Skip to main content

CVB FINANCIAL CORP

For the period ended Sep 30, 2024. Filed Nov 7, 2024.

View on SEC.gov

About this filing

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

Sep 30, 2024 · Filed Nov 7, 2024

CVBF$22.74-0.5%Stored close · as of Nov 6, 2026

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

See the whole filing, with its images and exhibits

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  1. BUSINESS

The condensed consolidated financial statements include CVB Financial Corp. (referred to herein on an unconsolidated basis as “CVB” and on a consolidated basis as “we”, “our” or the “Company”) and its wholly owned subsidiary: Citizens Business Bank (the “Bank” or “CBB”), after elimination of all intercompany transactions and balances. The Company hasone inactive subsidiary, Chino Valley Bancorp.

The Company’s primary operations are related to traditional banking activities. This includes the acceptance of deposits and the lending and investing of money through the operations of the Bank. The Bank also provides trust and investment-related services to customers through its CitizensTrust Division. The Bank’s customers consist primarily of small to mid-sized businesses and individuals located throughout California. As of September 30, 2024, the Bank operated 62 banking centers andthree trust office locations. The Company is headquartered in the city of Ontario, California.

  1. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements and notes thereto have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) for Form 10-Q and conform to practices within the banking industry and include all of the information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”) for interim financial reporting. The accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments), which are necessary for a fair presentation of financial results for the interim periods presented. The results of operations for the three and nine months ended September 30, 2024 are not necessarily indicative of the results for the full year. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements, accounting policies and financial notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC. A summary of the significant accounting policies consistently applied in the preparation of the accompanying unaudited condensed consolidated financial statements follows.

Reclassification — Certain amounts in the prior periods’ unaudited condensed consolidated financial statements and related footnote disclosures have been reclassified to conform to the current presentation with no impact on previously reported net income or stockholders’ equity.

  1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Except as discussed below, our accounting policies are described in Note 3 –Summary of Significant Accounting Policies, of our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023 as filed with the SEC (“Form 10-K”).

Use of Estimates in the Preparation of Financial Statements — The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for credit losses. Other significant estimates, which may be subject to change, include fair value determinations and disclosures, impairment of investments, goodwill, loans, as well as valuation of deferred tax assets.

  1. INVESTMENT SECURITIES

The amortized cost and estimated fair value of investment securities are summarized below. The majority of securities held are available-for-sale securities with fair value based on quoted prices for similar assets in active markets or quoted prices for identical assets in markets that are not active. Estimated fair values were obtained from an independent pricing service based upon market quotes.

Amortized CostGross Unrealized Holding GainGross Unrealized Holding LossFair ValueTotal Percent
(Dollars in thousands)
Investment securities available-for-sale:
Government agency/GSE$33,921$208$—$34,1291.38%
Mortgage-backed securities2,295,38143(261,825)2,033,59982.48%
CMO/REMIC476,051—(105,044)371,00715.05%
Municipal bonds26,48946(1,115)25,4201.03%
Other securities1,430——1,4300.06%
Unallocated portfolio layer fair value basis adjustments (1)(14,959)14,959——0.00%
Total available-for-sale securities$2,818,313$15,256$(367,984)$2,465,585100.00%
Investment securities held-to-maturity:
Government agency/GSE$518,446$—$(84,898)$433,54821.55%
Mortgage-backed securities626,4745(85,320)541,15926.05%
CMO/REMIC788,622—(144,801)643,82132.79%
Municipal bonds460,2572,994(29,540)433,71119.14%
Other securities (2)11,455——11,4550.47%
Total held-to-maturity securities$2,405,254$2,999$(344,559)$2,063,694100.00%

(1)

Represents the amount of portfolio layer method basis adjustments related to AFS MBS securities hedged in a closed portfolio. Under U.S. GAAP, portfolio layer method basis adjustments are not allocated to individual securities, however the amounts impact the unrealized gains or losses for the individual securities being hedged. Refer to Note 3 and Note 10 for additional information.

(2)

Represents Commercial Property Assessed Clean Energy ("C-PACE") bonds.

During the third quarter of 2024, the Bank sold AFS securities with a book value of $312 million, resulting in a net pre-tax loss of $11.6 million.

Amortized CostGross Unrealized Holding GainGross Unrealized Holding LossFair ValueTotal Percent
(Dollars in thousands)
Investment securities available-for-sale:
Government agency/GSE$32,229$24$—$32,2531.09%
Mortgage-backed securities2,843,74442(336,107)2,507,67984.83%
CMO/REMIC502,234—(112,872)389,36213.17%
Municipal bonds26,47746(888)25,6350.87%
Other securities1,196——1,1960.04%
Unallocated portfolio layer fair value basis adjustments (1)(6,938)6,938——0.00%
Total available-for-sale securities$3,398,942$7,050$(449,867)$2,956,125100.00%
Investment securities held-to-maturity:
Government agency/GSE$530,656$—$(97,972)$432,68421.53%
Mortgage-backed securities663,090—(97,436)565,65426.90%
CMO/REMIC802,892—(156,155)646,73732.58%
Municipal bonds467,9723,438(33,604)437,80618.99%
Total held-to-maturity securities$2,464,610$3,438$(385,167)$2,082,881100.00%

The following table provides information about the amount of interest income earned on investment securities which is fully taxable and which is exempt from regular federal income tax.

Three Months Ended · Nine Months Ended
September 30,September 30,
2024202320242023
(Dollars in thousands)
Investment securities available-for-sale:
Taxable$20,010$22,272$62,347$60,887
Tax-advantaged168169502506
Total interest income from available-for-sale securities20,17822,44162,84961,393
Investment securities held-to-maturity:
Taxable10,89611,13932,93033,939
Tax-advantaged2,3882,4377,2017,333
Total interest income from held-to-maturity securities13,28413,57640,13141,272
Total interest income from investment securities$33,462$36,017$102,980$102,665

Approximately 90% of the total investment securities portfolio at September 30, 2024 represents securities issued by the U.S. government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest. The remaining securities are predominately AA or better general-obligation municipal bonds. The allowance for credit losses for held-to-maturity investment securities under the CECL model waszero at September 30, 2024 and December 31, 2023.

The following table presents the Company’s available-for-sale and held-to-maturity investment securities, by investment category, in an unrealized loss position for which an allowance for credit losses has not been recorded as of September 30, 2024 and December 31, 2023.

Less Than 12 Months12 Months or LongerTotal
Fair ValueGross Unrealized Holding LossesFair ValueGross Unrealized Holding LossesFair ValueGross Unrealized Holding Losses
(Dollars in thousands)
Investment securities available-for-sale:
Government agency/GSE$—$—$—$—$—$—
Mortgage-backed securities9—2,032,214(261,824)2,032,223(261,825)
CMO/REMIC——371,006(105,044)371,006(105,044)
Municipal bonds3,323(48)21,190(1,068)24,513(1,115)
Total available-for-sale securities$3,332$(48)$2,424,410$(367,936)$2,427,742$(367,984)
Investment securities held-to-maturity:
Government agency/GSE$—$—$433,548$(84,898)$433,548$(84,898)
Mortgage-backed securities——538,947(85,320)538,947(85,320)
CMO/REMIC——643,821(144,801)643,821(144,801)
Municipal bonds12,760(101)301,057(29,439)313,817(29,539)
Total held-to-maturity securities$12,760$(101)$1,917,373$(344,458)$1,930,134$(344,558)
Less Than 12 Months12 Months or LongerTotal
Fair ValueGross Unrealized Holding LossesFair ValueGross Unrealized Holding LossesFair ValueGross Unrealized Holding Losses
(Dollars in thousands)
Investment securities available-for-sale:
Government agency/GSE$—$—$—$—$—$—
Mortgage-backed securities48—2,506,162(336,107)2,506,210(336,107)
CMO/REMIC——389,359(112,872)389,359(112,872)
Municipal bonds3,286(17)18,105(871)21,391(888)
Total available-for-sale securities$3,334$(17)$2,913,626$(449,850)$2,916,960$(449,867)
Investment securities held-to-maturity:
Government agency/GSE$—$—$432,684$(97,972)$432,684$(97,972)
Mortgage-backed securities——565,655(97,436)565,655(97,436)
CMO/REMIC——646,737(156,155)646,737(156,155)
Municipal bonds20,609(200)293,467(33,404)314,076(33,604)
Total held-to-maturity securities$20,609$(200)$1,938,543$(384,967)$1,959,152$(385,167)

At September 30, 2024, investment securities with carrying values of$2.74 billion were pledged to secure various types of deposits, including $1.34 billion of public funds. In addition, investment securities with carrying values of $1.88 billion were pledged to secure $469 million for repurchase agreements, $1.35 billion for unused borrowing capacity and approximately $58 million for other purposes as required or permitted by law.

