Skip to main content

HOME BANCSHARES INC

For the period ended Sep 30, 2024. Filed Nov 1, 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 1, 2024

HOMB$30.40+1.8%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

Condensed Notes to Consolidated Financial Statements (Unaudited)

Condensed Notes to Consolidated Financial Statements

(Unaudited)

  1. Nature of Operations and Summary of Significant Accounting Policies

Nature of Operations

Home BancShares, Inc. (the “Company” or “HBI”) is a bank holding company headquartered in Conway, Arkansas. The Company is primarily engaged in providing a full range of banking services to individual and corporate customers through its wholly-owned community bank subsidiary – Centennial Bank (sometimes referred to as “Centennial” or the “Bank”). The Bank has branch locations in Arkansas, Florida, South Alabama, Texas and New York City. The Company is subject to competition from other financial institutions. The Company also is subject to the regulation of certain federal and state agencies and undergoes periodic examinations by those regulatory authorities.

A summary of the significant accounting policies of the Company follows:

Operating Segments

Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Bank is the only significant subsidiary upon which management makes decisions regarding how to allocate resources and assess performance. Each of the branches of the Bank provides a group of similar banking services, including such products and services as commercial, real estate and consumer loans, time deposits, checking and savings accounts. The individual bank branches have similar operating and economic characteristics. While the chief decision maker monitors the revenue streams of the various products, services and branch locations, operations are managed, and financial performance is evaluated on a company-wide basis. Accordingly, all of the banking services and branch locations are considered by management to be aggregated intoone reportable operating segment.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses, the valuation of investment securities, the valuation of foreclosed assets and the valuations of assets acquired, and liabilities assumed in business combinations. In connection with the determination of the allowance for credit losses and the valuation of foreclosed assets, management obtains independent appraisals for significant properties.

Principles of Consolidation

The consolidated financial statements include the accounts of HBI and its subsidiaries. Significant intercompany accounts and transactions have been eliminated in consolidation.

Reclassifications

Various items within the accompanying consolidated financial statements for previous years have been reclassified to provide more comparative information. These reclassifications had no effect on net earnings or stockholders’ equity.

Interim financial information

The accompanying unaudited consolidated financial statements have been prepared in condensed format, and therefore do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.

The information furnished in these interim statements reflects all adjustments which are, in the opinion of management, necessary for a fair statement of the results for each respective period presented. Such adjustments are of a normal recurring nature. The results of operations in the interim statements are not necessarily indicative of the results that may be expected for any other quarter or for the full year. The interim financial information should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2023 Form 10-K, filed with the Securities and Exchange Commission on February 26, 2024.

Loans Receivable and Allowance for Credit Losses

Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their outstanding principal balance adjusted for any charge-offs, deferred fees or costs on originated loans. Interest income on loans is accrued over the term of the loans based on the principal balance outstanding. Loan origination fees and direct origination costs are capitalized and recognized as adjustments to yield on the related loans.

The allowance for credit losses on loans receivable is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectability of a loan balance is confirmed and expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.

Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental conditions, such as changes in the national unemployment rate, gross domestic product, national retail sales index, FHFA housing price index and rental vacancy rate index.

The allowance for credit losses is measured based on call report segment as these types of loans exhibit similar risk characteristics. The identified loan segments are as follows:

1-4 family construction

All other construction

1-4 family revolving home equity lines of credit (“HELOC”) & junior liens

1-4 family senior liens

Multifamily

Owner occupied commercial real estate

Non-owner occupied commercial real estate

Commercial & industrial, agricultural, non-depository financial institutions, purchase/carry securities, other

Consumer auto

Other consumer

Other consumer - Shore Premier Finance ("SPF")

The allowance for credit losses for each segment is measured through the use of the discounted cash flow method. Loans evaluated individually that are considered to be collateral dependent are not included in the collective evaluation. For these loans, where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral, the allowance for credit losses is measured based on the difference between the fair value of the collateral, net of estimated costs to sell, and the amortized cost basis of the loan as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The allowance for credit losses may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the loan, net of estimated costs to sell. For individually analyzed loans which are not considered to be collateral dependent, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation.

Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments and curtailments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies:

Management has a reasonable expectation at the reporting date that restructured loans made to borrowers experiencing financial difficulty will be executed with an individual borrower.

The extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.

Management qualitatively adjusts model results for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These qualitative factors ("Q-Factors") and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk. The various risks that may be considered in making Q-Factor and other qualitative adjustments include, among other things, the impact of (i) changes in lending policies, procedures and strategies; (ii) changes in nature and volume of the portfolio; (iii) staff experience; (iv) changes in volume and trends in classified loans, delinquencies and nonaccruals; (v) concentration risk; (vi) trends in underlying collateral values; (vii) external factors such as competition, legal and regulatory environment; (viii) changes in the quality of the loan review system; and (ix) economic conditions.

Loans are placed on non-accrual status when management believes that the borrower’s financial condition, after giving consideration to economic and business conditions and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due. Loans are charged against the allowance for credit losses when management believes that the collectability of the principal is unlikely. Accrued interest related to non-accrual loans is generally charged against the allowance for credit losses when accrued in prior years and reversed from interest income if accrued in the current year. Interest income on non-accrual loans may be recognized to the extent cash payments are received, although the majority of payments received are usually applied to principal. Non-accrual loans are generally returned to accrual status when principal and interest payments are less than 90 days past due, the customer has made required payments for at least six months, and we reasonably expect to collect all principal and interest.

Purchased loans that have experienced more than insignificant credit deterioration since origination are purchase credit deteriorated (“PCD”) loans. An allowance for credit losses is determined using the same methodology as other loans. The Company develops separate PCD models for each loan segment with PCD loans not individually analyzed for credit losses. These models utilize a peer group benchmark in order to determine the probability of default and loss given default to be used in the calculation. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a non-credit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses.

For further discussion of the Company’s acquisitions, see Note 2 to the Notes to Consolidated Financial Statements.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit unless that obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit exposures is adjusted as a provision for or recovery of credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.

Earnings per Share

Basic earnings per share is computed based on the weighted-average number of shares outstanding during each year. Diluted earnings per share is computed using the weighted-average shares and all potential dilutive shares outstanding during the period. The following table sets forth the computation of basic and diluted earnings per share (“EPS”) for the following periods:

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
(In thousands)
Net income$100,038$98,453$301,677$306,686
Average shares outstanding199,380202,526200,300202,921
Effect of common stock options81124130147
Average diluted shares outstanding199,461202,650200,430203,068
Basic earnings per share$0.50$0.49$1.51$1.51
Diluted earnings per share$0.50$0.49$1.51$1.51

The impact of anti-dilutive shares to the diluted earnings per share calculation was considered immaterial for the periods ended September 30, 2024 and 2023.

  1. Business Combinations

Acquisition of Happy Bancshares, Inc.

The Company's most recent acquisition occurred on April 1, 2022, when the Company completed the acquisition of Happy Bancshares, Inc. (“Happy”), and merged Happy State Bank into Centennial Bank. For additional discussion regarding the acquisition of Happy, see "Management's Discussion and Analysis of Financial Condition and Results of Operations" and Note 2 "Business Combinations" in the Notes to Consolidated Financial Statements included in the Annual Report on Form 10-K for the year ended December 31, 2023.

  1. Investment Securities

The following table summarizes the amortized cost and fair value of securities that are classified as available-for-sale and held-to-maturity:

September 30, 2024
Available-for-Sale
AmortizedCostAllowance for Credit LossesNet Carrying AmountGrossUnrealizedGainsGrossUnrealized(Losses)EstimatedFair Value
(In thousands)
U.S. government-sponsored enterprises$321,233$—$321,233$1,800$(11,248)$311,785
U.S. government-sponsored mortgage-backed securities1,574,430—1,574,4301,105(150,070)1,425,465
Private mortgage-backed securities186,916—186,916115(9,090)177,941
Non-government-sponsored asset backed securities264,497—264,497646(2,945)262,198
State and political subdivisions966,644—966,6441,094(66,804)900,934
Other securities215,605(2,195)213,410539(21,652)192,297
Total$3,529,325$(2,195)$3,527,130$5,299$(261,809)$3,270,620
September 30, 2024
Held-to-Maturity
AmortizedCostAllowance for Credit LossesNet Carrying AmountGrossUnrealizedGainsGrossUnrealized(Losses)EstimatedFair Value
(In thousands)
U.S. government-sponsored enterprises$43,490$—$43,490$—$(1,712)$41,778
U.S. government-sponsored mortgage-backed securities125,920—125,920754(2,288)124,386
State and political subdivisions1,109,685(2,005)1,107,680197(79,586)1,028,291
Total$1,279,095$(2,005)$1,277,090$951$(83,586)$1,194,455
December 31, 2023
Available-for-Sale
AmortizedCost · Allowance for Credit Losses · Net Carrying Amount · GrossUnrealizedGains · GrossUnrealized(Losses) · EstimatedFair Value
(In thousands)
U.S. government-sponsored enterprises$361,494$—$361,494$2,247$(17,093)$346,648
U.S. government-sponsored mortgage-backed securities1,711,668—1,711,668310(191,557)1,520,421
Private mortgage-backed securities191,522—191,522—(16,117)175,405
Non-government-sponsored asset backed securities370,203370,203821(7,551)363,473
State and political subdivisions990,318—990,3181,938(75,931)916,325
Other securities215,722(2,525)213,197402(28,030)185,569
Total$3,840,927$(2,525)$3,838,402$5,718$(336,279)$3,507,841
December 31, 2023
Held-to-Maturity
AmortizedCostAllowance for Credit LossesNet Carrying AmountGrossUnrealizedGainsGrossUnrealized(Losses)EstimatedFair Value
(In thousands)
U.S. government-sponsored enterprises$43,285$—$43,285$—$(2,607)$40,678
U.S. government-sponsored mortgage-backed securities130,278—130,278106(4,362)126,022
State and political subdivisions1,110,424(2,005)1,108,419456(105,094)1,003,781
Total$1,283,987$(2,005)$1,281,982$562$(112,063)$1,170,481

Assets, principally investment securities, having a carrying value of approximately $2.37 billion and $3.57 billion at September 30, 2024 and December 31, 2023, respectively, were pledged to secure public deposits, as collateral for repurchase agreements, and for other purposes required or permitted by law. Investment securities pledged as collateral for repurchase agreements totaled approximately $179.4 million and $142.1 million at September 30, 2024 and December 31, 2023, respectively.

The amortized cost and estimated fair value of securities classified as available-for-sale and held-to-maturity at September 30, 2024, by contractual maturity, are shown below. Expected maturities could differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

Available-for-SaleHeld-to-Maturity
AmortizedCostEstimatedFair ValueAmortizedCostEstimatedFair Value
(In thousands)
Due in one year or less$29,837$29,449$—$—
Due after one year through five years256,357245,06043,54842,380
Due after five years through ten years377,774346,905341,352321,196
Due after ten years839,514783,602768,275706,493
U.S. government-sponsored mortgage-backed securities1,574,4301,425,465125,920124,386
Private mortgage-backed securities186,916177,941——
Non-government-sponsored asset backed securities264,497262,198——
Total$3,529,325$3,270,620$1,279,095$1,194,455

During the three and nine months ended September 30, 2024 and 2023, no available-for-sale securities were sold.

The following table shows gross unrealized losses and estimated fair value of investment securities classified as available-for-sale and held-to-maturity, aggregated by investment category and length of time that individual investment securities have been in a continuous loss position as of September 30, 2024 and December 31, 2023.

