Skip to main content

ENTERPRISE FINANCIAL SERVICES CORP

For the period ended Mar 31, 2024. Filed Apr 26, 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.

Mar 31, 2024 · Filed Apr 26, 2024

EFSC$62.05-0.4%Stored close · as of Nov 6, 2026
See the whole filing, with its images and exhibits

Item 1. Financial Statements

Condensed Consolidated Balance Sheets (Unaudited)1
Condensed Consolidated Statements of Income (Unaudited)2
Condensed Consolidated Statements of Comprehensive Income (Unaudited)3
Condensed Consolidated Statements of Shareholders’ Equity (Unaudited)4
Condensed Consolidated Statements of Cash Flows (Unaudited)5
Notes to Condensed Consolidated Financial Statements (Unaudited)7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations31
Item 3. Quantitative and Qualitative Disclosures About Market Risk53
Item 4. Controls and Procedures55
PART II - OTHER INFORMATION
Item 1. Legal Proceedings55
Item 1A. Risk Factors55
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds55
Item 3. Defaults Upon Senior Securities55
Item 4. Mine Safety Disclosures55
Item 5. Other Information55
Item 6. Exhibits56
Signatures58

Glossary of Acronyms, Abbreviations and Entities

The acronyms and abbreviations identified below are used in various sections of this Form 10-Q, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in Item 2 and the Condensed Consolidated Financial Statements and the Notes to Condensed Consolidated Financial Statements in Item 1 of this Form 10-Q.

ACLAllowance for Credit LossesFederal ReserveFederal Reserve Board
ASCAccounting Standards CodificationFHLBFederal Home Loan Bank
ASUAccounting Standards UpdateGAAPGenerally Accepted Accounting Principles (United States)
BankEnterprise Bank & TrustGDPGross Domestic Product
C&ICommercial and IndustrialICEThe Intercontinental Exchange
CCBCapital Conservation BufferLIBORLondon Interbank Offered Rate
CECLCurrent Expected Credit LossNIMNet Interest Margin
CompanyEnterprise Financial Services Corp and SubsidiariesNMNot meaningful
CRECommercial Real EstatePPPPaycheck Protection Program
EFSCEnterprise Financial Services Corp and SubsidiariesSBASmall Business Administration
EnterpriseEnterprise Financial Services Corp and SubsidiariesSECSecurities and Exchange Commission
FASBFinancial Accounting Standards BoardSOFRSecured Overnight Financing Rate
FDICFederal Deposit Insurance CorporationWe, Us, OurEnterprise Financial Services Corp and Subsidiaries

PART I - ITEM 1 - FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheets (Unaudited)

($ in thousands, except share data)March 31, 2024December 31, 2023
Assets
Cash and due from banks$157,697$193,275
Federal funds sold1,0452,880
Interest-earning deposits210,678236,874
Total cash and cash equivalents369,420433,029
Interest-earning deposits greater than 90 days4,2283,856
Securities available-for-sale1,611,8831,618,273
Securities held-to-maturity, net758,017750,434
Loans held-for-sale610359
Loans11,028,49210,884,118
Allowance for credit losses on loans(135,498)(134,771)
Total loans, net10,892,99410,749,347
Other investments74,07766,195
Fixed assets, net44,38242,681
Goodwill365,164365,164
Intangible assets, net11,27112,318
Other assets481,292476,934
Total assets$14,613,338$14,518,590
Liabilities and Shareholders' Equity
Noninterest-bearing demand accounts$3,805,334$3,958,743
Interest-bearing demand accounts2,956,2822,950,259
Money market accounts3,430,4543,399,280
Savings accounts576,248595,175
Certificates of deposit:
Brokered659,005482,759
Customer826,378790,155
Total deposits12,253,70112,176,371
Subordinated debentures and notes156,124155,984
FHLB advances125,000—
Other borrowings195,246297,829
Other liabilities151,542172,338
Total liabilities$12,881,613$12,802,522
Commitments and contingent liabilities (Note 5)
Shareholders' equity:
Preferred stock, $0.01 par value; 5,000,000 shares authorized; 75,000 shares issued and outstanding, respectively ($1,000 per share liquidation preference)71,98871,988
Common stock, $0.01 par value; 75,000,000 shares authorized; 37,515,186 and 37,416,028 shares issued and outstanding, respectively375374
Additional paid in capital995,969995,208
Retained earnings778,784749,513
Accumulated other comprehensive loss, net(115,391)(101,015)
Total shareholders' equity1,731,7251,716,068
Total liabilities and shareholders' equity$14,613,338$14,518,590

Condensed Consolidated Statements of Income (Unaudited)

Three months ended March 31,
($ in thousands, except per share data)20242023
Interest income:
Loans$186,564$152,606
Debt securities:
Taxable11,4199,286
Nontaxable5,7655,597
Interest-earning deposits3,5691,195
Dividends on equity securities406349
Total interest income207,723169,033
Interest expense:
Deposits64,47324,661
Subordinated debentures and notes2,4842,409
FHLB advances1,0291,332
Other borrowings2,0091,102
Total interest expense69,99529,504
Net interest income137,728139,529
Provision for credit losses5,7564,183
Net interest income after provision for credit losses131,972135,346
Noninterest income:
Deposit service charges4,4234,128
Wealth management revenue2,5442,516
Card services revenue2,4122,338
Tax credit income (loss)(2,190)1,813
Other income4,9696,103
Total noninterest income12,15816,898
Noninterest expense:
Employee compensation and benefits45,26242,503
Deposit costs20,27712,720
Occupancy4,3264,061
Data processing4,3393,710
Professional fees1,4351,631
Other expense17,86216,358
Total noninterest expense93,50180,983
Income before income tax expense50,62971,261
Income tax expense10,22815,523
Net income$40,401$55,738
Dividends on preferred stock938938
Net income available to common shareholders$39,463$54,800
Earnings per common share
Basic$1.05$1.47
Diluted1.051.46

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

Three months ended March 31,
($ in thousands)20242023
Net income$40,401$55,738
Other comprehensive income (loss), net of tax:
Change in unrealized gain (loss) on available-for-sale securities(11,073)23,978
Reclassification of gain on the sale of available-for-sale securities—(285)
Reclassification of gain on held-to-maturity securities(626)(638)
Change in unrealized gain (loss) on cash flow hedges(2,942)1,275
Reclassification of loss on cash flow hedges26527
Total other comprehensive income (loss), net of tax(14,376)24,357
Total comprehensive income$26,025$80,095

Condensed Consolidated Statements of Shareholders’ Equity (Unaudited)

