FB Financial Corp
For the period ended Dec 31, 2024. Filed Feb 25, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 25, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to consolidated financial statements
Note (1)—Basis of presentation and summary of significant accounting policies
(A) Organization and Company overview
FB Financial Corporation (the “Company”) is a financial holding company headquartered in Nashville, Tennessee.
FirstBank (the “Bank”), a direct subsidiary of the Company, headquartered in Nashville, provides a comprehensive suite of commercial and consumer banking services to clients in select markets. These services are offered through the Bank’s 77 full-service branches throughout Tennessee, Kentucky, Alabama and North Georgia, as well as other limited servicing banking, ATM and mortgage loan production locations serving metropolitan and community markets across its footprint.
(B)Basis of presentation and use of estimates
The accompanying consolidated financial statements include the Company and its wholly-owned subsidiaries, namely the Bank. All significant intercompany accounts and transactions have been eliminated in consolidation.
The accounting policies followed by the Company and its subsidiaries and the methods of applying these principles conform with accounting principles generally accepted in the United States of America and general banking industry. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period, the most significant of which relate to the allowance for credit losses and mortgage servicing rights.
Certain policies that significantly affect the determination of financial position, results of operations and cash flows are summarized below. Additionally, certain prior period amounts have been reclassified to conform to the current period presentation. These reclassifications did not materially impact the Company's consolidated financial statements.
(C)Cash and cash equivalents
The Company considers all highly liquid unrestricted investments with a maturity of three months or less when purchased to be cash equivalents. This includes cash, federal funds sold, reverse repurchase agreements and interest-bearing deposits in other financial institutions.
The Bank maintains its cash in bank deposit accounts, which, at times, may exceed federally insured limits. The Bank has not experienced any losses in such correspondent accounts and believes it is not exposed to any significant credit risk from cash and cash equivalents.
(D)Investment securities
Available-for-sale debt securities, at fair value
Debt securities that might be sold before maturity are classified as available-for-sale. Available-for-sale debt securities are carried at fair value, with unrealized holding gains and losses reported in other comprehensive income, net of applicable taxes, unless such unrealized gain or loss results from expected credit losses. Unrealized losses resulting from credit losses for available-for-sale debt securities are recognized in earnings as a provision for credit losses.
Accrued interest receivable for available-for-sale securities is separated from other components of amortized cost and presented separately on the consolidated balance sheets. The amortization and accretion of purchase premiums or discounts is recognized as interest income on the level-yield method anticipating prepayments based upon the prior three month average monthly prepayments when available.
The Company evaluates available-for-sale securities for expected credit losses. For securities in an unrealized loss position, consideration is given to the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer and the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. In analyzing an issuer’s financial condition, the Company considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuer’s financial condition.
If the Company does not intend to sell the security and it is not more likely than not to be required to sell the security before recovery of its amortized cost basis, the difference between the amortized cost and the fair value is separated into estimated credit losses and all other factors. Estimated credit losses are recorded as an allowance for credit losses and recognized in earnings as a provision for credit losses. Amounts related to other, non-credit related factors are recognized in other comprehensive income, net of applicable taxes.
The Company didnot record any provision for credit losses for its available-for-sale debt securities during the years ended December 31, 2024 and 2023, as declines in fair value below amortized cost were determined to be non-credit related.
Sales of available-for-sale securities are evaluated based on factors such as changes in interest rates, liquidity needs, asset and liability management strategies and other factors. If the Company intends to sell the security or it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis, the expected credit loss recognized in earnings is equal to the difference between its amortized cost basis and its fair value at the date it was determined to be impaired due to credit losses or other factors. The sale and purchase of investment securities are recognized on a trade date basis with gains and losses on sales being determined using the specific identification method.
Held-to-maturity securities
Debt securities are classified as held-to-maturity and carried at amortized cost, excluding accrued interest, when management has the positive intent and ability to hold them to maturity. At December 31, 2024 and 2023, the Company did not own any securities classified as held-to-maturity.
Trading account securities
Trading account securities are held for the purpose of buying and selling securities at a profit. Trading account securities are carried at fair value on the balance sheet, with any periodic changes in fair value recorded through income. At December 31, 2024 and 2023, the Company did not own any securities classified as trading.
Equity securities
Equity securities with a readily determinable market value are carried at fair value on the balance sheet with any unrealized gains or losses recorded through income. Equity securities without a readily determinable fair value are carried at cost less impairment. Equity securities where the company has the ability to exercise significant influence over an investee’s operations and financial policies are accounted for under the equity method of accounting. Equity securities that qualify as equity method investments are initially recorded at cost and adjusted to reflect the Company’s proportionate share of profit or loss of the investee through income. We review equity method investments for impairment if there are events or changes in circumstances which indicate the carrying amount might not be recoverable. Equity securities, including those with and without a readily determinable market value and equity method securities are included in other assets on the consolidated balance sheets.
Federal Home Loan Bank stock, at cost
The Company accounts for its investments in FHLB stock in accordance with ASC 942-325 “Financial Services-Depository and Lending-Investments-Other.” FHLB stock does not have a readily determinable fair value because its ownership is restricted and lacks a market as all transactions are executed at par value with the FHLB as the sole purchaser. FHLB stock is carried at cost and evaluated for impairment based upon management’s assessment of the recoverability of the par value. Ownership of FHLB stock is required to participate in the FHLB system and varies based upon the amount of FHLB advances.
(E)Loans held for sale
Mortgage loans held for sale
Mortgage loans originated and intended for sale in the secondary market are carried at fair value under the fair value option as permitted under the guidance in ASC 825, “Financial Instruments,” until sold. Electing to measure these assets at fair value reduces certain timing differences and more accurately matches the changes in fair value of the loans with changes in the fair value of derivative instruments used to economically hedge them. The change in fair value of both loans held for sale and the related derivative instruments are recorded in mortgage banking income in the consolidated statements of income. Gains and losses on sale are recognized at the time the loan is closed. Pass through origination costs and related loan fees are also included in mortgage banking income.
A portion of loans sold by the Company are sold to GNMA with the Company retaining the servicing rights after the sale. GNMA optional repurchase programs allow financial institutions to repurchase individual delinquent mortgage loans that meet certain criteria from the securitized loan pool from which the institution provides servicing. At the servicer’s option and without GNMA’s prior authorization, the servicer may repurchase such a delinquent loan for an amount equal to 100% of the remaining principal balance of the loan. Under ASC 860, “Transfers and Servicing,” this buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have effective control over these loans under the unconditional buy-back option, the loan can no longer be reported as sold and must be brought onto the balance sheet as loans held for sale, regardless of whether the Company intends to exercise the buy-back option. These loans are reported at the current unpaid principal balance as loans held for sale with an offsetting liability reported in borrowings on the Company’s consolidated balance sheets and are considered nonperforming assets due to their delinquent status.
Commercial loan held for sale
Historically, the Company held and managed a designated portfolio of commercial loans, including shared national credits and institution healthcare loans, originally acquired through past acquisitions. During the year ended December 31, 2023, the Company exited the final commercial relationship designated as held for sale. Prior to this exit, the Company accounted for these designated relationships as held for sale.
(F)Loans held for investment (excluding purchased credit deteriorated loans)
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at amortized cost. Amortized cost, or recorded investment, represents the principal amount outstanding, net of any remaining purchase accounting adjustments, including discounts or premiums, as well as any deferred loan fees and direct costs on originated loans. Interest income on loans is recognized using the simple interest method on daily principal balances outstanding, including the accretion or amortization of purchase accounting adjustments, deferred loan fees and other direct costs.
Loans may be designated as nonaccrual if past due 90 days or more or if management determines based on economic conditions and the borrower’s financial condition that collection of principal or interest is doubtful, unless the credit is well secured and in the process of collection. When a loan is placed on nonaccrual status, the accrued but unpaid interest is charged against current period operations. Thereafter, interest on nonaccrual loans is recognized only as received if future collection of principal is probable. If the collectability of outstanding principal is doubtful, interest received is applied as a reduction of principal. A loan may be restored to accrual status when principal and interest are no longer past due or it otherwise becomes both well secured and collectability is reasonably assured.
(G)Allowance for credit losses
The allowance for credit losses represents the portion of the loan’s amortized cost basis that the Company does not expect to collect due to credit losses over the loan’s life, considering past events, current conditions, and reasonable and supportable forecasts of future economic conditions. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for credit losses is based on the loan's amortized cost basis, excluding accrued interest receivable, as the Company promptly charges off uncollectible accrued interest receivable. Management’s determination of the appropriateness of the allowance is based on periodic evaluation of the loan portfolio, lending-related commitments and other relevant factors, including macroeconomic forecasts and historical loss rates. In the future, the Company may update information and forecasts that may cause significant changes in the estimate in those future quarters.
The Company calculates its expected credit loss using a lifetime loss rate methodology. The Company utilizes probability-weighted forecasts, which consider multiple macroeconomic variables from Moody’s that are applicable to each type of loan. Each of the Company’s loss rate models incorporate forward-looking macroeconomic projections throughout the reasonable and supportable forecast period and the subsequent historical reversion at the macroeconomic variable input level. In order to estimate the life of a loan, the contractual term of the loan is adjusted for estimated prepayments based on market information and the Company’s prepayment history.
