Skip to main content

HANCOCK WHITNEY 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

HWC$73.28+2.5%Stored close · as of Nov 9, 2026

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

See the whole filing, with its images and exhibits

Notes to Consolidated Financial Statements (unaudited) – September 30, 2024 and 2023

NOTES TO UNAUDITED CONSOLI DATED FINANCIAL STATEMENTS

  1. Basis of Presentation

The consolidated financial statements include the accounts of Hancock Whitney Corporation and all other entities in which it has a controlling interest (the “Company”). The financial statements include all adjustments that are, in the opinion of management, necessary to fairly state the Company’s financial condition, results of operations, changes in stockholders’ equity and cash flows for the interim periods presented. The Company has also evaluated all subsequent events for potential recognition and disclosure through the date of the filing of this Quarterly Report on Form 10-Q (this "Report" or "report'). Some financial information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the U.S. (“GAAP”) have been condensed or omitted in this Quarterly Report on Form 10-Q pursuant to Securities and Exchange Commission rules and regulations. These financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. Financial information reported in these financial statements is not necessarily indicative of the Company’s financial condition, results of operations, or cash flows for any other interim or annual period.

Certain prior period amounts have been reclassified to conform to the current period presentation. These changes in presentation did not have a material impact on the Company's financial condition or operating results.

Use of Estimates

The accounting principles the Company follows and the methods for applying these principles conform to GAAP and general practices followed by the banking industry. These accounting principles 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.

Accounting Policies

There were no material changes or developments during the reporting period with respect to methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as disclosed in its Annual Report on Form 10-K for the year ended December 31, 2023.

  1. 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 September 30, 2024 and December 31, 2023. Amortized cost of securities does not include accrued interest which is reflected in the accrued interest line item on the consolidated balance sheets totaling $29.6 million at September 30, 2024 and $27.4 million at December 31, 2023.

September 30, 2024 · December 31, 2023
Gross · Gross · Gross · Gross
Securities Available for SaleAmortizedUnrealizedUnrealizedFairAmortizedUnrealizedUnrealizedFair
($ in thousands)CostGainsLossesValueCostGainsLossesValue
U.S. Treasury and government agency securities$171,333$3,806$1,371$173,768$97,741$1,581$1,514$97,808
Municipal obligations201,128551,824199,359203,533792,200201,412
Residential mortgage-backed securities2,469,3816,687280,3962,195,6722,440,4112,734329,2792,113,866
Commercial mortgage-backed securities2,839,98813,836185,9162,667,9082,683,8727,176253,5762,437,472
Collateralized mortgage obligations39,950—1,96437,98647,661—3,37644,285
Corporate debt securities23,500—2,04621,45423,500—3,14820,352
Total$5,745,280$24,384$473,517$5,296,147$5,496,718$11,570$593,093$4,915,195
September 30, 2024 · December 31, 2023
Gross · Gross · Gross · Gross
Securities Held to MaturityAmortizedUnrealizedUnrealizedFairAmortizedUnrealizedUnrealizedFair
($ in thousands)CostGainsLossesValueCostGainsLossesValue
U.S. Treasury and government agency securities$400,115$661$34,673$366,103$413,490$179$43,971$369,698
Municipal obligations628,36591515,255614,025664,4881,25219,593646,147
Residential mortgage-backed securities593,502—43,613549,889654,262—59,223595,039
Commercial mortgage-backed securities824,601—55,404769,197920,048—75,803844,245
Collateralized mortgage obligations27,050—1,00626,04432,491—1,70230,789
Total$2,473,633$1,576$149,951$2,325,258$2,684,779$1,431$200,292$2,485,918

The following tables present the amortized cost and fair value of debt securities available for sale and held to maturity at September 30, 2024 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.

Debt Securities Available for SaleAmortizedFair
($ in thousands)CostValue
Due in one year or less$66,226$66,092
Due after one year through five years946,854934,210
Due after five years through ten years2,292,1962,121,901
Due after ten years2,440,0042,173,944
Total available for sale debt securities$5,745,280$5,296,147
Debt Securities Held to MaturityAmortizedFair
($ in thousands)CostValue
Due in one year or less$95,237$94,381
Due after one year through five years791,983763,985
Due after five years through ten years581,877554,189
Due after ten years1,004,536912,703
Total held to maturity securities$2,473,633$2,325,258

The Company heldno securities classified as trading at September 30, 2024 and December 31, 2023.

There wereno gross gains or gross losses on sales of securities during the nine months ended September 30, 2024 and 2023. Net gains or losses, when applicable, are reflected in the "Securities transactions, net" line item on the Consolidated Statements of Income.

Securities with carrying values totaling approximately $3.4 billionand $4.7 billion were pledged as collateral at September 30, 2024 and December 31, 2023, respectively, 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 for the periods indicated follow.

Available for Sale
September 30, 2024Losses < 12 monthsLosses 12 months or >Total
($ in thousands)FairValueGrossUnrealizedLossesFairValueGrossUnrealizedLossesFairValueGrossUnrealizedLosses
U.S. Treasury and government agency securities$7,982$17$7,545$1,354$15,527$1,371
Municipal obligations2,820—174,7481,824177,5681,824
Residential mortgage-backed securities38,596721,674,765280,3241,713,361280,396
Commercial mortgage-backed securities——2,246,784185,9162,246,784185,916
Collateralized mortgage obligations——37,9861,96437,9861,964
Corporate debt securities——19,4542,04619,4542,046
Total$49,398$89$4,161,282$473,428$4,210,680$473,517
Available for Sale
December 31, 2023Losses < 12 MonthsLosses 12 Months or >Total
($ in thousands)FairValueGrossUnrealizedLossesFairValueGrossUnrealizedLossesFairValueGrossUnrealizedLosses
U.S. Treasury and government agency securities$—$—$7,790$1,514$7,790$1,514
Municipal obligations49,832374128,9651,826178,7972,200
Residential mortgage-backed securities3,062251,795,154329,2541,798,216329,279
Commercial mortgage-backed securities——2,227,703253,5762,227,703253,576
Collateralized mortgage obligations——44,2853,37644,2853,376
Corporate debt securities——19,8523,14819,8523,148
Total$52,894$399$4,223,749$592,694$4,276,643$593,093

At 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 losses, if any, were negligible and no allowance for credit loss was recorded.

The fair value and gross unrealized losses for securities classified as held to maturity with unrealized losses for the periods indicated follow.