Preferred Stock · Common Stock
($ in thousands, except per share data)SharesAmountSharesAmountAdditional Paid in CapitalRetained EarningsAccumulatedOtherComprehensive Income (Loss)TotalShareholders’ Equity
Balance at December 31, 202375$71,98837,416$374$995,208$749,513$(101,015)$1,716,068
Net income—————40,401—40,401
Other comprehensive loss——————(14,376)(14,376)
Common stock dividends ($0.25 per share)—————(9,378)—(9,378)
Preferred stock dividends ($12.50 per share)—————(938)—(938)
Issuance under equity compensation plans, net——991(1,614)(814)—(2,427)
Share-based compensation————2,375——2,375
Balance at March 31, 202475$71,98837,515$375$995,969$778,784$(115,391)$1,731,725
Preferred · Common
($ in thousands, except per share data)SharesAmountSharesAmountAdditional Paid in CapitalRetained EarningsAccumulated Other Comprehensive Income (Loss)Total Shareholders’ Equity
Balance at December 31, 202275$71,98837,253$373982,660597,574(130,332)1,522,263
Net income—————55,738—55,738
Other comprehensive income——————24,35724,357
Common stock dividends ($0.25 per share)—————(9,328)—(9,328)
Preferred stock dividends ($12.50 per share)—————(938)—(938)
Issuance under equity compensation plans, net——58—(848)(893)—(1,741)
Share-based compensation————2,469——2,469
Balance at March 31, 202375$71,98837,311$373$984,281$642,153$(105,975)$1,592,820

Condensed Consolidated Statements of Cash Flows (Unaudited)

Three months ended March 31,
($ in thousands)20242023
Cash flows from operating activities:
Net income$40,401$55,738
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation1,2531,274
Provision for credit losses5,7564,183
Deferred income taxes1,2342,517
Net amortization of discount/premiums on debt securities1,0271,070
Net amortization on loan discount/premiums8221,606
Amortization of intangible assets1,0471,239
Amortization of servicing assets316493
Mortgage loans originated-for-sale(7,035)(2,918)
Proceeds from mortgage loans sold6,8183,884
Loss (gain) on:
Sale of investment securities—(381)
Sale of SBA loans(1,394)(501)
Sale of other real estate2(90)
Sale of state tax credits(363)(91)
Share-based compensation2,3752,469
Net change in other assets and liabilities(22,370)(1,316)
Net cash provided by operating activities29,88969,176
Cash flows from investing activities:
Net increase in loans(177,362)(285,158)
Proceeds received from:
Sale of debt securities, available-for-sale—28,741
Paydown or maturity of debt securities, available-for-sale70,14165,725
Paydown or maturity of debt securities, held-to-maturity1,4832,037
Redemption of other investments26,40941,109
Sale of SBA loans24,6509,502
Sale of state tax credits held for sale2,031504
Sale of other real estate207360
Sale of fixed assets—43
Payments for the purchase of:
Available-for-sale debt securities(78,702)(86,737)
Held-to-maturity debt securities(10,265)(14,602)
Other investments(35,870)(39,123)
State tax credits held for sale(270)(21)
Fixed assets(2,954)(681)
Net cash used in investing activities(180,502)(278,301)
Three months ended March 31,
($ in thousands)20242023
Cash flows from financing activities:
Net decrease in noninterest-bearing deposit accounts(153,409)(450,209)
Net increase in interest-bearing deposit accounts230,739775,695
Net increase in FHLB advances125,000—
Repayments of notes payable(11,429)(1,429)
Net decrease in other borrowings(91,154)(109,201)
Cash dividends paid on common stock(9,378)(9,328)
Cash dividends paid on preferred stock(938)(938)
Other(2,427)(1,741)
Net cash provided by financing activities87,004202,849
Net decrease in cash and cash equivalents(63,609)(6,276)
Cash and cash equivalents, beginning of period433,029291,359
Cash and cash equivalents, end of period$369,420$285,083
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest$70,796$27,486
Income taxes22—
Noncash investing and financing transactions:
Transfer to other bank owned assets2,939—
Right-of-use assets obtained in exchange for lease obligations985564

Notes to Condensed Consolidated Financial Statements (Unaudited)

NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The significant accounting policies used by the Company in the preparation of the condensed consolidated financial statements are summarized below:

Business and Consolidation

Enterprise is a financial holding company that provides a full range of banking and wealth management services to individuals and corporate customers primarily located in Arizona, California, Florida, Kansas, Missouri, Nevada, and New Mexico through its banking subsidiary, Enterprise Bank & Trust.

Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for any other interim period or for the year ending December 31, 2024. These financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC.

Basis of Financial Statement Presentation

The accompanying unaudited condensed consolidated financial statements of the Company and its subsidiaries have been prepared in accordance with GAAP for interim financial information and pursuant to the rules and regulations of the SEC. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information presented not misleading. Except as disclosed herein, there has been no material change in the information disclosed in the Notes to Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.

The condensed consolidated financial statements include the accounts of the Company and its subsidiaries, all of which are wholly owned. All intercompany accounts and transactions have been eliminated.

In the opinion of management, the consolidated financial statements contain all adjustments (consisting of normal recurring accruals) considered necessary for the fair presentation of the statements of financial position, results of operations, and cash flow for the interim periods.

Recent Accounting Pronouncements

FASB ASU 2022-03, Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. ASU 2022-03 was issued in June 2022 to (1) clarify the guidance in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, (2) amend a related illustrative example, and (3) introduce new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. The adoption of ASU 2022-03 did not have a material effect on the consolidated financial statements.

FASB ASU 2023-02, Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. ASU 2023-02 was issued in March 2023 to allow reporting entities to consistently account for equity investments made primarily for the purpose of receiving income tax credits and other income tax benefits. If certain conditions are met, a reporting entity may elect to account for its tax equity investments by using the proportional amortization method regardless of the program from which it receives income tax credits, instead of only low-income-housing tax credit (“LIHTC”) structures. This amendment also eliminates certain LIHTC-specific guidance aligning the accounting with other equity investments in tax credit structures. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. The adoption of ASU 2023-02 did not have a material effect on the consolidated financial statements.

FASB ASU 2023-07, Improvements to Reportable Segment Disclosures. ASU 2023-07 was issued in November 2023 to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment disclosures. The amendments in this update require annual and interim disclosures on significant segment expenses that are regularly provided to the chief operating decision maker and require annual and interim disclosures on “other segment items” that comprise the difference between segment revenue less segment expense compared to the reported measure of segment profit or loss. In addition, the amendments will require all annual disclosures that are currently required to be reported on an interim basis and requires disclosure of the title and position of the chief operating decision maker and how that position uses the information to assess segment performance and the allocation of resources. ASU 2023-07 also requires entities that have a single reportable segment, such as the Company, to provide all disclosures required in this update and the 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. The Company is evaluating the accounting and disclosure requirements of ASU 2023-07 and does not expect them to have a material effect on the consolidated financial statements.