For loss estimation purposes, the Company disaggregates the loan portfolio into three loan pools: 1) Commercial and industrial; 2) Retail; 3) Commercial real estate. These loan pools are further disaggregated into loan segments for application of qualitative inputs for loss estimation purposes. These loan segments include:
Commercial and industrial loans. Commercial and industrial loans are typically made to small and medium-sized manufacturing, wholesale, retail and service businesses, and farmers for working capital and operating needs and business expansions. This category also includes loans secured by manufactured housing receivables made primarily to manufactured housing communities. Commercial and industrial loans generally include lines of credit and loans with maturities of five years or less. Commercial and industrial loans are generally made with operating cash flows as the primary source of repayment, but may also include collateralization by inventory, accounts receivable, equipment and personal guarantees.
Construction loans. Construction loans include commercial construction, land acquisition and land development loans and single-family interim construction loans to small and medium-sized businesses and individuals. These loans are generally secured by the land or the real property being built and are made based on the Company’s assessment of the value of the property on an as-completed basis and repayment depends upon project completion and sale, refinancing, or operation of the real estate.
1-4 family mortgage loans. The Company’s residential real estate 1-4 family mortgage loans are primarily made with respect to and secured by single family homes, including manufactured homes with real estate, which are both owner-occupied and investor owned. Repayment depends primarily upon the cash flow of the borrower as well as the value of the real estate collateral.
Residential line of credit loans. The Company’s residential line of credit loans are primarily revolving, open-end lines of credit secured by 1-4 residential properties. Repayment depends primarily upon the cash flow of the borrower as well as the value of the real estate collateral.
Multi-family residential loans. The Company’s multi-family residential loans are primarily secured by multi-family properties, such as apartments and condominium buildings. Repayment depends primarily upon the cash flow of the borrower as well as the value of the real estate collateral.
Commercial real estate owner-occupied loans. The Company’s commercial real estate owner-occupied loans include loans to finance commercial real estate owner occupied properties for various purposes including use as offices, warehouses, production facilities, health care facilities, retail centers, restaurants, churches and agricultural based facilities. Commercial real estate owner-occupied loans are typically repaid through the ongoing business operations of the borrower.
Commercial real estate non-owner occupied loans. The Company’s commercial real estate non-owner occupied loans include loans to finance commercial real estate investment properties for various purposes including use as offices, warehouses, health care facilities, hotels, mixed-use residential/commercial, manufactured housing communities, retail centers, multifamily properties, assisted living facilities and agricultural based facilities. Commercial real estate non-owner occupied loans are typically repaid with the funds received from the sale or refinancing of the property or rental income from such property.
Consumer and other loans. The Company’s consumer and other loans include loans to individuals for personal, family and household purposes, including car, boat and other recreational vehicle loans, manufactured homes (without real estate) and personal lines of credit. Consumer loans are generally secured by vehicles and other household goods, with repayment depending primarily on the cash flow of the borrower. Other loans also include loans to states and political subdivisions in the U.S. and are repaid through tax revenues or refinancing.
The Company’s loss rate models estimate the lifetime loss rate for the pools of loan segments by combining the calculated loss rate based on each variable within the model, including the macroeconomic variables. The lifetime loss rate for the pool is then multiplied by the loan balances to determine the expected credit losses on the pool.
The quantitative models require loan data and macroeconomic variables based on the inherent credit risks in each portfolio to more accurately measure the credit risks associated with each. The quantitative models pool loans with similar risk characteristics and collectively assesses the lifetime loss rate for each pool to estimate its expected credit loss.
The Company considers the need to qualitatively adjust its modeled quantitative expected credit loss estimate for information not otherwise captured in the model loss estimation process. These qualitative factor adjustments may increase or decrease the Company’s estimate of expected credit losses. The Company considers the qualitative factors that are relevant to the institution as of the reporting date, which may include, but are not limited to: levels of and trends in delinquencies and performance of loans; levels of and trends in write-offs and recoveries collected; trends in volume and terms of loans; effects of any changes in reasonable and supportable economic forecasts; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and expertise; available relevant information sources that contradict the Company’s own forecast; effects of changes in prepayment expectations or other factors affecting assessments of loan contractual terms; industry conditions; and effects of changes in credit concentrations.
A loan may require an individual evaluation when it is placed on nonaccrual status or no longer exhibits similar risk characteristics. These risk characteristics may include payment performance, internal or external credit scores, collateral type, effective interest rate or term among others. A loan is deemed collateral-dependent when the borrower is experiencing financial difficulty and the repayment is expected to be primarily through sale or operation of the collateral. The allowance for credit losses for collateral-dependent loans as well as loans where foreclosure is probable is calculated as the amount for which the loan’s amortized cost basis exceeds fair value of the underlying collateral. Fair value is determined based on appraisals performed by qualified appraisers and reviewed by qualified personnel. In cases where repayment is to be provided substantially through the sale of collateral, the Company reduces the fair value by the estimated costs to sell.
The Company evaluates all loan modifications according to the accounting guidance for loan refinancing and modifications to determine whether the modification should be accounted for as a new loan or a continuation of the existing loan. The Company derecognizes the existing loan and accounts for the modified loan as a new loan if the effective yield on the modified loan is at least equal to the effective yield for comparable loans with similar collection risks and the modifications to the original loan are more than minor. If a loan modification does not meet these conditions, it extends the existing loan’s amortized cost basis and accounts for the modified loan as a continuation of the existing loan. Substantially all of its loan modifications involving borrowers experiencing financial difficulty are accounted for as a continuation of the existing loan.
See Note 3, “Loans and allowance for credit losses” for additional details related to the Company's allowance for credit losses.
(H)Business combinations and accounting for purchase credit deteriorated loans
Business combinations are accounted for by applying the acquisition method in accordance with ASC 805, “Business Combinations.” Under the acquisition method, identifiable assets acquired and liabilities assumed and any non-controlling interest in the acquiree at the acquisition date are measured at their fair values as of that date. Any excess of the purchase price over fair value of net assets acquired is recorded as goodwill. To the extent the fair value of net assets acquired, including any other identifiable intangible assets, exceeds the purchase price, a bargain purchase gain is recognized. Results of operations of acquired entities are included in the consolidated statements of income from the date of acquisition.
Loans acquired in business combinations with evidence of more-than-insignificant credit deterioration since origination are considered to be PCD. The Company developed multiple criteria to assess the presence of more–than–insignificant credit deterioration in acquired loans, mainly focused on changes in credit quality and payment status. While general criteria have been established, each acquisition will vary in its specific facts and circumstances and the Company will apply judgment around PCD identification for each individual acquisition based on their unique portfolio mix and risks identified.
(I)Off-balance sheet financial instruments
Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded, unless considered derivatives.
For loan commitments that are not accounted for as derivatives and when the obligation is not unconditionally cancellable by the Company, the Company applies the CECL methodology to estimate the expected credit loss for off-balance sheet commitments. The estimate of expected credit losses for off-balance sheet credit commitments is recognized as a liability. When the loan is funded, an allowance for expected credit losses is estimated for that loan using the CECL methodology, and the liability for off-balance sheet commitments is reduced. When applying the CECL methodology to estimate the expected credit loss, the Company considers the likelihood that funding will occur, the contractual period of exposure to credit loss, the risk of loss, historical loss experience, and current conditions along with expectations of future economic conditions.
(J)Premises and equipment and other long-lived assets
Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Provisions for depreciation are computed principally on the straight-line method and are charged to occupancy expense over the estimated useful lives of the assets. Maintenance agreements are amortized to expense over the period of time covered by the agreement. Costs of major additions, replacements or improvements are capitalized while expenditures for maintenance and repairs are charged to expense as incurred.
For financial statement purposes, the estimated useful life for premises is the lesser of the remaining useful life per third- party appraisal orforty years, for furniture, fixtures and equipment the estimated useful life isthree toten years, and for leasehold improvements the estimated useful life is the remaining term of the lease.
Premises and equipment and other long-lived assets are reviewed for impairment when events indicate their carrying amount may not be recoverable from future undiscounted cash flows. If impaired, the assets are recorded at fair value. At December 31, 2024, the Company had an impairment charge of $2,349 ontwo facilities which will be decommissioned recorded in gain (loss) on sales or write-downs of premises and equipment, other real estate owned and other assets on the consolidated statements of income. There wasno such impairment at December 31, 2023 or 2022.
(K)Other real estate owned
Real estate acquired through, or in lieu of, loan foreclosure is initially recorded at fair value less the estimated cost to sell at the date of foreclosure, which may establish a new cost basis. Other real estate owned may also include excess facilities and properties held for sale as described in Note 5, “Other real estate owned.” Physical possession of residential real estate property collateralizing a consumer mortgage loan occurs when legal title is obtained upon completion of foreclosure or when the borrower conveys all interest in the property to satisfy the loan. After initial measurement, valuations are periodically performed by management and the asset is carried at the lower of carrying amount or fair value less costs to sell. Revenue and expenses from operations are included in other noninterest income and noninterest expenses. Losses due to the valuation of the property are included in gain (loss) on sales or write-downs of premises and equipment, other real estate owned and other assets on the consolidated statements of income.
(L)Leases
The Company leases certain banking, mortgage and operations locations. The Company records leases on the balance sheet in the form of a lease liability for the present value of future minimum payments under the lease terms and a right-of-use asset equal to the lease liability adjusted for items such as deferred or prepaid rent, incentive liabilities, leasehold intangibles and any impairment of the right-of-use asset. In determining whether a contract contains a lease, management conducts an analysis at lease inception to ensure an asset was specifically identified and the Company has control of use of the asset. The Company considers a lease to be a finance lease if future minimum lease payments amount to greater than 90% of the asset's fair value or if the lease term is equal to or greater than 75% of the asset's estimated economic useful life. The Company does not record leases on the consolidated balance sheets that are classified as short term (less than one year). Additionally, the Company has not recorded equipment leases on the consolidated balance sheets as these are not material to the Company.