September 30, 2024
Less Than 12 Months12 Months or MoreTotal
FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
(In thousands)
Available-for-sale:
U.S. government-sponsored enterprises$18,911$(132)$171,503$(11,116)$190,414$(11,248)
U.S. government-sponsored mortgage-backed securities2,314(23)1,322,911(150,047)1,325,225(150,070)
Private mortgage-backed securities——168,230(9,090)168,230(9,090)
Non-government-sponsored asset backed securities——106,450(2,945)106,450(2,945)
State and political subdivisions22,859(504)771,340(66,300)794,199(66,804)
Other securities6,976(1,079)171,574(20,573)178,550(21,652)
Total$51,060$(1,738)$2,712,008$(260,071)$2,763,068$(261,809)
Held-to-maturity:
U.S. government-sponsored enterprises$—$—$41,779$(1,712)$41,779$(1,712)
U.S. government-sponsored mortgage-backed securities——72,591(2,288)72,591(2,288)
State and political subdivisions22,950(483)994,010(79,103)1,016,960(79,586)
Total$22,950$(483)$1,108,380$(83,103)$1,131,330$(83,586)
December 31, 2023
Less Than 12 Months12 Months or MoreTotal
FairValueUnrealizedLossesFairValueUnrealizedLossesFairValueUnrealizedLosses
(In thousands)
Available-for-sale:
U.S. government-sponsored enterprises$2,742$(2)$180,569$(17,091)$183,311$(17,093)
U.S. government-sponsored mortgage-backed securities102,831(2,166)1,392,318(189,391)1,495,149(191,557)
Private mortgage-backed securities9,298(226)166,107(15,891)175,405(16,117)
Non-government-sponsored asset backed securities——213,838(7,551)213,838(7,551)
State and political subdivisions28,596(400)769,860(75,531)798,456(75,931)
Other securities——164,430(28,030)164,430(28,030)
Total$143,467$(2,794)$2,887,122$(333,485)$3,030,589$(336,279)
Held-to-maturity:
U.S. government-sponsored enterprises$—$—$40,677$(2,607)$40,677$(2,607)
U.S. government-sponsored mortgage-backed securities48,498(861)65,573(3,501)114,071(4,362)
State and political subdivisions21,493(297)956,578(104,797)978,071(105,094)
Total$69,991$(1,158)$1,062,828$(110,905)$1,132,819$(112,063)

Debt securities available-for-sale ("AFS") are reported at fair value with unrealized holding gains and losses reported as a separate component of stockholders’ equity and other comprehensive income (loss), net of taxes. Securities that are held as available-for-sale are used as a part of our asset/liability management strategy. Securities that may be sold in response to interest rate changes, changes in prepayment risk, the need to increase regulatory capital, and other similar factors are classified as available-for-sale. The Company evaluates all securities quarterly to determine if any securities in a loss position require a provision for credit losses. The Company first assesses whether it intends to sell or is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities that do not meet these criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost, and changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. The Company has made the election to exclude accrued interest receivable on AFS securities from the estimate of credit losses and report accrued interest separately on the consolidated balance sheets. Changes in the allowance for credit losses are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when management believes the uncollectability of a security is confirmed or when either of the criteria regarding intent or requirement to sell is met.

Debt securities held-to-maturity ("HTM"), which include any security for which we have the positive intent and ability to hold until maturity, are reported at historical cost adjusted for amortization of premiums and accretion of discounts. Premiums and discounts are amortized/accreted to the call date to interest income using the constant effective yield method over the estimated life of the security. The Company evaluates all securities quarterly to determine if any securities in a loss position require a provision for credit losses. The Company measures expected credit losses on HTM securities on a collective basis by major security type, with each type sharing similar risk characteristics. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The Company has made the election to exclude accrued interest receivable on HTM securities from the estimate of credit losses and report accrued interest separately on the consolidated balance sheets. Changes in the allowance for credit losses are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when management believes the uncollectability of a security is confirmed.

During the quarter ended September 30, 2024, the Company recovered $330,000 in AFS reserves due to an improvement in the unrealized loss position of one of the Company's subordinated debt investments. For both the three and nine month periods ended September 30, 2024, the Company determined the $2.0 million allowance for credit losses on the held-to-maturity portfolio was adequate. Therefore, no additional provision was considered necessary for the HTM portfolio.

Available-for-Sale Investment Securities
September 30, 2024 · December 31, 2023
Allowance for credit losses: · (In thousands)
Beginning balance$2,525$842
(Recovery of) provision for credit loss(330)1,683
Balance, September 30$2,195$2,525
Provision for credit loss—
Balance, December 31, 2023$2,525
Held-to-Maturity Investment Securities
September 30, 2024 · December 31, 2023
Allowance for credit losses: · (In thousands)
Beginning balance$2,005$2,005
Provision for credit loss——
Balance, September 30$2,005$2,005
Provision for credit loss—
Balance, December 31, 2023$2,005

For the nine months ended September 30, 2024, the Company had available-for-sale investment securities with approximately $261.8 million in unrealized losses, of which $260.1 million had been in continuous loss positions for more than twelve months. With the exception of the subordinated debt investment securities which were downgraded during 2023 resulting in the allowance, the Company’s assessments indicated the cause of the market depreciation was primarily due to the change in interest rates and not the issuer’s financial condition or downgrades by rating agencies. In addition, approximately 38.6% of the principal balance from the Company’s investment portfolio will mature or are expected to pay down within five years or less. As a result, the Company has the ability and intent to hold such securities until maturity.

As of September 30, 2024, the Company's available-for-sale securities portfolio consisted of 1,550 investment securities,1,256 of which were in an unrealized loss position. As noted in the table above, the total amount of the unrealized loss was $261.8 million. The U.S. government-sponsored enterprises portfolio contained unrealized losses of $11.2 million on 54 securities. The U.S. government-sponsored mortgage-backed securities portfolio contained $150.1 million of unrealized losses on 645 securities, and the private mortgage-backed securities portfolio contained $9.1 million of unrealized losses on 31 securities. The non-government-sponsored asset backed securities portfolio contained $2.9 million of unrealized losses on 24 securities. The state and political subdivisions portfolio contained $66.8 million of unrealized losses on 439 securities. In addition, the other securities portfolio contained $21.7 million of unrealized losses on 63 securities. With the exception of the investments for which an allowance for credit losses has been established, the unrealized losses on the Company's investments were primarily a result of interest rate changes, and the Company expects to recover the amortized cost basis over the term of the securities. The Company has determined that, as of September 30, 2024, an additional provision for credit losses is not necessary because the decline in market value was attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be maturity.

As of September 30, 2024, the Company's held-to-maturity securities portfolio consisted of 510 investment securities,488 of which were in an unrealized loss position. As noted in the table above, the total amount of the unrealized loss was $83.6 million. The U.S. government-sponsored enterprises portfolio contained unrealized losses of $1.7 million on 5 securities. The U.S. government-sponsored mortgage-backed securities portfolio contained unrealized losses of $2.3 million on 12 securities. The state and political subdivisions portfolio contained $79.6 million of unrealized losses on 471 securities. The unrealized losses on the Company's investments were a result of interest rate changes. The Company expects to recover the amortized cost basis over the term of the securities. Because the decline in market value was attributable to changes in interest rates and not credit quality, the Company has determined that an additional provision for credit losses was not necessary as of September 30, 2024.

The following table summarizes bond ratings for the Company’s held-to-maturity portfolio, based upon amortized cost, issued by state and political subdivisions and other securities as of September 30, 2024:

State and political subdivisionsU.S. government-sponsored enterprisesU.S. government-sponsored mortgage-backed securitiesTotal
(In thousands)
Aaa/AAA$238,872$43,490$—$282,362
Aa/AA845,788——845,788
A23,200——23,200
Not rated1,825——1,825
Agency Backed——125,920125,920
Total$1,109,685$43,490$125,920$1,279,095

Income earned on securities for the three months ended September 30, 2024 and 2023, is as follows:

Three Months EndedSeptember 30,For the Nine Months EndedSeptember 30,
2024202320242023
(In thousands)
Taxable
Available-for-sale$23,550$27,028$74,439$82,080
Held-to-maturity7,4567,49222,38322,479
Non-taxable
Available-for-sale4,6124,74613,97114,369
Held-to-maturity3,0923,1229,3059,394
Total$38,710$42,388$120,098$128,322
  1. Loans Receivable

The various categories of loans receivable are summarized as follows:

September 30, 2024December 31, 2023
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$5,496,536$5,549,954
Construction/land development2,741,4192,293,047
Agricultural335,965325,156
Residential real estate loans
Residential 1-4 family1,932,3521,844,260
Multifamily residential482,648435,736
Total real estate10,988,92010,448,153
Consumer1,219,1971,153,690
Commercial and industrial2,084,6672,324,991
Agricultural352,963307,327
Other178,232190,567
Total loans receivable14,823,97914,424,728
Allowance for credit losses(312,574)(288,234)
Loans receivable, net$14,511,405$14,136,494

During the three months ended September 30, 2024, the Company sold $1.8 million of the guaranteed portions of certain SBA loans, which resulted in a gain of approximately $145,000. During the nine months ended September 30, 2024, the Company sold $5.1 million of the guaranteed portions of certain SBA loans, which resulted in a gain of approximately $399,000. During the three months ended September 30, 2023, the Company sold $1.0 million guaranteed portions of certain SBA loans, which resulted in a gain of approximately $97,000. During the nine months ended September 30, 2023, the Company sold $3.2 million guaranteed portions of certain SBA loans, which resulted in a gain of approximately $236,000.

Mortgage loans held for sale of approximately $92.0 million and $123.4 million at September 30, 2024 and December 31, 2023, respectively, are included in residential 1-4 family loans. Mortgage loans held for sale are carried at the lower of cost or fair value, determined using an aggregate basis. Gains and losses resulting from sales of mortgage loans are recognized when the respective loans are sold to investors. Gains and losses are determined by the difference between the selling price and the carrying amount of the loans sold, net of discounts collected or paid. The Company obtains forward commitments to sell mortgage loans to reduce market risk on mortgage loans in the process of origination and mortgage loans held for sale. The forward commitments acquired by the Company for mortgage loans in process of origination are considered mandatory forward commitments. Because these commitments are structured on a mandatory basis, the Company is required to substitute another loan or to buy back the commitment if the original loan does not fund. The Company regularly sells mortgages into the capital markets to mitigate the effects of interest rate volatility during the period from the time an interest rate lock commitment (“IRLC”) is issued until the IRLC funds creating a mortgage loan held for sale and its subsequent sale into the secondary/capital markets. Loan sales are typically executed on a mandatory basis. Under a mandatory commitment, the Company agrees to deliver a specified dollar amount with predetermined terms by a certain date. Generally, the commitment is not loan specific, and any combination of loans can be delivered into the outstanding commitment provided the terms fall within the parameters of the commitment. Upon failure to deliver, the Company is subject to fees based on market movement. These commitments and IRLCs are derivative instruments and their fair values at September 30, 2024 and December 31, 2023 were not material.

Purchased loans that have experienced more than insignificant credit deterioration since origination are PCD loans. An allowance for credit losses is determined using the same methodology as other loans. The Company develops separate PCD models for each loan segment with PCD loans not individually analyzed for credit losses. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a non-credit discount or premium which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses. The Company held approximately $79.6 million and $130.7 million in PCD loans, as of September 30, 2024 and December 31, 2023, respectively. The balance, as of September 30, 2024, results entirely from the acquisition of Happy.

A description of our accounting policies for loans and impaired loans (which includes loans individually analyzed for credit losses for which a specific reserve has been recorded, non-accrual loans, loans past due 90 days or more and restructured loans made to borrowers experiencing financial difficulty) are set forth in our 2023 Form 10-K filed with the SEC on February 26, 2024.

  1. Allowance for Credit Losses, Credit Quality and Other

The Company uses the discounted cash flow (“DCF”) method to estimate expected losses for all of the Company’s loan pools. These pools are as follows: construction & land development; other commercial real estate; residential real estate; commercial & industrial; and consumer & other. The loan portfolio pools were selected in order to generally align with the loan categories specified in the quarterly call reports required to be filed with the Federal Financial Institutions Examination Council. For each of these loan pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data. The Company uses regression analysis of historical internal and peer data to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the loss drivers.

Management qualitatively adjusts model results for risk factors ("Q-Factors") that are not considered within our modeling processes but are, nonetheless, relevant in assessing the expected credit losses within our loan pools. These Q-Factors and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk. The various risks that may be considered in making Q-Factor and other qualitative adjustments include, among other things, the impact of (i) changes in lending policies, procedures and strategies; (ii) changes in nature and volume of the portfolio; (iii) staff experience; (iv) changes in volume and trends in classified loans, delinquencies and nonaccruals; (v) concentration risk; (vi) trends in underlying collateral values; (vii) external factors such as competition, legal and regulatory environment; (viii) changes in the quality of the loan review system; and (ix) economic conditions.