FASB ASU 2023-09, Income Tax Disclosures. ASU 2023-09 was issued in December 2023 to require annual disclosures on specific categories in the income tax rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. Annual disclosures are required on income taxes paid, including the amounts paid for federal, state and foreign taxes and the amount paid in individual jurisdictions if the amount is equal to or greater than 5% of total income taxes paid (net of refunds received). Additional annual disclosures are required on pre-tax income from continuing operations and income tax expense, disaggregated by domestic and foreign amounts. The amendments in this update are effective for fiscal years beginning after December 15, 2024. The Company is evaluating the accounting and disclosure requirements of ASU 2023-09 and does not expect them to have a material effect on the consolidated financial statements.

NOTE 2 -EARNINGS PER SHARE

Basic earnings per common share data is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per common share gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method.

The following table presents a summary of per common share data and amounts for the periods indicated.

Three months ended March 31,
(in thousands, except per share data)20242023
Net income available to common shareholders$39,463$54,800
Weighted average common shares outstanding37,49037,305
Additional dilutive common stock equivalents107182
Weighted average diluted common shares outstanding37,59737,487
Basic earnings per common share:$1.05$1.47
Diluted earnings per common share:1.051.46

For the three months ended March 31, 2024 and 2023, common stock equivalents of approximately 581,000 and 311,000, respectively, were excluded from the earnings per share calculations because their effect would have been anti-dilutive.

NOTE 3 -INVESTMENTS

The following tables present the amortized cost, gross unrealized gains and losses, allowance for credit losses and fair value of securities available for sale and held to maturity:

March 31, 2024
($ in thousands)Amortized CostGrossUnrealized GainsGrossUnrealized LossesFair Value
Available-for-sale securities:
Obligations of U.S. Government-sponsored enterprises$316,638$146$(20,982)$295,802
Obligations of states and political subdivisions500,20641(77,268)422,979
Agency mortgage-backed securities767,508393(63,710)704,191
U.S. Treasury bills184,3678(3,275)181,100
Corporate debt securities8,750—(939)7,811
Total securities available for sale$1,777,469$588$(166,174)$1,611,883
Held-to-maturity securities:
Obligations of states and political subdivisions$583,972$5,039$(53,410)$535,601
Agency mortgage-backed securities51,276—(5,779)45,497
Corporate debt securities123,119230(9,673)113,676
Total securities held-to-maturity$758,367$5,269$(68,862)$694,774
Allowance for credit losses(350)
Total securities held-to-maturity, net$758,017
December 31, 2023
($ in thousands)Amortized CostGrossUnrealized GainsGrossUnrealized LossesFair Value
Available-for-sale securities:
Obligations of U.S. Government-sponsored enterprises$316,511$303$(20,368)$296,446
Obligations of states and political subdivisions500,88157(68,767)432,171
Agency mortgage-backed securities758,2831,181(59,083)700,381
U.S. Treasury Bills184,70962(3,070)181,701
Corporate debt securities8,750—(1,176)7,574
Total securities available for sale$1,769,134$1,603$(152,464)$1,618,273
Held-to-maturity securities:
Obligations of states and political subdivisions$575,699$7,078$(47,461)$535,316
Agency mortgage-backed securities52,100—(5,424)46,676
Corporate debt securities123,420216(8,981)114,655
Total securities held to maturity$751,219$7,294$(61,866)$696,647
Allowance for credit losses(785)
Total securities held-to-maturity, net$750,434

The balance of held-to-maturity securities in the “Amortized Cost” column in the table above includes a cumulative net unamortized unrealized gain of $13.3 million and $14.1 million at March 31, 2024 and December 31, 2023, respectively. Such amounts are amortized over the remaining life of the securities.

At March 31, 2024 and December 31, 2023, there were no holdings of securities of any one issuer in an amount greater than 10% of shareholders’ equity, other than U.S. Government agencies and sponsored enterprises. The agency mortgage-backed securities are all issued by U.S. Government agencies and sponsored enterprises. Securities of $1.2 billion and $1.6 billion at March 31, 2024 and December 31, 2023, respectively, were pledged as collateral to secure deposits of public institutions and for other purposes as required by law or contract provisions, in addition to collateral securing borrowing bases with the FHLB and the Federal Reserve.

The amortized cost and estimated fair value of debt securities at March 31, 2024, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. The weighted average life of the mortgage-backed securities is approximately five years.

Available for saleHeld to maturity
($ in thousands)Amortized CostEstimated Fair ValueAmortized CostEstimated Fair Value
Due in one year or less$163,297$161,711$785$783
Due after one year through five years303,371284,316103,38396,428
Due after five years through ten years160,265141,132176,180169,432
Due after ten years383,028320,533426,743382,634
Agency mortgage-backed securities767,508704,19151,27645,497
$1,777,469$1,611,883$758,367$694,774

The following tables presents a summary of available-for-sale investment securities in an unrealized loss position:

March 31, 2024
Less than 12 months · 12 months or more · Total
($ in thousands) · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses
Obligations of U.S. Government-sponsored enterprises$22,611$72$251,397$20,910$274,008$20,982
Obligations of states and political subdivisions4792420,16477,266420,64377,268
Agency mortgage-backed securities125,6341,240531,49062,470657,12463,710
U.S. Treasury bills59,562109109,4513,166169,0133,275
Corporate debt securities——7,8119397,811939
$208,286$1,423$1,320,313$164,751$1,528,599$166,174
December 31, 2023
Less than 12 months12 months or moreTotal
($ in thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
Obligations of U.S. Government-sponsored enterprises$25,886$85$247,027$20,283$272,913$20,368
Obligations of states and political subdivisions1,168163428,17168,604429,33968,767
Agency mortgage-backed securities58,249417540,03258,666598,28159,083
U.S. Treasury bills41,85749103,5883,021145,4453,070
Corporate debt securities——7,5741,1767,5741,176
$127,160$714$1,326,392$151,750$1,453,552$152,464

The unrealized losses at both March 31, 2024 and December 31, 2023 were attributable primarily to changes in market interest rates after the securities were purchased. At each of March 31, 2024 and December 31, 2023, the Company didnot have an allowance for credit losses on available-for-sale securities.

Accrued interest on held-to-maturity debt securities totaled $7.1 million and $6.5 million at March 31, 2024 and December 31, 2023, respectively, and is excluded from the estimate of expected credit losses. The estimate of expected credit losses considers historical credit loss information adjusted for current conditions and reasonable and supportable forecasts. The ACL on held-to-maturity securities was $0.4 million at March 31, 2024 and $0.8 million at December 31, 2023.