Held to Maturity
September 30, 2024Losses < 12 MonthsLosses 12 Months or >Total
($ in thousands)FairValueGrossUnrealizedLossesFairValueGrossUnrealizedLossesFairValueGrossUnrealizedLosses
U.S. Treasury and government agency securities$—$—$336,218$34,673$336,218$34,673
Municipal obligations21,71953498,41415,202520,13315,255
Residential mortgage-backed securities——549,89043,613549,89043,613
Commercial mortgage-backed securities——769,19755,404769,19755,404
Collateralized mortgage obligations——26,0441,00626,0441,006
Total$21,719$53$2,179,763$149,898$2,201,482$149,951
Held to Maturity
December 31, 2023Losses < 12 MonthsLosses 12 Months or >Total
($ in thousands)FairValueGrossUnrealizedLossesFairValueGrossUnrealizedLossesFairValueGrossUnrealizedLosses
U.S. Treasury and government agency securities$9,530$63$339,533$43,908$349,063$43,971
Municipal obligations343,4011,801226,16517,792569,56619,593
Residential mortgage-backed securities——595,03959,223595,03959,223
Commercial mortgage-backed securities——844,24575,803844,24575,803
Collateralized mortgage obligations——30,7891,70230,7891,702
Total$352,931$1,864$2,035,771$198,428$2,388,702$200,292

As of September 30, 2024 and December 31, 2023, the Company had 663 and 698 securities, respectively, with market values below their cost basis. There were no material unrealized losses related to the marketability of the securities or the issuer’s ability 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 non-credit related at September 30, 2024 and December 31, 2023. At September 30, 2024, 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.

  1. Loans and Allowance for Credit Losses

The Company generally makes loans in its market areas of southern and central Mississippi; southern and central Alabama; northwest, central and southern Louisiana; the northern, central and panhandle regions of Florida; certain areas of east and northeast Texas; and the metropolitan areas of Nashville, Tennessee and Atlanta, Georgia. In addition, and to a lesser degree, the bank makes loans both regionally and nationally, generally through its specialty lines of business, including the equipment finance, commercial real estate and healthcare segments, often with sponsors in our market areas.

The following table presents loans at their amortized cost basis, by portfolio class at September 30, 2024 and December 31, 2023. The amortized cost basis is net of unearned income and excludes accrued interest totaling $114.3 million and $124.7 million at September 30, 2024 and December 31, 2023, respectively. Accrued interest is reflected in the accrued interest line item in the Consolidated Balance Sheets.

September 30,December 31,
($ in thousands)20242023
Commercial non-real estate$9,588,309$9,957,284
Commercial real estate - owner occupied3,096,1733,093,763
Total commercial and industrial12,684,48213,051,047
Commercial real estate - income producing3,988,6613,986,943
Construction and land development1,423,6151,551,091
Residential mortgages3,988,3093,886,072
Consumer1,370,5201,446,764
Total loans$23,455,587$23,921,917

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, facilitating 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 also include 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.

Allowance for Credit Losses

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 macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period.

The following tables present activity in the allowance for credit losses (ACL) by portfolio class for the nine months ended September 30, 2024 and 2023, as well as the corresponding recorded investment in loans at the end of each period.

Commercial · Total · Commercial
Commercial · Real Estate- · Commercial · Real Estate- · Construction
Non-Real · Owner · and · Income · and Land · Residential
($ in thousands)EstateOccupiedIndustrialProducingDevelopmentMortgagesConsumerTotal
Allowance for credit losses
Allowance for loan losses:
Beginning balance$101,737$40,197$141,934$74,539$27,039$38,983$25,412$307,907
Charge-offs(33,869)—(33,869)(8,819)(264)(229)(13,249)(56,430)
Recoveries18,06798619,0537624302,58622,138
Net provision for loan losses22,808(3,643)19,16512,740(2,044)3,67310,12243,656
Ending balance - allowance for loan losses$108,743$37,540$146,283$78,467$24,793$42,857$24,871$317,271
Reserve for unfunded lending commitments:
Beginning balance$5,507$327$5,834$1,344$20,019$30$1,667$28,894
Provision for losses on unfunded commitments752(43)709(353)(4,250)(27)520(3,401)
Ending balance - reserve for unfunded lending commitments6,2592846,54399115,76932,18725,493
Total allowance for credit losses$115,002$37,824$152,826$79,458$40,562$42,860$27,058$342,764
Allowance for loan losses:
Individually evaluated$4,283$51$4,334$—$—$750$197$5,281
Collectively evaluated104,46037,489141,94978,46724,79342,10724,674311,990
Allowance for loan losses$108,743$37,540$146,283$78,467$24,793$42,857$24,871$317,271
Reserve for unfunded lending commitments:
Individually evaluated$713$—$713$—$—$—$—$713
Collectively evaluated5,5462845,83099115,76932,18724,780
Reserve for unfunded lending commitments$6,259$284$6,543$991$15,769$3$2,187$25,493
Total allowance for credit losses$115,002$37,824$152,826$79,458$40,562$42,860$27,058$342,764
Loans:
Individually evaluated$12,435$1,219$13,654$1,679$5,694$1,893$3,096$26,016
Collectively evaluated9,575,8743,094,95412,670,8283,986,9821,417,9213,986,4161,367,42423,429,571
Total loans$9,588,309$3,096,173$12,684,482$3,988,661$1,423,615$3,988,309$1,370,520$23,455,587

In arriving at the allowance for credit losses at September 30, 2024, the Company weighted Moody’s September 2024 baseline economic forecast at 40% and downside mild recessionary S-2 scenario at 60%. The September 2024 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 scenariois less optimistic compared to the baseline, with a decline in business and consumer sentiment, rising political tensions, continuing elevated inflation and interest rates, and reduced credit availability leading to a forecasted mild recession beginning in the fourth quarter of 2024 and lasting for three quarters.

The increase in the allowance for loan losses at September 30, 2024 compared to December 31, 2023, reflects a relatively consistent credit loss outlook with continued focus on risks that impact certain segments within the Company’s loan portfolio, resulting in modest allowance builds across several portfolios. The decline in the reserve for unfunded commitments compared to December 31, 2023 was largely volume driven.

Commercial · Total · Commercial
Commercial · Real Estate- · Commercial · Real Estate- · Construction
Non-Real · Owner · and · Income · and Land · Residential
($ in thousands)EstateOccupiedIndustrialProducingDevelopmentMortgagesConsumerTotal
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(44,837)—(44,837)(73)(72)(53)(10,787)(55,822)
Recoveries4,4194474,86612108882,7018,477
Net provision for loan losses43,622(7,152)36,4702,441(2,213)3,5635,58645,847
Ending balance - allowance for loan losses$99,665$41,579$141,244$74,341$28,223$36,862$25,621$306,291
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 commitments2701028039(3,874)4(145)(3,696)
Ending balance - reserve for unfunded lending commitments5,2543125,5661,43421,236351,34229,613
Total allowance for credit losses$104,919$41,891$146,810$75,775$49,459$36,897$26,963$335,904
Allowance for loan losses:
Individually evaluated$1,666$—$1,666$—$—$—$—$1,666
Collectively evaluated97,99941,579139,57874,34128,22336,86225,621304,625
Allowance for loan losses$99,665$41,579$141,244$74,341$28,223$36,862$25,621$306,291
Reserve for unfunded lending commitments:
Individually evaluated$—$—$—$—$—$—$—$—
Collectively evaluated5,2543125,5661,43421,236351,34229,613
Reserve for unfunded lending commitments$5,254$312$5,566$1,434$21,236$35$1,342$29,613
Total allowance for credit losses$104,919$41,891$146,810$75,775$49,459$36,897$26,963$335,904
Loans:
Individually evaluated$17,658$—$17,658$—$—$—$—$17,658
Collectively evaluated10,057,9273,081,32713,139,2544,027,5531,614,8463,721,1061,463,26223,966,021
Total loans$10,075,585$3,081,327$13,156,912$4,027,553$1,614,846$3,721,106$1,463,262$23,983,679

The allowance for credit loss for the nine months ended September 30, 2023, was down slightly when compared to December 31, 2022, reflecting a relatively stable economic outlook, with shifts between portfolios and a relatively modest decline in reserve coverage. In arriving at the allowance for credit losses at September 30, 2023, the Company weighted the baseline economic forecast at 40% and the downside S-2 mild recession scenario at 60%.