Each year management evaluates the performance of the selected models used in the CECL calculation through backtesting. Based on the results of the testing, management determines if the various models produced accurate results compared to the actual losses incurred for the current economic environment. Management then determines if changes to the input assumptions and economic factors would produce a stronger overall calculation that is more responsive to changes in economic conditions. The Company continues to use regression analysis to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default for the changes in the economic factors for the loss driver segments. Based on this analysis, management determined that changes to several of the economic factors for the loss driver segments, along with other model improvements and updates, were necessary, and updated models were implemented beginning with the June 30, 2024 allowance for credit losses calculation. The identified loss drivers by segment are included below as of both September 30, 2024 and December 31, 2023.

September 30, 2024
Loss Driver SegmentCall Report Segment(s)Modeled Economic Factors
1-4 Family Construction1a1National Unemployment (%) & Housing Price Index (%)
All Other Construction1a2National Unemployment (%) & Gross Domestic Product (%)
Farmland & Agriculture1b, 3National Unemployment (%)
Residential 1-4 Family1c1, 1c2a, 1c2bNational Unemployment (%) & Housing Price Index (%)
Multifamily1dRental Vacancy Rate (%) & Housing Price Index (%)
Non-Farm/ Non-Residential CRE1e1, 1e2National Unemployment (%) & Gross Domestic Product (%)
Commercial & Industrial, Non-Depository Financial Institutions, Purchase/Carry Securities, Leases, Other4a, 9a, 9b1, 9b2, 10, OtherNational Unemployment (%) & National Retail Sales (%)
Consumer Auto6cNational Unemployment (%) & National Retail Sales (%)
Other Consumer6b, 6dNational Unemployment (%) & National Retail Sales (%)
Other Consumer - SPF6dNational Unemployment (%)
Obligations of States and Political Subdivisions8National Unemployment (%) & Gross Domestic Product (%)
December 31, 2023
Loss Driver SegmentCall Report Segment(s)Modeled Economic Factors
1-4 Family Construction1a1National Unemployment (%) & Housing Price Index (%)
All Other Construction1a2National Unemployment (%) & Gross Domestic Product (%)
1-4 Family Revolving HELOC & Junior Liens1c1National Unemployment (%) & Housing Price Index – CoreLogic (%)
1-4 Family Revolving HELOC & Junior Liens1c2bNational Unemployment (%) & Gross Domestic Product (%)
1-4 Family Senior Liens1c2aNational Unemployment (%) & Gross Domestic Product (%)
Multifamily1dRental Vacancy Rate (%) & Housing Price Index – Case-Schiller (%)
Owner Occupied CRE1e1National Unemployment (%) & Gross Domestic Product (%)
Non-Owner Occupied CRE1e2,1b,8National Unemployment (%) & Gross Domestic Product (%)
Commercial & Industrial, Agricultural, Non-Depository Financial Institutions, Purchase/Carry Securities, Other4a, 3, 9a, 9b1, 9b2, 10, OtherNational Unemployment (%) & National Retail Sales (%)
Consumer Auto6cNational Unemployment (%) & National Retail Sales (%)
Other Consumer6b, 6dNational Unemployment (%) & National Retail Sales (%)
Other Consumer - SPF6dNational Unemployment (%)

For all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts to a historical loss rate over four quarters on a straight-line basis. Management leverages economic projections from a reputable and independent third party to inform its loss driver forecasts over the four-quarter forecast period. Other internal and external indicators of economic forecasts are also considered by management when developing the forecast metrics.

The combination of adjustments for credit expectations (default and loss) and time expectations (prepayment, curtailment, and time to recovery) produces an expected cash flow stream at the instrument level. Instrument effective yield is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows are then discounted at that effective yield to produce an instrument-level net present value of expected cash flows (“NPV”). An allowance for credit loss is established for the difference between the instrument’s NPV and amortized cost basis.

Construction/Land Development and Other Commercial Real Estate Loans. We originate non-farm and non-residential loans (primarily secured by commercial real estate), construction/land development loans, and agricultural loans, which are generally secured by real estate located in our market areas. Our commercial mortgage loans are generally collateralized by first liens on real estate and amortized (where defined) over a 15 to 30 year period with balloon payments due at the end ofone tofive years. These loans are generally underwritten by assessing cash flow (debt service coverage), primary and secondary source of repayment, the financial strength of any guarantor, the strength of the tenant (if any), the borrower’s liquidity and leverage, management experience, ownership structure, economic conditions and industry specific trends and collateral. Generally, we will loan up to 85% of the value of improved property,65% of the value of raw land and 75% of the value of land to be acquired and developed. A first lien on the property and assignment of lease is required if the collateral is rental property, with second lien positions considered on a case-by-case basis.

Residential Real Estate Loans. We originate one to four family, residential mortgage loans generally secured by property located in our primary market areas. Residential real estate loans generally have a loan-to-value ratio of up to 90%. These loans are underwritten by giving consideration to many factors including the borrower’s ability to pay, stability of employment or source of income, debt-to-income ratio, credit history and loan-to-value ratio.

Commercial and Industrial Loans. Commercial and industrial loans are made for a variety of business purposes, including working capital, inventory, equipment and capital expansion. The terms for commercial loans are generallyone toseven years. Commercial loan applications must be supported by current financial information on the borrower and, where appropriate, by adequate collateral. Commercial loans are generally underwritten by addressing cash flow (debt service coverage), primary and secondary sources of repayment, the financial strength of any guarantor, the borrower’s liquidity and leverage, management experience, ownership structure, economic conditions and industry specific trends and collateral. The loan to value ratio depends on the type of collateral. Generally, accounts receivable are financed at between 50% and 80% of accounts receivable less than 60 days past due. Inventory financing will range between 50% and 80% (with no work in process) depending on the borrower and nature of inventory. We require a first lien position for those loans.

Consumer & Other Loans. Our consumer & other loans are primarily composed of loans to finance USCG registered high-end sail and power boats. The performance of consumer & other loans will be affected by the local and regional economies as well as the rates of personal bankruptcies, job loss, divorce and other individual-specific characteristics.

Off-Balance Sheet Credit Exposures. The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit loss on off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The Company uses the DCF method to estimate expected losses for all of the Company’s off-balance sheet credit exposures through the use of the existing DCF models for the Company’s loan portfolio pools. The off-balance sheet credit exposures exhibit similar risk characteristics as loans currently in the Company’s loan portfolio.

During the three and nine months ended September 30, 2024, the Company recorded $18.2 million and $31.7 million in provision for credit losses on loans, respectively. $16.7 million of the provision for credit losses recorded during 2024 was used to establish a hurricane reserve for loans located in the Federal Emergency Management Agency ("FEMA") disaster areas impacted by Hurricane Helene, which made landfall during the third quarter of 2024. In addition, during the three months ended September 30, 2024, the Company recorded $1.0 million in provision for unfunded commitments, which completely offset the $1.0 million recovery of credit losses on unfunded commitments that was recorded during the first quarter of 2024. During the three and nine months ended September 30, 2023, the Company recorded $2.8 million and $6.3 million in provision for credit losses on loans, respectively. For the three and nine months ended September 30, 2023, the Company recovered $1.5 million in credit losses on unfunded commitments.

The following table presents the activity in the allowance for credit losses for the three and nine months ended September 30, 2024:

Three Months Ended September 30, 2024
Construction/LandDevelopmentOtherCommercialReal EstateResidentialReal EstateCommercial& IndustrialConsumer& OtherTotal
(In thousands)
Allowance for credit losses:
Beginning balance$58,673$86,842$51,354$69,635$29,352$295,856
Loans charged off——(42)(741)(1,218)(2,001)
Recoveries of loans previously charged off73454143281519
Net loans recovered (charged off)73412(598)(937)(1,482)
Provision for credit losses4,7189,7998,059(8,434)4,05818,200
Balance, September 30$63,398$96,675$59,425$60,603$32,473$312,574
Nine Months Ended September 30, 2024
Construction/LandDevelopmentOtherCommercialReal EstateResidentialReal EstateCommercial& IndustrialConsumer& OtherTotal
(In thousands)
Allowance for credit losses:
Beginning balance$33,877$78,635$55,860$92,810$27,052$288,234
Loans charged off(81)(1,164)(260)(4,500)(3,072)(9,077)
Recoveries of loans previously charged off96591495039101,717
Net loans recovered (charged off)15(1,105)(111)(3,997)(2,162)(7,360)
Provision for credit losses29,50619,1453,676(28,210)7,58331,700
Balance, September 30$63,398$96,675$59,425$60,603$32,473$312,574

During the second quarter of 2024, the Company implemented updated allowance for credit loss models as part of the annual model review and challenge process. In light of the current commercial real estate ("CRE") environment, the allowance calculation called for a higher level of reserves for the CRE portfolio and a corresponding reduction in reserves for the commercial and industrial portfolio.

The following table presents the activity in the allowance for credit losses for the three and nine months ended September 30, 2023 and the year ended December 31, 2023:

Three Months Ended September 30, 2023
Construction/LandDevelopmentOtherCommercialReal EstateResidentialReal EstateCommercial& IndustrialConsumer& OtherTotal
(In thousands)
Allowance for credit losses:
Beginning balance$32,275$85,158$51,732$90,474$26,044$285,683
Loans charged off(150)(1,950)(103)(183)(1,063)(3,449)
Recoveries of loans previously charged off332522119329528
Net loans recovered (charged off)(117)(1,925)(81)(64)(734)(2,921)
Provision for credit losses484(4,680)3,2332,0591,7042,800
Balance, September 30$32,642$78,553$54,884$92,469$27,014$285,562
Nine Months Ended September 30, 2023 and Year Ended December 31, 2023
Construction/LandDevelopmentOtherCommercialReal EstateResidentialReal EstateCommercial& IndustrialConsumer& OtherTotal
(In thousands)
Allowance for credit losses:
Beginning balance$32,243$93,848$50,963$89,354$23,261$289,669
Loans charged off(175)(2,023)(192)(7,015)(3,058)(12,463)
Recoveries of loans previously charged off1035171613759002,056
Net loans (charged off) recovered(72)(1,506)(31)(6,640)(2,158)(10,407)
Provision for credit loss - loans471(13,789)3,9529,7555,9116,300
Balance, September 3032,64278,55354,88492,46927,014285,562
Loans charged off(88)(312)(77)(2,142)(973)(3,592)
Recoveries of loans previously charged off1016168208212614
Net loans (charged off) recovered(78)(296)91(1,934)(761)(2,978)
Provision for credit loss - loans1,3133788852,2757995,650
Balance, December 31$33,877$78,635$55,860$92,810$27,052$288,234

The following table presents the amortized cost basis of loans on nonaccrual status and loans past due over 90 days still accruing as of September 30, 2024 and December 31, 2023:

September 30, 2024
NonaccrualNonaccrualwith ReserveLoans Past DueOver 90 DaysStill Accruing
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$48,086$42,025$709
Construction/land development5,403—657
Agricultural737——
Residential real estate loans
Residential 1-4 family23,905—1,495
Multifamily residential592——
Total real estate78,72342,0252,861
Consumer7,5012,34028
Commercial and industrial8,5112,1622,405
Agricultural & other1,012—62
Total$95,747$46,527$5,356
December 31, 2023
NonaccrualNonaccrualwith ReserveLoans Past DueOver 90 DaysStill Accruing
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$13,178$—$2,177
Construction/land development12,094—255
Agricultural431——
Residential real estate loans
Residential 1-4 family20,351—84
Total real estate46,054—2,516
Consumer3,423—79
Commercial and industrial9,9822,5341,535
Agricultural & other512——
Total$59,971$2,534$4,130

The Company had $95.7 million and $60.0 million in nonaccrual loans for the periods ended September 30, 2024 and December 31, 2023, respectively. In addition, the Company had $5.4 million and $4.1 million in loans past due 90 days or more and still accruing for the periods ended September 30, 2024 and December 31, 2023, respectively.

The Company had $46.5 million and $2.5 million in nonaccrual loans with a specific reserve as of September 30, 2024 and December 31, 2023, respectively. Interest income recognized on the non-accrual loans for the periods ended September 30, 2024 and September 30, 2023 was considered immaterial.