At lease inception, the Company determines the lease term by adding together the minimum lease term and all optional renewal periods that it is reasonably certain to renew. This determination is at management's full discretion and is made through consideration of the asset, market conditions, competition and entity based economic conditions, among other factors. The lease term is used in the economic life test and also to calculate straight-line rent expense. The depreciable life of leasehold improvements is limited by the estimated lease term, including renewals.
Operating leases are expensed on a straight-line basis over the life of the lease beginning when the lease commences. Rent expense and variable lease expense are included in occupancy and equipment expense on the Company's consolidated statements of income. The Company's variable lease expense includes rent escalators that are based on the Consumer Price Index or market conditions and include items such as common area maintenance, utilities, parking, property taxes, insurance and other costs associated with the lease. The Company recognizes a right-of-use asset and a finance lease liability at the lease commencement date on the estimated present value of lease payments over the lease term for finance leases. The amortization of the right-of-use asset is expensed through occupancy and equipment expense and the interest on the lease liability is expensed through interest expense on borrowings on the Company's consolidated statements of income.
There are no residual value guarantees, restrictions or covenants imposed by leases that will impact the Company's ability to pay dividends or cause the Company to incur additional expenses. The discount rate used in determining the lease liability is based upon incremental borrowing rates the Company could obtain for similar loans as of the date of commencement or renewal.
(M)Mortgage servicing rights
The Company accounts for its mortgage servicing rights at fair value at each reporting date with changes in the fair value reported in earnings in the period in which changes occur. The Company retains the right to service certain mortgage loans that it sells to secondary market investors. These mortgage servicing rights are recognized as a separate asset on the date the corresponding mortgage loan is sold.
The retained mortgage servicing right is initially recorded at the fair value of future net cash flows expected to be realized for performing servicing activities. Fair value is determined using an income approach with various assumptions including expected cash flows, prepayment speeds, market discount rates, servicing costs, and other factors.
Subsequent changes in fair value, including the write-downs due to payoffs and paydowns, are recorded in earnings in Mortgage banking income.
(N)Transfers of financial assets
Transfers of financial assets are accounted for as sales when control over the transferred assets is surrendered. Control is generally considered to have been surrendered when 1) the transferred assets are legally isolated from the Company or its consolidated affiliates, even in bankruptcy or other receivership, 2) the transferee has the right to pledge or exchange the assets with no conditions that constrain the transferee and provide more than a trivial benefit to the Company, and 3) the Company does not maintain the obligation or unilateral ability to reclaim or repurchase the assets. If these sale criteria are met, the transferred assets are removed from the Company’s balance sheet and a gain or loss on sale is recognized on the consolidated statements of income. If not met, the transfer is recorded as a secured borrowing, and the assets remain on the Company’s consolidated balance sheets, the proceeds from the transaction are recognized as a liability, and gain or loss on sale is deferred until the sale criterion are achieved.
(O)Goodwill and other intangibles
Goodwill represents the excess of the purchase price over the estimated fair value of identifiable net assets associated with acquisition transactions. Goodwill is assigned to the Company’s reporting units, Banking or Mortgage, and tested for impairment annually, or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying value. As part of its testing, the Company may elect to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If the results of the qualitative assessment indicate that more likely than not a reporting unit’s fair value is less than its carrying amount, the Company determines the fair value of the respective reporting unit (through the application of various quantitative valuation methodologies) relative to its carrying amount to determine whether quantitative indicators of potential impairment are present. The Company may also elect to bypass the qualitative assessment and begin with the quantitative assessment. If the results of the quantitative assessment indicate that the fair value of the reporting unit is below its carrying amount, the Company will recognize an impairment loss in noninterest expense for the amount that the reporting unit’s carrying amount exceeds its fair value (up to the amount of goodwill recorded). No impairment charges were recognized in either reporting units during the year ended December 31, 2024.
Other intangible assets consist of core deposit intangible assets arising from whole bank and branch acquisitions in addition to a customer trust intangible. All intangible assets are initially measured at fair value and then amortized over their estimated useful lives.
See Note 6, “Goodwill and intangible assets” for additional information on goodwill and other intangibles.
(P)Income taxes
Income tax expense is the total of the current year income tax due and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.
A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded.
The Company’s policy is to recognize interest and penalties on uncertain tax positions in income tax expense in the consolidated statements of income. There wereno amounts related to uncertain tax positions recognized for the years ended December 31, 2024, 2023 or 2022.
(Q)Derivative financial instruments and hedging activities
A derivative is a financial instrument that derives its cash flows, and therefore its value, by reference to an underlying instrument, index or referenced interest rate. These instruments include interest rates swaps, caps, floors, financial forwards and futures contracts. The Company mainly uses derivatives to manage economic risk related to mortgage loans, long-term debt, and other funding sources. The Company also uses derivatives to facilitate transactions on behalf of its customers.
All derivative instruments are recognized on the Company’s consolidated balance sheets at their fair value. The Company does not offset fair value amounts under master netting agreements. Fair values are estimated using pricing models and current market data. On the date the derivative instrument is entered into, the Company designates the derivative as (1) a fair value hedge, (2) a cash flow hedge, or (3) a derivative with no hedge accounting designation. Changes in the fair value of a derivative instrument that is highly effective and that is designated and qualifies as a fair value hedge, along with the gain or loss on the hedged asset or liability that is attributable to the hedged risk (including losses or gains on firm commitments), are recorded in earnings. Changes in the fair value of a derivative instrument that is highly effective and that is designated and qualifies as a cash flow hedge are recorded in accumulated other comprehensive income, until earnings are affected by the variability of cash flows (e.g., when period settlements on a variable-rate asset or liability are recorded in earnings). Changes in the fair value of a derivative with no hedge accounting designation and settlements on the instrument are reported in earnings.
The Company formally documents all relationships between hedging instruments and hedge items, as well as its risk management objective and strategy for undertaking various hedge transactions. This process includes linking all derivative instruments that are designated as fair value or cash flow hedges to specific assets or liabilities on the Company’s consolidated balance sheets, or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the hedge’s inception and on an ongoing basis, whether the derivative instruments that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items.
The Company discontinues hedge accounting prospectively when: (1) it is determined that the derivative instrument is no longer highly effective in offsetting changes in the fair value or cash flows of a hedged item (including firm commitments or forecasted transactions); (2) the derivative instrument expires or is sold, terminated or exercised; (3) the derivative instrument is de-designated as a hedging instrument because it is unlikely that a forecasted transaction will occur; (4) a hedged firm commitment no longer meets the definition of a firm commitment; or (5) management determines that designation of the derivative instrument as a hedging instrument is no longer appropriate.
When hedge accounting is discontinued because it is determined that the derivative instrument no longer qualifies as an effective fair value or cash flow hedge, the derivative instrument continues to be carried on the Company’s consolidated balance sheets at its fair value, with changes in the fair value included in earnings. Additionally, for fair value hedges, the hedged asset or liability is no longer adjusted for changes in fair value and the existing basis adjustment is amortized or accreted as an adjustment to the hedged item’s yield over the hedged item’s remaining life as established at original designation of the hedging relationship. For cash flow hedges, when hedge accounting is discontinued, but the hedged cash flows or forecasted transactions are still expected to occur, the unrealized gains and losses that were accumulated in other comprehensive income are recognized in earnings in the same period when the earnings are affected by the original hedged cash flows or forecasted transactions. When a cash flow hedge is discontinued because the hedged cash flows or forecasted transactions are not expected to occur, unrealized gains and losses that were accumulated in other comprehensive income are recognized in earnings immediately.
(R)Comprehensive income
Comprehensive income consists of net income and other comprehensive income. Other comprehensive income includes unrealized gains and losses on available-for-sale securities and derivatives designated as cash flow hedges, net of taxes.
(S)Loss contingencies
Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there are such matters that will have a material effect on the consolidated financial statements.
(T)Earnings per common share
Basic EPS excludes dilution and is computed by dividing earnings attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted EPS includes the dilutive effect of additional potential common shares issuable under stock-based compensation plans where securities have been granted but are not yet vested and distributable. Diluted EPS is computed by dividing earnings attributable to common shareholders by the weighted average number of common shares outstanding for the year, plus an incremental number of common-equivalent shares computed using the treasury stock method.
The following is a summary of the basic and diluted earnings per common share calculation for each of the periods presented:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Basic earnings per common share: | |||
| Earnings available to common shareholders | $116,035 | $120,224 | $124,555 |
| Weighted average basic shares outstanding | 46,737,217 | 46,781,214 | 47,113,470 |
| Basic earnings per common share | $2.48 | $2.57 | $2.64 |
| Diluted earnings per common share: | |||
| Earnings available to common shareholders | $116,035 | $120,224 | $124,555 |
| Weighted average basic shares outstanding | 46,737,217 | 46,781,214 | 47,113,470 |
| Weighted average diluted shares contingently issuable(1) | 135,408 | 41,578 | 126,321 |
| Weighted average diluted shares outstanding | 46,872,625 | 46,822,792 | 47,239,791 |
| Diluted earnings per common share | $2.48 | $2.57 | $2.64 |
(1) Excludes 2,235,172,677 and 11,888 restricted stock units outstanding considered to be antidilutive as of December 31, 2024, 2023 and 2022 respectively.