There wereno sales of available-for-sale securities during the three months ended March 31, 2024. The Company sold $28.4 million of available-for-sale securities during the three months ended March 31, 2023 for a gain of $0.4 million.

Other Investments

At March 31, 2024 and December 31, 2023, other investments totaled $74.1 million and $66.2 million, respectively. As a member of the FHLB system administered by the Federal Housing Finance Agency, the Bank is required to maintain a minimum investment in capital stock with the FHLB consisting of membership stock and activity-based stock. The FHLB capital stock of $14.3 million at March 31, 2024 and $7.8 million at December 31, 2023 is recorded at cost, which represents redemption value, and is included in other investments in the consolidated balance sheets. The remaining amounts in other investments primarily include investments in Small Business Investment Companies, Community Development Financial Institutions, private equity investments, and the Company’s investment in unconsolidated trusts used to issue trust preferred securities to third parties.

NOTE 4 -LOANS

The following table presents a summary of loans by category:

($ in thousands)March 31, 2024December 31, 2023
Commercial and industrial$4,768,777$4,674,056
Real estate:
Commercial - investor owned2,448,6742,452,402
Commercial - owner occupied2,349,2922,344,117
Construction and land development820,249760,122
Residential366,934371,995
Total real estate loans5,985,1495,928,636
Other278,611285,653
Loans, before unearned loan fees11,032,53710,888,345
Unearned loan fees, net(4,045)(4,227)
Loans, including unearned loan fees$11,028,492$10,884,118

The loan balance includes a net premium on acquired loans of $9.0 million and $9.6 million at March 31, 2024 and December 31, 2023, respectively. At March 31, 2024 and December 31, 2023, loans and securities of $5.4 billion and $4.8 billion, respectively, were pledged to FHLB and the Federal Reserve Bank.

Accrued interest totaled $71.2 million and $66.7 million at March 31, 2024 and December 31, 2023, respectively, and was reported in “Other Assets” on the consolidated balance sheets.

SBA 7(a) guaranteed loans sold during the three months ended March 31, 2024 totaled $23.1 million, resulting in a gain on sale of $1.4 million. SBA 7(a) guaranteed loans sold during the three months ended March 31, 2023 totaled $8.8 million, resulting in a gain on sale of $0.5 million.

No consumer mortgage loans secured by residential real estate were in the process of foreclosure at March 31, 2024, compared to $1.0 million at December 31, 2023.

A summary of the activity, by loan category, in the ACL on loans for the three months ended March 31, 2024 and 2023 is as follows:

($ in thousands)Commercial and industrialCRE - investor ownedCRE - owner occupiedConstruction and land developmentResidential real estateOtherTotal
Allowance for credit losses on loans:
Balance at December 31, 2023$58,886$31,280$23,405$10,198$6,142$4,860$134,771
Provision (benefit) for credit losses4,9781401,500(379)406(54)6,591
Charge-offs(5,353)(305)(112)—(497)(383)(6,650)
Recoveries2038114642854786
Balance at March 31, 2024$58,714$31,196$24,807$9,825$6,479$4,477$135,498
($ in thousands)Commercial and industrialCRE - investor ownedCRE - owner occupiedConstruction and land developmentResidential real estateOtherTotal
Allowance for credit losses on loans:
Balance at December 31, 2022$53,835$36,191$22,752$11,444$7,928$4,782$136,932
Provision (benefit) for credit losses5,083222(440)(2,578)(1,151)(37)1,099
Charge-offs(707)(170)—(9)(102)(192)(1,180)
Recoveries9382316323221131,444
Balance at March 31, 2023$59,149$36,266$22,328$8,889$6,997$4,666$138,295

The ACL on sponsor finance loans, which is included in the categories above, represented $22.7 million and $23.0 million, respectively, as of March 31, 2024 and December 31, 2023.

The CECL methodology incorporates various economic scenarios. The Company utilizes three forecasts in the model: Moody’s baseline, a stronger near-term growth upside and a moderate recession downside forecast. The Company weights these scenarios at 40%, 30%, and 30%, respectively, which added approximately $12.8 million to the ACL on loans over the baseline model at March 31, 2024. The baseline forecast incorporates an expectation that the federal funds rate has peaked at the range of 5.25% to 5.50% and will begin falling in the latter half of 2024. It is also assumed that the bank failures in early 2023 were not an indication of a broader problem in the industry. The Company has also recognized various risks posed by loans in certain segments, including the commercial office and agricultural sectors, by allocating additional reserves to those segments. Some of the key risks to the forecasts that could result in future provision for credit losses are market reactions to the Federal Reserve policy actions that could push the economy into a recession, persistently higher inflation, tightening in the credit markets, and further weakness in the financial system.

In addition to the CECL methodology, the Company incorporates qualitative adjustments into the ACL on loans to capture credit risks inherent within the loan portfolio that are not captured in the CECL model. Included in these risks are 1) changes in lending policies and procedures, 2) actual and expected changes in business and economic conditions, 3) changes in the nature and volume of the portfolio, 4) changes in lending management, 5) changes in volume and the severity of past due loans, 6) changes in the quality of the loan review system, 7) changes in the value of underlying collateral, 8) the existence and effect of concentrations of credit and 9) other factors such as the regulatory, legal and competitive environments and events such as natural disasters and pandemics. At March 31, 2024, the ACL on loans included a qualitative adjustment of approximately $40.3 million. Of this amount, approximately $14.4 million was allocated to Sponsor Finance loans due to their mostly unsecured nature.

The current year-to-date gross charge-offs by loan class and year of origination is presented in the following tables:

Term Loans by Origination Year
($ in thousands) · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans Converted to Term Loans · Revolving Loans · Total
Commercial and industrial$1$1,413$—$54$244$—$3,544$5,256
Real estate:
Commercial - investor owned——160—145——305
Commercial - owner occupied———10102——112
Residential—94——382—21497
Other——58—802100240
Total charge-offs by origination year$1$1,507$218$64$953$2$3,665$6,410
Total gross charge-offs by performing status240
Total gross charge-offs$6,650
Term Loans by Origination Year
($ in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans Converted to Term Loans · Revolving Loans · Total
Commercial and industrial$600$2,999$1,940$2,539$—$—$12,533$15,178$35,789
Real estate:
Commercial - investor owned——170—4,6927——4,869
Construction and land development—————9——9
Residential—————480176—656
Other—3459——31912—793
Total charge-offs by origination year$600$3,002$2,569$2,539$4,692$815$12,721$15,178$42,116
Total gross charge-offs by performing status1,099
Total gross charge-offs$43,215

The following tables present the recorded investment in nonperforming loans by category, excluding government guaranteed balances:

March 31, 2024
($ in thousands)NonaccrualLoans over 90 days past due and still accruing interestTotal nonperforming loansNonaccrual loans with no allowance
Commercial and industrial$2,435$115$2,550$2,315
Real estate:
Commercial - investor owned19,380—19,38016,240
Commercial - owner occupied12,481—12,4818,333
Construction and land development1,205—1,205463
Other—2626—
Total$35,501$141$35,642$27,351
December 31, 2023
($ in thousands)NonaccrualLoans over 90 days past due and still accruing interestTotal nonperforming loansNonaccrual loans with no allowance
Commercial and industrial$7,641$115$7,756$6,179
Real estate:
Commercial - investor owned20,404—20,40419,466
Commercial - owner occupied12,97236313,3359,010
Construction and land development1,205641,269464
Residential959—959959
Other—55—
Total$43,181$547$43,728$36,078

The nonperforming loan balances at March 31, 2024 and December 31, 2023 exclude government guaranteed balances of $9.6 million and $10.7 million, respectively.

