, future awards may be granted for the issuance of an aggregate of 3,900,000 shares of the Company’s common stock, plus a number of additional shares of the Company’s common stock (not to exceed 1,000,000) for which awards under the 2014 Plan are cancelled, expired, forfeited or otherwise not issued, or settled in cash. The 2020 Plan limits the number of shares for which awards may be granted to any participant during any calendar year to 250,000 shares. The Company may use authorized unissued shares or shares held in treasury to satisfy awards under the 2020 Plan.
As of December 31, 2023, there were approximately 2.0 million shares available for future issuance under the 2020 equity compensation plan.
For the years ended December 31, 2023, 2022 and 2021, total share-based compensation expense recognized in income was $24.7 million, $23.5 million and $22.4 million, respectively. The total recognized tax benefit related to the share-based compensation was $5.7 million, $7.0 million and $9.9 million for 2023, 2022 and 2021, respectively.
During the year ended December 31, 2023, all stock options that were outstanding at December 31, 2022 expired. At December 31, 2022, the Company had 1,476 outstanding and exercisable stock options, with a weighted average exercise price of $53.73. During the year ended December 31, 2022,7,630 stock options with an aggregate intrinsic value of $0.1 million were exercised.
A summary of the Company’s nonvested restricted and performance shares for the year ended December 31, 2023 is presented below:
| Number ofShares | Weighted-AverageGrant-DateFair Value ($) | |
|---|---|---|
| Nonvested at January 1, 2023 | 1,431,515 | $40.95 |
| Granted | 652,461 | 48.50 |
| Vested | (499,856) | 39.90 |
| Cancelled/Forfeited | (126,719) | 41.43 |
| Nonvested at December 31, 2023 | 1,457,401 | $44.65 |
At December 31, 2023, there was $45.6 million of total unrecognized compensation expense related to nonvested restricted and performance shares expected to vest in future periods. This compensation is expected to be recognized in expense over a weighted-average period of 2.9 years. The fair value of shares that vested during the years ended December 31, 2023 and 2022 totaled $18.4 million and $16.9 million, respectively.
During the year ended December 31, 2022, the Company began awarding restricted stock units (RSUs) to certain eligible employees. Unlike restricted share awards (RSAs), the holders of unvested restricted stock units have no rights as a shareholder of the Company, including voting or dividend rights. The Company has elected to award dividend equivalents on each restricted stock unit. Such dividend equivalents are forfeited should the employee terminate employment prior to the vesting of the RSU.
During the year ended December 31, 2023, the Company granted 41,495 performance shares subject to a total shareholder return (“TSR”) performance metric with a grant date fair value of $51.14 per share and 41,495 performance shares subject to an operating earnings per share performance metric with a grant date fair value of $46.73 per share to key members of executive management. The number of performance shares subject to TSR that ultimately vest at the end of the three-year performance period, if any, will be based on the relative rank of the Company’sthree-year TSR among the TSRs of a peer group of 49 regional banks. The fair value of the performance shares subject to TSR at the grant date was determined using a Monte Carlo simulation method. The number of performance shares subject to operating earnings per share that ultimately vest will be based on the Company’s attainment of certain operating earnings per share goals over thetwo-year performance period. The maximum number of performance shares that could vest is 200% of the target award. Compensation expense for these performance shares is recognized on a straight-line basis over thethree-year service period.
Note 19. Commitments and Contingencies
Credit Related
In the normal course of business, the Bank enters into financial instruments, such as commitments to extend credit and letters of credit, to meet the financing needs of its customers. Such instruments are not reflected in the accompanying consolidated financial statements until they are funded, although they expose the Bank to varying degrees of credit risk and interest rate risk in much the same way as funded loans. Under regulatory capital guidelines, the Company and Bank must include unfunded commitments meeting certain criteria in risk-weighted capital calculations.