(U)Segment reporting
ASC 280, “Segment Reporting,” requires information be reported about a company's reporting segments using a “management approach.” Identifiable reporting segments are defined as those revenue-producing components for which discrete financial information is utilized internally and which are subject to evaluation by the chief operating decision maker in making resource allocation decisions. Based on this guidance, the Company has identifiedtwo reporting segments - Banking and Mortgage. The Banking segment, the Company's primary segment, provides a full range of deposit and lending services to corporate, commercial and consumer customers. The Company also originates conforming residential mortgage loans through the Mortgage segment which engages in servicing and sale of mortgage loans through the secondary markets. Certain financial information has been presented in Note 18, “Segment reporting.”
(V)Stock-based compensation
The Company grants RSUs under compensation arrangements for the benefit of certain employees, executive officers, and directors. RSU grants are subject to time-based vesting. The total number of RSUs granted represents the maximum number of restricted stock units eligible to vest based upon the service conditions set forth in the grant agreements.
The Company awards annual grants of PSUs to certain employees and executive officers. Under the terms of a PSU award, the number of units that will vest and convert to shares of common stock will be based on the extent to which the Company achieves specified performance criteria relative to a predefined peer group during a fixed three-year performance period.
Stock-based compensation expense is recognized in accordance with ASC 718-20, “Compensation – Stock Compensation Awards Classified as Equity.” Compensation expense for RSUs is equal to the fair market value at the grant date and recognized over the vesting period. Compensation expense for PSUs is estimated each period based on the fair value of the stock at the grant date and the most probable outcome of the performance condition, adjusted for the passage of time within the vesting period of the awards. The Company has elected to record forfeitures as they occur. The summary of RSUs, PSUs, and stock-based compensation expense is presented in Note 21, “Stock-based compensation".
(W)Subsequent events
In accordance with ASC 855, “Subsequent Events,” the Company has evaluated events and transactions that occurred after December 31, 2024 through the date of the issued consolidated financial statements for potential recognition and disclosure.
Recently adopted accounting standards
In June 2022, the FASB issued ASU 2022-03, “Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” The FASB issued this update to clarify the guidance in ASC 820, “Fair Value Measurement,” when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, to amend a related illustrative example, and to introduce new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. The Company adopted this update effective January 1, 2024. The adoption did not have an impact on the Company’s consolidated financial statements or related disclosures.
In March 2023, the FASB issued ASU 2023-01, “Leases (Topic 842): Common Control Arrangements” as part of the Post-Implementation Review process of ASC 842, “Leases,” around related party arrangements between entities under common control. Under previous guidance, a lessee is generally required to amortize leasehold improvements that it owns over the shorter of the useful life of those improvements or the lease term. However, due to the nature of leasehold improvements made under leases between entities under common control, ASU 2023-01 requires a lessee in a common-control arrangement to amortize such leasehold improvements that it owns over the improvements’ useful life to the common control group, regardless of the lease term. The Company adopted this standard on January 1, 2024 on a prospective basis. The adoption of this standard did not have a material impact on the Company’s consolidated financial statements or related disclosures.
Additionally, in March 2023, the FASB issued ASU 2023-02, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” The amendments in this update permit reporting entities to elect to account for tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. The Company adopted this standard effective January 1, 2024. The adoption of this accounting pronouncement did not have an impact on the Company’s historical consolidated financial statements but could influence the Company’s decisions with respect to investments in certain tax credits prospectively.
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendments in this update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant expenses. The ASU requires disclosures to include significant segment expenses that are regularly provided to the chief operating decision maker, a description of other segment items by reportable segment, and any additional measures of a segment's profit or loss used by the chief operating decision maker when deciding how to allocate resources. The ASU also requires all annual disclosures currently required by Topic 280, “Segment Reporting,” to be included in interim periods. The Company adopted this standard effective December 31, 2024, for annual financial statements and subsequent interim periods beginning in 2025, and retrospectively updated its disclosures. Refer to Note 18 for further information. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.
Newly issued not yet effective accounting standards
In December 2023, the FASB issued ASU 2023-08, “Intangibles – Goodwill and Other-Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets.” This update requires entities to present crypto assets measured at fair value separately from other intangible assets on the balance sheet and reflect changes from remeasurement in the net income. Additionally, an entity that receives crypto assets as noncash consideration in the ordinary course of business and converts them nearly immediately into cash is required to classify those cash receipts as cash flows from operating activities. Lastly, the update requires entities to provide interim and annual disclosures about the types of crypto assets they hold and any changes in their holdings of crypto assets. While the Company does not currently hold or facilitate transactions with crypto assets, the Company is evaluating the potential future financial statement and disclosure impact from adopting this guidance when it becomes applicable based on the Company’s crypto asset activities.
Additionally, in December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The amendments in this update enhance the transparency and decision usefulness of income tax disclosures. This ASU requires disclosures of specific categories and disaggregation of information in the rate reconciliation table. The ASU also requires disclosure of disaggregated information related to income taxes paid, income or loss from continuing operations before income tax expense or benefit, and income tax expense or benefit from continuing operations. The requirements of the ASU are effective for annual periods beginning after December 15, 2024. Early adoption is permitted, and the amendments should be applied on a prospective basis. Retrospective application is permitted. The Company is evaluating the impact this will have on the Company’s income tax disclosures.
In November 2024, the FASB issued ASU 2024-03, “Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” This update is intended to provide investors more detailed disclosures around specific types of expenses. This ASU requires certain details for expenses presented on the face of the consolidated statements of income as well as selling expenses to be presented in the notes to the financial statements. This update is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The disclosure updates are required to be applied prospectively with the option for retrospective application. The Company is evaluating the impact this will have on the Company's consolidated financial statements and related disclosures.
Note (2)—Investment securities
The following tables summarize the amortized cost, allowance for credit losses and fair value of the AFS debt securities and the corresponding amounts of unrealized gains and losses recognized in accumulated other comprehensive loss, net at December 31, 2024 and 2023:
| Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses on investments | Fair Value | |
|---|---|---|---|---|---|
| Investment Securities | |||||
| AFS debt securities | |||||
| U.S. government agency securities | $564,752 | $172 | $(1,917) | $— | $563,007 |
| Mortgage-backed securities - residential | 927,883 | 393 | (117,277) | — | 810,999 |
| Mortgage-backed securities - commercial | 15,965 | — | (1,108) | — | 14,857 |
| Municipal securities | 169,498 | 20 | (21,661) | — | 147,857 |
| U.S. Treasury securities | 299 | — | — | — | 299 |
| Corporate securities | 1,000 | — | (11) | — | 989 |
| Total | $1,679,397 | $585 | $(141,974) | $— | $1,538,008 |
| Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses on investments | Fair Value | |
|---|---|---|---|---|---|
| Investment Securities | |||||
| AFS debt securities | |||||
| U.S. government agency securities | $204,663 | $470 | $(1,177) | $— | $203,956 |
| Mortgage-backed securities - residential | 1,057,389 | — | (160,418) | — | 896,971 |
| Mortgage-backed securities - commercial | 18,186 | — | (1,225) | — | 16,961 |
| Municipal securities | 263,312 | 370 | (21,419) | — | 242,263 |
| U.S. Treasury securities | 111,729 | — | (3,233) | — | 108,496 |
| Corporate securities | 3,500 | — | (174) | — | 3,326 |
| Total | $1,658,779 | $840 | $(187,646) | $— | $1,471,973 |
The components of amortized cost for AFS debt securities on the consolidated balance sheets exclude accrued interest receivable since the Company elected to present accrued interest receivable separately on the consolidated balance sheets. As of December 31, 2024 and 2023, total accrued interest receivable on AFS debt securities was $6,401 and $7,212, respectively.
AFS debt securities pledged at December 31, 2024 and 2023 had carrying amounts of $937,043 and $929,546, respectively, and were pledged to secure a Federal Reserve line of credit, public deposits and repurchase agreements. Additionally at December 31, 2023, AFS debt securities were pledged to secure Bank Term Funding Program borrowings.
Within AFS debt securities, there were no aggregate holdings of any single issuer, other than U.S. Government sponsored enterprises, in an amount greater than 10% of shareholders’ equity during any period presented.
AFS debt securities transactions are recorded as of the trade date. At December 31, 2024 and 2023, there wereno trade date receivablesnor payables that related to sales or purchases settled after period end.
The following tables show gross unrealized losses on AFS debt securities for which an allowance for credit losses hasnot been recorded at December 31, 2024 and 2023, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
| Less than 12 months | 12 months or more | Total | ||||
|---|---|---|---|---|---|---|
| Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |
| U.S. government agency securities | $494,885 | $(1,908) | $714 | $(9) | $495,599 | $(1,917) |
| Mortgage-backed securities - residential | 209,078 | (8,956) | 441,502 | (108,321) | 650,580 | (117,277) |
| Mortgage-backed securities - commercial | 2,222 | (19) | 12,635 | (1,089) | 14,857 | (1,108) |
| Municipal securities | 34,059 | (2,376) | 110,173 | (19,285) | 144,232 | (21,661) |
| Corporate securities | — | — | 989 | (11) | 989 | (11) |
| Total | $740,244 | $(13,259) | $566,013 | $(128,715) | $1,306,257 | $(141,974) |
| Less than 12 months | 12 months or more | Total | ||||
|---|---|---|---|---|---|---|
| Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |
| U.S. government agency securities | $25,923 | $(21) | $14,040 | $(1,156) | $39,963 | $(1,177) |
| Mortgage-backed securities - residential | — | — | 896,971 | (160,418) | 896,971 | (160,418) |
| Mortgage-backed securities - commercial | — | — | 16,961 | (1,225) | 16,961 | (1,225) |
| Municipal securities | 14,480 | (148) | 188,669 | (21,271) | 203,149 | (21,419) |
| U.S. Treasury securities | — | — | 108,496 | (3,233) | 108,496 | (3,233) |
| Corporate securities | — | — | 3,326 | (174) | 3,326 | (174) |
| Total | $40,403 | $(169) | $1,228,463 | $(187,477) | $1,268,866 | $(187,646) |
As of December 31, 2024 and 2023, the Company’s AFS debt securities portfolio consisted of 271 and 439 individual securities,248 and 370 of which were in an unrealized loss position, respectively.