Interest income recognized on nonaccrual loans was immaterial during the three months ended March 31, 2024 and 2023.

Collateral-dependent nonperforming loans by class of loan is presented as of the dates indicated:

March 31, 2024
Type of Collateral
($ in thousands)Commercial Real EstateResidential Real EstateBlanket LienOther
Commercial and industrial$350$1,864$94$—
Real estate:
Commercial - investor owned18,443———
Commercial - owner occupied3,9731,5185,793—
Construction and land development—742——
Total$22,766$4,124$5,887$—
December 31, 2023
Type of Collateral
($ in thousands)Commercial Real EstateResidential Real EstateBlanket LienOther
Commercial and industrial$527$1,864$344$3,445
Real estate:
Commercial - investor owned19,467———
Commercial - owner occupied5,9041,6381,831—
Construction and land development528741——
Residential—959——
Total$26,426$5,202$2,175$3,445

The aging of the recorded investment in past due loans by class and category is presented as of the dates indicated.

March 31, 2024
($ in thousands) · 30-89 Days Past Due · 90 or MoreDays Past Due · Total Past Due · Current · Total
Commercial and industrial$20,996$4,131$25,127$4,743,650$4,768,777
Real estate:
Commercial - investor owned1,65718,39520,0522,428,6222,448,674
Commercial - owner occupied14,84414,64829,4922,319,8002,349,292
Construction and land development9731,6752,648817,601820,249
Residential1,112—1,112365,822366,934
Other212647278,564278,611
Loans, before unearned loan fees$39,603$38,875$78,478$10,954,059$11,032,537
Unearned loan fees, net(4,045)
Total$11,028,492
December 31, 2023
($ in thousands) · 30-89 Days Past Due · 90 or MoreDays Past Due · Total Past Due · Current · Total
Commercial and industrial$3,445$9,037$12,482$4,661,574$4,674,056
Real estate:
Commercial - investor owned1,90518,39520,3002,432,1022,452,402
Commercial - owner occupied8,40914,14222,5512,321,5662,344,117
Construction and land development7701,9082,678757,444760,122
Residential1,6209592,579369,416371,995
Other82486285,567285,653
Loans, before unearned loan fees$16,231$44,445$60,676$10,827,669$10,888,345
Unearned loan fees, net(4,227)
Total$10,884,118

The allowance for credit losses on loans incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon origination or acquisition. The starting point for the estimate of the allowance for credit losses on loans is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. The Company uses a probability of default and loss given default model to determine the allowance for credit losses on loans.

An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. The effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses on loans because of the measurement methodologies used to estimate the allowance.

The most common concession the Company provides to borrowers experiencing financial difficulty is a term extension. In limited circumstances, the Company may modify loans by providing principal forgiveness or an interest rate reduction. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses on loans. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses on loans.

In some cases, the Company will modify a loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as an interest rate reduction or principal forgiveness, may be granted.

The following tables show the recorded investment at the end of the reporting period for loans modified to borrowers experiencing financial difficulty, disaggregated by loan class and type of concession granted:

Term Extension · Payment Delay · Total
Three months endedThree months endedThree months ended
($ in thousands)March 31, 2024Percent of Total Loan ClassMarch 31, 2024Percent of Total Loan ClassMarch 31, 2024Percent of Total Loan Class
Commercial and industrial$44,6410.94%$5670.01%$45,2080.95%
Real estate:
Commercial - investor owned8,4090.34%——%8,4090.34%
Commercial - owner occupied94NM——%94NM
Residential7,6442.08%——%7,6442.08%
Total$60,788$567$61,355
Term Extension
Three months ended
($ in thousands)March 31, 2023Percent of Total Loan Class
Commercial and industrial$22,8180.57%
Real estate:
Construction and land development1,2010.18%
Total$24,019

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty and outstanding at the date indicated:

Weighted Average Term Extension (in months)Payment DelayWeighted Average Term Extension (in months)
Three months ended · Three months ended
($ in thousands) · March 31, 2024 · March 31, 2023
Commercial and industrial4$857
Real estate:
Commercial - investor owned3——
Commercial - owner occupied3——
Construction and land development——9
Residential12——

The following table shows the aging of the recorded investment in modified loans in the last 12 months by class at the date indicated:

March 31, 2024
($ in thousands)Current30-89 Days Past Due90 or MoreDays Past DueTotal
Commercial and industrial$28,512$—$—$28,512
Real estate:
Commercial - investor owned8,409——8,409
Commercial - owner occupied94——94
Construction and land development—741—741
Residential7,669——7,669
Other————
Total$44,684$741$—$45,425

For the three months ended March 31, 2023, all loans were current under the modified terms.

The following table summarizes loans that experienced a default during the three months ended March 31, 2024, subsequent to being granted a modification in the preceding twelve months. All of these loans have been charged off during the current period. Default is defined as movement to nonperforming status, foreclosure or charge-off. Loans noted in the following table are categorized by type of original modification.

Term Extension
Three months ended
($ in thousands)March 31, 2024Percent of Total Loan Class
Commercial and industrial$1,0000.02%
Real estate:
Construction and land development1,7480.21%
Other4NM
Total$2,752

During the three months ended March 31, 2023, no loans experienced a default subsequent to being granted a modification in the prior twelve months.

As of March 31, 2024, the Company allocated an immaterial amount in specific reserves to loans that have been restructured.

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, payment experience, credit documentation, and current economic factors among other factors. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

Grades 1, 2, and 3 – Includes loans to borrowers with a continuous record of strong earnings, sound balance sheet condition and capitalization, ample liquidity with solid cash flow, and whose management team has experience and depth within their industry.

Grade 4 – Includes loans to borrowers with positive trends in profitability, satisfactory capitalization and balance sheet condition, and sufficient liquidity and cash flow.