Nonaccrual loans and certain reportable modified loan disclosures

The following table shows the composition of nonaccrual loans and those without an allowance for loan loss, by portfolio class.

September 30, 2024December 31, 2023
($ in thousands)Total NonaccrualNonaccrual Without Allowance for Loan LossTotal NonaccrualNonaccrual Without Allowance for Loan Loss
Commercial non-real estate$21,397$1,838$20,840$13,637
Commercial real estate - owner occupied2,889—2,228—
Total commercial and industrial24,2861,83823,06813,637
Commercial real estate - income producing1,9181,679461—
Construction and land development6,3165,694815—
Residential mortgages39,112—26,137—
Consumer11,2342,5998,555—
Total loans$82,866$11,810$59,036$13,637

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. Nonaccrual loans include reportable nonaccruing modified loans to borrowers experiencing financial difficulty (“MEFDs”) totaling $5.4 million and $0.1 million at September 30, 2024 and December 31, 2023, respectively. Total reportable MEFDs, both accruing and nonaccruing, were $95.6 million and $24.5 million at September 30, 2024 and December 31, 2023, respectively. The Company had unfunded exposure to borrowers whose loan terms have been modified as a reportable MEFD totaling $13.6 million and $0.7 million at September 30, 2024 and December 31, 2023, respectively.

The tables below provide detail by portfolio class for reportable MEFDs entered into during the three and nine months ended September 30, 2024 and 2023. Modified facilities are reported using the balance at the end of each period reported and are reflected only once in each table based on the type of modification or combination of modification.

Term ExtensionSignificant Payment DelayTerm Extensions and Significant Payment DelayOther
($ in thousands)BalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of Portfolio
Commercial non-real estate$48,9130.51%$——$17,0200.18%$——
Commercial real estate - owner occupied————————
Total commercial and industrial48,9130.39%——17,0200.13%——
Commercial real estate - income producing3,0500.08%——————
Construction and land development————————
Residential mortgages9880.02%——————
Consumer————————
Total reportable modified loans$52,9510.23%$——$17,0200.07%$——
Term ExtensionSignificant Payment DelayTerm Extensions and Significant Payment DelayOther
($ in thousands)BalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of Portfolio
Commercial non-real estate$65,6190.68%$——$17,0200.18%$——
Commercial real estate - owner occupied————————
Total commercial and industrial65,6190.52%——17,0200.13%——
Commercial real estate - income producing3,0500.08%——————
Construction and land development————————
Residential mortgages3,6180.09%——————
Consumer1430.01%——————
Total reportable modified loans$72,4300.31%$——$17,0200.07%$——
Term ExtensionSignificant Payment DelayTerm Extensions and Significant Payment DelayOther(1)
($ in thousands)BalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of Portfolio
Commercial non-real estate$5,8730.06%$——$4,4310.04%$——
Commercial real estate - owner occupied————17,0350.55%——
Total commercial and industrial5,8730.04%——21,4660.16%——
Commercial real estate - income producing————————
Construction and land development860.01%——————
Residential mortgages1200.00%————660.00%
Consumer620.00%——————
Total reportable modified loans$6,1410.03%$——$21,4660.09%$660.00%

(1) Includes interest rate reduction and other than insignificant payment delays

Term ExtensionSignificant Payment DelayTerm Extensions and Significant Payment DelayOther(1)
($ in thousands)BalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of PortfolioBalancePercentage of Portfolio
Commercial non-real estate$6,9690.07%$1000.00%$4,4310.04%$——
Commercial real estate - owner occupied————17,0350.55%——
Total commercial and industrial6,9690.05%1000.00%21,4660.16%——
Commercial real estate - income producing————————
Construction and land development860.01%——————
Residential mortgages1200.00%————660.00%
Consumer620.00%——————
Total reportable modified loans$7,2370.03%$1000.00%$21,4660.09%$660.00%

(1) Includes interest rate reduction and other than insignificant payment delays

Reportable modifications to borrowers experiencing financial difficulty during the three months ended September 30, 2024 consisted of weighted average term extensions totaling approximately nine months for commercial loans, and two years for residential mortgage loans. Reportable modifications to borrowers experiencing financial difficulty during the nine months ended September 30, 2024 consisted of weighted average term extensions totaling approximately nine months for commercial loans, five years for residential mortgage loans and four years for consumer loans. The weighted average term of other than insignificant payment delays was three months for commercial loans during both the three and nine months ended September 30, 2024. Reported term extensions and payment delays are considered more than insignificant when they exceed six months when considering other modifications made in the past twelve months.

Reportable modifications to borrowers experiencing financial difficulty during both the three and nine months ended September 30, 2023 consisted of weighted average term extensions totaling approximately eight months for commercial loans, fifteen years for residential mortgage loans and five years for consumer loans. The weighted average term of other than insignificant payment delays was four months.

The tables below present the aging analysis of reportable modifications to borrowers experiencing financial difficulty by portfolio class at September 30, 2024 and December 31, 2023.

September 30, 202430-59DaysPast Due60-89DaysPast DueGreater than90 DaysPast DueTotalPast DueCurrentTotal Reportable Modified Loans
(in thousands)
Commercial non-real estate$149$—$3,955$4,104$82,459$86,563
Commercial real estate - owner occupied——9019017991,700
Total commercial and industrial149—4,8565,00583,25888,263
Commercial real estate - income producing————3,0503,050
Construction and land development——————
Residential mortgages——3343343,5513,885
Consumer——196196158354
Total reportable modified loans$149$—$5,386$5,535$90,017$95,552
December 31, 202330-59DaysPast Due60-89DaysPast DueGreater than90 DaysPast DueTotalPast DueCurrentTotal 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————1,7741,774
Total commercial and industrial3,1492334,4307,81215,91923,731
Commercial real estate - income producing——————
Construction and land development————8585
Residential mortgages66——66390456
Consumer————274274
Total reportable modified loans$3,215$233$4,430$7,878$16,668$24,546

There were loans tothree commercial borrowers totaling $3.6 million, two residential mortgage borrowers totaling $0.3 million andone consumer borrower totaling $0.2 million with reportable term extensions and/or significant payment delays and interest rate reduction modifications that had post modification payment defaults during the three month period ended September 30, 2024. For the nine month period ended September 30, 2024, there were loans tosix commercial borrowers totaling $13.2 million, three residential mortgage borrowers totaling $0.4 million, andone consumer borrower totaling $0.2 million with reportable term extensions and/or significant payment delays and interest rate reduction modifications that had post modification payment defaults. There wasone residential mortgage loan totaling $20 thousand with a reportable interest rate reduction and a term extension modification that had a post modification payment default during the three and nine month periods ended September 30, 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.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at September 30, 2024 and December 31, 2023.