The majority of the investment portfolio was either government guaranteed, an issuance of a government sponsored entity or highly rated by major credit rating agencies, and the Company has historically not recorded any credit losses associated with these investments. Municipal debt securities with market values below amortized cost at December 31, 2024 were reviewed for material credit events and/or rating downgrades with individual credit reviews performed. The issuers of these AFS debt securities continue to make timely principal and interest payments under the contractual terms of the securities and the issuers will continue to be observed as a part of the Company’s ongoing credit monitoring. As such, as of December 31, 2024 and 2023, it was determined that all AFS debt securities that experienced a decline in fair value below amortized cost basis were due to noncredit-related factors. Further, it is not likely that the Company will be required to sell these securities before recovery of their amortized cost basis. Therefore, there was no allowance for credit losses recognized on AFS debt securities as of December 31, 2024 or December 31, 2023. Periodically, AFS debt securities may be sold, or the composition of the portfolio realigned to improve yields, quality or marketability, or to implement changes in investment or asset/liability strategy, including maintaining collateral requirements and raising funds for liquidity purposes or preparing for anticipated changes in market interest rates.
The amortized cost and fair value of AFS debt securities by contractual maturity as of December 31, 2024 and 2023 are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| December 31, | ||||
|---|---|---|---|---|
| 2024 · 2023 | ||||
| Available-for-sale | Available-for-sale | |||
| Amortized cost | Fair Value | Amortized cost | Fair Value | |
| Due in one year or less | $849 | $847 | $64,776 | $64,279 |
| Due in one to five years | 4,186 | 4,600 | 75,996 | 71,801 |
| Due in five to ten years | 225,954 | 222,943 | 51,162 | 49,630 |
| Due in over ten years | 504,560 | 483,762 | 391,270 | 372,331 |
| 735,549 | 712,152 | 583,204 | 558,041 | |
| Mortgage-backed securities - residential | 927,883 | 810,999 | 1,057,389 | 896,971 |
| Mortgage-backed securities - commercial | 15,965 | 14,857 | 18,186 | 16,961 |
| Total AFS debt securities | $1,679,397 | $1,538,008 | $1,658,779 | $1,471,973 |
Sales and other dispositions of AFS debt securities were as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Proceeds from sales | $526,441 | $100,463 | $1,218 |
| Proceeds from maturities, prepayments and calls | 299,814 | 128,206 | 204,748 |
| Gross realized gains | 90 | 45 | 4 |
| Gross realized losses | 56,468 | 14,119 | 3 |
Equity Securities
The Company has equity securities without a readily determinable market value included in other assets on the consolidated balance sheets with carrying amounts of $23,459 and $25,191 at December 31, 2024 and 2023, respectively. Additionally, the Company had $32,749 and $34,190 of FHLB stock carried at cost at December 31, 2024 and 2023, respectively, included separately from the other equity securities discussed above.
Equity method investment
The Company holds equity securities of a privately held entity which originates manufactured housing loans through utilization of its proprietary developed technology. During the year ended December 31, 2024, the Company acquired additional equity securities in this privately held entity and, as a result, the Company determined it has the ability to exercise significant influence over the privately held entity. Accordingly, the Company's investment was accounted for under the equity method of accounting as of December 31, 2024. The investment was initially recorded at cost and was adjusted to reflect the Company’s proportionate share of profit or loss of the investee. This investment is included in other assets on the consolidated balance sheets with a carrying amount of $19,970 as of December 31, 2024. As a result of the investment, the Company has a basis difference of $17,103 which is being accounted for as equity method goodwill.
As of December 31, 2023, this investment was accounted for as an equity investment without a readily determinable market value and included in other assets on the consolidated balance sheets with a carrying value of $10,000.
Note (3)—Loans and allowance for credit losses on loans HFI
Loans outstanding as of December 31, 2024 and 2023, by class of financing receivable are as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Commercial and industrial | $1,691,213 | $1,720,733 |
| Construction | 1,087,732 | 1,397,313 |
| Residential real estate: | ||
| 1-to-4 family mortgage | 1,616,754 | 1,568,552 |
| Residential line of credit | 602,475 | 530,912 |
| Multi-family mortgage | 653,769 | 603,804 |
| Commercial real estate: | ||
| Owner-occupied | 1,357,568 | 1,232,071 |
| Non-owner occupied | 2,099,129 | 1,943,525 |
| Consumer and other | 493,744 | 411,873 |
| Gross loans | 9,602,384 | 9,408,783 |
| Less: Allowance for credit losses on loans HFI | (151,942) | (150,326) |
| Net loans | $9,450,442 | $9,258,457 |
As of December 31, 2024 and 2023, $988,177 and $1,030,016, respectively, of qualifying residential mortgage loans (including loans held for sale) and $1,620,510 and $1,984,007, respectively, of qualifying commercial mortgage loans were pledged to the FHLB system securing advances against the Bank’s line of credit. Additionally, as of December 31, 2024 and 2023, qualifying commercial and industrial, construction and consumer loans, of $2,561,352 and $3,107,495, respectively, were pledged to the Federal Reserve under the Borrower-in-Custody program.
The amortized cost of loans HFI on the consolidated balance sheets exclude accrued interest receivable as the Company presents accrued interest receivable separately on the balance sheet. As of December 31, 2024 and 2023, accrued interest receivable on loans HFI amounted to $40,970 and $43,776, respectively.
Credit Quality - Commercial Type Loans
The Company categorizes commercial loan types into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans that share similar risk characteristics collectively. Loans that do not share similar risk characteristics may be evaluated individually.
The Company uses the following definitions for risk ratings:
| Pass. | Loans rated Pass include those that are adequately collateralized performing loans which management believes do not have conditions that have occurred or may occur that would result in the loan being downgraded into an inferior category. The Pass category also includes commercial loans rated as Watch, which include those that management believes have conditions that have occurred, or may occur, which could result in the loan being downgraded to an inferior category. |
| Special Mention. | Loans rated Special Mention are those that have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Management does not believe there will be a loss of principal or interest. These loans require intensive servicing and may possess more than normal credit risk. |
| Classified. | Loans included in the Classified category include loans rated as Substandard and Doubtful. Loans rated as Substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Doubtful loans have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weakness or weaknesses make collection or liquidation in full, based on currently existing facts, conditions, and values, highly questionable and improbable. |
Risk ratings are updated on an ongoing basis and are subject to change by continuous loan monitoring processes.
The following tables present the credit quality of the Company's commercial type loan portfolio as of December 31, 2024 and 2023 and the gross charge-offs for the years ended December 31, 2024 and 2023 by year of origination. Revolving loans are presented separately. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal constitutes a current period origination.