The following table presents the amortized cost basis of impaired loans (which includes loans individually analyzed for credit losses for which a specific reserve has been recorded, non-accrual loans, loans past due 90 days or more and restructured loans made to borrowers experiencing financial difficulty) by class of loans as of September 30, 2024 and December 31, 2023:

September 30, 2024
CommercialReal EstateResidentialReal EstateOther
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$54,382$—$—
Construction/land development6,060——
Agricultural737——
Residential real estate loans
Residential 1-4 family—26,695—
Multifamily residential—21,494—
Total real estate61,17948,189—
Consumer——10,527
Commercial and industrial——13,157
Agricultural & other——1,074
Total$61,179$48,189$24,758
December 31, 2023
CommercialReal EstateResidentialReal EstateOther
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$39,813$—$—
Construction/land development12,350——
Agricultural431——
Residential real estate loans
Residential 1-4 family—21,386—
Multifamily residential———
Total real estate52,59421,386—
Consumer——3,511
Commercial and industrial——16,890
Agricultural & other——512
Total$52,594$21,386$20,913

The Company had $134.1 million and $94.9 million in impaired loans for the periods ended September 30, 2024 and December 31, 2023, respectively.

Loans that do not share risk characteristics are evaluated on an individual basis. For these loans, where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the financial asset to be provided substantially through the operation or sale of the collateral, the allowance for credit losses is measured based on the difference between the fair value of the collateral, net of estimated costs to sell, and the amortized cost basis of the loan as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the fair value of the underlying collateral less estimated costs to sell. The allowance for credit losses may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the loan, net of estimated costs to sell.

The following is an aging analysis for loans receivable as of September 30, 2024 and December 31, 2023:

September 30, 2024
LoansPast Due30-59 DaysLoansPast Due60-89 DaysLoansPast Due90 Daysor MoreTotalPast DueCurrentLoansTotalLoansReceivableAccruingLoansPast Due90 Daysor More
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$4,391$837$48,795$54,023$5,442,513$5,496,536$709
Construction/land development7782216,0607,0592,734,3602,741,419657
Agricultural1771987371,112334,853335,965—
Residential real estate loans
Residential 1-4 family2,3296,69825,40034,4271,897,9251,932,3521,495
Multifamily residential20,902—59221,494461,154482,648—
Total real estate28,5777,95481,584118,11510,870,80510,988,9202,861
Consumer2,9281557,52910,6121,208,5851,219,19728
Commercial and industrial1,07156710,91612,5542,072,1132,084,6672,405
Agricultural & other1,120911,0742,285528,910531,19562
Total$33,696$8,767$101,103$143,566$14,680,413$14,823,979$5,356
December 31, 2023
LoansPast Due30-59 DaysLoansPast Due60-89 DaysLoansPast Due90 Daysor MoreTotalPast DueCurrentLoansTotalLoansReceivableAccruingLoansPast Due90 Daysor More
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$8,124$416$15,355$23,895$5,526,059$5,549,954$2,177
Construction/land development1,430—12,34913,7792,279,2682,293,047255
Agricultural4743144311,219323,937325,156—
Residential real estate loans
Residential 1-4 family4,3461,42320,43526,2041,818,0561,844,26084
Multifamily residential————435,736435,736—
Total real estate14,3742,15348,57065,09710,383,05610,448,1532,516
Consumer1,0223033,5024,8271,148,8631,153,69079
Commercial and industrial2,0893,37811,51716,9842,308,0072,324,9911,535
Agricultural and other1,0741135121,699496,195497,894—
Total$18,559$5,947$64,101$88,607$14,336,121$14,424,728$4,130

Non-accruing loans at September 30, 2024 and December 31, 2023 were $95.7 million and $60.0 million, respectively.

Interest recognized on impaired loans during the three and nine months ended September 30, 2024 was approximately $1.3 million and $3.7 million, respectively. Interest recognized on impaired loans during the three and nine months ended September 30, 2023 was approximately $347,000 and $1.0 million, respectively. The amount of interest recognized on impaired loans on the cash basis is not materially different than the accrual basis.

Credit Quality Indicators. As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to (i) the risk rating of loans, (ii) the level of classified loans, (iii) net charge-offs, (iv) non-performing loans and (v) the general economic conditions in Arkansas, Florida, Texas, Alabama and New York.

The Company utilizes a risk rating matrix to assign a risk rating to each of its loans. Loans are rated on a scale from 1 to 8. Descriptions of the general characteristics of the 8 risk ratings are as follows:

Risk rating 1 – Excellent. Loans in this category are to persons or entities of unquestionable financial strength, a highly liquid financial position, with collateral that is liquid and well margined. These borrowers have performed without question on past obligations, and the Bank expects their performance to continue. Internally generated cash flow covers current maturities of long-term debt by a substantial margin. Loans secured by bank certificates of deposit and savings accounts, with appropriate holds placed on the accounts, are to be rated in this category.

Risk rating 2 – Good. These are loans to persons or entities with strong financial condition and above-average liquidity that have previously satisfactorily handled their obligations with the Bank. Collateral securing the Bank’s debt is margined in accordance with policy guidelines. Internally generated cash flow covers current maturities of long-term debt more than adequately. Unsecured loans to individuals supported by strong financial statements and on which repayment is satisfactory may be included in this classification.

Risk rating 3 – Satisfactory. Loans to persons or entities with an average financial condition, adequate collateral margins, adequate cash flow to service long-term debt, and net worth comprised mainly of fixed assets are included in this category. These entities are minimally profitable now, with projections indicating continued profitability into the foreseeable future. Closely held corporations or businesses where a majority of the profits are withdrawn by the owners or paid in dividends are included in this rating category. Overall, these loans are basically sound.

Risk rating 4 – Watch. Borrowers who have marginal cash flow, marginal profitability or have experienced an unprofitable year and a declining financial condition characterize these loans. The borrower has in the past satisfactorily handled debts with the Bank, but in recent months has either been late, delinquent in making payments, or made sporadic payments. While the Bank continues to be adequately secured, margins have decreased or are decreasing, despite the borrower’s continued satisfactory condition. Other characteristics of borrowers in this class include inadequate credit information, weakness of financial statement and repayment capacity, but with collateral that appears to limit exposure.

Risk rating 5 – Other Loans Especially Mentioned (“OLEM”). A loan criticized as OLEM has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. OLEM assets are not adversely classified and do not expose the institution to sufficient risk to warrant adverse classification.

Risk rating 6 – Substandard. A loan classified as substandard is inadequately protected by the sound worth and paying capacity of the borrower or the collateral pledged. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual assets.

Risk rating 7 – Doubtful. A loan classified as doubtful has all the weaknesses inherent in a loan classified as 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. These are poor quality loans in which neither the collateral, if any, nor the financial condition of the borrower presently ensure collectability in full in a reasonable period of time; in fact, there is permanent impairment in the collateral securing the loan.

Risk rating 8 – Loss. Assets classified as loss are considered uncollectible and of such little value that the continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather, it is not practical or desirable to defer writing off this basically worthless asset, even though partial recovery may occur in the future. This classification is based upon current facts, not probabilities. Assets classified as loss should be charged-off in the period in which they became uncollectible.

The Company’s classified loans include loans in risk ratings 6, 7 and 8. Loans may be classified, but not considered collateral dependent, due to one of the following reasons: (1) The Company has established minimum dollar amount thresholds for credit loss testing. All loans over $2.0 million that are rated 5 – 8 are individually assessed for credit losses on a quarterly basis. Loans rated 5 – 8 that fall under the threshold amount are not individually tested for credit losses and therefore are not included in collateral dependent loans; (2) of the loans that are above the threshold amount and tested for credit losses after testing, some are considered to not be collateral dependent and are not included in collateral dependent loans.

Based on the most recent analysis performed, the risk category of loans by class of loans as of September 30, 2024 and December 31, 2023 is as follows:

September 30, 2024
Term Loans Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Risk rating 1$—$—$—$—$—$331$74$405
Risk rating 2————————
Risk rating 3163,941312,252601,970562,043230,9311,021,405256,8753,149,417
Risk rating 454,483169,205457,070268,482145,758665,513322,7952,083,306
Risk rating 527—1,265—96026,35338328,988
Risk rating 6——8,1555,72023,967196,48395234,420
Risk rating 7————————
Risk rating 8————————
Total non-farm/non-residential218,451481,4571,068,460836,245401,6161,910,085580,2225,496,536
Construction/land development
Risk rating 1$—$—$—$10$—$—$—$10
Risk rating 2—136———16537338
Risk rating 3535,815411,289424,30684,73441,63362,67165,0491,625,497
Risk rating 4131,982189,494466,04479,6639,72024,720205,0711,106,694
Risk rating 5—6231,431————2,054
Risk rating 6—732,5591,9092999339816,754
Risk rating 7————————
Risk rating 8———72———72
Total construction/land development667,797601,615894,340166,38851,65288,489271,1382,741,419
Agricultural
Risk rating 1$700$—$1,462$—$—$—$—$2,162
Risk rating 2278241—1,853———2,372
Risk rating 335,21034,15932,11115,59821,23144,92431,107214,340
Risk rating 413,11810,17827,18519,86810,50326,2215,214112,287
Risk rating 5—————571—571
Risk rating 6———1,6211,0841,3351934,233
Risk rating 7————————
Risk rating 8————————
Total agricultural49,30644,57860,75838,94032,81873,05136,514335,965
Total commercial real estate loans$935,554$1,127,650$2,023,558$1,041,573$486,086$2,071,625$887,874$8,573,920
Residential real estate loans
Residential 1-4 family
Risk rating 1$—$—$—$—$—$92$2$94
Risk rating 2—230———115246
Risk rating 3181,112232,086368,096232,800131,378361,150114,1141,620,736
Risk rating 46,59222,03844,93624,59020,64072,33982,201273,336
Risk rating 5—1,0156012933971,0737784,157
Risk rating 6—1,5338,9043,5684,27614,97752333,781
Risk rating 7————————
Risk rating 8—————2—2
Total residential 1-4 family187,704256,902422,537261,251156,691449,644197,6231,932,352
September 30, 2024
Term Loans Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Multifamily residential
Risk rating 1$—$—$—$—$—$—$—$—
Risk rating 2————————
Risk rating 31,87611,13334,05236,22352,75876,81811,449224,309
Risk rating 4—689130,72510,22859,02320,83014,970236,465
Risk rating 5————————
Risk rating 6——21,052592—230—21,874
Risk rating 7————————
Risk rating 8————————
Total multifamily residential1,87611,822185,82947,043111,78197,87826,419482,648
Total real estate$1,125,134$1,396,374$2,631,924$1,349,867$754,558$2,619,147$1,111,916$10,988,920
Consumer
Risk rating 1$4,480$2,582$1,667$1,291$642$1,064$1,506$13,232
Risk rating 2—————150—150
Risk rating 3210,168213,187217,177181,13190,901252,8551,1241,166,543
Risk rating 44,3424,6335,1511,3811665,68818421,545
Risk rating 5—433—21415683—886
Risk rating 6715,2874,5333435835,9446516,826
Risk rating 7—9—————9
Risk rating 8———6———6
Total consumer219,061226,131228,528184,36692,448265,7842,8791,219,197
Commercial and industrial
Risk rating 1$3,402$1,207$793$651$219$21,338$10,740$38,350
Risk rating 2481321,0741855192,1423,605
Risk rating 372,780511,791239,26562,30442,767210,038205,3631,344,308
Risk rating 457,24434,10929,32229,9178,69566,115308,873534,275
Risk rating 5—864854,52633—1,3056,435
Risk rating 63812,08268,47913,3653413,52650,159157,683
Risk rating 7————————
Risk rating 8—1——19—11
Total commercial and industrial133,512559,408339,418110,94851,754311,045578,5822,084,667
Agricultural and other
Risk rating 1$643$378$222$16$105$—$782$2,146
Risk rating 253730428———2,4473,316
Risk rating 345,94451,93239,14227,33224,60032,955106,271328,176
Risk rating 430,4754,4698,4466,96438815,305127,762193,809
Risk rating 51,915—312—6154352,836
Risk rating 6—4—4659683120912
Risk rating 7————————
Risk rating 8————————
Total agricultural and other79,51457,08748,15034,35825,21349,486237,387531,195
Total$1,557,221$2,239,000$3,248,020$1,679,539$923,973$3,245,462$1,930,764$14,823,979
December 31, 2023
Term Loans Amortized Cost Basis by Origination Year
20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Risk rating 1$—$—$—$—$232$116$55$403
Risk rating 2————111——111
Risk rating 3305,742584,860568,413243,177216,746934,111440,4143,293,463
Risk rating 483,089557,540242,217224,378149,258590,86495,3601,942,706
Risk rating 5——10,000—14,09542,69475867,547
Risk rating 6—8,1989,95823,74324,380179,35095245,724
Risk rating 7————————
Risk rating 8————————
Total non-farm/non-residential388,8311,150,598830,588491,298404,8221,747,135536,6825,549,954
Construction/land development
Risk rating 1$—$—$10$—$—$—$—$10
Risk rating 2759————186—945
Risk rating 3300,941499,984130,34262,13422,65656,18044,6031,116,840
Risk rating 4198,874417,244252,60222,71332,34224,527209,0631,157,365
Risk rating 56411,163—3,30621869—5,397
Risk rating 6—7,8171,6317486412541,32712,418
Risk rating 7————————
Risk rating 8——72————72
Total construction/land development501,215926,208384,65788,90155,85781,216254,9932,293,047
Agricultural
Risk rating 1$—$1,605$—$—$—$—$—$1,605
Risk rating 2247—1,936————2,183
Risk rating 330,25243,29122,91925,99210,67843,28420,104196,520
Risk rating 49,47724,68820,35819,5327,87332,6924,612119,232
Risk rating 5————314571—885
Risk rating 6——1,6751,0841,620352—4,731
Risk rating 7————————
Risk rating 8————————
Total agricultural39,97669,58446,88846,60820,48576,89924,716325,156
Total commercial real estate loans$930,022$2,146,390$1,262,133$626,807$481,164$1,905,250$816,391$8,168,157
Residential real estate loans
Residential 1-4 family
Risk rating 1$—$—$—$—$—$144$2$146
Risk rating 2259————201280
Risk rating 3246,462366,149241,985145,33993,751324,569122,9501,541,205
Risk rating 414,99237,44455,40621,24013,31367,08462,356271,835
Risk rating 5—2432464798311,343403,182
Risk rating 6715,3612,9264,0643,43210,5671,18927,610
Risk rating 7————————
Risk rating 8—————2—2
Total residential 1-4 family261,784409,197300,563171,122111,327403,729186,5381,844,260
December 31, 2023
Term Loans Amortized Cost Basis by Origination Year
20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Multifamily residential
Risk rating 1$—$—$—$—$—$—$—$—
Risk rating 2————————
Risk rating 33,3149,82737,75544,40731,43653,0686,537186,344
Risk rating 466977,18569,54664,2958,11618,4907,822246,123
Risk rating 5—————3,006—3,006
Risk rating 6————263——263
Risk rating 7————————
Risk rating 8————————
Total multifamily residential3,98387,012107,301108,70239,81574,56414,359435,736
Total real estate$1,195,789$2,642,599$1,669,997$906,631$632,306$2,383,543$1,017,288$10,448,153
Consumer
Risk rating 1$5,195$2,952$2,002$839$355$1,114$1,580$14,037
Risk rating 2————12654—180
Risk rating 3240,897245,543211,312108,009108,063191,2201,2641,106,308
Risk rating 49,5977,5342,479691096,07321426,075
Risk rating 522—22483872261—1,660
Risk rating 62041,5598305818811,349115,415
Risk rating 715——————15
Risk rating 8————————
Total consumer255,930257,588216,645109,981110,406200,0713,0691,153,690
Commercial and industrial
Risk rating 1$3,757$918$1,120$236$121$20,835$12,644$39,631
Risk rating 21741,293220121642189633,044
Risk rating 3487,896272,60878,50750,34077,761170,610227,0431,364,765
Risk rating 4115,02534,47455,81233,00027,18971,854378,417715,771
Risk rating 52154716,3183,3522019801,76723,186
Risk rating 612,49875,5364,9421,1549,08612,18063,198178,594
Risk rating 7————————
Risk rating 8————————
Total commercial and industrial619,371385,376156,91988,094114,522276,677684,0322,324,991
Agricultural and other
Risk rating 1$408$131$16$105$—$2$563$1,225
Risk rating 2396281—1,1811006932,399
Risk rating 352,75845,79631,37826,9183,05943,984145,419349,312
Risk rating 414,0077,6638,02595510,9553,18894,186138,979
Risk rating 5—2,286—134—5936653,678
Risk rating 6713363108—3701,6562,301
Risk rating 7————————
Risk rating 8————————
Total agricultural and other67,64055,93739,48328,22015,19548,237243,182497,894
Total$2,138,730$3,341,500$2,083,044$1,132,926$872,429$2,908,528$1,947,571$14,424,728