At December 31, 2023, investment securities with carrying values of$2.26 billion were pledged to secure various types of deposits, including $1.38 billion of public funds. In addition, investment securities, with carrying values of $3.02 billion were pledged to secure $372.5 million for repurchase agreements, $1.8 billion for outstanding borrowings, $796 million for unused borrowing capacity and approximately $51 million for other purposes as required or permitted by law.

The amortized cost and fair value of debt securities at September 30, 2024, by contractual maturity, are shown in the table below. Although mortgage-backed and CMO/REMIC securities have weighted average remaining contractual maturities of approximately 23 years, expected maturities will differ from contractual maturities because borrowers may have the right to prepay such obligations without penalty. Mortgage-backed and CMO/REMIC securities are included in maturity categories based upon estimated average lives which incorporate estimated prepayment speeds.

Available-for-saleHeld-to-maturity
Amortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Due in one year or less$43,249$43,327$10,211$10,049
Due after one year through five years110,874116,47648,52547,616
Due after five years through ten years2,180,6651,928,902322,507291,783
Due after ten years483,525376,8802,024,0111,714,246
Total investment securities$2,818,313$2,465,585$2,405,254$2,063,694

The investment in FHLB stock is periodically evaluated for impairment based on, among other things, the capital adequacy of the FHLB and its overall financial condition. No impairment losses have been recorded through September 30, 2024.

  1. LOANS AND LEASE FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES

The following table provides a summary of total loans and lease finance receivables by type.

September 30, 2024December 31, 2023
(Dollars in thousands)
Commercial real estate$6,618,637$6,784,505
Construction14,75566,734
SBA272,001270,619
SBA - Paycheck Protection Program (PPP)1,2552,736
Commercial and industrial936,489969,895
Dairy & livestock and agribusiness342,445412,891
Municipal lease finance receivables67,58573,590
SFR mortgage267,181269,868
Consumer and other loans52,21754,072
Total loans, at amortized cost8,572,5658,904,910
Less: Allowance for credit losses(82,942)(86,842)
Total loans and lease finance receivables, net$8,489,623$8,818,068

As of September 30, 2024,80.50% of the Company’s total loan portfolio consisted of real estate loans, with commercial real estate loans representing 77.21% of total loans. The Company’s real estate loans and construction loans are secured by real properties primarily located in California. As of September 30, 2024,$460.7 million, or 6.96%of the total commercial real estate loans included loans secured by farmland, compared to $497.7 million, or 7.34%, at December 31, 2023. The loans secured by farmland included $121.9 million for loans secured by dairy & livestock land and $338.8 million for loans secured by agricultural land at September 30, 2024, compared to $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023. As of September 30, 2024, dairy & livestock and agribusiness loans of $342.4 million were comprised of $298.3 million for dairy & livestock loans and $44.1 million for agribusiness loans, compared to $412.9 million comprised of $374.9 million of dairy & livestock loans and $38.0 million of agribusiness loans December 31, 2023.

At September 30, 2024 and December 31, 2023, loans totaling$4.32 billion and $4.04 billion, respectively, were pledged to secure available lines of credit from the FHLB and the Federal Reserve Bank.

There wereno outstanding loans held-for-sale as of September 30, 2024 and December 31, 2023.

Credit Quality Indicators

We monitor credit quality by evaluating various risk attributes and utilize such information in our evaluation of the appropriateness of the allowance for credit losses. Internal credit risk ratings, within our loan risk rating system, are the credit quality indicators that we most closely monitor.

An important element of our approach to credit risk management is our loan risk rating system. The originating officer assigns each loan an initial risk rating, which is reviewed and confirmed or changed, as appropriate, by credit management. Approvals are made based upon the amount of inherent credit risk specific to the transaction and are reviewed for appropriateness by senior line and credit management personnel. Credits are monitored by line and credit management personnel for deterioration or improvement in a borrower’s financial condition, which would impact the ability of the borrower to perform under the contract. Risk ratings are adjusted as necessary.

Loans are risk rated into the following categories: Pass, Special Mention, Substandard, Doubtful and Loss. Each of these groups is assessed for the proper amount to be used in determining the adequacy of our allowance for losses. These categories can be described as follows:

Pass — These loans, including loans on the Bank’s internal watch list, range from minimal credit risk to lower than average, but still acceptable, credit risk. Watch list loans usually require more than normal management attention. Loans on the watch list may involve borrowers with adverse financial trends, higher debt/equity ratios, or weaker liquidity positions, but not to the degree of being considered a defined weakness or problem loan where risk of loss may be apparent.

Special Mention — Loans assigned to this category have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard — Loans classified as substandard are 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. Substandard loans are characterized by the distinct possibility that the Company will sustain some loss if deficiencies are not corrected.

Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or the liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

Loss — Loans classified as loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this asset with insignificant value even though partial recovery may be affected in the future.

The following table summarizes loans by type and origination year, according to our internal risk ratings as of the dates presented.