| As of and for the year ended December 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Total |
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | ||||||||
| Pass | $194,185 | $182,677 | $130,148 | $56,460 | $29,735 | $104,236 | $909,398 | $1,606,839 |
| Special Mention | 2,684 | 2,425 | 7,609 | 277 | 285 | 2,015 | 24,345 | 39,640 |
| Classified | — | 175 | 19,125 | 4,424 | 1,659 | 6,201 | 13,150 | 44,734 |
| Total | 196,869 | 185,277 | 156,882 | 61,161 | 31,679 | 112,452 | 946,893 | 1,691,213 |
| Current-period gross charge-offs | — | 116 | 950 | 506 | 1,234 | 7 | 8,267 | 11,080 |
| Construction | ||||||||
| Pass | 190,058 | 116,122 | 349,716 | 99,225 | 27,616 | 54,099 | 199,596 | 1,036,432 |
| Special Mention | 156 | 87 | 15,432 | 389 | 10 | 576 | — | 16,650 |
| Classified | — | — | 7,314 | 290 | 8,335 | — | 18,711 | 34,650 |
| Total | 190,214 | 116,209 | 372,462 | 99,904 | 35,961 | 54,675 | 218,307 | 1,087,732 |
| Current-period gross charge-offs | — | — | 122 | — | — | — | — | 122 |
| Residential real estate: | ||||||||
| Multi-family mortgage | ||||||||
| Pass | 40,076 | 3,800 | 232,415 | 223,076 | 51,948 | 69,652 | 21,883 | 642,850 |
| Special Mention | — | — | — | — | — | — | — | — |
| Classified | — | — | — | 9,919 | — | 1,000 | — | 10,919 |
| Total | 40,076 | 3,800 | 232,415 | 232,995 | 51,948 | 70,652 | 21,883 | 653,769 |
| Current-period gross charge-offs | — | — | — | — | — | — | — | — |
| Commercial real estate: | ||||||||
| Owner occupied | ||||||||
| Pass | 185,416 | 103,060 | 247,049 | 215,798 | 102,580 | 396,288 | 84,226 | 1,334,417 |
| Special Mention | — | — | 1,370 | 2,582 | — | 6,133 | — | 10,085 |
| Classified | — | — | 6,324 | 235 | 61 | 5,371 | 1,075 | 13,066 |
| Total | 185,416 | 103,060 | 254,743 | 218,615 | 102,641 | 407,792 | 85,301 | 1,357,568 |
| Current-period gross charge-offs | — | — | — | — | — | — | — | — |
| Non-owner occupied | ||||||||
| Pass | 198,591 | 36,027 | 526,417 | 445,598 | 111,943 | 689,158 | 58,255 | 2,065,989 |
| Special Mention | — | 4,836 | — | 1,527 | — | 19,311 | — | 25,674 |
| Classified | — | — | — | 136 | — | 7,330 | — | 7,466 |
| Total | 198,591 | 40,863 | 526,417 | 447,261 | 111,943 | 715,799 | 58,255 | 2,099,129 |
| Current-period gross charge-offs | — | — | — | — | — | — | — | — |
| Total commercial loan types | ||||||||
| Pass | 808,326 | 441,686 | 1,485,745 | 1,040,157 | 323,822 | 1,313,433 | 1,273,358 | 6,686,527 |
| Special Mention | 2,840 | 7,348 | 24,411 | 4,775 | 295 | 28,035 | 24,345 | 92,049 |
| Classified | — | 175 | 32,763 | 15,004 | 10,055 | 19,902 | 32,936 | 110,835 |
| Total | $811,166 | $449,209 | $1,542,919 | $1,059,936 | $334,172 | $1,361,370 | $1,330,639 | $6,889,411 |
| Current-period gross charge-offs | $— | $116 | $1,072 | $506 | $1,234 | $7 | $8,267 | $11,202 |
| As of and for the year ended December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | ||||||||
| Pass | $225,734 | $255,921 | $151,492 | $39,897 | $70,302 | $73,415 | $839,918 | $1,656,679 |
| Special Mention | — | 17,947 | 3,083 | — | 151 | 108 | 7,549 | 28,838 |
| Classified | 457 | 4,253 | 3,075 | 3,027 | 254 | 6,129 | 18,021 | 35,216 |
| Total | 226,191 | 278,121 | 157,650 | 42,924 | 70,707 | 79,652 | 865,488 | 1,720,733 |
| Current-period gross charge-offs | 14 | 7 | 201 | 22 | — | 87 | 131 | 462 |
| Construction | ||||||||
| Pass | 179,929 | 677,387 | 148,312 | 46,697 | 39,140 | 49,954 | 208,491 | 1,349,910 |
| Special Mention | 1 | 4,659 | 2,943 | 1,202 | — | 690 | 12,000 | 21,495 |
| Classified | — | 2,349 | 1,484 | 6,620 | — | — | 15,455 | 25,908 |
| Total | 179,930 | 684,395 | 152,739 | 54,519 | 39,140 | 50,644 | 235,946 | 1,397,313 |
| Current-period gross charge-offs | — | — | — | — | — | — | — | — |
| Residential real estate: | ||||||||
| Multi-family mortgage | ||||||||
| Pass | 29,982 | 151,495 | 223,889 | 92,745 | 29,933 | 43,479 | 31,209 | 602,732 |
| Special Mention | — | — | — | — | — | — | — | — |
| Classified | — | — | — | — | — | 1,072 | — | 1,072 |
| Total | 29,982 | 151,495 | 223,889 | 92,745 | 29,933 | 44,551 | 31,209 | 603,804 |
| Current-period gross charge-offs | — | — | — | — | — | — | — | — |
| Commercial real estate: | ||||||||
| Owner occupied | ||||||||
| Pass | 118,030 | 261,196 | 231,241 | 115,397 | 151,146 | 281,253 | 53,970 | 1,212,233 |
| Special Mention | — | 1,297 | 1,827 | — | 154 | 2,617 | — | 5,895 |
| Classified | — | 6,305 | 16 | — | 760 | 5,789 | 1,073 | 13,943 |
| Total | 118,030 | 268,798 | 233,084 | 115,397 | 152,060 | 289,659 | 55,043 | 1,232,071 |
| Current-period gross charge-offs | — | — | 144 | — | — | — | — | 144 |
| Non-owner occupied | ||||||||
| Pass | 47,026 | 474,560 | 478,878 | 117,429 | 178,448 | 580,168 | 43,577 | 1,920,086 |
| Special Mention | — | — | 3,975 | — | — | 10,435 | — | 14,410 |
| Classified | — | — | 1,001 | — | 381 | 7,647 | — | 9,029 |
| Total | 47,026 | 474,560 | 483,854 | 117,429 | 178,829 | 598,250 | 43,577 | 1,943,525 |
| Current-period gross charge-offs | — | — | — | — | — | — | — | — |
| Total commercial loan types | ||||||||
| Pass | 600,701 | 1,820,559 | 1,233,812 | 412,165 | 468,969 | 1,028,269 | 1,177,165 | 6,741,640 |
| Special Mention | 1 | 23,903 | 11,828 | 1,202 | 305 | 13,850 | 19,549 | 70,638 |
| Classified | 457 | 12,907 | 5,576 | 9,647 | 1,395 | 20,637 | 34,549 | 85,168 |
| Total | $601,159 | $1,857,369 | $1,251,216 | $423,014 | $470,669 | $1,062,756 | $1,231,263 | $6,897,446 |
| Current-period gross charge-offs | 14 | 7 | 345 | 22 | — | 87 | 131 | 606 |
Credit Quality - Consumer Type Loans
For consumer and residential loan classes, the Company primarily evaluates credit quality based on delinquency and accrual status of the loan, credit documentation and by payment activity. The performing or nonperforming status is updated on an on-going basis dependent upon improvement and deterioration in credit quality. Nonperforming loans include loans that are no longer accruing interest (nonaccrual loans) and loans past due ninety or more days and still accruing interest.
The following tables present the credit quality by classification (performing or nonperforming) of the Company’s consumer type loan portfolio as of December 31, 2024 and 2023 and the gross charge-offs for the years ended December 31, 2024 and 2023 by year of origination. Revolving loans are presented separately. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal constitutes a current period origination.
| As of and for the year ended December 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Total |
|---|---|---|---|---|---|---|---|---|
| Residential real estate: | ||||||||
| 1-to-4 family mortgage | ||||||||
| Performing | $223,520 | $165,395 | $443,372 | $360,188 | $129,674 | $266,661 | $— | $1,588,810 |
| Nonperforming | 27 | 941 | 7,254 | 6,357 | 4,192 | 9,173 | — | 27,944 |
| Total | 223,547 | 166,336 | 450,626 | 366,545 | 133,866 | 275,834 | — | 1,616,754 |
| Current-period gross charge-offs | 10 | 54 | 150 | 130 | 67 | 28 | — | 439 |
| Residential line of credit | ||||||||
| Performing | — | — | — | — | — | — | 600,581 | 600,581 |
| Nonperforming | — | — | — | — | — | — | 1,894 | 1,894 |
| Total | — | — | — | — | — | — | 602,475 | 602,475 |
| Current-period gross charge-offs | — | — | — | — | — | — | 73 | 73 |
| Consumer and other | ||||||||
| Performing | 139,684 | 93,817 | 76,286 | 35,507 | 29,387 | 102,233 | 652 | 477,566 |
| Nonperforming | 1,300 | 1,749 | 1,686 | 3,139 | 2,548 | 5,755 | 1 | 16,178 |
| Total | 140,984 | 95,566 | 77,972 | 38,646 | 31,935 | 107,988 | 653 | 493,744 |
| Current-period gross charge-offs | 1,593 | 511 | 302 | 278 | 69 | 298 | — | 3,051 |
| Total consumer type loans | ||||||||
| Performing | 363,204 | 259,212 | 519,658 | 395,695 | 159,061 | 368,894 | 601,233 | 2,666,957 |
| Nonperforming | 1,327 | 2,690 | 8,940 | 9,496 | 6,740 | 14,928 | 1,895 | 46,016 |
| Total | $364,531 | $261,902 | $528,598 | $405,191 | $165,801 | $383,822 | $603,128 | $2,712,973 |
| Current-period gross charge-offs | $1,603 | $565 | $452 | $408 | $136 | $326 | $73 | $3,563 |
| As of and for the year ended December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
|---|---|---|---|---|---|---|---|---|
| Residential real estate: | ||||||||
| 1-to-4 family mortgage | ||||||||
| Performing | $198,537 | $500,628 | $399,338 | $145,484 | $81,905 | $226,587 | $— | $1,552,479 |
| Nonperforming | 76 | 2,565 | 4,026 | 3,846 | 690 | 4,870 | — | 16,073 |
| Total | 198,613 | 503,193 | 403,364 | 149,330 | 82,595 | 231,457 | — | 1,568,552 |
| Prior-period gross charge-offs | — | 18 | — | 4 | — | 24 | — | 46 |
| Residential line of credit | ||||||||
| Performing | — | — | — | — | — | — | 528,439 | 528,439 |
| Nonperforming | — | — | — | — | — | — | 2,473 | 2,473 |