September 30, 202430-59DaysPast Due60-89DaysPast DueGreater than90 DaysPast DueTotalPast DueCurrentTotalLoansRecordedInvestment> 90 Days andStill Accruing
($ in thousands)
Commercial non-real estate$13,822$5,275$20,944$40,041$9,548,268$9,588,309$2,040
Commercial real estate - owner occupied32,2299772,95736,1633,060,0103,096,173154
Total commercial and industrial46,0516,25223,90176,20412,608,27812,684,4822,194
Commercial real estate - income producing264—1,8752,1393,986,5223,988,661—
Construction and land development5283382,5343,4001,420,2151,423,61568
Residential mortgages9,70014,82130,61855,1393,933,1703,988,309229
Consumer11,7715,46410,28527,5201,343,0001,370,5203,476
Total loans$68,314$26,875$69,213$164,402$23,291,185$23,455,587$5,967
December 31, 202330-59DaysPast Due60-89DaysPast DueGreater than90 DaysPast DueTotalPast DueCurrentTotalLoansRecordedInvestment> 90 Days andStill Accruing
($ 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 occupied1,6141,5961,7154,9253,088,8383,093,763431
Total commercial and industrial13,9255,97722,84742,74913,008,29813,051,0476,213
Commercial real estate - income producing3,9386064084,9523,981,9913,986,943—
Construction and land development1,6551,2201,2084,0831,547,0081,551,091742
Residential mortgages40,1899,12118,96068,2703,817,8023,886,072172
Consumer11,0595,9576,61123,6271,423,1371,446,7642,482
Total loans$70,766$22,881$50,034$143,681$23,778,236$23,921,917$9,609

Credit Quality Indicators

The following tables present the credit quality indicators by segment and portfolio class of loans at September 30, 2024 and December 31, 2023. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process.

($ in thousands)CommercialNon-RealEstateCommercialReal Estate -Owner-OccupiedTotalCommercialand IndustrialCommercialReal Estate -IncomeProducingConstructionand LandDevelopmentTotalCommercial
Grade:
Pass$8,972,487$2,955,381$11,927,868$3,832,191$1,351,321$17,111,380
Pass-Watch185,23493,417278,651133,40665,314477,371
Special Mention93,2009,187102,3876,491602109,480
Substandard337,38838,188375,57616,5736,378398,527
Doubtful——————
Total$9,588,309$3,096,173$12,684,482$3,988,661$1,423,615$18,096,758
($ in thousands)CommercialNon-RealEstateCommercialReal Estate -Owner-OccupiedTotalCommercialand IndustrialCommercialReal Estate -IncomeProducingConstructionand LandDevelopmentTotalCommercial
Grade:
Pass$9,524,018$3,016,277$12,540,295$3,799,004$1,542,460$17,881,759
Pass-Watch234,21152,027286,238139,9327,460433,630
Special Mention11,4866,64718,13340,82635659,315
Substandard187,56918,812206,3817,181815214,377
Doubtful——————
Total$9,957,284$3,093,763$13,051,047$3,986,943$1,551,091$18,589,081
September 30, 2024 · December 31, 2023
($ in thousands)ResidentialMortgageConsumerTotalResidential MortgageConsumerTotal
Performing$3,949,197$1,359,286$5,308,483$3,859,935$1,438,209$5,298,144
Nonperforming39,11211,23450,34626,1378,55534,692
Total$3,988,309$1,370,520$5,358,829$3,886,072$1,446,764$5,332,836

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 the 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.

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 September 30, 2024 and December 31, 2023. The Company defines vintage as the later of origination, renewal or modification date. The gross charge-offs presented in the tables that follow are for the nine months ended September 30, 2024 and the year ended December 31, 2023.

Term Loans · Revolving Loans
September 30, 2024 · Amortized Cost Basis by Origination Year · Revolving · Converted to
($ in thousands)20242023202220212020PriorLoansTerm LoansTotal
Commercial Non-Real Estate:
Pass$1,242,683$1,148,392$1,251,664$845,389$355,496$1,018,069$3,039,288$71,506$8,972,487
Pass-Watch5,17249,16619,60026,65012,86519,68237,89714,202185,234
Special Mention41021,33416,905—6,2535347,73551093,200
Substandard20,15866,281123,38218,1527,9653,37977,00921,062337,388
Doubtful—————————
Total$1,268,423$1,285,173$1,411,551$890,191$382,579$1,041,183$3,201,929$107,280$9,588,309
Gross Charge-offs$568$7,126$5,634$7,165$162$1,885$4,706$6,623$33,869
Commercial Real Estate - Owner Occupied:
Pass$221,770$356,662$643,008$584,204$458,822$643,226$46,773$916$2,955,381
Pass-Watch16,5894,74425,5309,2486,07328,1339762,12493,417
Special Mention3,840—3,011687—1,149500—9,187
Substandard1,71290020,33327896913,996——38,188
Doubtful—————————
Total$243,911$362,306$691,882$594,417$465,864$686,504$48,249$3,040$3,096,173
Gross Charge-offs$—$—$—$—$—$—$—$—$—
Commercial Real Estate - Income Producing:
Pass$289,495$505,801$1,017,675$828,154$593,144$566,508$29,945$1,469$3,832,191
Pass-Watch22,4162,86924,49710,19255,29717,490645—133,406
Special Mention183150———6,158——6,491
Substandard1,8494,1208,6871,679—238——16,573
Doubtful—————————
Total$313,943$512,940$1,050,859$840,025$648,441$590,394$30,590$1,469$3,988,661
Gross Charge-offs$—$—$8,819$—$—$—$—$—$8,819
Construction and Land Development:
Pass$195,031$448,519$347,998$144,087$33,912$15,810$161,331$4,633$1,351,321
Pass-Watch5762,27161,8623133120457—65,314
Special Mention—602——————602
Substandard2099371,3513,58126274——6,378
Doubtful—————————
Total$195,816$452,329$411,211$147,981$33,969$16,288$161,388$4,633$1,423,615
Gross Charge-offs$—$113$94$30$—$20$—$7$264
Residential Mortgage:
Performing$139,957$421,239$1,063,683$905,026$457,681$958,095$3,311$205$3,949,197
Nonperforming964,7337,3945,55793020,402——39,112
Total$140,053$425,972$1,071,077$910,583$458,611$978,497$3,311$205$3,988,309
Gross Charge-offs$—$57$67$2$—$103$—$—$229
Consumer Loans:
Performing$50,157$44,130$40,744$24,123$19,084$49,064$1,108,488$23,496$1,359,286
Nonperforming49634567067873,7507164,70711,234
Total$50,206$44,193$41,200$24,829$19,871$52,814$1,109,204$28,203$1,370,520
Gross Charge-offs$31$1,317$1,996$904$162$760$6,395$1,684$13,249
Term Loans · Revolving Loans
December 31, 2023 · Amortized Cost Basis by Origination Year · Revolving · Converted to
($ in thousands)20232022202120202019PriorLoansTerm LoansTotal
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-Watch30,36060,22820,7308,2454,9889,11794,2526,291234,211
Special Mention4116,20693627268362,62042411,486
Substandard48,26448,17818,8828,0583,0791,66054,4534,995187,569
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-Watch2,5749,5879,6543,4518,79117,581389—52,027
Special Mention837—617—1105,083——6,647
Substandard2,3224,9569671,2955847,3741,314—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-Watch9,4693,0643,88675,18223,82722,5042,000—139,932
Special Mention15632,255—354—8,061——40,826
Substandard4,0861,921286—122766——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-Watch3,0672,82082783128323212—7,460
Special Mention294———62———356
Substandard—8796499279295—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
Nonperforming5612,2333,2607302,36616,987——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
Nonperforming1762372454384452,5283694,1178,555
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