Grade 5 – Includes loans to borrowers that may display fluctuating trends in sales, profitability, capitalization, liquidity, and cash flow.

Grade 6 – Includes loans to borrowers where an adverse change or perceived weakness has occurred, but may be correctable in the near future. Alternatively, this rating category may also include circumstances where the borrower is starting to reverse a negative trend or condition, or has recently been upgraded from a 7, 8, or 9 rating.

Grade 7 – Special Mention credits are borrowers that have experienced financial setback of a nature that is not determined to be severe or influence ‘ongoing concern’ expectations. Although possible, no loss is anticipated, due to strong collateral and/or guarantor support.

Grade 8 –Substandard credits include those borrowers characterized by significant losses and sustained downward trends in balance sheet condition, liquidity, and cash flow. Repayment reliance may have shifted to secondary sources. Collateral exposure may exist and additional reserves may be warranted.

Grade 9 –Doubtful credits include borrowers that may show deteriorating trends that are unlikely to be corrected. Collateral values may appear insufficient for full recovery, therefore requiring a partial charge-off, or debt renegotiation with the borrower. The borrower may have declared bankruptcy or bankruptcy is likely in the near term. All doubtful rated credits will be on non-accrual.

The recorded investment by risk category of the loans by class and year of origination is presented in the following tables as of the dates indicated:

Term Loans by Origination Year
($ in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans Converted to Term Loans · Revolving Loans · Total
Commercial and industrial
Pass (1-6)$354,420$1,516,552$875,052$293,729$172,943$149,101$21,206$1,151,591$4,534,594
Special Mention (7)14,06941,4175,9111,8763708744,32017,91186,748
Classified (8-9)8,6317,77911,9088,3348691612745,05382,834
Total Commercial and industrial$377,120$1,565,748$892,871$303,939$173,399$150,891$25,653$1,214,555$4,704,176
Commercial real estate-investor owned
Pass (1-6)$96,302$455,256$543,177$482,141$296,298$373,990$6,905$52,655$2,306,724
Special Mention (7)7313,28222,33251,5953,5449,167——90,651
Classified (8-9)8,409—9374216,9126,771——33,071
Total Commercial real estate-investor owned$105,442$458,538$566,446$533,778$316,754$389,928$6,905$52,655$2,430,446
Commercial real estate-owner occupied
Pass (1-6)$81,541$398,179$465,440$482,241$294,024$464,931$4,619$31,104$2,222,079
Special Mention (7)—14,1084,5145,2999,99221,545—1,42756,885
Classified (8-9)1,1892,9243,7411,1283,05532,4755,057—49,569
Total Commercial real estate-owner occupied$82,730$415,211$473,695$488,668$307,071$518,951$9,676$32,531$2,328,533
Construction real estate
Pass (1-6)$76,195$290,998$317,302$90,908$31,100$4,581$9$4,458$815,551
Special Mention (7)—401,6471,155—227——3,069
Classified (8-9)—741580——475——1,796
Total Construction real estate$76,195$291,779$319,529$92,063$31,100$5,283$9$4,458$820,416
Residential real estate
Pass (1-6)$8,364$56,614$38,611$49,586$30,020$91,308$1,334$77,773$353,610
Special Mention (7)—335586214691,709—5833,496
Classified (8-9)—196113——1,526727,5019,408
Total residential real estate$8,364$57,145$39,310$49,800$30,089$94,543$1,406$85,857$366,514
Other
Pass (1-6)$570$7,804$55,465$64,294$51,992$29,604$—$32,225$241,954
Special Mention (7)—4,418—10,000———9,71224,130
Classified (8-9)—————6——6
Total Other$570$12,222$55,465$74,294$51,992$29,610$—$41,937$266,090
Total loans classified by risk category$650,421$2,800,643$2,347,316$1,542,542$910,405$1,189,206$43,649$1,431,993$10,916,175
Total loans classified by performing status112,317
Total loans$11,028,492
Term Loans by Origination Year
($ in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans Converted to Term Loans · Revolving Loans · Total
Commercial and industrial
Pass (1-6)$1,567,738$1,052,462$345,292$194,972$123,425$71,205$12,163$1,108,233$4,475,490
Special Mention (7)52,5236,8458,59754445324227219,59089,066
Classified (8-9)12,82419,3061,83381233936350845,83081,815
Total Commercial and industrial$1,633,085$1,078,613$355,722$196,328$124,217$71,810$12,943$1,173,653$4,646,371
Commercial real estate-investor owned
Pass (1-6)$495,131$544,223$492,974$323,175$165,343$236,914$5,222$51,413$2,314,395
Special Mention (7)3,62622,72551,8511,6571645,526——85,549
Classified (8-9)9,4111,0344315,8382,8314,91948—34,124
Total Commercial real estate-investor owned$508,168$567,982$544,868$340,670$168,338$247,359$5,270$51,413$2,434,068
Commercial real estate-owner occupied
Pass (1-6)$407,901$486,701$489,589$301,399$183,872$313,474$5,083$30,036$2,218,055
Special Mention (7)13,7392,5214,65210,4925,43915,833—1,49354,169
Classified (8-9)3,3893,4132,2473,1818,87824,8575,056—51,021
Total Commercial real estate-owner occupied$425,029$492,635$496,488$315,072$198,189$354,164$10,139$31,529$2,323,245
Construction real estate
Pass (1-6)$292,689$325,010$96,426$30,956$1,413$3,408$10$3,700$753,612
Special Mention (7)422,9581,046210123114——4,493
Classified (8-9)1,137704——13466——2,320
Total Construction real estate$293,868$328,672$97,472$31,166$1,549$3,988$10$3,700$760,425
Residential real estate
Pass (1-6)$59,259$41,956$51,436$30,713$17,793$77,327$1,464$78,351$358,299
Special Mention (7)322———751,801—6142,812
Classified (8-9)1271,07369—301,492747,50010,365
Total residential real estate$59,708$43,029$51,505$30,713$17,898$80,620$1,538$86,465$371,476
Other
Pass (1-6)$10,071$55,923$67,766$53,569$9,382$19,657$7$28,464$244,839
Special Mention (7)——14,472————11,64526,117
Classified (8-9)—————8——8
Total Other$10,071$55,923$82,238$53,569$9,382$19,665$7$40,109$270,964
Total loans classified by risk category$2,929,929$2,566,854$1,628,293$967,518$519,573$777,606$29,907$1,386,869$10,806,549
Total loans classified by performing status77,569
Total loans$10,884,118

In the tables above, loan originations in 2024 and 2023 with a classification of “special mention” or “classified” primarily represent renewals or modifications initially underwritten and originated in prior years.