Commitments to extend credit include revolving commercial credit lines, nonrevolving loan commitments issued mainly to finance the acquisition and development or construction of real property or equipment, and credit card and personal credit lines. The availability of funds under commercial credit lines and loan commitments generally depends on whether the borrower continues to meet credit standards established in the underlying contract and has not violated other contractual conditions. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Credit card and personal credit lines are generally subject to cancellation if the borrower’s credit quality deteriorates. A number of commercial and personal credit lines are used only partially or, in some cases, not at all before they expire, and the total commitment amounts do not necessarily represent future cash requirements of the Company.
A substantial majority of the letters of credit are standby agreements that obligate the Bank to fulfill a customer’s financial commitments to a third party if the customer is unable to perform. The Bank issues standby letters of credit primarily to provide credit enhancement to its customers’ other commercial or public financing arrangements and to help them demonstrate financial capacity to vendors of essential goods and services.
The contract amounts of these instruments reflect the Company’s exposure to credit risk. The Company undertakes the same credit evaluation in making loan commitments and assuming conditional obligations as it does for on-balance sheet instruments and may require collateral or other credit support. At December 31, 2023 and 2022 the Company had a reserve for unfunded lending commitments totaling $28.9 million and $33.3 million, respectively.
The following table presents a summary of the Company’s off-balance sheet financial instruments as of December 31, 2023 and December 31, 2022:
| December 31, | ||
|---|---|---|
| ($ in thousands) | 2023 | 2022 |
| Commitments to extend credit | $9,852,367 | $10,202,464 |
| Letters of credit | 481,910 | 400,505 |
The Company is party to various legal proceedings arising in the ordinary course of business. Management does not believe that loss contingencies, if any, arising from pending litigation and regulatory matters will have a material adverse effect on the consolidated financial position or liquidity of the Company.
Note 20. Fair Value Measurements
The FASB defines fair value as the exchange price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The FASB’s guidance also establishes a fair value hierarchy that prioritizes the inputs to these valuation techniques used to measure fair value, giving preference to quoted prices in active markets for identical assets or liabilities (level 1) and the lowest priority to unobservable inputs such as a reporting entity’s own data (level 3). Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets or liabilities in markets that are not active, observable inputs other than quoted prices, such as interest rates and yield curves, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Fair Value of Assets and Liabilities Measured on a Recurring Basis
The following tables present for each of the fair value hierarchy levels the Company’s financial assets and liabilities that are measured at fair value on a recurring basis in the consolidated balance sheets at December 31, 2023 and 2022:
| ($ in thousands) | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Assets | ||||
| Available for sale debt securities: | ||||
| U.S. Treasury and government agency securities | $— | $97,808 | $— | $97,808 |
| Municipal obligations | — | 201,412 | — | 201,412 |
| Corporate debt securities | — | 20,352 | — | 20,352 |
| Residential mortgage-backed securities | — | 2,113,866 | — | 2,113,866 |
| Commercial mortgage-backed securities | — | 2,437,472 | — | 2,437,472 |
| Collateralized mortgage obligations | — | 44,285 | — | 44,285 |
| Total available for sale securities | — | 4,915,195 | — | 4,915,195 |
| Mortgage loans held for sale | — | 13,269 | — | 13,269 |
| Derivative assets (1) | — | 90,712 | — | 90,712 |
| Total recurring fair value measurements - assets | $— | $5,019,176 | $— | $5,019,176 |
| Liabilities | ||||
| Derivative liabilities (1) | $— | $205,796 | $1,342 | $207,138 |
| Total recurring fair value measurements - liabilities | $— | $205,796 | $1,342 | $207,138 |
(1) For further disaggregation of derivative assets and liabilities, see Note 11 – Derivatives.