Origination Year · Revolving loans amortized · Revolving loans converted to
September 30, 202420242023202220212020Priorcost basisterm loansTotal
(Dollars in thousands)
Commercial real estate loans:
Risk Rating:
Pass$234,801$427,623$1,262,430$1,080,704$838,577$2,270,791$187,981$36,610$6,339,517
Special Mention6714,50123,79525,25917,022106,5693,0751,296182,188
Substandard—2448,8906,22425,30955,301964—96,932
Doubtful & Loss—————————
Total Commercial real estate loans:$235,472$432,368$1,295,115$1,112,187$880,908$2,432,661$192,020$37,906$6,618,637
Current YTD Period: Gross charge-offs$—$—$—$—$—$2,258$—$—$2,258
Construction loans:
Risk Rating:
Pass$2,977$1,986$7,730$—$—$—$—$—$12,693
Special Mention—————————
Substandard———2,062————2,062
Doubtful & Loss—————————
Total Construction loans:$2,977$1,986$7,730$2,062$—$—$—$—$14,755
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
SBA loans:
Risk Rating:
Pass$25,973$17,213$47,143$49,661$24,005$95,298$—$—$259,293
Special Mention————4,7362,895——7,631
Substandard——1,591——3,486——5,077
Doubtful & Loss—————————
Total SBA loans:$25,973$17,213$48,734$49,661$28,741$101,679$—$—$272,001
Current YTD Period: Gross charge-offs$—$—$—$—$—$165$—$—$165
SBA - PPP loans:
Risk Rating:
Pass$—$—$—$366$889$—$—$—$1,255
Special Mention—————————
Substandard—————————
Doubtful & Loss—————————
Total SBA - PPP loans:$—$—$—$366$889$—$—$—$1,255
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial and industrial loans:
Risk Rating:
Pass$77,027$123,195$119,246$72,164$72,604$124,580$307,261$5,131$901,208
Special Mention6743,4149992,3574444,3709,6645,17327,095
Substandard—1,47225379—72,4003,9758,186
Doubtful & Loss—————————
Total Commercial and industrial loans:$77,701$128,081$120,498$74,600$73,048$128,957$319,325$14,279$936,489
Current YTD Period: Gross charge-offs$—$—$300$—$—$1,186$—$431$1,917
Origination Year · Revolving loans amortized · Revolving loans converted to
September 30, 202420242023202220212020Priorcost basisterm loansTotal
(Dollars in thousands)
Dairy & livestock and agribusiness loans:
Risk Rating:
Pass$427$—$—$642$889$210$286,841$—$289,009
Special Mention——————41,34940841,757
Substandard—————609,5622,05711,679
Doubtful & Loss—————————
Total Dairy & livestock and agribusiness loans:$427$—$—$642$889$270$337,752$2,465$342,445
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Municipal lease finance receivables loans:
Risk Rating:
Pass$1,711$—$5,345$25,008$5,354$30,026$—$—$67,444
Special Mention—————141——141
Substandard—————————
Doubtful & Loss—————————
Total Municipal lease finance receivables loans:$1,711$—$5,345$25,008$5,354$30,167$—$—$67,585
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
SFR mortgage loans:
Risk Rating:
Pass$14,861$21,171$60,051$41,849$39,384$87,473$—$—$264,789
Special Mention————902823—2942,019
Substandard—————373——373
Doubtful & Loss—————————
Total SFR mortgage loans:$14,861$21,171$60,051$41,849$40,286$88,669$—$294$267,181
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Consumer and other loans:
Risk Rating:
Pass$4,110$3,324$2,189$2,065$359$696$37,201$1,815$51,759
Special Mention———157——4—161
Substandard———————297297
Doubtful & Loss—————————
Total Consumer and other loans:$4,110$3,324$2,189$2,222$359$696$37,205$2,112$52,217
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$1$3$4
Total Loans, at amortized cost:
Risk Rating:
Pass$361,887$594,512$1,504,134$1,272,459$982,061$2,609,074$819,284$43,556$8,186,967
Special Mention1,3457,91524,79427,77323,104114,79854,0927,171260,992
Substandard—1,71610,7348,36525,30959,22712,9266,329124,606
Doubtful & Loss—————————
Total Loans at amortized cost:$363,232$604,143$1,539,662$1,308,597$1,030,474$2,783,099$886,302$57,056$8,572,565
Current YTD Period: Gross charge-offs$—$—$300$—$—$3,609$1$434$4,344
Origination Year · Revolving loans amortized · Revolving loans converted to
December 31, 202320232022202120202019Priorcost basisterm loansTotal
(Dollars in thousands)
Commercial real estate loans:
Risk Rating:
Pass$447,991$1,315,563$1,133,331$885,590$497,541$2,041,329$171,223$38,568$6,531,136
Special Mention3,2413,89715,86819,36843,82474,6732,911—163,782
Substandard7448,1272,89133,40112,98630,637801—89,587
Doubtful & Loss—————————
Total Commercial real estate loans:$451,976$1,327,587$1,152,090$938,359$554,351$2,146,639$174,935$38,568$6,784,505
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Construction loans:
Risk Rating:
Pass$1,274$15,046$22,288$8,058$—$—$17,938$—$64,604
Special Mention——2,130—————2,130
Substandard—————————
Doubtful & Loss—————————
Total Construction loans:$1,274$15,046$24,418$8,058$—$—$17,938$—$66,734
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
SBA loans:
Risk Rating:
Pass$20,701$48,212$51,038$29,306$6,236$101,856$—$—$257,349
Special Mention—1,627—4,7841,1321,760——9,303
Substandard————7493,218——3,967
Doubtful & Loss—————————
Total SBA loans:$20,701$49,839$51,038$34,090$8,117$106,834$—$—$270,619
Current YTD Period: Gross charge-offs$—$—$—$—$—$288$—$—$288
SBA - PPP loans:
Risk Rating:
Pass$—$—$699$2,037$—$—$—$—$2,736
Special Mention—————————
Substandard—————————
Doubtful & Loss—————————
Total SBA - PPP loans:$—$—$699$2,037$—$—$—$—$2,736
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial and industrial loans:
Risk Rating:
Pass$141,080$143,847$100,059$88,743$68,352$94,027$289,539$5,460$931,107
Special Mention7,8297387455524,1143,98610,5295,34733,840
Substandard—257——891,2962,4878194,948
Doubtful & Loss—————————
Total Commercial and industrial loans:$148,909$144,842$100,804$89,295$72,555$99,309$302,555$11,626$969,895
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$109$109
Origination Year · Revolving loans amortized · Revolving loans converted to
December 31, 202320232022202120202019Priorcost basisterm loansTotal
(Dollars in thousands)
Dairy & livestock and agribusiness loans:
Risk Rating:
Pass$296$—$1,586$931$80$208$337,525$—$340,626
Special Mention448———25—69,232—69,705
Substandard—————602,500—2,560
Doubtful & Loss—————————
Total Dairy & livestock and agribusiness loans:$744$—$1,586$931$105$268$409,257$—$412,891
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Municipal lease finance receivables loans:
Risk Rating:
Pass$—$5,735$25,803$5,981$4,267$31,622$—$—$73,408
Special Mention—————182——182
Substandard—————————
Doubtful & Loss—————————
Total Municipal lease finance receivables loans:$—$5,735$25,803$5,981$4,267$31,804$—$—$73,590
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
SFR mortgage loans:
Risk Rating:
Pass$22,248$61,070$43,573$44,076$28,049$67,750$—$—$266,766
Special Mention789——918544327——2,578
Substandard—————200—324524
Doubtful & Loss—————————
Total SFR mortgage loans:$23,037$61,070$43,573$44,994$28,593$68,277$—$324$269,868
Current YTD Period: Gross charge-offs$—$—$—$—$—$—$—$—$—
Consumer and other loans:
Risk Rating:
Pass$4,911$4,122$2,707$702$644$486$38,595$871$53,038
Special Mention——246———4173423
Substandard—————121598611
Doubtful & Loss—————————
Total Consumer and other loans:$4,911$4,122$2,953$702$644$498$38,600$1,642$54,072
Current YTD Period: Gross charge-offs$—$—$—$—$—$4$—$4$8
Total Loans, at amortized cost:
Risk Rating:
Pass$638,501$1,593,595$1,381,084$1,065,424$605,169$2,337,278$854,820$44,899$8,520,770
Special Mention12,3076,26218,98925,62249,63980,92882,6765,520281,943
Substandard7448,3842,89133,40113,82435,4235,7891,741102,197
Doubtful & Loss—————————
Total Loans at amortized cost:$651,552$1,608,241$1,402,964$1,124,447$668,632$2,453,629$943,285$52,160$8,904,910
Current YTD Period: Gross charge-offs$—$—$—$—$—$292$—$113$405

Allowance for Credit Losses ("ACL")

The Company's allowance models calculate reserves over the average life of the loan, which includes the remaining time to maturity, adjusted for estimated prepayments applied as an adjustment to our commercial real estate and commercial and industrial loans. Our allowance for credit losses is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics. We have three collective loan pools: Commercial Real Estate, Commercial and Industrial, and Consumer. A substantial portion of the ACL relates to loans within the Commercial Real Estate and Commercial and Industrial methodologies, each evaluated on a collective basis. Our ACL amounts are largely driven by portfolio characteristics, including loss history, internal risk grading, various risk attributes, and the economic outlook for certain macroeconomic variables. Risk attributes for commercial real estate loans include Original Loan to Value ratios ("OLTV"), origination year, loan seasoning, and macroeconomic variables that include Real GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread. The macroeconomic variables for Consumer include unemployment rate and GDP. The Commercial Real Estate methodology is applied over commercial real estate loans, a portion of construction loans, and a portion of SBA loans. The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding Paycheck Protection Program loans). The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans. In addition to determining the quantitative life of loan loss rate to be applied against the amortized cost basis of the portfolio segments, management reviews current conditions and forecasts to determine whether adjustments are needed to ensure that the life of loan loss rates reflect both the current state of the portfolio, and expectations for macroeconomic changes. The Company’s ACL estimate incorporates a reasonable and supportable forecast of various macroeconomic variables over the remaining average life of our loans. This forecast incorporates an assumption that each macroeconomic variable will revert to a long-term expectation, starting in years two through three, of the reasonable and supportable forecast period, with the reversion largely completed within the first five years of the forecast. The economic forecast is based on probability weighted scenarios to address macroeconomic uncertainty. Our methodology for assessing the appropriateness of the allowance is reviewed on a regular basis and considers overall risks in the Bank’s loan portfolio. Refer to Note 3 –Summary of Significant Accounting Policies included in our Annual Report on Form 10-K for the year ended December 31, 2023 for a more detailed discussion concerning the allowance for credit losses.