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 at September 30, 2024 and December 31, 2023 were $6.6 million and $7.1 million, respectively, of consumer loans secured by single family residential real estate that were in process of foreclosure. In addition to the single family residential real estate loans in process of foreclosure, the Company also held foreclosed single family residential properties in other real estate owned totaling $1.7 million and $1.6 million at September 30, 2024 and December 31, 2023, respectively.

Loans Held for Sale

Loans held for sale totaled $24.6 million and $26.1 million at September 30, 2024 and December 31, 2023, respectively. Loans held for sale is composed primarily of residential mortgage loans originated for sale in the secondary market. At September 30, 2024, residential mortgage loans carried at the fair value option totaled $23.5 million with an unpaid principal balance of $22.9 million. 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 the lower of cost or market.

  1. Investments in Low Income Housing Tax Credit Entities

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. These partnerships generate low-income tax credits 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, whereby the investment cost is amortized in proportion to the allocated tax credits over the 10 yeartax credit period. Additionally, the Company recognizes deferred taxes on the basis difference of the tax equity investment to reflect the financial impact of other tax benefits (e.g., tax operating losses) not included in the practical expedient amortization. The tax credits, when realized, are reflected in the consolidated statements of income as a reduction of income tax expense. The Company’s investments in affordable housing limited partnerships totaled $37.5 million and $37.8 million at September 30, 2024 and December 31, 2023, respectively, with a carry balance net of accumulated amortization included in the other assets line item on our Consolidated Balance Sheets totaling $26.5 million and $29.6 million, respectively, for those same periods. The net impact of the low-income housing tax credit program was not material to our Consolidated Statements of Income or Cash Flows for the three and nine months ended September 30, 2024 and 2023.

  1. Short-term Borrowings

Short-term borrowings include Federal Home Loan Bank (FHLB) advances totaling $300.0 million and $700.0 million at September 30, 2024 and December 31, 2023, respectively. At September 30, 2024, the FHLB advances outstanding was comprised oftwo fixed-rate facilities with a weighted average interest rate of 4.97% that both matured on October 1, 2024. The FHLB advances outstanding at December 31, 2023 includedone fixed rate advance with an interest rate of 5.58% that matured on January 2, 2024. As these short-term advances mature, they are generally paid off and replaced with new short-term FHLB advances, if warranted, depending on funding needs.

Also included in short-term borrowings are securities sold under agreements to repurchase that mature daily and are secured by U.S. agency securities totaling $765.7 million and $454.5 million at September 30, 2024 and December 31, 2023, respectively. The Company borrows funds on a secured basis by selling securities under agreements to repurchase, mainly in connection with treasury management services offered to its deposit customers. As the Company maintains effective control over assets sold under agreements to repurchase, the securities continue to be carried on the consolidated statements of financial condition. Because the Company acts as borrower transferring assets to the counterparty, and the agreements mature daily, the Company’s risk is limited.

The remaining balances in short-term borrowings for both periods are federal funds purchased, which are unsecured borrowings from other banks, generally on an overnight basis.

  1. 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 September 30, 2024 and December 31, 2023.

September 30, 2024 · December 31, 2023
Derivative (1) · Derivative (1)
($ in thousands) · Type ofHedge · Notional orContractualAmount · Assets · Liabilities · Notional orContractualAmount · Assets · Liabilities
Derivatives designated as hedging instruments:
Interest rate swaps - variable rate loansCash Flow$1,350,000$—$33,120$1,550,000$—$73,611
Interest rate swaps - securitiesFair Value477,50022,071—477,50022,819—
Total derivatives designated as hedging instruments$1,827,500$22,071$33,120$2,027,500$22,819$73,611
Derivatives not designated as hedging instruments:
Interest rate swapsN/A$4,989,753$94,228$94,490$5,128,144$131,271$129,994
Risk participation agreementsN/A389,4431919364,9063418
Interest rate-lock commitments on residential mortgage loansN/A39,343714—13,355—286
Forward commitments to sell residential mortgage loansN/A23,698—44018,563372—
To Be Announced (TBA) securitiesN/A29,500884413,500—47
Foreign exchange forward contractsN/A106,7541,7041,66483,1341,8641,840
Visa Class B derivative contractN/A42,617—2,26142,617—1,342
Total derivatives not designated as hedging instruments$5,621,108$96,753$98,918$5,664,219$133,541$133,527
Total derivatives$7,448,608$118,824$132,038$7,691,719$156,360$207,138
Less: netting adjustment (2)(49,009)(9)(65,648)—
Total derivative assets/liabilities$69,815$132,029$90,712$207,138

(1)

Derivative assets and liabilities are reported in other assets and 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. The Company terminated four and six swap agreements during the nine months ended September 30, 2024 and 2023, respectively, and paid cash of approximately $13.7 million and $2.9 million, respectively, for those same periods. The net cash paid for these transactions was recorded as accumulated other comprehensive income/loss and is being amortized into earnings through the original maturity dates of the respective contracts. The notional amounts of the swap agreements in place at September 30, 2024 expire as follows: $50 million in 2025; $425 million in 2026; $825 million in 2027; and $50 million in 2028.

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. At September 30, 2024, these single layer instruments have hedge 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 is presented in interest income along with the change in the fair value of the hedging instrument.

The hedged available for sale securities are part of closed portfolios 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 September 30, 2024, the amortized cost basis of the closed portfolio of pre-payable commercial mortgage backed securities totaled $514.2 million, excluding any basis adjustment. The amount that represents the hedged items was $455.3 million and the basis adjustment associated with the hedged items was a loss totaling $22.2 million.

The Company terminated three fair value swap agreements during the nine months ended September 30, 2023 and received cash of approximately $16.6 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. There were no fair value swap agreements terminated during the nine months ended September 30, 2024.

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.

During the second quarter of 2024, Visa allowed Class B holders to convert some but not all of their Class B shares to Class A shares. As a result of this conversion event, the Bank and its counterparty agreed to modify the transaction agreement to reflect the partial exchange and include certain provisions related to conversion rate changes. The conversion plan approved by Visa requires a minimum of 12 months before another exchange event and thus extends the expected time for a full resolution of the matter.

The contract includes a contingent accelerated termination clause based on the credit ratings of the Company. At September 30, 2024 and December 31, 2023, the fair value of the liability associated with this contract was $2.3 million and $1.3 million, respectively. Refer to Note 14 – Fair Value Measurements for discussion of the valuation inputs and process for this derivative liability.