| (in thousands) | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Assets | ||||
| Available for sale debt securities: | ||||
| U.S. Treasury and government agency securities | $— | $110,865 | $— | $110,865 |
| Municipal obligations | — | 203,092 | — | 203,092 |
| Corporate debt securities | — | 21,080 | — | 21,080 |
| Residential mortgage-backed securities | — | 2,256,986 | — | 2,256,986 |
| Commercial mortgage-backed securities | — | 2,893,430 | — | 2,893,430 |
| Collateralized mortgage obligations | — | 70,588 | — | 70,588 |
| Total available for sale securities | — | 5,556,041 | — | 5,556,041 |
| Mortgage loans held for sale | — | 10,843 | — | 10,843 |
| Derivative assets (1) | — | 109,497 | — | 109,497 |
| Total recurring fair value measurements - assets | $— | $5,676,381 | $— | $5,676,381 |
| Liabilities | ||||
| Derivative liabilities (1) | $— | $202,238 | $1,883 | $204,121 |
| Total recurring fair value measurements - liabilities | $— | $202,238 | $1,883 | $204,121 |
(1) For further disaggregation of derivative assets and liabilities, see Note 11 – Derivatives.
Securities classified as level 2 include obligations of U.S. Government agencies and U.S. Government-sponsored agencies, including “off-the-run” U.S. Treasury securities, residential and commercial mortgage-backed securities and collateralized mortgage obligations that are issued or guaranteed by U.S. government agencies, and state and municipal bonds. The level 2 fair value measurements for investment securities are obtained quarterly from a third-party pricing service that uses industry-standard pricing models. Substantially all of the model inputs are observable in the marketplace or can be supported by observable data. The Company invests only in securitiesof investment grade quality with a targeted duration, for the overall portfolio, generally betweentwo andfive and a half years. Company policies generally limit U.S. investments to agency securities and municipal securities determined to be investment grade according to an internally generated score which generally includes a rating of not less than “Baa” or its equivalent by a nationally recognized statistical rating agency.
Loans held for sale consist of residential mortgage loans carried under the fair value option. The fair value for these instruments is classified as level 2 based on market prices obtained from potential buyers.
For the Company’s derivative financial instruments designated as hedges and those under the customer interest rate program, the fair value is obtained from a third-party pricing service that uses an industry-standard discounted cash flow model that relies on inputs, Overnight Index swap rate curves, and LIBOR swap curves (while published) all observable in the marketplace. To comply with the accounting guidance, credit valuation adjustments are incorporated in the fair values to appropriately reflect nonperformance risk for both the Company and the counterparties. Although the Company has determined that the majority of the inputs used to value these derivative instruments fall within level 2 of the fair value hierarchy, the credit value adjustments utilize level 3 inputs, such as estimates of current credit spreads. The Company has determined that the impact of the credit valuation adjustments is not significant to the overall valuation of these derivatives. As a result, the Company has classified its derivative valuations for these instruments in level 2 of the fair value hierarchy. The Company’s policy is to measure counterparty credit risk quarterly for all derivative instruments subject to master netting arrangements consistent with how market participants would price the net risk exposure at the measurement date.
The Company also has certain derivative instruments associated with the Bank’s mortgage-banking activities. These derivative instruments include interest rate lock commitments on prospective residential mortgage loans and forward commitments to sell these loans to investors on a best efforts delivery basis and To Be Announced securities for mandatory delivery contracts. The fair value of these derivative instruments is measured using observable market prices for similar instruments and is classified as a level 2 measurement.
The Company’s Level 3 liability consists of a derivative contract with the purchaser of 192,163 shares of Visa Class B common stock. Pursuant to the agreement, the Company retains the risks associated with the ultimate conversion of the Visa Class B common shares into shares of Visa Class A common stock, such that the counterparty will be compensated for any dilutive adjustments to the conversion ratio and the Company will be compensated for any anti-dilutive adjustments to the ratio. The agreement also requires periodic payments by the Company to the counterparty calculated by reference to the market price of Visa Class A common shares at the time of sale and a fixed rate of interest that steps up once after the eighth scheduled quarterly payment. The fair value of the liability is determined using a discounted cash flow methodology. The significant unobservable inputs used in the fair value measurement are the Company’s own assumptions about estimated changes in the conversion rate of the Visa Class B common shares into Visa Class A common shares, the date on which such conversion is expected to occur and the estimated growth rate of the Visa Class A common share price. Refer to Note 11 – Derivatives for information about the derivative contract with the counterparty.