The ACL totaled $82.9 million at September 30, 2024, compared to $86.8 million at December 31, 2023. The $3.9 million decrease in the ACL from December 31, 2023 to September 30, 2024 was comprised of $3.9 million in net charge-offs. At September 30, 2024, the ACL as a percentage of total loans and leases, at amortized cost, was 0.97%. This compares to 0.98% at December 31, 2023.The majority of the net charge-offs in 2024 were related to loans in which specific loan loss reserves had been established prior to December 31, 2023. Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. These U.S. economic forecasts include a baseline forecast, as well as downside forecasts. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with downside risks weighted among multiple forecasts. As of September 30, 2024, the resulting weighted forecast resulted in Real GDP declining slightly in the fourth quarter of 2024 and continuing to be negative in the first quarter of 2025. GDP growth is forecasted to be less than 1% for all of 2025, before increasing to 1.4% in 2026, and then growth of 1.9% in 2027. Unemployment is forecasted to increase, with unemployment averaging 5.5% for all of 2025. The unemployment rate is forecasted to stay higher than 5.5% until late 2027.

Management believes that the ACL was appropriate at September 30, 2024 and December 31, 2023. Due to inflationary pressures, high interest rates, lower commercial real estate values, and geopolitical events, no assurance can be given that economic conditions that adversely affect the Company’s service areas or other circumstances will not be reflected in increased provisions for credit losses in the future.

The following tables present the balance and activity related to the allowance for credit losses for held-for-investment loans by type for the periods presented.

Ending Balance June 30, 2024Charge-offsRecoveriesProvision for (Recapture of) Credit LossesEnding Balance September 30, 2024
(Dollars in thousands)
Commercial real estate$69,405$—$—$336$69,741
Construction788—56(391)453
SBA2,496(26)13252,508
Commercial and industrial5,103—113555,271
Dairy & livestock and agribusiness3,775——513,826
Municipal lease finance receivables186———186
SFR mortgage498——(59)439
Consumer and other loans535——(17)518
Total allowance for credit losses$82,786$(26)$182$—$82,942
Ending Balance June 30, 2023Charge-offsRecoveriesProvision for (Recapture of) Credit LossesEnding Balance September 30, 2023
(Dollars in thousands)
Commercial real estate$67,943$—$—$2,957$70,900
Construction1,162—3(166)999
SBA2,656(26)483713,049
Commercial and industrial9,121——1619,282
Dairy & livestock and agribusiness4,960—3(1,396)3,567
Municipal lease finance receivables273——(27)246
SFR mortgage450——75525
Consumer and other loans402——25427
Total allowance for credit losses$86,967$(26)$54$2,000$88,995
Ending Balance December 31, 2023Charge-offsRecoveriesProvision for (Recapture of) Credit LossesEnding Balance September 30, 2024
(Dollars in thousands)
Commercial real estate$69,466$(2,258)$—$2,533$69,741
Construction1,277—61(885)453
SBA2,679(165)94(100)2,508
Commercial and industrial9,116(1,917)289(2,217)5,271
Dairy & livestock and agribusiness3,098——7283,826
Municipal lease finance receivables210——(24)186
SFR mortgage535——(96)439
Consumer and other loans461(4)—61518
Total allowance for credit losses$86,842$(4,344)$444$—$82,942
Ending Balance December 31, 2022Charge-offsRecoveriesProvision for (Recapture of) Credit LossesEnding Balance September 30, 2023
(Dollars in thousands)
Commercial real estate$64,806$—$—$6,094$70,900
Construction1,702—9(712)999
SBA2,809(207)693783,049
Commercial and industrial10,206(16)14(922)9,282
Dairy & livestock and agribusiness4,400—10(843)3,567
Municipal lease finance receivables296——(50)246
SFR mortgage366——159525
Consumer and other loans532(1)—(104)427
Total allowance for credit losses$85,117$(224)$102$4,000$88,995

Past Due and Nonperforming Loans

We seek to manage asset quality and control credit risk through diversification of the loan portfolio and the application of policies designed to promote sound underwriting and loan monitoring practices. The Bank’s Credit Management Division is responsible for monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. Reviews of nonperforming, past due loans and larger credits, designed to identify potential charges to the allowance for credit losses, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers and any guarantors, the value of the applicable collateral, loan loss experience, estimated credit losses, growth in the loan portfolio, prevailing economic conditions and other factors. Refer to Note 3 – Summary of Significant Accounting Policies, included in our Annual Report on Form 10-K for the year ended December 31, 2023, for additional discussion concerning the Bank’s policy for past due and nonperforming loans.

The following table presents the recorded investment in, and the aging of, past due loans (including nonaccrual loans), by type of loans as of the dates presented.

30-59 Days Past Due60-89 Days Past DueGreater than 89 Days Past DueTotal Past DueLoans Not Past DueTotal Loans and Financing Receivables
(Dollars in thousands)
Commercial real estate
Owner occupied$1,051$736$598$2,385$2,361,999$2,364,384
Non-owner occupied12,89923,92810,28347,1104,207,1434,254,253
Construction
Speculative (1)————7,8927,892
Non-speculative————6,8636,863
SBA109—43152271,849272,001
SBA - PPP————1,2551,255
Commercial and industrial—642,6192,683933,806936,489
Dairy & livestock and agribusiness—6082142342,303342,445
Municipal lease finance receivables————67,58567,585
SFR mortgage————267,181267,181
Consumer and other loans————52,21752,217
Total loans$14,059$24,788$13,625$52,472$8,520,093$8,572,565

(1)

30-59 Days Past Due60-89 Days Past DueGreater than 89 Days Past DueTotal Past DueLoans Not Past DueTotal Loans and Financing Receivables
(Dollars in thousands)
Commercial real estate
Owner occupied$300$—$2,505$2,805$2,430,447$2,433,252
Non-owner occupied16—5315474,350,7064,351,253
Construction
Speculative (1)————57,92157,921
Non-speculative————8,8138,813
SBA—1089691,077269,542270,619
SBA - PPP————2,7362,736
Commercial and industrial12—4,2534,265965,630969,895
Dairy & livestock and agribusiness————412,891412,891
Municipal lease finance receivables————73,59073,590
SFR mortgage201——201269,667269,868
Consumer and other loans18——1854,05454,072
Total loans$547$108$8,258$8,913$8,895,997$8,904,910

(1)

Amortized cost of our finance receivables and loans that are on nonaccrual status, including loans with no allowance are presented as of September 30, 2024 and December 31, 2023 by type of loan.