Effect of Derivative Instruments on the Statements of Income

The effects of derivative instruments on the Consolidated Statements of Income for the three and nine months ended September 30, 2024 and 2023 are presented in the table below.

Three Months Ended · Nine Months Ended
($ in thousands) · September 30, · September 30,
Derivative Instruments:Location of Gain (Loss) Recognizedin the Statements of Income:2024202320242023
Cash flow hedges:
Variable rate loansInterest income - loans$(12,649)$(11,116)$(38,120)$(28,609)
Fair value hedges:
SecuritiesInterest income - securities - taxable3,2153,0239,4378,786
Derivatives not designated as hedging:
Residential mortgage bankingNoninterest income - secondary mortgage market operations(370)235182736
Customer and all other instrumentsNoninterest income - other noninterest income923418(2,939)1,585
Total loss$(8,881)$(7,440)$(31,440)$(17,502)

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 a 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. At

September 30, 2024, the Company was 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 September 30, 2024 and December 31, 2023 was $30.2 million and $65.6 million, respectively, for which the Company had posted collateral of $28.7 million and $66.0 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 September 30, 2024 and December 31, 2023 is presented in the following tables.

As of September 30, 2024 · Gross Amounts Offset in · Net Amounts Presented in · Gross Amounts Not Offset in theStatement of Financial Condition
($ in thousands)Gross AmountsRecognizedthe Statementof Financial Conditionthe Statementof Financial ConditionFinancialInstrumentsCashCollateralNetAmount
Derivative Assets$106,440$(51,000)$55,440$52,690$54,804$(52,054)
Derivative Liabilities$52,696$(6)$52,690$52,690$—$—
As of December 31, 2023 · Gross Amounts Offset in · Net Amounts Presented in · Gross Amounts Not Offset in theStatement of Financial Condition
($ in thousands)Gross AmountsRecognizedthe Statementof Financial Conditionthe Statementof Financial ConditionFinancialInstrumentsCashCollateralNetAmount
Derivative Assets$152,740$(68,282)$84,458$84,458$—$—
Derivative Liabilities$87,567$—$87,567$84,458$96,176$(93,067)

The Company has excess posted collateral compared to total exposure due to initial margin requirements for day-to-day rate volatility.

  1. Stockholders’ Equity

Common Shares Outstanding

Common shares outstanding excludes treasury shares totaling 6.5 and 6.3 million at September 30, 2024 and December 31, 2023, respectively, with a first-in-first-out cost basis of $255.1 million and $236.7 million at September 30, 2024 and December 31, 2023, respectively. Shares outstanding also excludes unvested restricted share awards totaling 0.3 million at both September 30, 2024 and December 31, 2023.

Stock Buyback Program

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 outstanding 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 from time to time, depending on market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. 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. During the nine months ended September 30, 2024, the Company repurchased 612,913 shares of its common stock at an average cost of $48.63 per share, inclusive of commissions, under this program. No shares were repurchased under this program in 2023. The Company has accrued $0.2 million of estimated excise tax associated with share repurchases during the nine months ended September 30, 2024.

Accumulated Other Comprehensive Income (Loss)

A roll-forward of the components of Accumulated Other Comprehensive Income (Loss) is presented in the table that follows:

($ in thousands)Availablefor SaleSecuritiesHTM SecuritiesTransferredfrom AFSEmployeeBenefit PlansCashFlow HedgesEquity Method InvestmentTotal
Balance, December 31, 2023$(450,748)$(9,385)$(103,061)$(58,306)$373$(621,127)
Net change in unrealized gain (loss)132,391——(10,495)(344)121,552
Reclassification of net loss realized and included in earnings——3,56938,120—41,689
Valuation adjustments to employee benefit plans——22,014——22,014
Amortization of unrealized net loss on securities transferred to HTM—1,279———1,279
Income tax expense(28,958)(268)(5,555)(6,122)—(40,903)
Balance, September 30, 2024$(347,315)$(8,374)$(83,033)$(36,803)$29$(475,496)
Balance, December 31, 2022$(584,408)$(10,734)$(97,952)$(79,093)$5$(772,182)
Net change in unrealized gain (loss)(142,980)——(44,823)714(187,089)
Reclassification of net loss realized and included in earnings——5,01028,609—33,619
Valuation adjustments to employee benefit plans——(7,307)——(7,307)
Amortization of unrealized net loss on securities transferred to HTM—1,343———1,343
Income tax (expense) benefit32,757(302)5173,650—36,622
Balance, September 30, 2023$(694,631)$(9,693)$(99,732)$(91,657)$719$(894,994)

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 6 - Derivatives will be reclassified into income over the life of the hedge. Accumulated other comprehensive loss resulting from terminated interest rate swaps are being amortized over the remaining maturities of the designated instruments. Gains and losses within AOCI are net of deferred income taxes, where applicable.

The following table shows the line items in the consolidated statements of income affected by amounts reclassified from AOCI.

Nine Months Ended
Amount reclassified from AOCI (a) · September 30, · Affected line item on
($ in thousands)20242023the statement of income
Amortization of unrealized net loss on securities transferred to HTM$(1,279)$(1,343)Interest income
Tax effect268302Income taxes
Net of tax(1,011)(1,041)Net income
Amortization of defined benefit pension and post-retirement items(3,569)(5,010)Other noninterest expense (b)
Tax effect7751,128Income taxes
Net of tax(2,794)(3,882)Net income
Reclassification of unrealized loss on cash flow hedges(37,257)(34,506)Interest income
Tax effect8,2577,768Income taxes
Net of tax(29,000)(26,738)Net income
Amortization of gain (loss) on terminated cash flow hedges(863)5,897Interest income
Tax effect191(1,327)Income taxes
Net of tax(672)4,570Net income
Total reclassifications, net of tax$(33,477)$(27,091)Net income

(a)

Amounts in parentheses indicate reduction in net income.

(b)

These AOCI components are included in the computation of net periodic pension and post-retirement cost that is reported with other noninterest

expense (see Note 11 – Retirement Plans for additional details).

  1. Other Noninterest Income

Components of other noninterest income are as follows:

Three Months Ended · Nine Months Ended
September 30,September 30,
($ in thousands)2024202320242023
Income from bank-owned life insurance$4,364$3,633$12,353$10,283
Credit related fees2,9053,2539,1669,249
Income (loss) from customer and other derivatives923418(2,939)1,585
Net gains on sales of premises, equipment and other assets2,9431,2976,7652,310
Other miscellaneous7,6946,83219,92616,043
Total other noninterest income$18,829$15,433$45,271$39,470
  1. Other Noninterest Expense

Components of other noninterest expense are as follows:

Three Months Ended · Nine Months Ended
September 30,September 30,
($ in thousands)2024202320242023
Corporate value and franchise taxes and other non-income taxes$4,691$5,238$14,848$15,732
Advertising3,3313,6219,50910,353
Telecommunications and postage2,4062,5907,1088,373
Entertainment and contributions2,7072,7658,5707,978
Tax credit investment amortization1,5851,4944,6944,297
Printing and supplies8149682,7683,107
Travel expense1,5341,3684,2334,065
Net other retirement expense(4,396)(3,228)(13,727)(10,195)
Other miscellaneous7,8007,40424,07022,536
Total other noninterest expense$20,472$22,220$62,073$66,246
  1. Earnings Per Common Share

The Company calculates earnings per common 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.