The Company believes its valuation methods for its assets and liabilities carried at fair value are appropriate; however, the use of different methodologies or assumptions, particularly as applied to Level 3 assets and liabilities, could have a material effect on the computation of their estimated fair values.
Changes in Level 3 Fair Value Measurements and Quantitative Information about Level 3 Fair Value Measurements
The table below presents a rollforward of the amounts on the consolidated balance sheet for the years ended December 31, 2023 and 2022 for financial instruments of a material nature that are classified within Level 3 of the fair value hierarchy and are measured at fair value on a recurring basis:
| ($ in thousands) | |
|---|---|
| Balance at December 31, 2021 | $4,116 |
| Cash settlement | (2,429) |
| Losses included in earnings | 196 |
| Balance at December 31, 2022 | 1,883 |
| Cash settlement | (2,547) |
| Losses included in earnings | 2,006 |
| Balance at December 31, 2023 | $1,342 |
Thetable below provides an overview of the valuation techniques and significant unobservable inputs used in those techniques to measure the financial instrument measured on a recurring basis and classified within Level 3 of the valuation. The range of sensitivities that management utilized in its fair value calculations is deemed acceptable in the industry with respect to the identified financial instrument.
| Level 3 Class | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Derivative liability | $1,342 | $1,883 |
| Valuation technique | Discounted cash flow | Discounted cash flow |
| Unobservable inputs: | ||
| Visa Class A appreciation - terminal range | 6-12% | 6-12% |
| Visa Class A appreciation - at end of reporting period | 9% | 9% |
| Conversion rate - range | 1.60x-1.59x | 1.61x-1.60x |
| Conversion rate - at end of reporting period | 1.5950x | 1.6030x |
| Time until resolution | 3-9 months | 3-12 months |
The Company’s policy is to recognize transfers between valuation hierarchy levels as of the end of a reporting period.
Fair Value of Assets Measured on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis. Collateral-dependent loans individually evaluated for credit loss loans are level 2 assets measured at the fair value of the underlying collateral based on independent third-party appraisals that take into consideration market-based information such as recent sales activity for similar assets in the property’s market.
Other real estate owned and foreclosed assets, including both foreclosed property and surplus banking property, are level 3 assets that are adjusted to fair value, less estimated selling costs, upon transfer from loans or property and equipment. Subsequently, other real estate owned and foreclosed assets are carried at the lower of carrying value or fair value less estimated selling costs. Fair values are determined by sales agreement or third-party appraisals as discounted for estimated selling costs, information from comparable sales, and marketability of the assets.
The fair value information presented below is not as of the period end, rather it was as of the date the fair value adjustment was recorded during the twelve months for each of the dates presented below, and excludes nonrecurring fair value measurements of assets no longer on the balance sheet.
The following tables present the Company’s financial assets that are measured at fair value on a nonrecurring basis for each of the fair value hierarchy levels:
| ($ in thousands) | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Collateral dependent individually evaluated loans | $— | $15,882 | $— | $15,882 |
| Other real estate owned and foreclosed assets | — | — | 3,628 | 3,628 |
| Total nonrecurring fair value measurements | $— | $15,882 | $3,628 | $19,510 |
| ($ in thousands) | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Collateral dependent individually evaluated loans | $— | $4,692 | $— | $4,692 |
| Other real estate owned and foreclosed assets | — | — | 2,017 | 2,017 |
| Total nonrecurring fair value measurements | $— | $4,692 | $2,017 | $6,709 |
Accounting guidance from the FASB requires the disclosure of estimated fair value information about certain on- and off-balance sheet financial instruments, including those financial instruments that are not measured and reported at fair value on a recurring basis. The significant methods and assumptions used by the Company to estimate the fair value of financial instruments are discussed below.