For certain loans, the Company evaluates credit quality based on the aging status.

The following tables present the recorded investment on loans based on payment activity as of the dates indicated:

March 31, 2024
($ in thousands)PerformingNon PerformingTotal
Commercial and industrial$62,094$40$62,134
Real estate:
Commercial - investor owned17,707—17,707
Commercial - owner occupied28,117—28,117
Residential704—704
Other3,629263,655
Total$112,251$66$112,317
December 31, 2023
($ in thousands)PerformingNon PerformingTotal
Commercial and industrial$26,076$112$26,188
Real estate:
Commercial - investor owned17,885—17,885
Commercial - owner occupied28,373—28,373
Residential712—712
Other4,40654,411
Total$77,452$117$77,569

NOTE 5 -COMMITMENTS AND CONTINGENT LIABILITIES

The Company issues financial instruments in the normal course of its business of meeting the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments may involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s extent of involvement and maximum potential exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is not more than the contractual amount of these instruments.

The Company uses the same credit policies in making commitments and conditional obligations as it does for financial instruments included on its consolidated balance sheets.

The contractual amounts of off-balance-sheet financial instruments are as follows:

($ in thousands)March 31, 2024December 31, 2023
Commitments to extend credit$2,817,323$2,937,760
Letters of credit121,183107,082

Off-Balance Sheet Credit Risk

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments usually have fixed expiration dates or other termination clauses, may have significant usage restrictions, and may require payment of a fee. Of the total commitments to extend credit at March 31, 2024 and December 31, 2023, $184.5 million and $191.6 million, respectively, represent fixed rate loan commitments. Since certain of the commitments may expire without being drawn upon or may be revoked, the total commitment amounts do not necessarily represent future cash obligations. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held varies, but may include accounts receivable, inventory, premises and equipment, and real estate. Other liabilities includes $6.1 million and $6.6 million for estimated losses attributable to the unadvanced commitments at March 31, 2024 and December 31, 2023, respectively.

Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These letters of credit are issued to support contractual obligations of the Company’s customers. The credit risk involved in issuing letters of credit is essentially the same as the risk involved in extending loans to customers. As of March 31, 2024, the approximate remaining terms of standby letters of credit range from 1 month to 9 years.

Contingencies

The Company and its subsidiaries are, from time to time, parties to various legal proceedings arising out of their businesses. Management believes there are no such proceedings pending or threatened against the Company or its subsidiaries which, if determined adversely, would have a material adverse effect on the business, consolidated financial condition, results of operations or cash flows of the Company or any of its subsidiaries.

NOTE 6 -DERIVATIVE FINANCIAL INSTRUMENTS

Risk Management Objective of Using Derivatives

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s loans and borrowings. The Company does not enter into derivative financial instruments for trading purposes.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest income and expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy.

For hedges of the Company’s variable-rate loans, interest rate swaps designated as cash flow hedges involve the receipt of fixed amounts and the Company making variable rate payments. The Company has executed cash flow hedges to reduce a portion of variability in cash flows on the Company’s prime based loan portfolio. Select terms of the hedges are as follows:

($ in thousands)
NotionalFixed RateEffective DateMaturity Date
$50,0006.56%January 25, 2023February 1, 2027
$100,0006.63%December 20, 2022January 1, 2028
$100,0006.66%April 1, 2025April 1, 2030

In addition, the Company has a prime based interest rate collar with a notional amount of $100.0 million. The collar includes a cap of 8.14% and a floor of 5.25%. This transaction, commonly referred to as a zero cost collar, involves the Company selling an interest rate cap where payments will be made when the index exceeds the cap rate, and the purchase of a floor where payments will be received if the index falls below the floor. The collar became effective on October 27, 2022 and matures on October 1, 2029.

For hedges of the variable-rate liabilities, interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The Company has executed a series of cash flow hedges to fix the effective interest rate for payments due on $32.1 million ofjunior subordinated debentures to a weighted-average-fixed rate of 2.64%.

Select terms of the hedges are as follows:

($ in thousands)
NotionalFixed RateMaturity Date
$18,5582.64%March 15, 2026
$13,5062.64%March 17, 2026

The gain or loss on derivatives designated and qualified as cash flow hedges of interest rate risk are recorded in accumulated other comprehensive income and subsequently reclassified into interest income or expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest income or expense as interest payments are paid on the Company’s variable-rate loans and debt. During the next twelve months, the Company estimates an additional $0.8 million will be reclassified as a decrease to interest expense and $2.1 million will be reclassified as a decrease to interest income.

Non-designated Hedges

Derivatives not designated as hedges are not considered speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings as a component of other noninterest income.

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Balance Sheet:

Notional Amount · Derivative Assets · Derivative Liabilities
($ in thousands) · March 31,2024 · December 31, 2023 · March 31,2024 · December 31, 2023 · March 31,2024 · December 31, 2023
Derivatives designated as hedging instruments
Interest rate swaps$282,064$211,962$1,277$1,389$2,700$233
Interest rate collar100,000100,000—514467—
Total$382,064$311,962$1,277$1,903$3,167$233
Derivatives not designated as hedging instruments
Interest rate swaps$771,936$779,152$17,287$15,886$17,288$15,951
Total$17,287$15,886$17,288$15,951
Derivative assets are classified on the balance sheet in other assets. Derivative liabilities are classified on the balance sheet in other liabilities.

The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company’s financial instruments subject to offsetting. The gross amounts of assets or liabilities can be reconciled to the tabular disclosure of fair value. The fair value table above provides the location of financial assets and liabilities presented on the Balance Sheet.

As of March 31, 2024
Gross Amounts Not Offset in the Statement of Financial Position
($ in thousands)Gross Amounts RecognizedGross Amounts Offset in the Statement of Financial PositionNet Amounts of Assets presented in the Statement of Financial PositionFinancial InstrumentsFair Value Collateral PostedNet Amount
Assets:
Interest rate swaps$18,564$—$18,564$3,209$15,355$—
Liabilities:
Interest rate swaps$19,988$—$19,988$3,209$—$16,779
Interest rate collar467—467——467
Securities sold under agreements to repurchase159,043—159,043—159,043—
As of December 31, 2023
Gross Amounts Not Offset in the Statement of Financial Position
($ in thousands)Gross Amounts RecognizedGross Amounts Offset in the Statement of Financial PositionNet Amounts of Assets presented in the Statement of Financial PositionFinancial InstrumentsFair Value Collateral PostedNet Amount
Assets:
Interest rate swaps$17,275$—$17,275$1,105$16,170$—
Interest rate collar514—514——514
Liabilities:
Interest rate swaps$16,184$—$16,184$1,105$—$15,079
Securities sold under agreements to repurchase250,197—250,197—250,197—

As of March 31, 2024, the fair value of derivatives in a net liability position, which includes accrued interest, was $18.0 million. The Company has minimum collateral posting thresholds with certain of its derivative counterparties and posts collateral related to derivatives in a net liability position. The Company has received cash collateral from derivative counterparties on contracts in a net asset position as noted in the tables above.