Nonaccrual with No Allowance for Credit LossesTotal Nonaccrual (1) (3)Loans Past Due Over 89 Days Still Accruing
(Dollars in thousands)
Commercial real estate
Owner occupied$598$598$—
Non-owner occupied18,19618,196—
Construction
Speculative (2)———
Non-speculative———
SBA151151—
SBA - PPP———
Commercial and industrial2,6862,825—
Dairy & livestock and agribusiness143143—
Municipal lease finance receivables———
SFR mortgage———
Consumer and other loans———
Total loans$21,774$21,913$—

(1)

As of September 30, 2024, $206,000 of nonaccruing loans were current, $8.0 million were 30-59 days past due, $60,000 were 60-89 days past due, and $13.6 million were 90+ days past due.

(2)

(3)

Excludes $165,000 of guaranteed portion of nonaccrual SBA loans that are in process of collection.

Nonaccrual with No Allowance for Credit LossesTotal Nonaccrual (1)Loans Past Due Over 89 Days Still Accruing
(Dollars in thousands)
Commercial real estate
Owner occupied$2,505$2,505$—
Non-owner occupied54812,935—
Construction
Speculative (2)———
Non-speculative———
SBA787969—
SBA - PPP———
Commercial and industrial9084,509—
Dairy & livestock and agribusiness6060—
Municipal lease finance receivables———
SFR mortgage323324—
Consumer and other loans———
Total loans$5,131$21,302$—

(1)

As of December 31, 2023, $13.0 million of nonaccruing loans were current, $16,000 were 30-59 days past due, and $8.3 million were 90+ days past due.

(2)

Collateral Dependent Loans

A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table presents the recorded investment in collateral-dependent loans by type of loans as of the dates presented.

September 30, 2024 · Number of Loans
Real EstateBusiness AssetsOtherDependent on Collateral
(Dollars in thousands)
Commercial real estate$18,794$—$—5
Construction————
SBA1465—3
SBA - PPP————
Commercial and industrial802,744—4
Dairy & livestock and agribusiness60—822
Municipal lease finance receivables————
SFR mortgage————
Consumer and other loans————
Total collateral-dependent loans$19,080$2,749$8214
December 31, 2023 · Number of Loans
Real EstateBusiness AssetsOtherDependent on Collateral
(Dollars in thousands)
Commercial real estate$15,440$—$—5
Construction————
SBA749220—4
SBA - PPP————
Commercial and industrial3922,9501,1678
Dairy & livestock and agribusiness60——1
Municipal lease finance receivables————
SFR mortgage324——1
Consumer and other loans————
Total collateral-dependent loans$16,965$3,170$1,16719

Reserve for Unfunded Loan Commitments

The allowance for off-balance sheet credit exposure relates to commitments to extend credit, letters of credit and undisbursed funds on lines of credit. The Company evaluates credit risk associated with the off-balance sheet loan commitments in the same manner as it evaluates credit risk associated with the loan and lease portfolio. The Bank's ACL methodology produced an allowance of $6.3 million for the off-balance sheet credit exposures as of September 30, 2024. There was a $1.3 million recapture of provision for unfunded loan commitments for the nine months ended September 30, 2024, compared tono recapture or provision for the nine months ended September 30, 2023. As of September 30, 2024 and December 31, 2023, the balance in this reserve was $6.3 million and $7.5 million, respectively, and was included in other liabilities.

Modifications of Loans to Borrowers Experiencing Financial Difficulty

The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2024. The amendments in ASU 2022-02 eliminated the recognition and measurement of TDRs and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.

As of September 30, 2024, total modified loans to borrowers experiencing financial difficulty of $15.8 million included 10 loans with an amortized cost totaling $8.0 million modified during the nine months ended September 30, 2024, including two dairy & livestock and agribusiness loans of $5.2 million, and eight commercial and industrial loans totaling $2.8 million.

The tables below reflect the amortized cost of loans by type made to borrowers experiencing financial difficulty that were modified as of September 30,2024 and September 30, 2023.

Term Extension · Combination-Term Extension and Interest Rate Reduction
Amortized Cost Basis% of Total Class of Financing ReceivablesAmortized Cost Basis% of Total Class of Financing ReceivablesTotal
Commercial real estate loans$1,7800.02%$6850.01%$2,465
Commercial and industrial2,7850.03%1690.00%2,954
Dairy & livestock and agribusiness10,3500.12%—0.00%10,350
Total$14,916$853$15,769
Commercial real estate loans$1,8150.02%6900.01%$2,505
Commercial and industrial—0.00%—0.00%—
Dairy & livestock and agribusiness4,7990.05%—0.00%4,799
Total$6,614$690$7,304

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

Loan TypeFinancial Effect
Term ExtensionCombination-Term Extension and Interest Rate Reduction
Commercial real estate loansAdded a weighted-average 1.9 years to the life of loans, which reduced monthly payment amounts for the borrowers.—
Commercial and industrialAdded a weighted-average 1.1 years to the life of loans, which reduced monthly payment amounts for the borrowers.—
Dairy & livestock and agribusinessAdded a weighted-average 1.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.—
Commercial real estate loans—Added a weighted-average 7.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10% to 7.25%.
Commercial and industrial—Added a weighted-average 2.0 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 8.75% to 7.75%.
Commercial real estate loansAdded a weighted-average 1.0 years to the life of loans, which reduced monthly payment amounts for the borrowers.—
Dairy & livestock and agribusinessAdded a weighted-average 0.5 years to the life of loans, which reduced monthly payment amounts for the borrowers.—
Commercial real estate loans—Added a weighted-average 7.6 years to the life of loans, which reduced monthly payment amounts for the borrowers; reduced weighted-average contractual interest rate from 10% to 7.25%.

As of September 30, 2024, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the first nine months of 2024 that subsequently defaulted. Payment default is defined as movement to nonaccrual (nonperforming) status, foreclosure or charge-off, whichever occurs first.

The following table presents the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty as of September 30,2024.

Payment Status (amortized cost basis)
Current · 30-89 Days Past Due · 90+ Days Past Due
(Dollars in thousands)
Commercial real estate loans$2,465$—$—
Commercial and industrial2,954——
Dairy & livestock and agribusiness10,350——
Total$15,769$—$—
  1. BORROWINGS

Customer Repurchase Agreements

The Bank offers a repurchase agreement product to its customers. This product, known as Citizens Sweep Manager, sells our investment securities overnight to our customers under an agreement to repurchase them the next day at a price which reflects the market value of the use of funds by the Bank for the period concerned. These repurchase agreements are signed with customers who want to invest their excess deposits, above a pre-determined balance in a demand deposit account, in order to earn interest. As of September 30, 2024, total funds borrowed under these agreements were $394.5 million with a weighted average interest rate of 2.24%, compared to $271.6 million with a weighted average interest rate of 0.29% at December 31, 2023.

Federal Home Loan Bank Advances and Other Borrowings

As of September 30, 2024, borrowings consisted of $500.0 million of FHLB advances. The FHLB advances include maturities of $300 million, at an average cost of approximately 4.73%, maturing in May of 2026, and $200 million, at a cost of 4.27% maturing in May of 2027. During the third quarter of 2024, we repaid $1.3 billion of borrowings from the Federal Reserve's Bank Term Funding Program ("BTFP"), with a cost of 4.76%, that were scheduled to mature in January of 2025.

As of December 31, 2023, total short-term borrowings of $2.07 billion, consisted of $1.91 billion of one-year advances from the Federal Reserve's BTFP at a cost of 4.78% and $160 million of short-term FHLB advances, at an average cost of approximately 5.7%. The BTFP advances included maturities of $695 million in May and $1.2 billion in December of 2024.

At September 30, 2024, loans with a carrying value of $4.32 billion were pledged to secure available lines of credit from the FHLB and the Federal Reserve Bank.

At September 30, 2024 investment securities with carrying values of $1.88 billion were pledged to secure $469 million for repurchase agreements, $1.35 billion for unused borrowing capacity and approximately $58 million for other purposes as required or permitted by law.