Cash, Short-Term Investments and Federal Funds Sold – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
Securities – The fair value measurement for securities available for sale was discussed earlier in the note. The same measurement techniques were applied to the valuation of securities held to maturity.
Loans, Net – The fair value measurement for certain collateral dependent loans that are individually evaluated for credit loss was described earlier in this note. For the remaining portfolio, fair values were generally determined by discounting scheduled cash flows using discount rates determined with reference to current market rates at which loans with similar terms would be made to borrowers of similar credit quality.
Loans Held For Sale – These loans are either carried under the fair value option or at the lower of cost or market. Given the short duration of these instruments, the carrying amount is considered a reasonable estimate of fair value.
Deposits – The accounting guidance requires that the fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits and interest-bearing checking and savings accounts, be assigned fair values equal to amounts payable upon demand (carrying amounts). The fair value of fixed-maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities.
Federal Funds Purchased and Securities Sold under Agreements to Repurchase and Federal Funds Purchased– For these short-term liabilities, the carrying amount is a reasonable estimate of fair value.
Short-Term FHLB Borrowings– FHLB borrowings at December 31, 2023 and 2022 consist of short-term fixed rate borrowings (five calendar days outstanding); as such, the carrying amount of the instruments is a reasonable estimate of fair value and is reflected as Level 1 in the respective table below.
Long-Term Debt – The fair value is estimated by discounting the future contractual cash flows using current market rates at which debt with similar terms could be obtained.
Derivative Financial Instruments – The fair value measurement for derivative financial instruments was described earlier in this note.
The following tables present the estimated fair values of the Company’s financial instruments by fair value hierarchy levels and the corresponding carrying amounts.
| Total · Carrying | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) · Level 1 · Level 2 · Level 3 · Fair Value · Amount | ||||||||||
| Financial assets: | ||||||||||
| Cash, interest-bearing bank deposits, and federal funds sold | $ | 1,188,284 | $ | — | $ | — | $ | 1,188,284 | $ | 1,188,284 |
| Available for sale securities | — | 4,915,195 | — | 4,915,195 | 4,915,195 | |||||
| Held to maturity securities | — | 2,485,918 | — | 2,485,918 | 2,684,779 | |||||
| Loans, net | — | 15,882 | 23,170,377 | 23,186,259 | 23,614,010 | |||||
| Loans held for sale | — | 26,124 | — | 26,124 | 26,124 | |||||
| Derivative financial instruments | — | 90,712 | — | 90,712 | 90,712 | |||||
| Financial liabilities: | ||||||||||
| Deposits | $ | — | $ | — | $ | 29,679,228 | $ | 29,679,228 | $ | 29,690,059 |
| Federal funds purchased | 350 | — | — | 350 | 350 | |||||
| Securities sold under agreements to repurchase | 454,479 | — | — | 454,479 | 454,479 | |||||
| Short-term FHLB Borrowings | 700,000 | — | — | 700,000 | 700,000 | |||||
| Long-term debt | — | 196,182 | — | 196,182 | 236,317 | |||||
| Derivative financial instruments | — | 205,796 | 1,342 | 207,138 | 207,138 | |||||
| Total · Carrying | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) · Level 1 · Level 2 · Level 3 · Fair Value · Amount | ||||||||||
| Financial assets: | ||||||||||
| Cash, interest-bearing bank deposits, and federal funds sold | $ | 888,519 | $ | — | $ | — | $ | 888,519 | $ | 888,519 |
| Available for sale securities | — | 5,556,041 | — | 5,556,041 | 5,556,041 | |||||