| Total | — | — | — | — | — | — | 530,912 | 530,912 |
| Prior-period gross charge-offs | — | — | — | — | — | — | — | — |
| Consumer and other | ||||||||
| Performing | 104,399 | 91,557 | 45,187 | 34,928 | 24,040 | 93,833 | 6,890 | 400,834 |
| Nonperforming | 528 | 1,025 | 2,562 | 1,819 | 1,264 | 3,841 | — | 11,039 |
| Total | 104,927 | 92,582 | 47,749 | 36,747 | 25,304 | 97,674 | 6,890 | 411,873 |
| Prior-period gross charge-offs | 1,463 | 564 | 139 | 201 | 110 | 372 | 2 | 2,851 |
| Total consumer type loans | ||||||||
| Performing | 302,936 | 592,185 | 444,525 | 180,412 | 105,945 | 320,420 | 535,329 | 2,481,752 |
| Nonperforming | 604 | 3,590 | 6,588 | 5,665 | 1,954 | 8,711 | 2,473 | 29,585 |
| Total | $303,540 | $595,775 | $451,113 | $186,077 | $107,899 | $329,131 | $537,802 | $2,511,337 |
| Prior-period gross charge-offs | 1,463 | 582 | 139 | 205 | 110 | 396 | 2 | 2,897 |
Nonaccrual and Past Due Loans
The following tables represent an analysis of the aging by class of financing receivable as of December 31, 2024 and 2023:
| December 31, 2024 | 30-89 dayspast due and accruing interest | 90 days or more and accruing interest | Nonaccrualloans | Loans current on payments and accruing interest | Total |
|---|---|---|---|---|---|
| Commercial and industrial | $1,204 | $730 | $9,661 | $1,679,618 | $1,691,213 |
| Construction | 3,288 | 538 | 10,915 | 1,072,991 | 1,087,732 |
| Residential real estate: | |||||
| 1-to-4 family mortgage | 24,376 | 15,319 | 12,625 | 1,564,434 | 1,616,754 |
| Residential line of credit | 2,302 | 357 | 1,537 | 598,279 | 602,475 |
| Multi-family mortgage | 979 | — | 21 | 652,769 | 653,769 |
| Commercial real estate: | |||||
| Owner occupied | 1,996 | 94 | 9,551 | 1,345,927 | 1,357,568 |
| Non-owner occupied | — | 3,512 | 2,667 | 2,092,950 | 2,099,129 |
| Consumer and other | 13,710 | 3,797 | 12,381 | 463,856 | 493,744 |
| Total | $47,855 | $24,347 | $59,358 | $9,470,824 | $9,602,384 |
| December 31, 2023 | 30-89 dayspast due and accruing interest | 90 days or more and accruing interest | Nonaccrualloans | Loans current on payments and accruing interest | Total |
|---|---|---|---|---|---|
| Commercial and industrial | $732 | $— | $21,730 | $1,698,271 | $1,720,733 |
| Construction | 6,579 | 165 | 2,872 | 1,387,697 | 1,397,313 |
| Residential real estate: | |||||
| 1-to-4 family mortgage | 21,768 | 9,355 | 6,718 | 1,530,711 | 1,568,552 |
| Residential line of credit | 2,464 | 1,337 | 1,136 | 525,975 | 530,912 |
| Multi-family mortgage | — | — | 32 | 603,772 | 603,804 |
| Commercial real estate: | |||||
| Owner occupied | 480 | — | 3,188 | 1,228,403 | 1,232,071 |
| Non-owner occupied | 4,059 | — | 3,351 | 1,936,115 | 1,943,525 |
| Consumer and other | 10,961 | 1,836 | 9,203 | 389,873 | 411,873 |
| Total | $47,043 | $12,693 | $48,230 | $9,300,817 | $9,408,783 |
The following tables provide the amortized cost basis of loans on non-accrual status, as well as any related allowance as of December 31, 2024 and 2023 by class of financing receivable.
| December 31, 2024 | Nonaccrualwith norelatedallowance | Nonaccrualwithrelatedallowance | Relatedallowance | Year to date Interest Income |
|---|---|---|---|---|
| Commercial and industrial | $5,294 | $4,367 | $2,177 | $641 |
| Construction | 1,653 | 9,262 | 1,383 | 456 |
| Residential real estate: | ||||
| 1-to-4 family mortgage | 1,562 | 11,063 | 211 | 57 |
| Residential line of credit | 148 | 1,389 | 26 | 69 |
| Multi-family mortgage | — | 21 | 1 | 1 |
| Commercial real estate: | ||||
| Owner occupied | 6,415 | 3,136 | 137 | 144 |
| Non-owner occupied | 2,224 | 443 | 6 | 91 |
| Consumer and other | — | 12,381 | 646 | — |
| Total | $17,296 | $42,062 | $4,587 | $1,459 |
| December 31, 2023 | Nonaccrualwith norelatedallowance | Nonaccrualwithrelatedallowance | Relatedallowance | Year to date Interest Income |
|---|---|---|---|---|
| Commercial and industrial | $3,678 | $18,052 | $5,011 | $2,451 |
| Construction | 2,267 | 605 | 59 | 335 |
| Residential real estate: | ||||
| 1-to-4 family mortgage | 1,444 | 5,274 | 103 | 410 |
| Residential line of credit | 685 | 451 | 8 | 141 |
| Multi-family mortgage | — | 32 | 1 | 3 |
| Commercial real estate: | ||||
| Owner occupied | 2,920 | 268 | 15 | 514 |
| Non-owner occupied | 3,316 | 35 | 1 | 1,221 |
| Consumer and other | — | 9,203 | 498 | 1,053 |
| Total | $14,310 | $33,920 | $5,696 | $6,128 |
Accrued interest receivable written off as an adjustment to interest income amounted to $706, $1,094, and $1,089 for the years ended December 31, 2024, 2023, and 2022, respectively.
Loan Modifications to Borrowers Experiencing Financial Difficulty
Occasionally, the Company may make certain modifications of loans to borrowers experiencing financial difficulty. These modifications may be in the form of an interest rate reduction, a term extension, principal forgiveness, payment deferral or a combination thereof. Upon the Company’s determination that a modified loan has subsequently been deemed uncollectible, the portion of the loan deemed uncollectible is charged off against the allowance for credit losses on loans HFI. 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. Tables within this section exclude loans that were paid off or are otherwise no longer in the loan portfolio as of period end.
The following table presents the amortized cost of FDM loans as of December 31, 2024 by class of financing receivable and type of concession granted that were modified during the year ended December 31, 2024.
| Year Ended December 31, 2024 | Term extension | Payment deferral and term extension | Interest rate reduction and term extension | Payment deferral, interest rate reduction, and term extension | Total | % of total class of financing receivables |
|---|---|---|---|---|---|---|
| Commercial and industrial | $— | $5,052 | $— | $— | $5,052 | 0.3% |
| Construction | — | — | — | 2,008 | 2,008 | 0.2% |
| Residential real estate: | ||||||
| 1-to-4 family mortgage | — | 3,780 | — | — | 3,780 | 0.2% |
| Residential line of credit | 28 | — | — | — | 28 | —% |
| Consumer and other | 36 | — | 97 | — | 133 | —% |
| Total | $64 | $8,832 | $97 | $2,008 | $11,001 | 0.1% |
During the year ended December 31, 2023, the Company modified three residential mortgage loans with balances totaling $160 andone commercial and industrial loan with a balance of $181 in the form of term extensions for borrowers experiencing financial difficulties.
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficultly:
| Year Ended December 31, 2024 | Weighted average term extension (in months) | Weighted average payment deferral (in months) | Weighted average interest rate reduction |
|---|---|---|---|
| Commercial and industrial | 12 | 12 | — |
| Construction | 360 | 5 | 0.10% |
| Residential real estate: | |||
| 1-to-4 family mortgage | 147 | 4 | — |
| Residential line of credit | 120 | — | — |
| Consumer and other | 25 | — | 1.49% |
During the year ended December 31, 2024, consumer and other loans of $30 defaulted that were previously modified in the prior 12 months by receiving a term extension. In addition, during the year ended December 31, 2024, 1-4 family mortgage residential real estate loans of $1,474 defaulted that were previously modified in the prior 12 months by receiving a combination of payment deferral and term extension. No financing receivables modified in the preceding twelve months had a payment default during the year ended December 31, 2023. For FDM loans, a subsequent payment default is defined as the earlier of the FDM loans being placed on non-accrual status or reaching 30 days past due with respect to principal and/or interest payments. At December 31, 2024, the Company had commitments to lend additional funds to borrowers whose loans were classified as an FDM loans of $1. There wereno such commitments as of December 31, 2023.
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 table below depicts the performance of loans HFI as of December 31, 2024 made to borrowers experiencing financial difficulty that were modified in the prior twelve months.
| December 31, 2024 | 30-89 dayspast due and accruing interest | 90 days or more and accruing interest | Nonaccrualloans(1) | Loans current on payments and accruing interest | Total |
|---|---|---|---|---|---|
| Commercial and industrial | $— | $— | $5,052 | $— | $5,052 |
| Construction | — | — | 2,008 | — | 2,008 |
| Residential real estate: | |||||
| 1-to-4 family mortgage | — | 316 | — | 3,464 | 3,780 |
| Residential line of credit | — | — | — | 28 | 28 |
| Consumer and other | 14 | 16 | — | 103 | 133 |
| Total | $14 | $332 | $7,060 | $3,595 | $11,001 |
(1) Loans were on non-accrual when modified and subsequently classified as FDM.