NOTE 7 -FAIR VALUE MEASUREMENTS

The following table summarizes financial instruments measured at fair value on a recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2024
($ in thousands) · Quoted Prices inActive Marketsfor IdenticalAssets(Level 1) · SignificantOtherObservableInputs(Level 2) · SignificantUnobservableInputs(Level 3) · Total FairValue
Assets
Securities available for sale
Obligations of U.S. Government-sponsored enterprises$—$295,802$—$295,802
Obligations of states and political subdivisions—422,979—422,979
Agency mortgage-backed securities—704,191—704,191
Corporate debt securities—181,100—181,100
U.S. Treasury bills—7,8117,811
Total securities available for sale—1,611,883—1,611,883
Other investments—2,928—2,928
Derivatives—18,564—18,564
Total assets$—$1,633,375$—$1,633,375
Liabilities
Derivatives$—$20,455$—$20,455
Total liabilities$—$20,455$—$20,455
December 31, 2023
($ in thousands)Quoted Prices inActive Marketsfor IdenticalAssets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)Total FairValue
Assets
Securities available for sale
Obligations of U.S. Government-sponsored enterprises$—$296,446$—$296,446
Obligations of states and political subdivisions—432,171—432,171
Agency mortgage-backed securities—700,381—700,381
Corporate debt securities—181,701—181,701
U.S. Treasury bills—7,574—7,574
Total securities available-for-sale—1,618,273—1,618,273
Other investments—2,941—2,941
Derivative financial instruments—17,789—17,789
Total assets$—$1,639,003$—$1,639,003
Liabilities
Derivatives$—$16,184$—$16,184
Total liabilities$—$16,184$—$16,184

From time to time, the Company measures certain assets at fair value on a nonrecurring basis. These include assets measured at the lower of cost or fair value that were recognized at fair value below cost at the end of the period. The amounts reported in the following tables include balances measured at fair value during the reporting period and still held as of the reporting date.

March 31, 2024
($ in thousands)Total Fair ValueQuoted Prices in ActiveMarkets forIdenticalAssets (Level 1)SignificantOtherObservableInputs (Level 2)SignificantUnobservableInputs (Level 3)
Individually-evaluated loans$80$—$—$80
Other real estate2,939——2,939
Total$3,019$—$—$3,019
December 31, 2023
($ in thousands)Total Fair ValueQuoted Prices in ActiveMarkets forIdenticalAssets (Level 1)SignificantOtherObservableInputs (Level 2)SignificantUnobservableInputs (Level 3)
Individually-evaluated loans$5,138$—$—$5,138
Other real estate5,736——5,736
Total$10,874$—$—$10,874

Following is a summary of the carrying amounts and fair values of certain financial instruments:

March 31, 2024December 31, 2023
($ in thousands)Carrying AmountEstimated fair valueLevelCarrying AmountEstimated fair valueLevel
Balance sheet assets
Securities held-to-maturity, net$758,017$694,774Level 2$750,434$696,647Level 2
Other investments71,14971,149Level 263,25563,255Level 2
Loans held-for-sale610610Level 2359359Level 2
Loans, net10,892,994$10,603,064Level 310,749,34710,392,551Level 3
State tax credits, held-for-sale20,54722,102Level 322,11523,897Level 3
Servicing asset3,0314,157Level 22,8613,799Level 2
Balance sheet liabilities
Certificates of deposit$1,485,383$1,479,274Level 3$1,272,914$1,265,905Level 3
Subordinated debentures and notes156,124154,738Level 2155,984154,354Level 2
FHLB advances125,000125,000Level 2——Level 2
Other borrowings195,246175,915Level 2297,829274,658Level 2

For information regarding the methods and assumptions used to estimate the fair value of each class of financial instruments refer to Note 18 –Fair Value Measurements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC.

NOTE 8 -SHAREHOLDERS’ EQUITY

Shareholders’ Equity

Accumulated Other Comprehensive Income (Loss)

The following table presents the changes in accumulated other comprehensive income (loss) after-tax by component:

Three months ended
($ in thousands)Net Unrealized Loss on Available-for-Sale SecuritiesUnamortized Gain on Held-to-Maturity SecuritiesNet Unrealized Gain (Loss) on Cash Flow HedgesTotal
Balance, December 31, 2023$(112,844)$10,580$1,249$(101,015)
Net change(11,073)(626)(2,677)(14,376)
Balance, March 31, 2024$(123,917)$9,954$(1,428)$(115,391)
Balance, December 31, 2022$(144,549)$13,185$1,032$(130,332)
Net change23,693(638)1,30224,357
Balance, March 31, 2023$(120,856)$12,547$2,334$(105,975)

The following table presents the pre-tax and after-tax changes in the components of other comprehensive income (loss):

Three months ended March 31,
20242023
($ in thousands)Pre-taxTax effectAfter-taxPre-taxTax effectAfter-tax
Change in unrealized gain (loss) on available-for-sale securities$(14,725)$(3,652)$(11,073)$32,056$8,078$23,978
Reclassification of gain on sale of available-for-sale securities(a)———(381)(96)(285)
Reclassification of gain on held-to-maturity securities(a)(832)(206)(626)(852)(214)(638)
Change in unrealized gain (loss) on cash flow hedges(3,912)(970)(2,942)1,7054301,275
Reclassification of loss on cash flow hedges(b)3538826536927
Total other comprehensive income (loss)$(19,116)$(4,740)$(14,376)$32,564$8,207$24,357
(a)The pre-tax amount is reported in noninterest income/expense in the Consolidated Statements of Income.
(b)The pre-tax amount is reported in interest income/expense in the Consolidated Statements of Income.

NOTE 9 -SUPPLEMENTAL FINANCIAL INFORMATION

The following table presents other income and other expense components that primarily exceed one percent of the aggregate of total interest income and noninterest income in one or more of the periods indicated:

Three months ended March 31,
($ in thousands)20242023
Other income:
Bank-owned life insurance$864$791
Community development fees585595
Gain on SBA loan sales1,415501
Other income2,1054,216
Total other noninterest income$4,969$6,103
Other expense:
Amortization of intangibles$1,047$1,239
Banking expenses1,8061,848
FDIC and other insurance3,6072,572
Loan, legal expenses2,1081,904
Outside services1,6641,545
Other expenses7,6307,250
Total other noninterest expenses$17,862$16,358
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.