The following table presents gross write-offs by origination date as of September 30, 2024 and December 31, 2023.

September 30, 2024
Gross Loan Write-Offs by Origination Year
2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans Amortized Cost Basis · Total
(In thousands)
Real estate
Commercial real estate loans
Non-farm/non-residential$—$—$—$780$1$383$—$1,164
Construction/land development———4833——81
Agricultural————————
Residential real estate loans
Residential 1-4 family—1100126132—260
Total real estate—110082960515—1,505
Consumer4867540109485—799
Commercial and industrial—557892921081993,2554,500
Agricultural & other2,202*71—————2,273
Total$2,206$715$264$1,161$277$1,199$3,255$9,077

*The 2024 write-off consists entirely of overdrafts.

December 31, 2023
Gross Loan Write-Offs by Origination Year
2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans Amortized Cost Basis · Total
(In thousands)
Real estate
Commercial real estate loans
Non-farm/non-residential$—$—$—$—$1,826$502$—$2,328
Construction/land development—21685—88—263
Agricultural————16—7
Residential real estate loans
Residential 1-4 family—29287313126—269
Total real estate—31196781,840722—2,867
Consumer—5144986326325544
Commercial and industrial—4071,1108949115,3694669,157
Agricultural & other3,252**1126431643,487
Total$3,252$490$1,351$1,072$2,878$6,357$655$16,055

**The 2023 write-offs consist entirely of overdrafts.

The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses. The Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following tables present the amortized cost of performing and nonperforming loans as of September 30, 2024 and December 31, 2023.

September 30, 2024
Term Loans Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Performing$218,451$481,457$1,068,305$835,292$387,389$1,871,118$580,142$5,442,154
Non-performing——15595314,22738,9678054,382
Total non-farm/non-residential218,451481,4571,068,460836,245401,6161,910,085580,2225,496,536
Construction/land development
Performing$667,797$601,542$891,810$164,990$51,470$87,594$270,156$2,735,359
Non-performing—732,5301,3981828959826,060
Total construction/ land development667,797601,615894,340166,38851,65288,489271,1382,741,419
Agricultural
Performing$49,306$44,578$60,758$38,875$32,818$72,572$36,321$335,228
Non-performing———65—479193737
Total agricultural49,30644,57860,75838,94032,81873,05136,514335,965
Total commercial real estate loans$935,554$1,127,650$2,023,558$1,041,573$486,086$2,071,625$887,874$8,573,920
Residential real estate loans
Residential 1-4 family
Performing$187,704$255,185$416,753$257,574$153,384$437,827$197,230$1,905,657
Non-performing—1,7175,7843,6773,30711,81739326,695
Total residential 1-4 family187,704256,902422,537261,251156,691449,644197,6231,932,352
Multifamily residential
Performing$1,876$11,822$164,927$46,451$111,781$97,878$26,419$461,154
Non-performing——20,902592———21,494
Total multifamily residential1,87611,822185,82947,043111,78197,87826,419482,648
Total real estate$1,125,134$1,396,374$2,631,924$1,349,867$754,558$2,619,147$1,111,916$10,988,920
Consumer
Performing$218,988$225,480$225,577$184,063$91,893$259,861$2,808$1,208,670
Non-performing736512,9513035555,9237110,527
Total consumer219,061226,131228,528184,36692,448265,7842,8791,219,197
Commercial and industrial
Performing$133,512$556,469$336,274$109,586$51,740$306,000$577,929$2,071,510
Non-performing—2,9393,1441,362145,04565313,157
Total commercial and industrial133,512559,408339,418110,94851,754311,045578,5822,084,667
Agricultural and other
Performing$79,514$57,083$48,150$34,312$25,209$48,579$237,274$530,121
Non-performing—4—4649071131,074
Total agricultural and other79,51457,08748,15034,35825,21349,486237,387531,195
Total$1,557,221$2,239,000$3,248,020$1,679,539$923,973$3,245,462$1,930,764$14,823,979
December 31, 2023
Term Loans Amortized Cost Basis by Origination Year
20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Performing$388,831$1,150,598$821,373$490,153$404,061$1,718,776$536,349$5,510,141
Non-performing——9,2151,14576128,35933339,813
Total non-farm/non-residential388,8311,150,598830,588491,298404,8221,747,135536,6825,549,954
Construction/land development
Performing$501,215$918,390$382,954$88,204$55,239$81,028$253,667$2,280,697
Non-performing—7,8181,7036976181881,32612,350
Total construction/land development501,215926,208384,65788,90155,85781,216254,9932,293,047
Agricultural
Performing$39,976$69,584$46,809$46,608$20,485$76,547$24,716$324,725
Non-performing——79——352—431
Total agricultural39,97669,58446,88846,60820,48576,89924,716325,156
Total commercial real estate loans$930,022$2,146,390$1,262,133$626,807$481,164$1,905,250$816,391$8,168,157
Residential real estate loans
Residential 1-4 family
Performing$261,784$405,239$298,207$167,475$108,091$396,130$185,948$1,822,874
Non-performing—3,9582,3563,6473,2367,59959021,386
Total residential 1-4 family261,784409,197300,563171,122111,327403,729186,5381,844,260
Multifamily residential
Performing$3,983$87,012$107,301$108,702$39,815$74,564$14,359$435,736
Non-performing————————
Total multifamily residential3,98387,012107,301108,70239,81574,56414,359435,736
Total real estate$1,195,789$2,642,599$1,669,997$906,631$632,306$2,383,543$1,017,288$10,448,153
Consumer
Performing$255,771$256,826$215,831$109,442$110,267$198,982$3,060$1,150,179
Non-performing1597628145391391,08993,511
Total consumer255,930257,588216,645109,981110,406200,0713,0691,153,690
Commercial and industrial
Performing$616,809$382,190$156,056$87,531$111,529$273,434$680,552$2,308,101
Non-performing2,5623,1868635632,9933,2433,48016,890
Total commercial and industrial619,371385,376156,91988,094114,522276,677684,0322,324,991
Agricultural and other
Performing$67,569$55,904$39,473$28,220$15,195$48,203$242,818$497,382
Non-performing713310——34364512
Total agricultural and other67,64055,93739,48328,22015,19548,237243,182497,894
Total$2,138,730$3,341,500$2,083,044$1,132,926$872,429$2,908,528$1,947,571$14,424,728

The Company had approximately $45.3 million or 180 total revolving loans convert to term loans for the nine months ended September 30, 2024 compared to $32.1 million or 182 total revolving loans convert to term loans for the nine months ended September 30, 2023. These loans were considered immaterial for vintage disclosure inclusion.

The following table presents the amortized cost basis of modified loans to borrowers experiencing financial difficulty by class and modification type at September 30, 2024 and December 31, 2023. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.

September 30, 2024
Combination of Modifications
Term ExtensionInterest Rate ReductionPrincipal ReductionInterest OnlyInterest Rate Reduction and Term ExtensionPrincipal Reduction and Interest Rate ReductionTerm Extension and Interest OnlyTerm Extension and Principal ReductionPost-ModificationOutstandingBalancePercentage of Total Class of Loans Receivable
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$389$—$—$1,307$342$—$15,874$—$17,9120.33%
Construction/land development———78————78—
Residential real estate loans
Residential 1-4 family1,06195110323606——1172,8610.15
Total real estate1,4509511031,408948—15,87411720,8510.19
Consumer6——9—3——18—
Commercial and industrial2,308——99274———3,3740.16
Total$3,764$951$103$2,409$1,022$3$15,874$117$24,2430.16%
December 31, 2023
Combination of Modifications
Term ExtensionInterest Rate ReductionPrincipal ReductionInterest OnlyInterest Rate Reduction and Term ExtensionPrincipal Reduction and Interest Rate ReductionTerm Extension and Interest OnlyTerm Extension and Principal ReductionPost-ModificationOutstandingBalancePercentage of Total Class of Loans Receivable
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$398$—$—$1,537$348$—$16,023$—$18,3060.33%
Construction/land development———149————1490.01
Residential real estate loans
Residential 1-4 family56059810659516——1161,9550.11
Total real estate9585981061,745864—16,02311620,4100.20
Consumer14—110—5——30—
Commercial and industrial2,25338421,76374———4,1700.18
Total$3,225$636$149$3,518$938$5$16,023$116$24,6100.17%

During the nine months ended September 30, 2024, the Company restructured approximately $1.2 million in loans toeight borrowers. The ending balance of these loans as of September 30, 2024, was $1.1 million. During the nine months ended September 30, 2023, the Company restructured approximately $19.4 million in loans to 18 borrowers. The ending balance of these loans as of September 30, 2023, was $20.8 million. The Company considered the financial effect of these loan modifications to borrowers experiencing financial difficulty during the nine months ended September 30, 2024 and September 30, 2023 as well as the unadvanced balances to these borrowers immaterial for tabular disclosure inclusion.