Three Months Ended · Nine Months Ended
September 30,September 30,
($ in thousands, except per share data)2024202320242023
Numerator:
Net income to common shareholders$115,572$97,738$338,741$341,999
Net income allocated to participating securities - basic and diluted7729922,3663,574
Net income allocated to common shareholders - basic and diluted$114,800$96,746$336,375$338,425
Denominator:
Weighted-average common shares - basic86,23486,131$86,421$86,082
Dilutive potential common shares326306229286
Weighted-average common shares - diluted86,56086,437$86,650$86,368
Earnings per common share:
Basic$1.33$1.12$3.89$3.93
Diluted$1.33$1.12$3.88$3.92

Potential common shares consist of stock options, nonvested performance-based awards, nonvested restricted stock units, and 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. Potential common shares with weighted averages totaling 10,390 and 13,940 for the three and nine months ended September 30, 2024, respectively, and 97,558 and 109,801 for the three and nine months ended September 30, 2023, respectively, did not enter the calculation of diluted earnings per share as the impact would have been anti-dilutive.

  1. Retirement 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. The Pension Plan excludes any individual hired or rehired by the Company after June 30, 2017 from eligibility to participate, and the accrued benefits of any participant in the Pension Plan whose combined age plus years of service as of January 1, 2018 totaled less than 55 were frozen as of January 1, 2018 and will not thereafter increase. The Company makes contributions to the Pension 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 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 a minimum 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. Beginning January 1, 2018, the Company makes an additional basic contribution to associates hired or rehired after June 30, 2017 in an amount equal to 2% of the associate’s eligible compensation. For Pension Plan participants whose benefits were frozen as of January 1, 2018, the 401(k) Plan provides an enhanced Company contribution in the amount of 2%,4% or 6% of such participant’s eligible compensation, based on the participant’s current age and years of service with the Company. Participants vest in basic and enhanced Company contributions upon completion ofthree years of service.

The Company sponsors a nonqualified defined benefit plan covering certain legacy Whitney employees, under which accrued benefits were frozen as of December 31, 2012 and, as such, no future benefits are accrued under this plan.

The Company sponsors defined benefit post-retirement plans for both legacy Hancock and legacy Whitney employees that provide health care and life insurance benefits. Benefits under the Hancock plan are not available to employees hired on or after January 1, 2000. Benefits under the Whitney plan are restricted to retirees who were already receiving benefits at the time of plan amendments in 2007 or active participants who were eligible to receive benefits as of December 31, 2007.

The following tables show the components of net periodic benefit cost included in expense for the periods indicated.

Three Months Ended September 30,
Pension BenefitsOther Post-Retirement Benefits
(in thousands)2024202320242023
Service cost$1,900$1,979$7$8
Interest cost6,0566,052135160
Expected return on plan assets(11,901)(11,177)——
Amortization of net (gain) or loss and prior service costs1,5301,981(215)(243)
Net periodic benefit cost$(2,415)$(1,165)$(73)$(75)
Nine Months Ended September 30,
Pension BenefitsOther Post-Retirement Benefits
($ in thousands)2024202320242023
Service cost (benefit)$5,806$5,938$25$(13)
Interest cost17,98617,803443525
Expected return on plan assets(35,724)(33,533)——
Amortization of net (gain) or loss and prior service costs4,1545,662(585)(652)
Net periodic benefit cost$(7,778)$(4,130)$(117)$(140)
  1. Share-Based Payment Arrangements

The Company maintains incentive compensation plans that provide for awards of share-based compensation to employees and directors. These plans have been approved by the Company’s shareholders. Detailed descriptions of these plans were included in Note 18 to the consolidated financial statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.

The Company’s restricted and performance-based share awards to certain employees and directors are subject to service requirements. A summary of the status of the Company’s nonvested restricted stock units and restricted and performance-based share awards at September 30, 2024 are presented in the following table.

Weighted
Average
Number ofGrant Date
SharesFair Value
Nonvested at January 1, 20241,457,401$44.65
Granted784,29342.26
Vested(496,536)41.15
Forfeited(168,740)43.89
Nonvested at September 30, 20241,576,418$44.65

At September 30, 2024, there was $50.0 million of total unrecognized compensation expense related to nonvested restricted and performance share awards and units expected to vest in the future. This compensation is expected to be recognized in expense over a weighted average period of 3.1 years. The total fair value of shares that vested during the nine months ended September 30, 2024 was $18.2 million.

During the nine months ended September 30, 2024, the Company granted 545,643 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 not deferred under the Company's nonqualified deferred compensation plan. Such dividend equivalents are forfeited should the employee terminate employment prior to the vesting of the RSU.

During the nine months ended September 30, 2024, the Company granted 47,734 performance share awards subject to a total shareholder return (“TSR”) performance metric with a grant date fair value of $43.23 per share and 47,734 performance share awards subject to an adjusted earnings per share performance metric with a grant date fair value of $36.25 per share to key members of executive management. The number of performance shares subject to TSR that ultimately vest at the end of thethree-year performance period, if any, will be based on the relative rank of the Company’s three-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 adjusted earnings per share that ultimately vest will be based on the Company’s attainment of certain adjusted 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.

  1. Commitments and Contingencies

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 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 contractual 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. The Company had a reserve for unfunded lending commitments of $25.5 million and $28.9 million at September 30, 2024 and December 31, 2023, respectively.

The following table presents a summary of the Company’s off-balance sheet financial instruments as of September 30, 2024 and December 31, 2023:

September 30,December 31,
($ in thousands)20242023
Commitments to extend credit$9,201,078$9,852,367
Letters of credit430,127481,910

Legal Proceedings

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.

Federal Deposit Insurance Corporation (FDIC) Special Assessment

In November 2023, the FDIC approved a final rule to implement a special deposit insurance assessment to recover losses to the Deposit Insurance Fund (DIF) arising from the full protection of uninsured depositors under the systemic risk exception following the receiverships of Silicon Valley Bank and Signature Bank in the spring of 2023. In the fourth quarter of 2023, the Company recorded a pre-tax special assessment expense totaling $26.1 million based on the November 2023 final rule. In 2024, the FDIC provided notice that the estimated losses attributable to the protection of uninsured depositors at Silicon Valley Bank and Signature Bank had increased and the Company increased the loss accrual to $30.7 million.

The loss estimates resulting from the failures of these institutions may be subject to further change pending the projected and actual outcome of loss share agreements, joint ventures, and outstanding litigation. The exact amount of losses incurred will not be determined until the FDIC terminates the receiverships of these banks; therefore, the Company's exact exposure for FDIC special assessment remains unknown.