  1. EARNINGS PER SHARE RECONCILIATION

Basic earnings per common share are computed by dividing income allocated to common stockholders by the weighted-average number of common shares outstanding during each period. The computation of diluted earnings per common share considers the number of shares issuable upon the assumed exercise of outstanding common stock options. Antidilutive common shares are not included in the calculation of diluted earnings per common share. For the three and nine months ended September 30, 2024 shares deemed to be antidilutive, and thus excluded from the computation of earnings per common share, were 778,000 and 1,210,000, respectively. For the three and nine months ended September 30, 2023 shares deemed to be antidilutive, and thus excluded from the computation of earnings per common share, were 1,096,000 and 1,100,000, respectively.

The table below shows earnings per common share and diluted earnings per common share, and reconciles the numerator and denominator of both earnings per common share calculations.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(In thousands, except per share amounts)
Earnings per common share:
Net earnings$51,224$57,887$149,858$172,927
Less: Net earnings allocated to restricted stock3774101,0751,208
Net earnings allocated to common shareholders$50,847$57,477$148,783$171,719
Weighted average shares outstanding138,650138,345138,415138,361
Basic earnings per common share$0.37$0.42$1.07$1.24
Diluted earnings per common share:
Net income allocated to common shareholders$50,847$57,477$148,783$171,719
Weighted average shares outstanding138,650138,345138,415138,361
Incremental shares from assumed exercise of outstanding options189136134120
Diluted weighted average shares outstanding138,839138,481138,549138,481
Diluted earnings per common share$0.37$0.42$1.07$1.24
  1. FAIR VALUE INFORMATION

Fair Value Hierarchy

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.

The valuation methodologies for financial assets and liabilities measured at fair value on a recurring and non-recurring basis are described in Note 18 —Fair Value Information, included in our Annual Report on Form 10-K for the year ended December 31, 2023.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The tables below present the balances of assets and liabilities measured at fair value on a recurring basis as of the dates presented.

Carrying Value at September 30, 2024Quoted Pricesin Active Markets forIdentical Assets(Level 1)Significant Other Observable Inputs(Level 2)Significant Unobservable Inputs(Level 3)
(Dollars in thousands)
Description of assets
Investment securities - AFS:
Government agency/GSE$34,129$—$34,129$—
Mortgage-backed securities2,033,599—2,033,599—
CMO/REMIC371,007—371,007—
Municipal bonds25,420—25,420—
Other securities1,430—1,430—
Total investment securities - AFS2,465,585—2,465,585—
Derivatives not designated as hedging instruments:
Interest rate swaps364—364—
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps————
Cash flow hedges: interest rate swaps————
Total assets$2,465,950$—$2,465,950$—
Description of liability
Derivatives not designated as hedging instruments:
Interest rate swaps$364$—$364$—
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps14,959—14,959—
Cash flow hedges: interest rate swaps5,329—5,329—
Total liabilities$20,652$—$20,652$—
Carrying Value at December 31, 2023Quoted Pricesin Active Markets forIdentical Assets(Level 1)Significant Other Observable Inputs(Level 2)Significant Unobservable Inputs(Level 3)
(Dollars in thousands)
Description of assets
Investment securities - AFS:
Government agency/GSE$32,253$—$32,253$—
Mortgage-backed securities2,507,679—2,507,679—
CMO/REMIC389,362—389,362—
Municipal bonds25,635—25,635—
Other securities1,196—1,196—
Total investment securities - AFS2,956,125—2,956,125—
Derivatives not designated as hedging instruments:
Interest rate swaps112—112—
Derivatives designated as hedging instruments:
Interest rate swaps————
Total assets$2,956,237$—$2,956,237$—
Description of liability
Derivatives not designated as hedging instruments:
Interest rate swaps$112$—$112$—
Derivatives designated as hedging instruments:
Interest rate swaps6,938—6,938—
Total liabilities$7,050$—$7,050$—

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

We may be required to measure certain assets at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or fair value accounting or impairment write-downs of individual assets.

For assets measured at fair value on a non-recurring basis that were held on the balance sheet at September 30, 2024 and December 31, 2023, the following tables provide the level of valuation assumptions used to determine each adjustment and the carrying value of the related assets that had losses during the period.

Carrying Value at September 30, 2024Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1)Significant Other Observable Inputs(Level 2)Significant Unobservable Inputs(Level 3)Total Losses For the Nine Months EndedSeptember 30, 2024
(Dollars in thousands)
Description of assets
Loans:
Commercial real estate$21,259$—$—$21,259$31
Construction—————
SBA317——317—
SBA - PPP—————
Commercial and industrial5,778——5,778232
Dairy & livestock and agribusiness10,494——10,494498
Municipal lease finance receivables—————
SFR mortgage—————
Consumer and other loans—————
Other real estate owned647——64728
Asset held-for-sale—————
Total assets$38,495$—$—$38,495$789
Carrying Value at December 31, 2023Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1)Significant Other Observable Inputs(Level 2)Significant Unobservable Inputs(Level 3)Total Losses For the Year Ended December 31, 2023
(Dollars in thousands)
Description of assets
Loans:
Commercial real estate$18,678$—$—$18,678$2,128
Construction—————
SBA995——99557
SBA - PPP—————
Commercial and industrial6,092——6,0923,510
Dairy & livestock and agribusiness4,700——4,70027
Municipal lease finance receivables—————
SFR mortgage—————
Consumer and other loans—————
Other real estate owned—————
Asset held-for-sale—————
Total assets$30,465$—$—$30,465$5,722

Fair Value of Financial Instruments

The following disclosure presents estimated fair value of our financial instruments. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to develop the estimates of fair value. Accordingly, the estimates presented below are not necessarily indicative of the amounts the Company may realize in a current market exchange as of September 30, 2024 and December 31, 2023, respectively. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

Carrying · Estimated Fair Value
AmountLevel 1Level 2Level 3Total
(Dollars in thousands)
Assets
Total cash and cash equivalents$453,460$453,460$—$—$453,460
Interest-earning balances due from depository institutions24,338—24,338—24,338
Investment securities available-for-sale2,465,585—2,465,585—2,465,585
Investment securities held-to-maturity2,405,254—2,063,694—2,063,694
Total loans, net of allowance for credit losses8,489,623——8,198,8158,198,815
Derivatives not designated as hedging instruments:
Interest rate swaps364—364—364
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps—————
Cash flow hedges: interest rate swaps—————
Liabilities
Deposits:
Interest-bearing$4,935,665$—$4,932,019$—$4,932,019
Borrowings894,515—871,786—871,786
Derivatives not designated as hedging instruments:
Interest rate swaps364—364—364
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps14,959—14,959—14,959
Cash flow hedges: interest rate swaps5,329—5,329—5,329
Carrying · Estimated Fair Value
AmountLevel 1Level 2Level 3Total
(Dollars in thousands)
Assets
Total cash and cash equivalents$281,285$281,285$—$—$281,285
Interest-earning balances due from depository institutions8,216—8,216—8,216
Investment securities available-for-sale2,956,125—2,956,125—2,956,125
Investment securities held-to-maturity2,464,610—2,082,881—2,082,881
Total loans, net of allowance for credit losses8,818,068——8,503,5188,503,518
Derivatives not designated as hedging instruments:
Interest rate swaps112—112—112
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps—————
Liabilities
Deposits:
Interest-bearing$4,227,467$—$4,222,773$—$4,222,773
Borrowings2,341,642—2,283,631—2,283,631
Derivatives not designated as hedging instruments:
Interest rate swaps112—112—112
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps6,938—6,938—6,938

The fair value estimates presented herein are based on pertinent information available to management as of September 30, 2024 and December 31, 2023. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date, and therefore, current estimates of fair value may differ significantly from the amounts presented above.