The following table presents the amortized cost basis of loans that had a payment default during the nine months ended September 30, 2024 and were modified in the twelve months prior to that default to borrowers experiencing financial difficulty.

September 30, 2024
Term ExtensionInterest Rate ReductionCombination Interest Rate Reduction and Term Extension
(Dollars in thousands)
Real estate
Commercial real estate loans
Non-farm/non-residential$—$—$—
Residential real estate loans
Residential 1-4 family385511238
Total real estate385511238
Consumer6——
Commercial and industrial———
Total$391$511$238

The Company closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The Company has modified 11 loans over the past 12 months to borrowers experiencing financial difficulty. The pre-modification balance of the loans was $1.4 million, and the ending balance as of September 30, 2024 was $1.3 million. The $1.3 million balance consists of $1.1 million of non-accrual loans and $193,000 of current loans, of which $92,000 were 60-89 days past due. The remaining balance of the loans was current as of September 30, 2024.

Upon the Company's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses on loans is adjusted by the same amount. The defaults impact the loss rate by applicable loan pool for the quarterly CECL calculation. For individually analyzed loans which are not considered to be collateral dependent, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation.

The following is a presentation of total foreclosed assets as of September 30, 2024 and December 31, 2023:

September 30, 2024December 31, 2023
(In thousands)
Commercial real estate loans
Non-farm/non-residential$29,824$29,894
Construction/land development12,91947
Residential real estate loans
Residential 1-4 family297545
Total foreclosed assets held for sale$43,040$30,486
  1. Goodwill and Core Deposits and Other Intangibles

Changes in the carrying amount and accumulated amortization of the Company’s goodwill and core deposits and other intangibles at September 30, 2024 and December 31, 2023, were as follows:

September 30, 2024December 31, 2023
(In thousands)
Goodwill
Balance, beginning of period$1,398,253$1,398,253
Balance, end of period$1,398,253$1,398,253
September 30, 2024 · December 31, 2023
(In thousands)
Core Deposit Intangibles
Balance, beginning of period$48,770$58,455
Amortization expense(6,375)(7,432)
Balance, September 30$42,39551,023
Amortization expense(2,253)
Balance, end of year$48,770

The carrying basis and accumulated amortization of core deposit intangibles at September 30, 2024 and December 31, 2023 were:

September 30, 2024December 31, 2023
(In thousands)
Gross carrying basis$128,888$128,888
Accumulated amortization(86,493)(80,118)
Net carrying amount$42,395$48,770

Core deposit intangible amortization expense was approximately $2.1 million and $2.5 million for the three months ended September 30, 2024 and 2023, respectively. Core deposit intangible amortization expense was approximately $6.4 million and $7.4 million for the nine months ended September 30, 2024 and 2023, respectively. The Company’s estimated amortization expense of core deposits intangibles for each of the years 2024 through 2028 is approximately: 2024 – $8.4 million; 2025 – $8.0 million; 2026 – $7.8 million; 2027– $6.6 million; 2028 – $4.2 million.

The carrying amount of the Company’s goodwill was $1.40 billion at both September 30, 2024 and December 31, 2023. Goodwill is tested annually for impairment during the fourth quarter or more often if events and circumstances indicate there may be an impairment. During the 2023 review, no impairment was found. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated, and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the consolidated financial statements.

  1. Other Assets

Other assets consist primarily of equity securities without a readily determinable fair value and other miscellaneous assets. As of September 30, 2024 and December 31, 2023, other assets were $352.6 million and $323.6 million, respectively.

The Company has equity securities without readily determinable fair values such as stock holdings in the Federal Home Loan Bank (“FHLB”) and the Federal Reserve Bank (“Federal Reserve”) which are outside the scope of ASC Topic 321, Investments – Equity Securities(“ASC Topic 321”). These equity securities without a readily determinable fair value were $133.3 million and $133.4 million at September 30, 2024 and December 31, 2023, and are accounted for at cost.

The Company has equity securities such as stock holdings in First National Bankers’ Bank and other miscellaneous holdings which are accounted for under ASC Topic 321. These equity securities without a readily determinable fair value were $93.3 million and $90.3 million at September 30, 2024 and December 31, 2023, respectively. There were no transactions during the period that would indicate a material change in fair value.

  1. Deposits

The aggregate amount of time deposits with a minimum denomination of $250,000 was $923.9 million and $836.7 million at September 30, 2024 and December 31, 2023, respectively. The aggregate amount of time deposits with a minimum denomination of $100,000 was $1.20 billion and $1.09 billion at September 30, 2024 and December 31, 2023, respectively. Interest expense applicable to certificates in excess of $100,000 totaled $12.7 million and $7.5 million for the three months ended September 30, 2024 and 2023, respectively. Interest expense applicable to certificates in excess of $100,000 totaled $36.5 million and $15.7 million for the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, brokered deposits were $421.3 million and $401.0 million, respectively.

Deposits totaling approximately $2.84 billion and $3.05 billion at September 30, 2024 and December 31, 2023, respectively, were public funds obtained primarily from state and political subdivisions in the United States.

  1. Securities Sold Under Agreements to Repurchase

At September 30, 2024 and December 31, 2023, securities sold under agreements to repurchase totaled $179.4 million and $142.1 million, respectively. For the three-month periods ended September 30, 2024 and 2023, securities sold under agreements to repurchase daily weighted-average totaled $157.2 million and $154.7 million, respectively. For the nine-month periods ended September 30, 2024 and 2023, securities sold under agreements to repurchase daily weighted-average totaled $163.0 million and $144.6 million, respectively.

The remaining contractual maturity of securities sold under agreements to repurchase in the consolidated balance sheets as of September 30, 2024 and December 31, 2023 is presented in the following table:

September 30, 2024December 31, 2023
Overnight andContinuousTotalOvernight andContinuousTotal
(In thousands)
Securities sold under agreements to repurchase:
U.S. government-sponsored enterprises$9,964$9,964$—$—
Mortgage-backed securities51,31451,314——
State and political subdivisions21,80821,808——
Other securities96,33096,330142,085142,085
Total borrowings$179,416$179,416$142,085$142,085
  1. FHLB and Other Borrowed Funds

The Company’s FHLB borrowed funds, which are secured by our loan portfolio, were $600.0 million at both September 30, 2024 and December 31, 2023. At September 30, 2024 and December 31, 2023, the entire $600.0 million of the outstanding balances were classified as long-term advances. The FHLB advances mature from 2025 to 2037 with fixed interest rates ranging from 3.37% to 4.84%. Expected maturities could differ from contractual maturities because FHLB may have the right to call, or the Company may have the right to prepay certain obligations.

Other borrowed funds were $700.8 million as of September 30, 2024 and were classified as short-term advances. The Company had $701.3 million in other borrowed funds as of December 31, 2023. As of both September 30, 2024 and December 31, 2023, the Company had drawn $700.0 million from the Bank Term Funding Program in the ordinary course of business, and these advances mature on January 16, 2025.

Additionally, the Company had $1.24 billion and $1.33 billion at September 30, 2024 and December 31, 2023, respectively, in letters of credit under a FHLB blanket borrowing line of credit, which are used to collateralize public deposits.

  1. Subordinated Debentures

Subordinated debentures at September 30, 2024 and December 31, 2023 consisted of the following components:

As of September 30, 2024As ofDecember 31, 2023
(In thousands)
Subordinated debt securities
Subordinated notes, net of issuance costs, issued in 2020, due 2030, fixed rate of 5.50% during the first five years and at a floating rate of 534.5 basis points above the then three-month SOFR rate, reset quarterly, thereafter, callable in 2025 without penalty$141,096$142,084
Subordinated notes, net of issuance costs, issued in 2022, due 2032, fixed rate of 3.125% during the first five years and at a floating rate of 182 basis points above the then three-month SOFR rate, reset quarterly, thereafter, callable in 2027 without penalty298,298297,750
Total$439,394$439,834

Subordinated Debt Securities. On April 1, 2022, the Company acquired $140.0 million in aggregate principal amount of 5.500% Fixed-to-Floating Rate Subordinated Notes due 2030 (the “2030 Notes”) from Happy, and the Company recorded approximately $144.4 million which included fair value adjustments. The 2030 Notes are unsecured, subordinated debt obligations of the Company and will mature on July 31, 2030. From and including the date of issuance to, but excluding July 31, 2025 or the date of earlier redemption, the 2030 Notes will bear interest at an initial rate of 5.50% per annum, payable in arrears on January 31 and July 31 of each year. From and including July 31, 2025 to, but excluding, the maturity date or earlier redemption, the 2030 Notes will bear interest at a floating rate equal to the Benchmark rate (which is expected to be 3-month Secured Overnight Funding Rate (SOFR)), each as defined in and subject to the provisions of the applicable supplemental indenture for the 2030 Notes, plus 5.345%, payable quarterly in arrears on January 31, April 30, July 31, and October 31 of each year, commencing on October 31, 2025.

The Company may, beginning with the interest payment date of July 31, 2025, and on any interest payment date thereafter, redeem the 2030 Notes, in whole or in part, subject to prior approval of the Federal Reserve if then required, at a redemption price equal to 100% of the principal amount of the 2030 Notes to be redeemed plus accrued and unpaid interest to but excluding the date of redemption. The Company may also redeem the 2030 Notes at any time, including prior to July 31, 2025, at the Company’s option, in whole but not in part, subject to prior approval of the Federal Reserve if then required, if certain events occur that could impact the Company’s ability to deduct interest payable on the 2030 Notes for U.S. federal income tax purposes or preclude the 2030 Notes from being recognized as Tier 2 capital for regulatory capital purposes, or if the Company is required to register as an investment company under the Investment Company Act of 1940, as amended. In each case, the redemption would be at a redemption price equal to 100% of the principal amount of the 2030 Notes plus any accrued and unpaid interest to, but excluding, the redemption date.

On January 18, 2022, the Company completed an underwritten public offering of $300.0 million in aggregate principal amount of its 3.125% Fixed-to-Floating Rate Subordinated Notes due 2032 (the “2032 Notes”) for net proceeds, after underwriting discounts and issuance costs of approximately $296.4 million. The 2032 Notes are unsecured, subordinated debt obligations of the Company and will mature on January 30, 2032. From and including the date of issuance to, but excluding January 30, 2027 or the date of earlier redemption, the 2032 Notes will bear interest at an initial rate of 3.125% per annum, payable in arrears on January 30 and July 30 of each year. From and including January 30, 2027 to, but excluding, the maturity date or earlier redemption, the 2032 Notes will bear interest at a floating rate equal to the Benchmark rate (which is expected to be Three-Month Term SOFR), each as defined in and subject to the provisions of the applicable supplemental indenture for the 2032 Notes, plus 182 basis points, payable quarterly in arrears on January 30, April 30, July 30, and October 30 of each year, commencing on April 30, 2027.

The Company may, beginning with the interest payment date of January 30, 2027, and on any interest payment date thereafter, redeem the 2032 Notes, in whole or in part, subject to prior approval of the Federal Reserve if then required, at a redemption price equal to 100% of the principal amount of the 2032 Notes to be redeemed plus accrued and unpaid interest to but excluding the date of redemption. The Company may also redeem the 2032 Notes at any time, including prior to January 30, 2027, at the Company’s option, in whole but not in part, subject to prior approval of the Federal Reserve if then required, if certain events occur that could impact the Company’s ability to deduct interest payable on the 2032 Notes for U.S. federal income tax purposes or preclude the 2032 Notes from being recognized as Tier 2 capital for regulatory capital purposes, or if the Company is required to register as an investment company under the Investment Company Act of 1940, as amended. In each case, the redemption would be at a redemption price equal to 100% of the principal amount of the 2032 Notes plus any accrued and unpaid interest to, but excluding, the redemption date.