  1. Fair Value Measurements

The Financial Accounting Standards Board (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 on the consolidated balance sheets at September 30, 2024 and December 31, 2023:

September 30, 2024
($ in thousands)Level 1Level 2Level 3Total
Assets
Available for sale debt securities:
U.S. Treasury and government agency securities$—$173,768$—$173,768
Municipal obligations—199,359—199,359
Corporate debt securities—21,454—21,454
Residential mortgage-backed securities—2,195,672—2,195,672
Commercial mortgage-backed securities—2,667,908—2,667,908
Collateralized mortgage obligations—37,986—37,986
Total available for sale securities—5,296,147—5,296,147
Mortgage loans held for sale—23,462—23,462
Derivative assets (1)—69,815—69,815
Total recurring fair value measurements - assets$—$5,389,424$—$5,389,424
Liabilities
Derivative liabilities (1)$—$129,768$2,261$132,029
Total recurring fair value measurements - liabilities$—$129,768$2,261$132,029
December 31, 2023
($ in thousands)Level 1Level 2Level 3Total
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 6 - Derivatives.

Securities classified as level 2 include obligations of U.S. Government agencies and U.S. Government-sponsored agencies, including 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 securities of investment grade quality with a targeted duration, for the overall portfolio, generally betweentwo andfive and a half years. Company policies generally limit investments to U.S. 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 SOFR swap curves (where applicable), 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 derivative instruments, which are all 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 6 – 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 sheets for the nine months ended September 30, 2024 and the year ended December 31, 2023 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, 2022$1,883
Cash settlement(2,547)
Losses included in earnings2,006
Balance at December 31, 20231,342
Cash settlement(1,178)
Losses included in earnings2,097
Balance at September 30, 2024$2,261

The table 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. The assumptions reflected in the table below for September 30, 2024 were updated in consideration of the recent exchange offer from Visa.

($ in thousands)
Fair Value
Level 3 ClassSeptember 30, 2024December 31, 2023
Derivative liability$2,261$1,342
Valuation techniqueDiscounted cash flowDiscounted cash flow
Unobservable inputs:
Visa Class A appreciation - range6-12%6-12%
Visa Class A appreciation - weighted average9%9%
Conversion rate - range1.60x-1.59x1.60x-1.59x
Conversion rate -weighted average1.5950x1.5950x
Time until resolution36-48 months3-9 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.

September 30, 2024
($ in thousands)Level 1Level 2Level 3Total
Collateral-dependent loans individually evaluated for credit loss$—$26,016$—$26,016
Other real estate owned and foreclosed assets, net——27,73227,732
Total nonrecurring fair value measurements$—$26,016$27,732$53,748
December 31, 2023
($ in thousands)Level 1Level 2Level 3Total
Collateral-dependent loans individually evaluated for credit loss$—$15,882$—$15,882
Other real estate owned and foreclosed assets, net——3,6283,628
Total nonrecurring fair value measurements$—$15,882$3,628$19,510

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 is discussed earlier in this 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, 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 – For these short-term liabilities, the carrying amount is a reasonable estimate of fair value.

Short-Term FHLB Borrowings – At September 30, 2024, short-term FHLB borrowings consisted of two short-term fixed rate borrowings (less than 15 days outstanding). At December 31, 2023, short-term FHLB borrowings consisted of one short-term fixed rate borrowing (five calendar days outstanding). Given the short duration of the instruments, the carrying amount is a reasonable estimate of fair value.

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 is 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.

September 30, 2024
 · Total Fair · Carrying
($ in thousands)Level 1Level 2Level 3ValueAmount
Financial assets:
Cash, interest-bearing bank deposits, and federal funds sold$1,364,683$424$—$1,365,107$1,365,107
Available for sale securities—5,296,147—5,296,1475,296,147
Held to maturity securities—2,325,258—2,325,2582,473,633
Loans, net—26,01622,882,74522,908,76123,138,316
Loans held for sale—24,624—24,62424,624
Derivative financial instruments—69,815—69,81569,815
Financial liabilities:
Deposits$—$—$28,978,151$28,978,151$28,982,905
Federal funds purchased—200,275—200,275200,275
Securities sold under agreements to repurchase—765,669—765,669765,669
FHLB short-term borrowings—300,000—300,000300,000
Long-term debt—202,109—202,109236,431
Derivative financial instruments—129,7682,261132,029132,029
December 31, 2023
($ in thousands)Level 1Level 2Level 3Total FairValueCarryingAmount
Financial assets:
Cash, interest-bearing bank deposits, and federal funds sold$1,188,284$—$—$1,188,284$1,188,284
Available for sale securities—4,915,195—4,915,1954,915,195
Held to maturity securities—2,485,918—2,485,9182,684,779
Loans, net—15,88223,170,37723,186,25923,614,010
Loans held for sale—26,124—26,12426,124
Derivative financial instruments—90,712—90,71290,712
Financial liabilities:
Deposits$—$—$29,679,228$29,679,228$29,690,059
Federal funds purchased350——350350
Securities sold under agreements to repurchase454,479——454,479454,479
FHLB short-term borrowings700,000——700,000700,000
Long-term debt—196,182—196,182236,317
Derivative financial instruments—205,7961,342207,138207,138
  1. Recent Accounting Pronouncements

Accounting Standards Adopted During the Nine Months Ended September 30, 2024

In March 2023, FASB issued Accounting Standards Update (ASU) 2023-02, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method,” 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 meet 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.

Accounting Standards Issued But Not Yet Adopted

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 (1) require that a public entity disclose, on an annual and interim basis 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.

In March 2024, the FASB issued ASU 2024-02, “Codification Improvements – Amendments to Remove References to Concepts Statements,” to remove from the FASB codification extraneous references to FASB Concept Statements. FASB Concepts Statements are nonauthoritative, and the removal of references to such from the FASB codification will simplify the codification and draw a distinction between authoritative guidance and nonauthoritative literature. Generally, the amendments in this update are not intended to result in significant accounting change for most entities. The amendments in this update are effective for public business entities for fiscal years beginning after December 15, 2024, and early application is permitted for any fiscal year or interim period for which financial statements have not yet been issued (or made available for issuance). If an entity adopts the amendments in an interim period, it must adopt them as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments in this update on a prospective basis for new transactions recognized on or after the date of first application, or on a retrospective basis to the beginning of the earliest comparative period presented in which the amendments were first applied. The Company is currently assessing the provisions of this guidance to determine if one or more are applicable, but does not expect the application of any relevant provisions to have a material impact to its financial condition or results of operations.

In November 2024, the FASB issued ASU 2024-03, “Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40),” to improve the disclosures about a public business entity’s expenses in commonly presented expense captions. The amendments in this update require disclosure, in the notes to financial statements, of specified information about certain costs and expenses. At each interim and annual reporting period an entity shall: 1) Disclose the amounts of purchases of inventory, employee compensation, depreciation, intangible asset amortization, and or other amounts of depletion expense included in each relevant expense caption; 2) Include certain amounts that are already required to be disclosed under GAAP in the same disclosure as the other disaggregation requirements; 3) Disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively; and, 4) Disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. An entity is not precluded from providing additional voluntary disclosures that may provide investors with additional decision-useful information. The amendments in this update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The amendments in this update should be applied either prospectively to financial statements issued for reporting periods after the effective date of this update, or retrospectively to any or 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.

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.