  1. DERIVATIVE FINANCIAL INSTRUMENTS

Derivatives Not Designated as Hedging Instruments

The Bank is exposed to certain risks relating to its ongoing business operations and utilizes interest rate swap agreements (“swaps”) as part of its asset/liability management strategy to help manage its interest rate risk position. As of September 30, 2024, the Bank has entered into 115 interest-rate swap agreements with customers with a notional amount totaling $364.5 million. The Bank then entered into identical offsetting swaps with counterparties. The swap agreements are not designated as hedging instruments. The purpose of entering into offsetting derivatives not designated as a hedging instrument is to provide the Bank a variable-rate loan receivable and to provide the customer the financial effects of a fixed-rate loan without creating significant volatility in the Bank’s earnings.

The structure of the swaps is as follows. The Bank enters into an interest rate swap with its customers in which the Bank pays the customer a variable rate and the customer pays the Bank a fixed rate, therefore allowing customers to convert variable rate loans to fixed rate loans. At the same time, the Bank enters into a swap with a counterparty bank in which the Bank pays the counterparty a fixed rate and the counterparty in return pays the Bank a variable rate. The net effect of the transaction allows the Bank to receive interest on the loan from the customer at a variable rate based on SOFR plus a spread. The changes in the fair value of the swaps primarily offset each other and therefore should not have a significant impact on the Company’s results of operations, although the Company does incur credit and counterparty risk with respect to performance on the swap agreements by the Bank’s customer and counterparty, respectively. These instruments contain language outlining collateral pledging requirements for each counterparty, in which collateral must be posted if market value exceeds certain agreed upon threshold limits. Cash or securities are pledged as collateral. Our interest rate swap derivatives are subject to a master netting arrangement with our counterparties. None of our derivative assets and liabilities are offset in the Company’s condensed consolidated balance sheet.

We believe our risk of loss associated with our counterparty borrowers related to interest rate swaps is mitigated as the loans with swaps are underwritten to take into account potential additional exposure, although there can be no assurances in this regard since the performance of our swaps is subject to market and counterparty risk.

Derivatives Designated as Hedging Instruments

Fair Value Hedges

To manage interest rate risk on our AFS securities portfolio, we have entered into pay-fixed, receive-floating interest rate swap contracts to hedge against exposure to changes in the fair value of such securities resulting from changes in interest rates. We designate these interest rate swap contracts as fair value hedges that qualify for hedge accounting under ASC 815, Derivatives and Hedging. We elected to account for the fair value hedges using the portfolio layer method in accordance with ASU 2022-01. We record the interest rate swaps in the line items "accrued interest receivable and other assets" and "other liabilities" on our consolidated balance sheet. For qualifying fair value hedges, both the changes in the fair value of the derivative and the portion of the fair value adjustments associated with the portfolio layer attributable to the hedged risk are recognized into earnings as they occur. Derivative amounts impacting earnings are recognized consistent with the classification of the hedged item in the line item "investment securities available for sale" as part of interest income, a component of consolidated net income.

In June 2023, fair value hedging transactions were executed in which $1 billion notional pay-fixed interest rate swaps were consummated with maturities ranging from fourto five years, wherein the Company pays a weighted average fixed rate of approximately 3.8% and receives daily SOFR. The fair value of these instruments totaled $15.0 million and were reflected as a liability at September 30, 2024.

Cash Flow Hedges

To manage our interest rate risk associated with brokered CDs, FHLB advances or other fixed rate advances for specified periods, the Company enters into interest rate derivative contracts that are designated as qualifying cash flow hedges to hedge the exposure to variability in expected future cash flows attributable to changes in a contractually specified interest rates. During the first quarter of 2024, $300 million of 3-month term brokered CDs were issued and cash flow hedging transactions were also executed in which $300 million notional pay-fixed interest rate swaps were consummated with maturities of three years, wherein the Company pays a weighted average fixed rate of approximately 4.2% and receives daily SOFR.

To qualify for hedge accounting, a formal assessment is prepared to determine whether the hedging relationship, both at inception and on an ongoing basis, is expected to be highly effective in achieving offsetting cash flows attributable to the hedged risk during the term of the hedge if a cash flow hedge. At inception a statistical regression analysis is prepared to determine hedge effectiveness. At each reporting period thereafter, a statistical regression or qualitative analysis is performed to determine hedge effectiveness. If it is determined that hedge effectiveness has not been or will not continue to be highly effective, then hedge accounting ceases and any gain or loss in AOCI is recognized in earnings immediately. The cash flow hedges are recorded at fair value in other assets and other liabilities on the consolidated balance sheets with changes in fair value recorded in AOCI, net of tax. All related cash flows are reported in the operating activities section of the consolidated statement of cash flows. Amounts recorded to AOCI are reclassified into earnings in the same period in which the hedged asset or liability affects earnings and are presented in the same income statement line item as the earnings effect of the hedged asset or liability.

Balance Sheet Classification of Derivative Financial Instruments

As of September 30, 2024 and December 31, 2023, the notional amount, the location of the asset and liability, and their respective fair values, are summarized in the tables below.

Asset Derivatives · Liability Derivatives
Notional · Balance Sheet Location · Fair Value · Notional · Balance Sheet Location · Fair Value
(Dollars in thousands)
Derivatives not designated as hedging instruments:
Interest rate swaps$381,468Other assets$364$381,468Other liabilities$364
Total$364$364
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps$1,000,000Other assets$—Other liabilities$14,959
Cash flow hedges: interest rate swapsOther assets—$300,000Other liabilities5,329
Total$—$20,288
Asset DerivativesLiability Derivatives
NotionalBalance Sheet LocationFair ValueNotionalBalance Sheet LocationFair Value
(Dollars in thousands)
Derivatives not designated as hedging instruments:
Interest rate swaps$394,359Other assets$112$394,359Other liabilities$112
Total$112$112
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps$1,000,000Other assets$—Other liabilities$6,938
Total$—$6,938

The Effect of Derivative Financial Instruments on the Condensed Consolidated Statements of Earnings

The following table summarizes the effect of derivative financial instruments on the condensed consolidated statements of earnings for the periods presented.

Location of Gain Recognized in Income on Derivative Instruments · Amount of Gain Recognized in Income on Derivative Instruments
Three Months EndedSeptember 30, · Nine Months EndedSeptember 30,
2024 · 2023 · 2024 · 2023
Derivatives Not Designated as Hedging Instruments: · (Dollars in thousands)
Interest rate swapsOther income$105$—$105$—
Total$105$—$105$—
Location of Gain Recognized in Income on Derivative Instruments · Amount of Gains (Losses) Recognized in InterestIncome on Derivative Instruments · OCI Impact on Derivatives-Gains (Losses) recorded in OCI
Three Months EndedSeptember 30, · Nine Months EndedSeptember 30, · Three Months EndedSeptember 30, · Nine Months EndedSeptember 30,
2024 · 2023 · 2024 · 2023 · 2024 · 2023 · 2024 · 2023
(Dollars in thousands) · (Dollars in thousands)
Derivatives Designated as Hedging Instruments:
Fair value hedges: interest rate swapsInterest income$4,286$3,790$12,070$4,236$(20,430)$9,708$(5,671)$17,554
Cash flow hedges: interest rate swapsInterest expense892—1,988—(4,869)—(3,754)—
Total$5,178$3,790$14,058$4,236$(25,299)$9,708$(9,425)$17,554
  1. OTHER COMPREHENSIVE INCOME

The table below provides a summary of the components of other comprehensive income (“OCI”) for the periods presented.