  1. Income Taxes

The following is a summary of the components of the provision for income taxes for the three and nine months ended September 30, 2024 and 2023:

For the Three Months Ended September 30,For the Nine Months Ended September 30,
2024202320242023
(In thousands)
Current:
Federal$26,586$23,861$75,213$76,059
State5,4124,85815,31215,484
Total current31,99828,71990,52591,543
Deferred:
Federal(2,453)1,758570715
State(499)358116146
Total deferred(2,952)2,116686861
Income tax expense$29,046$30,835$91,211$92,404

The reconciliation between the statutory federal income tax rate and effective income tax rate is as follows for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Statutory federal income tax rate21.00%21.00%21.00%21.00%
Effect of non-taxable interest income(1.28)(0.64)(0.98)(0.71)
Stock compensation0.580.290.570.29
State income taxes, net of federal benefit2.452.732.572.64
Executive officer compensation & other(0.25)0.470.06(0.07)
Effective income tax rate22.50%23.85%23.22%23.15%

The types of temporary differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to deferred income tax assets and liabilities, and their approximate tax effects, are as follows:

September 30,2024December 31,2023
(In thousands)
Deferred tax assets:
Allowance for credit losses$86,628$81,251
Deferred compensation6,4487,619
Stock compensation5,3446,803
Non-accrual interest income1,7861,463
Real estate owned7079
Unrealized loss on investment securities, available-for-sale62,21181,493
Loan discounts3,6895,119
Investments23,58025,789
Other19,08414,691
Gross deferred tax assets208,840224,307
Deferred tax liabilities:
Accelerated depreciation on premises and equipment—1,477
Tax basis on acquisitions6,6914,061
Core deposit intangibles9,61011,021
FHLB dividends2,8352,351
Other13,0758,233
Gross deferred tax liabilities32,21127,143
Net deferred tax assets$176,629$197,164

The Company files income tax returns in the U.S. federal jurisdiction. The Company's income tax returns are open and subject to examinations from the 2020 tax year and forward. The Company's various state income tax returns are generally open from the 2020 and later tax return years based on individual state statute of limitations.

  1. Common Stock, Compensation Plans and Other

Common Stock

The Company’s Restated Articles of Incorporation, as amended, authorize the issuance of up to 300,000,000 shares of common stock, par value $0.01 per share.

The Company also has the authority to issue up to 5,500,000 shares of preferred stock, par value $0.01 per share under the Company’s Restated Articles of Incorporation, as amended.

Stock Repurchases

During the nine months ended September 30, 2024, the Company repurchased a total of 3,426,028 shares with a weighted-average stock price of $24.36 per share. Shares repurchased under the program as of September 30, 2024 since its inception total 26,411,743 shares. The remaining balance available for repurchase is 13,340,257 shares at September 30, 2024.

Stock Compensation Plans

The Company has a stock option and performance incentive plan known as the Home BancShares, Inc. 2022 Equity Incentive Plan (the “Plan”). The purpose of the Plan is to attract and retain highly qualified officers, directors, key employees, and other persons, and to motivate those persons to improve the Company’s business results. As of September 30, 2024, the maximum total number of shares of the Company’s common stock available for issuance under the Plan was 14,788,000 shares. At September 30, 2024, the Company had 2,072,278 shares of common stock available for future grants and 3,863,313 shares of common stock reserved for issuance pursuant to the Plan.

The intrinsic value of the stock options outstanding was $8.4 million, which includes the intrinsic value of vested stock options of $6.2 million at September 30, 2024. The intrinsic value of stock options exercised during the nine months ended September 30, 2024 was approximately $6.8 million. Total unrecognized compensation cost related to non-vested stock option awards, which are expected to be recognized over the vesting periods, was approximately $1.7 million as of September 30, 2024.

The table below summarizes the stock option transactions under the Plan at September 30, 2024 and December 31, 2023 and changes during the nine-month period and year then ended:

For the Nine Months Ended September 30, 2024For the Year EndedDecember 31, 2023
Shares (000)Weighted-AverageExercisablePriceShares (000)Weighted-AverageExercisablePrice
Outstanding, beginning of year2,776$20.952,971$20.45
Granted——2522.63
Forfeited/Expired(33)21.87(10)23.38
Exercised(952)18.13(210)14.01
Outstanding, end of period1,79122.432,77620.95
Exercisable, end of period1,25322.111,94020.05

Stock-based compensation expense for stock-based compensation awards granted is based on the grant-date fair value. For stock option awards, the fair value is estimated at the date of grant using the Black-Scholes option-pricing model. This model requires the input of highly subjective assumptions, changes to which can materially affect the fair value estimate. Additionally, there may be other factors that would otherwise have a significant effect on the value of employee stock options granted but are not considered by the model. Accordingly, while management believes that the Black-Scholes option-pricing model provides a reasonable estimate of fair value, the model does not necessarily provide the best single measure of fair value for the Company's employee stock options. There wereno options granted during the nine months ended September 30, 2024. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option-pricing model based on the weighted-average assumptions for expected dividend yield, expected stock price volatility, risk-free interest rate, and expected life of options granted.

The assumptions used in determining the fair value of the 2024 and 2023 stock option grants were as follows:

For the Nine Months Ended September 30, 2024For the Year Ended December 31, 2023
Expected dividend yieldNot Applicable2.98%
Expected stock price volatilityNot Applicable27.97%
Risk-free interest rateNot Applicable3.37%
Expected life of optionsNot Applicable6.5 years

The following is a summary of currently outstanding and exercisable options at September 30, 2024:

Options OutstandingOptions Exercisable
Exercise Prices · OptionsOutstandingShares(000) · Weighted-AverageRemainingContractualLife (in years) · Weighted-AverageExercisePrice · OptionsExercisableShares (000) · Weighted-AverageExercisePrice
$16.00 to $17.99400.54$17.1240$17.12
$18.00 to $19.991881.3218.5318818.53
$20.00 to $21.992203.7320.8818620.92
$22.00 to $23.991,2533.9023.2276723.19
$24.00 to $25.99903.6525.597225.93
1,7911,253

The table below summarized the activity for the Company’s restricted stock issued and outstanding at September 30, 2024 and December 31, 2023 and changes during the period and year then ended:

As ofSeptember 30, 2024As ofDecember 31, 2023
(In thousands)
Beginning of year1,4291,381
Issued516261
Vested(461)(152)
Forfeited(59)(61)
End of period1,4251,429
Amount of expense for the nine months and twelve months ended, respectively$5,963$8,016

Total unrecognized compensation cost related to non-vested restricted stock awards, which are expected to be recognized over the vesting periods, was approximately $16.5 million as of September 30, 2024.

  1. Non-Interest Expense

The table below shows the components of non-interest expense for the three and nine months ended September 30, 2024 and 2023:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(In thousands)
Salaries and employee benefits$58,861$64,512$180,198$193,536
Occupancy and equipment14,54615,46343,50545,338
Data processing expense9,0889,10327,17027,222
Other operating expenses:
Advertising1,8102,2955,1566,624
Amortization of intangibles2,0952,4776,3757,432
Electronic banking expense3,5693,70910,13710,714
Directors’ fees3624171,2831,415
Due from bank service charges302282860841
FDIC and state assessment3,3602,79412,1729,514
Insurance9268782,7342,694
Legal and accounting1,9021,5146,6004,038
Other professional fees2,0622,1176,4067,175
Operating supplies6738601,9692,361
Postage5224911,5421,578
Telephone4555441,3691,645
Other expense9,5127,30627,25023,561
Total other operating expenses27,55025,68483,85379,592
Total non-interest expense$110,045$114,762$334,726$345,688
  1. Leases

The Company leases land and office facilities under long-term, non-cancelable operating lease agreements. The leases expire at various dates through 2044 and do not include renewal options based on economic factors that would have implied that continuation of the lease was reasonably certain. Certain leases provide for increases in future minimum annual rental payments as defined in the lease agreements. The leases generally include real estate taxes and common area maintenance charges in the rental payments. Short-term leases are leases having a term of twelve months or less. The Company does not separate nonlease components from the associated lease component of our operating leases. As a result, the Company accounts for these components as a single component since (i) the timing and pattern of transfer of the nonlease components and the associated lease component are the same and (ii) the lease component, if accounted for separately, would be classified as an operating lease. The Company recognizes short term leases on a straight-line basis and does not record a related right-of-use ("ROU") asset and liability for such leases. In addition, equipment leases were determined to be immaterial and a related ROU asset and liability for such leases is not recorded.

As of September 30, 2024, the balances of the ROU asset and lease liability were $43.0 million and $45.8 million, respectively. As of December 31, 2023, the balances of the ROU asset and lease liability were $42.2 million and $45.0 million, respectively. The ROU asset is included inbank premises and equipment, net, and the lease liability is included inaccrued interest payable and other liabilities.

The minimum rental commitments under these noncancelable operating leases are as follows (in thousands) as of September 30, 2024 and December 31, 2023:

September 30, 2024 · December 31, 2023
2024$2,678$9,373
202510,2018,549
20269,4688,111
20278,1447,223
20286,3685,496
Thereafter22,05319,827
Total future minimum lease payments$58,912$58,579
Discount effect of cash flows(13,064)(13,551)
Present value of net future minimum lease payments$45,848$45,028

Additional information (dollar amounts in thousands):

Three Months EndedNine Months Ended
Lease expense:September 30, 2024September 30, 2023September 30, 2024September 30, 2023
Operating lease expense$2,266$2,059$6,901$5,937
Short-term lease expense————
Variable lease expense302289895810
Total lease expense$2,568$2,348$7,796$6,747
Other information:
Cash paid for amounts included in the measurement of lease liabilities$1,972$2,136$6,802$6,146
Weighted-average remaining lease term (in years)7.648.337.758.62
Weighted-average discount rate3.52%3.43%3.46%3.44%

The Company currently leasestwo properties fromtwo related parties. Total rent expense from the leases was $35,000, or 1.37% of total lease expense and $97,000, or 1.25% of total lease expense, for the three and nine months ended September 30, 2024, respectively.

  1. Significant Estimates and Concentrations of Credit Risks

Accounting principles generally accepted in the United States of America require disclosure of certain significant estimates and current vulnerabilities due to certain concentrations. Estimates related to the allowance for credit losses and certain concentrations of credit risk are reflected in Note 5, while deposit concentrations are reflected in Note 8.

The Company’s primary market areas are in Arkansas, Florida, Texas, South Alabama and New York. The Company primarily grants loans to customers located within these markets unless the borrower has an established relationship with the Company.

The diversity of the Company’s economic base tends to provide a stable lending environment. Although the Company has a loan portfolio that is diversified in both industry and geographic area, a substantial portion of its debtors’ ability to honor their contracts is dependent upon real estate values, tourism demand and the economic conditions prevailing in its market areas.

Although the Company has a diversified loan portfolio, at September 30, 2024 and December 31, 2023, commercial real estate loans represented 57.8% and 56.7% of total loans receivable, respectively, and 216.5% and 215.5% of total stockholders’ equity at September 30, 2024 and December 31, 2023, respectively. Residential real estate loans represented 16.3% and 15.8% of total loans receivable and 61.0% and 60.1% of total stockholders’ equity at September 30, 2024 and December 31, 2023, respectively.

Approximately 79.6% of the Company’s total loans and 83.5% of the Company’s real estate loans as of September 30, 2024, are to borrowers whose collateral is located in Alabama, Arkansas, Florida, Texas and New York, the states in which the Company has its branch locations.

Any future volatility in the economy could cause the values of assets and liabilities recorded in the financial statements to change rapidly, resulting in material future adjustments in asset values, the allowance for credit losses and capital that could negatively impact the Company’s ability to meet regulatory capital requirements and maintain sufficient liquidity.

  1. Commitments and Contingencies

In the ordinary course of business, the Company makes various commitments and incurs certain contingent liabilities to fulfill the financing needs of its customers. These commitments and contingent liabilities include lines of credit and commitments to extend credit and issue standby letters of credit. The Company applies the same credit policies and standards as they do in the lending process when making these commitments. The collateral obtained is based on the assessed creditworthiness of the borrower.