| Held to maturity securities | — | 2,615,398 | — | 2,615,398 | 2,852,495 | |||||
| Loans, net | — | 4,692 | 22,132,683 | 22,137,375 | 22,806,257 | |||||
| Loans held for sale | — | 26,385 | — | 26,385 | 26,385 | |||||
| Derivative financial instruments | — | 109,497 | — | 109,497 | 109,497 | |||||
| Financial liabilities: | ||||||||||
| Deposits | $ | — | $ | — | $ | 29,041,635 | $ | 29,041,635 | $ | 29,070,349 |
| Federal funds purchased | 1,850 | — | — | 1,850 | 1,850 | |||||
| Securities sold under agreements to repurchase | 444,421 | — | — | 444,421 | 444,421 | |||||
| FHLB short-term borrowings | 1,425,000 | — | — | 1,425,000 | 1,425,000 | |||||
| Long-term debt | — | 200,060 | — | 200,060 | 242,077 | |||||
| Derivative financial instruments | — | 202,238 | 1,883 | 204,121 | 204,121 | |||||
Note 21. Condensed Parent Company Information
The following condensed financial statements reflect the accounts and transactions of Hancock Whitney Corporation only:
Condensed Balance Sheets
| December 31, | ||||
|---|---|---|---|---|
| ($ in thousands) · 2023 · 2022 | ||||
| Assets: | ||||
| Cash | $ | 218,714 | $ | 127,184 |
| Investment in bank subsidiaries | 3,712,718 | 3,342,743 | ||
| Investment in non-bank subsidiaries | 29,446 | 25,634 | ||
| Due from subsidiaries and other assets | 11,628 | 14,939 | ||
| Total assets | $ | 3,972,506 | $ | 3,510,500 |
| Liabilities and Stockholders' Equity: | ||||
| Long term debt | $ | 166,968 | $ | 166,816 |
| Other liabilities | 1,877 | 1,056 | ||
| Stockholders' equity | 3,803,661 | 3,342,628 | ||
| Total liabilities and stockholders' equity | $ | 3,972,506 | $ | 3,510,500 |
Condensed Statements of Income
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| ($ in thousands) · 2023 · 2022 · 2021 | ||||||
| Operating income | ||||||
| From subsidiaries: | ||||||
| Cash dividends received from bank subsidiaries | $ | 185,000 | $ | 180,000 | $ | 150,000 |
| Cash dividend from nonbank subsidiary | — | 2,500 | 5,000 | |||
| Equity in earnings of subsidiaries greater than dividends received | 222,731 | 355,853 | 327,950 | |||
| Total operating income | 407,731 | 538,353 | 482,950 | |||
| Other expense, net | 19,587 | 17,708 | 25,814 | |||
| Income tax benefit | (4,458) | (3,444) | (6,079) | |||
| Net income | $ | 392,602 | $ | 524,089 | $ | 463,215 |
| Other comprehensive income (loss), net of tax | 151,055 | (718,247) | (134,004) | |||
| Comprehensive income (loss) | $ | 543,657 | $ | (194,158) | $ | 329,211 |
Condensed Statements of Cash Flows
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| ($ in thousands) · 2023 · 2022 · 2021 | |||||||
| Cash flows from operating activities - principally dividends received from subsidiaries | $ | 198,093 | $ | 192,816 | $ | 160,887 | |
| Net cash provided by operating activities | 198,093 | 192,816 | 160,887 | ||||
| Cash flows from investing activities: | |||||||
| Proceeds from sale of premises and equipment | — | 855 | — | ||||
| Net cash provided by investing activities | — | 855 | — | ||||
| Cash flows from financing activities: | |||||||
| Repayment of long term debt | — | — | (150,000) | ||||
| Dividends paid to stockholders | (104,697) | (94,458) | (95,927) | ||||
| Repurchase of common stock | — | (58,892) | (21,796) | ||||
| Proceeds from dividend reinvestment and other incentive plans | 3,815 | 3,972 | 4,482 | ||||
| Payroll tax remitted on net share settlement of equity awards | (5,681) | (7,386) | (7,364) | ||||
| Net cash used in financing activities | (106,563) | (156,764) | (270,605) | ||||
| Net increase (decrease) in cash | 91,530 | 36,907 | (109,718) | ||||
| Cash, beginning of year | 127,184 | 90,277 | 199,995 | ||||
| Cash, end of year | $ | 218,714 | $ | 127,184 | $ | 90,277 | |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.