Three Months Ended September 30,
20242023
Before-taxTax effectAfter-taxBefore-taxTax effectAfter-tax
(Dollars in thousands)
Investment securities:
Net change in fair value recorded in accumulated OCI$108,634$(32,116)$76,518$(130,768)$38,660$(92,108)
Net realized loss on investment securities reclassified into earnings11,582(3,424)8,158———
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity174(52)122(3,096)3,234138
Derivatives designated as hedging instruments:
Fair value hedges:
Net change in fair value recorded in accumulated OCI(28,688)8,258(20,430)13,739(4,031)9,708
Cash flow hedges:
Net change in fair value recorded in accumulated OCI(6,913)2,044(4,869)———
Net change$84,789$(25,290)$59,499$(120,125)$37,863$(82,262)
Nine Months Ended September 30,
20242023
Before-taxTax effectAfter-taxBefore-taxTax effectAfter-tax
(Dollars in thousands)
Investment securities:
Net change in fair value recorded in accumulated OCI$70,485$(20,838)$49,647$(128,340)$37,942$(90,398)
Net realized loss on investment securities reclassified into earnings11,582(3,424)8,158———
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity512(152)360714(212)502
Derivatives designated as hedging instruments:
Fair value hedges:
Net change in fair value recorded in accumulated OCI(8,021)2,350(5,671)24,868(7,314)17,554
Cash flow hedges:
Net change in fair value recorded in accumulated OCI(5,329)1,575(3,754)———
Net change$69,229$(20,489)$48,740$(102,758)$30,416$(72,342)
  1. BALANCE SHEET OFFSETTING

Assets and liabilities relating to certain financial instruments, including, derivatives and securities sold under repurchase agreements (“repurchase agreements”), may be eligible for offset in the condensed consolidated balance sheets as permitted under accounting guidance. As noted above, our interest rate swap derivatives are subject to master netting arrangements. Our interest rate swap derivatives require the Company to pledge investment securities as collateral based on certain risk thresholds. Investment securities that have been pledged by the Company to counterparties continue to be reported in the Company’s condensed consolidated balance sheets unless the Company defaults. We offer a repurchase agreement product to our customers, which include master netting agreements that allow for the netting of collateral positions. This product, known as Citizens Sweep Manager, sells certain of our securities overnight to our customers under an agreement to repurchase them the next day. The repurchase agreements are not offset in the Company’s condensed consolidated balances.

In June 2023, fair value hedging transactions were executed in which $1 billion notional pay-fixed interest rate swaps were consummated with original maturities ranging from fourto five years, wherein the Company pays a weighted average fixed rate of approximately 3.8% and receives daily SOFR. The fair value of these instruments totaled $15.0 million and were reflected as a liability on September 30, 2024.

During the first quarter of 2024, cash flow hedging transactions were executed in which $300 million notional pay-fixed interest rate swaps were consummated with maturities ofthree years, wherein the Company pays a weighted average fixed rate of approximately 4.2% and receives daily SOFR. The fair value of these instruments totaled $5.3 million and were reflected as a liability on September 30, 2024.

Refer to Note 9 - Derivative Financial Instruments of the notes to the unaudited condensed consolidated financial statements of this report for additional information.

Gross Amounts Recognized in the Condensed · Gross Amounts Offset in the Condensed · Net Amounts Presented in the Condensed · Gross Amounts Not Offsetin the Condensed Consolidated Balance Sheets
Consolidated Balance SheetsConsolidated Balance SheetsConsolidated Balance SheetsFinancial InstrumentsCollateral PledgedNet Amount
(Dollars in thousands)
Financial assets:
Derivatives not designated as hedging instruments
Interest rate swaps$364$—$—$364$—$364
Derivatives designated as hedging instruments
Fair value hedges: interest rate swaps——————
Cash flow hedges: interest rate swaps——————
Total$364$—$—$364$—$364
Financial liabilities:
Derivatives not designated as hedging instruments
Interest rate swaps$33,320$(32,956)$364$32,956$7,949$41,269
Derivatives designated as hedging instruments:
Fair value hedges: interest rate swaps14,959——14,959—14,959
Cash flow hedges: interest rate swaps5,329——5,329—5,329
Repurchase agreements394,515—394,515—469,027863,542
Total$448,123$(32,956)$394,879$53,244$476,976$925,099
Financial assets:
Derivatives not designated as hedging instruments$112$—$—$112$—$112
Derivatives designated as hedging instruments——————
Total$112$—$—$112$—$112
Financial liabilities:
Derivatives not designated as hedging instruments$42,613$(42,501)$112$42,501$(11,659)$30,954
Derivatives designated as hedging instruments6,938——6,938—6,938
Repurchase agreements271,642—271,642—362,505634,147
Total$321,193$(42,501)$271,754$49,439$350,846$672,039
  1. LEASES

The Company’s operating leases, where the Company is a lessee, include real estate, such as office space and banking centers. Lease expense for operating leases is recognized on a straight-line basis over the term of the lease and is reflected in the consolidated statement of earnings. Right-of-use (“ROU”) assets and lease liabilities are included in other assets and other liabilities, respectively, on the Company’s condensed consolidated balance sheet.

While the Company has, as a lessor, certain equipment finance leases, such leases are not material to the Company’s consolidated financial statements.

The tables below present the components of lease costs and supplemental information related to leases as of and for the periods presented.

September 30,2024December 31,2023
(Dollars in thousands)
Lease Assets and Liabilities
ROU assets$32,516$21,655
Total lease liabilities34,94324,056
Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(Dollars in thousands)
Lease Cost
Operating lease expense (1)$1,965$1,832$5,650$5,513
Sublease income————
Total lease expense$1,965$1,832$5,650$5,513

(1)

Includes short-term leases and variable lease costs, which are immaterial.

Other Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash outflows from operating leases, net$1,948$1,682$5,726$4,951
September 30,2024December 31,2023
Lease Term and Discount Rate
Weighted average remaining lease term (years)7.833.94
Weighted average discount rate5.26%3.48%

During the third quarter of 2024, the Bank executed sale-leaseback transactions with the sale of two properties for an aggregate sale price of $17 million. The Bank simultaneously entered into lease agreements with the respective purchasers for initial terms of 15 and 18 years with specified renewal options for each respective lease. These sale-leaseback transactions resulted in a pre-tax net gain of $9.1 million for the third quarter of 2024. The Bank also recorded ROU assets and corresponding operating lease liabilities each totaling $11.2 million.

The Company’s lease arrangements that have not yet commenced as of September 30, 2024 and the Company’s short-term lease costs and variable lease costs, for the nine months ended September 30, 2024 and 2023 are not material to the consolidated financial statements. The future lease payments required for leases that have initial or remaining non-cancelable lease terms in excess of one year as of September 30, 2024, excluding property taxes and insurance, are as follows:

(Dollars in thousands)
Year:
2024 (excluding the nine months ended September 30, 2024)$2,064
20258,524
20267,438
20276,003
20284,180
Thereafter16,988
Total future lease payments45,197
Less: Imputed interest(10,254)
Present value of lease liabilities$34,943
  1. REVENUE RECOGNITION

The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the periods indicated.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(Dollars in thousands)
Noninterest income:
In-scope of Topic 606:
Service charges on deposit accounts$5,120$5,062$15,273$15,244
Trust and investment services3,5653,24610,2179,475
Bankcard services3553541,1101,221
Loss on sale of investment securities(11,582)—(11,582)—
Gain on sale leaseback transactions9,106—9,106—
Gain/(loss) on sale of other investments—2,575—2,575
Other2,7711,5247,2136,818
Noninterest Income (in-scope of Topic 606)9,33512,76131,33735,333
Noninterest Income (out-of-scope of Topic 606)3,4991,54810,0344,834
Total noninterest income$12,834$14,309$41,371$40,167

Refer to Note 3 –Summary of Significant Accounting Policies and Note 23 –Revenue Recognition, included in our Annual Report on Form 10-K for the year ended December 31, 2023 for a more detailed discussion about noninterest revenue streams that are in-scope of Topic 606.

  1. SUBSEQUENT EVENTS

Subsequent to September 30, 2024, the Bank executed sale-leaseback transactions during October of 2024, with the sale of two buildings for an aggregate sale price of approximately $30 million. These building sales resulted in a combined pre-tax net gain of $16.8 million.

ContentsView on SEC.gov

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