At September 30, 2024 and December 31, 2023, commitments to extend credit of $4.53 billion and $4.59 billion, respectively, were outstanding. A percentage of these balances are participated out to other banks; therefore, the Company can call on the participating banks to fund future draws. Since some of these commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements.

Outstanding standby letters of credit are contingent commitments issued by the Company, generally to guarantee the performance of a customer in third-party borrowing arrangements. The term of the guarantee is dependent upon the creditworthiness of the borrower, some of which are long-term. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate. Management uses the same credit policies in granting lines of credit as it does for on-balance-sheet instruments. The maximum amount of future payments the Company could be required to make under these guarantees at September 30, 2024 and December 31, 2023, was $154.4 million and $185.5 million, respectively.

The Company and/or its bank subsidiary have various unrelated legal proceedings, most of which involve loan foreclosure activity pending, which, in the aggregate, are not expected to have a material adverse effect on the financial position or results of operations or cash flows of the Company and its subsidiary.

  1. Regulatory Matters

The Bank is subject to a legal limitation on dividends that can be paid to the parent company without prior approval of the applicable regulatory agencies. Arkansas bank regulators have specified that the maximum dividend limit state banks may pay to the parent company without prior approval is 75% of the current year earnings plus 75% of the retained net earnings of the preceding year. Since the Bank is also under supervision of the Federal Reserve, it is further limited if the total of all dividends declared in any calendar year by the Bank exceeds the Bank’s net profits to date for that year combined with its retained net profits for the preceding two years. During the nine months ended September 30, 2024, the Company requested approximately $232.4 million in regular dividends from its banking subsidiary.

The Company’s banking subsidiary is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Furthermore, the Company’s regulators could require adjustments to regulatory capital not reflected in the consolidated financial statements.

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios of total, Tier 1 common equity Tier 1 ("CET1") and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier 1 capital (as defined) to average assets (as defined). Management believes that, as of September 30, 2024, the Company meets all capital adequacy requirements to which it is subject.

On December 31, 2018, the federal banking agencies issued a joint final rule to revise their regulatory capital rules to permit bank holding companies and banks to phase-in, for regulatory capital purposes, the day-one impact of the new CECL accounting rule on retained earnings over a period of three years. As part of its response to the impact of COVID-19, on March 27, 2020, the federal banking regulatory agencies issued an interim final rule that provided the option to temporarily delay certain effects of CECL on regulatory capital for two years, followed by a three-year transition period. The interim final rule allows bank holding companies and banks to delay for two years 100% of the day-one impact of adopting CECL and 25% of the cumulative change in the reported allowance for credit losses since adopting CECL. The Company elected to adopt the interim final rule, which is reflected in the Company's risk-based capital ratios.

Basel III became effective for the Company and its bank subsidiary on January 1, 2015. Basel III amended the prompt corrective action rules to incorporate a CET1 requirement and to raise the capital requirements for certain capital categories. In order to be adequately capitalized for purposes of the prompt corrective action rules, a banking organization is required to have at least a 4.5% CET1 risk-based capital ratio, a 4% Tier 1 leverage capital ratio, a 6% Tier 1 risk-based capital ratio and an 8% total risk-based capital ratio.

The Federal Reserve Board’s risk-based capital guidelines include the definitions for (1) a well-capitalized institution, (2) an adequately-capitalized institution, and (3) an undercapitalized institution. Under Basel III, the criteria for a well-capitalized institution are: a 6.5% CET1 risk-based capital ratio, a 5% Tier 1 leverage capital ratio, an 8% Tier 1 risk-based capital ratio, and a 10% total risk-based capital ratio. As of September 30, 2024, the Bank met the capital standards for a well-capitalized institution. The Company’s CET1 risk-based capital ratio, Tier 1 leverage capital ratio, Tier 1 risk-based capital ratio, and total risk-based capital ratio were 14.65%,12.54%,14.65%, and 18.28%, respectively, as of September 30, 2024.

  1. Additional Cash Flow Information

The following is a summary of the Company’s additional cash flow information during the nine-month periods ended:

September 30,
20242023
(In thousands)
Interest paid$324,658$241,466
Income taxes paid80,075106,619
Assets acquired by foreclosure11,734383
  1. Financial Instruments

Fair value is the price that would be received for an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair values:

Level 1Quoted prices in active markets for identical assets or liabilities
Level 2Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Transfers of financial instruments between levels within the fair value hierarchy are recognized on the date management determines that the underlying circumstances or assumptions have changed.

Available-for-sale securities –the Company's available-for-sale securities are considered to be Level 2 securities. The Level 2 securities consist primarily of U.S. government-sponsored enterprises, mortgage-backed securities plus state and political subdivisions. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things.

The Company reviews the prices supplied by the independent pricing service, as well as their underlying pricing methodologies, for reasonableness and to ensure such prices are aligned with traditional pricing matrices. In general, the Company does not purchase investment portfolio securities with complicated structures. Pricing for the Company’s investment securities is fairly generic and is easily obtained. The Company uses a third-party comparison pricing vendor in order to reflect consistency in the fair values of the investment securities sampled by the Company each quarter.

Held-to-maturity securities –the Company's held-to-maturity securities are considered to be Level 2 securities. The Level 2 securities consist primarily of U.S. government-sponsored enterprises, mortgage-backed securities plus state and political subdivisions. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things.

Impaired loans –Impaired loans include loans individually analyzed for credit losses for which a specific reserve has been recorded, non-accrual loans, loans past due 90 days or more and restructured loans made to borrowers experiencing financial difficulty. Impaired loans are carried at the net realizable value of the collateral if the loan is collateral dependent. A portion of the allowance for credit losses is allocated to impaired loans if the value of such loans is deemed to be less than the unpaid balance. If these allocations cause the allowance for credit losses to require an increase, such increase is reported as a component of the provision for credit losses. The fair value of loans with specific allocated losses was $74.3 million and $10.5 million as of September 30, 2024 and December 31, 2023, respectively. This valuation is considered Level 3, consisting of appraisals of underlying collateral. The Company reversed $470,000 and $1.3 million of accrued interest receivable when impaired loans were put on non-accrual status during the three months ended September 30, 2024 and 2023, respectively. The Company reversed $956,000 and $1.9 million of accrued interest receivable when impaired loans were put on non-accrual status during the nine months ended September 30, 2024 and 2023, respectively.

Foreclosed assets held for sale –Foreclosed assets held for sale are held by the Company at fair value, less estimated costs to sell. At foreclosure, if the fair value, less estimated costs to sell, of the real estate acquired is less than the Company’s recorded investment in the related loan, a write-down is recognized through a charge to the allowance for credit losses. Additionally, valuations are periodically performed by management and any subsequent reduction in value is recognized by a charge to income. The fair value of foreclosed assets held for sale is estimated using Level 3 inputs based on appraisals of underlying collateral. As of September 30, 2024 and December 31, 2023, the fair value of foreclosed assets held for sale, less estimated costs to sell, was $43.0 million and $30.5 million, respectively.

No foreclosed assets held for sale were remeasured during the nine months ended September 30, 2024. Regulatory guidelines require the Company to reevaluate the fair value of foreclosed assets held for sale on at least an annual basis. The Company’s policy is to comply with the regulatory guidelines.

The significant unobservable (Level 3) inputs used in the fair value measurement of collateral for collateral-dependent impaired loans and foreclosed assets primarily relate to customized discounting criteria applied to the customer’s reported amount of collateral. The amount of the collateral discount depends upon the condition and marketability of the underlying collateral. As the Company’s primary objective in the event of default would be to monetize the collateral to settle the outstanding balance of the loan, less marketable collateral would receive a larger discount.

Fair Values of Financial Instruments

The following table presents the estimated fair values of the Company’s financial instruments. Fair value is the exchange price that would be received for 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 at the measurement date.

September 30, 2024
CarryingAmountFair ValueLevel
(In thousands)
Financial assets:
Cash and cash equivalents$1,017,677$1,017,6771
Federal funds sold6,4256,4251
Investment securities - available-for-sale3,270,6203,270,6202
Investment securities - held-to-maturity1,277,0901,194,4552
Loans receivable, net of impaired loans and allowance14,397,65214,489,8493
Accrued interest receivable118,871118,8711
FHLB, FRB & FNBB Bank stock; other equity investments226,631226,6313
Marketable equity securities51,54051,5401
Financial liabilities:
Deposits:
Demand and non-interest bearing$3,937,168$3,937,1681
Savings and interest-bearing transaction accounts10,966,42610,966,4261
Time deposits1,802,1161,792,9493
Securities sold under agreements to repurchase179,416179,4161
FHLB and other borrowed funds1,300,7501,277,4472
Accrued interest payable39,89739,8971
Subordinated debentures439,394388,0483
December 31, 2023
CarryingAmountFair ValueLevel
(In thousands)
Financial assets:
Cash and cash equivalents$1,000,213$1,000,2131
Federal funds sold5,1005,1001
Investment securities - available-for-sale3,507,8413,507,8412
Investment securities - held-to-maturity1,281,9821,170,4812
Loans receivable, net of impaired loans and allowance14,048,00214,071,7753
Accrued interest receivable118,966118,9661
FHLB, FRB & FNBB Bank stock; other equity investments223,748223,7483
Marketable equity securities49,41949,4191
Financial liabilities:
Deposits:
Demand and non-interest bearing$4,085,501$4,085,5011
Savings and interest-bearing transaction accounts11,050,34711,050,3471
Time deposits1,651,8631,633,0913
Securities sold under agreements to repurchase142,085142,0851
FHLB and other borrowed funds1,301,3001,291,9262
Accrued interest payable19,12419,1241
Subordinated debentures439,834358,6823
  1. Recent Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting ("ASU 2020-04"). ASU 2020-04 provides optional expedients and exceptions for accounting related to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. ASU 2020-04 applies only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform and do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. ASU 2020-04 was effective upon issuance and generally can be applied through December 31, 2022. To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 (ASU 2022-06) defers the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848.

In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope("ASU 2022-01"). The amendments in the update clarify that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. Specifically, certain provisions in Topic 848, if elected by an entity, apply to derivative instruments that use an interest rate for margining, discounting, or contract price alignment that is modified as a result of reference rate reform. Amendments in the update to the expedients and exceptions in Topic 848 capture the incremental consequences of the scope clarification and tailor the existing guidance to derivative instruments affected by the discounting transition. The amendments in this Update do not apply to contract modifications made after December 31, 2022, new hedging relationships entered into after December 31, 2022, and existing hedging relationships evaluated for effectiveness in periods after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that apply certain optional expedients in which the accounting effects are recorded through the end of the hedging relationship. ASU 2020-04 was effective upon issuance and generally can be applied through December 31, 2022. To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, ASU 2022-06 defers the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848.

In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848. These amendments extend the period of time preparers can utilize the reference rate reform relief guidance in Topic 848. The objective of the guidance in Topic 848 is to provide relief during the temporary transition period, so the FASB included a sunset provision within Topic 848 based on expectations of when the London Interbank Offered Rate (LIBOR) would cease being published. In 2021, the UK Financial Conduct Authority (FCA) delayed the intended cessation date of certain tenors of USD LIBOR to June 30, 2023. To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, the ASU defers the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848. ASU 2022-06 was effective upon issuance.

In November 2023, the FASB issued ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures." The amendments apply to all public entities that are required to report segment information in accordance with FASB ASC Topic 280, Segment Reporting. The amendments in the ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. The amendments 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. Public entities are required to disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition. In addition, public entities must provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by FASB ASC Topic 280, Segment Reporting, in interim periods. The amendments 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. However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements. The Amendments 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. Finally, the amendments require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in the ASU and all existing segment disclosures in ASC Topic 280. The ASU is 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 retrospectively to all prior periods presented in the financial statements. Upon transition, the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. The Company is currently evaluating the potential impacts related to the adoption of the ASU.

In December 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures." The amendments require that public business entities on an annual basis (a) disclose specific categories in the rate reconciliation and (b) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate). The amendments also require that all entities disclose on an annual basis the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes, and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments require that all entities disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The ASU is effective for public business entities for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments should be applied on a prospective basis. Retrospective application is permitted. The Company is currently evaluating the potential impacts related to the adoption of the ASU.

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.