Collateral-Dependent Loans
For collateral-dependent loans, or those loans for which repayment is expected to be provided substantially through the operation or sale of collateral, where the borrower is also experiencing financial difficulty, the following tables present the loans by class of financing receivable.
| Type of Collateral | ||||
|---|---|---|---|---|
| Real Estate | Farmland | Business Assets | Total | |
| Commercial and industrial | $— | $— | $8,492 | $8,492 |
| Construction | 22,047 | 1,653 | — | 23,700 |
| Residential real estate: | ||||
| 1-to-4 family mortgage | 1,843 | — | — | 1,843 |
| Residential line of credit | 148 | — | — | 148 |
| Multi-family mortgage | 9,919 | — | — | 9,919 |
| Commercial real estate: | ||||
| Owner occupied | — | 6,415 | — | 6,415 |
| Non-owner occupied | 6,886 | — | — | 6,886 |
| Total | $40,843 | $8,068 | $8,492 | $57,403 |
| Type of Collateral | ||||
|---|---|---|---|---|
| Real Estate | Farmland | Business Assets | Total | |
| Commercial and industrial | $— | $363 | $20,599 | $20,962 |
| Construction | 8,224 | — | — | 8,224 |
| Residential real estate: | ||||
| 1-to-4 family mortgage | 5,317 | — | — | 5,317 |
| Residential line of credit | 1,245 | — | — | 1,245 |
| Commercial real estate: | ||||
| Owner occupied | 1,975 | 1,160 | — | 3,135 |
| Non-owner occupied | 3,316 | — | — | 3,316 |
| Consumer and other | 112 | — | — | 112 |
| Total | $20,189 | $1,523 | $20,599 | $42,311 |
Allowance for Credit Losses on Loans HFI
The Company performed evaluations within its established qualitative framework, assessing the impact of the current economic outlook, including unemployment and gross domestic product, as well as macroeconomic events which may impact our loan portfolio, such as supply chain concerns and global conflicts. All qualitative adjustments are applied at the pool or segment level based on the perceived risk. Segments may be identified using credit quality ratings, loan-to-value, collateral type and purpose. The increase in the allowance for credit losses on loans HFI as of December 31, 2024 compared with December 31, 2023 is primarily the result of changes to the overall loan portfolio, including both growth and changes in portfolio composition, an increase in net charge-offs and slight deterioration in economic forecasts offset by reductions in construction lending.
The following tables provide the changes in the allowance for credit losses on loans HFI by class of financing receivable for the years ended December 31, 2024, 2023, and 2022:
| Commercial and industrial | Construction | 1-to-4 family residential mortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | |
|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | |||||||||
| Beginning balance -December 31, 2023 | $19,599 | $35,372 | $26,505 | $9,468 | $8,842 | $10,653 | $22,965 | $16,922 | $150,326 |
| Provision for (reversal of) credit losses on loans HFI | 7,720 | (3,552) | (810) | 1,539 | 1,670 | 1,095 | 2,566 | 4,439 | 14,667 |
| Recoveries of loanspreviously charged-off | 428 | — | 84 | 18 | — | 245 | — | 939 | 1,714 |
| Loans charged off | (11,080) | (122) | (439) | (73) | — | — | — | (3,051) | (14,765) |
| Ending balance -December 31, 2024 | $16,667 | $31,698 | $25,340 | $10,952 | $10,512 | $11,993 | $25,531 | $19,249 | $151,942 |
| Commercial and industrial | Construction | 1-to-4 familyresidentialmortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | |
|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | |||||||||
| Beginning balance -December 31, 2022 | $11,106 | $39,808 | $26,141 | $7,494 | $6,490 | $7,783 | $21,916 | $13,454 | $134,192 |
| Provision for (reversal of) credit losses on loans HFI | 8,682 | (4,446) | 310 | 1,973 | 2,352 | 2,905 | (784) | 5,746 | 16,738 |
| Recoveries of loanspreviously charged-off | 273 | 10 | 100 | 1 | — | 109 | 1,833 | 573 | 2,899 |
| Loans charged off | (462) | — | (46) | — | — | (144) | — | (2,851) | (3,503) |
| Ending balance - December 31, 2023 | $19,599 | $35,372 | $26,505 | $9,468 | $8,842 | $10,653 | $22,965 | $16,922 | $150,326 |
| Commercial and industrial | Construction | 1-to-4 familyresidentialmortgage | Residential line of credit | Multi-family residential mortgage | Commercial real estate owner occupied | Commercial real estate non-owner occupied | Consumer and other | Total | |
|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | |||||||||
| Beginning balance -December 31, 2021 | $15,751 | $28,576 | $19,104 | $5,903 | $6,976 | $12,593 | $25,768 | $10,888 | $125,559 |
| (Reversal of) provision for credit losses on loans HFI | (4,563) | 11,221 | 7,060 | 1,574 | (486) | (4,883) | (3,584) | 4,054 | 10,393 |
| Recoveries of loanspreviously charged-off | 2,005 | 11 | 54 | 17 | — | 88 | — | 766 | 2,941 |
| Loans charged off | (2,087) | — | (77) | — | — | (15) | (268) | (2,254) | (4,701) |
| Ending balance - December 31, 2022 | $11,106 | $39,808 | $26,141 | $7,494 | $6,490 | $7,783 | $21,916 | $13,454 | $134,192 |
Note (4)—Premises and equipment
Premises and equipment and related accumulated depreciation as of December 31, 2024 and 2023, are as follows:
| 2024 | 2023 | |
|---|---|---|
| Land | $36,790 | $35,092 |
| Premises | 107,865 | 112,092 |
| Furniture, fixtures and equipment | 26,978 | 25,734 |
| Leasehold improvements | 32,029 | 28,271 |
| Construction in process | 2,628 | 4,943 |
| Finance lease | 1,145 | 1,256 |
| 207,435 | 207,388 | |
| Less: accumulated depreciation and amortization | (58,536) | (51,657) |
| Total premises and equipment | $148,899 | $155,731 |
Depreciation and amortization expense was $10,363, $9,797, and $7,554 for the years ended December 31, 2024, 2023, and 2022, respectively.
Note (5)—Other real estate owned
The amount reported as other real estate owned includes property acquired through foreclosure in addition to excess facilities held for sale and is carried at the lower of the carrying amount of the underlying loan or the fair value of the real estate less costs to sell. The following table summarizes the other real estate owned for the years ended December 31, 2024, 2023, and 2022:
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Balance at beginning of period | $3,192 | $5,794 | $9,777 |
| Transfers from loans | 3,458 | 2,736 | 1,437 |
| Transfers to other assets | — | (75) | — |
| Transfers to premises and equipment | — | — | (351) |
| Proceeds from sale of other real estate owned | (2,323) | (6,083) | (4,955) |
| Gain on sale of other real estate owned | 82 | 835 | 328 |
| Write-downs and partial liquidations | — | (15) | (442) |
| Balance at end of period | $4,409 | $3,192 | $5,794 |
Included within the other real estate owned balance above, foreclosed residential real estate properties totaled $2,880 and $2,414 as of December 31, 2024 and 2023, respectively.
The recorded investment in residential mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process totaled $7,652 and $3,377 as of December 31, 2024 and 2023, respectively.
Note (6)—Goodwill and intangible assets
Goodwill represents the excess of the cost of a business combination over the fair value of the net assets acquired. The carrying amount of goodwill was $242,561 at both December 31, 2024 and 2023.
The Company’s policy is to assess goodwill for impairment at the reporting unit level on an annual basis or more frequently, if an event occurs or circumstances change which indicate that the fair value of a reporting unit is below its carrying amount. Impairment is the condition that exists when the carrying amount of the reporting unit exceeds the fair value of that reporting unit. During the year ended December 31, 2024, the Company performed a qualitative assessment and determined it was more likely than not the fair value of the reporting units exceeded its carrying value, including goodwill. As such, no impairment of goodwill was recorded as of December 31, 2024.
Core deposit and other intangibles include core deposit intangibles and a customer base trust intangible. The composition of core deposit and other intangibles, which excludes fully amortized intangibles, as of December 31, 2024 and 2023 is as follows:
| Core deposit and other intangibles | |||
|---|---|---|---|
| Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |
| Core deposit intangible | $59,835 | $(54,486) | $5,349 |
| Customer base trust intangible | 1,600 | (1,187) | 413 |
| Total core deposit and other intangibles | $61,435 | $(55,673) | $5,762 |
| Core deposit intangible | $59,835 | $(51,699) | $8,136 |
| Customer base trust intangible | 1,600 | (1,027) | 573 |
| Total core deposit and other intangibles | $61,435 | $(52,726) | $8,709 |
Amortization of core deposit and other intangibles totaled $2,947, $3,659, and $4,585 for the years ended December 31, 2024, 2023, and 2022, respectively.
The estimated aggregate future amortization expense of core deposit and other intangibles is as follows:
| 2025 | $2,306 |
| 2026 | 1,563 |
| 2027 | 1,080 |
| 2028 | 572 |
| 2029 | 211 |
| Thereafter | 30 |
| $5,762 |
Note (7)—Leases
As of December 31, 2024, the Company was the lessee in 47 operating leases and 1 finance lease of certain branch, mortgage and operations locations with original terms greater than one year.
Many leases include options to renew, with terms that can extend the lease up to an additional 20 years or more. Certain lease agreements contain provisions to periodically adjust rental payments for inflation. Renewal options that management is reasonably certain to renew and fixed rent escalations are included in the right-of-use asset and lease liability.
Information related to the Company’s leases is presented below as of December 31, 2024 and 2023:
| December 31, | |||
|---|---|---|---|
| Classification | 2024 | 2023 | |
| Right-of-use assets: | |||
| Operating leases | Operating lease right-of-use assets | $47,963 | $54,295 |
| Finance leases | Premises and equipment, net | 1,145 | 1,256 |
| Total right-of-use assets | $49,108 | $55,551 | |
| Lease liabilities: | |||
| Operating leases | Operating lease liabilities | $60,024 | $67,643 |
| Finance leases | Borrowings | 1,229 | 1,326 |
| Total lease liabilities | $61,253 | $68,969 | |
| Weighted average remaining lease term (in years) - operating | 11.0 | 11.6 | |
| Weighted average remaining lease term (in years) - finance | 10.4 | 11.4 | |
| Weighted average discount rate - operating | 3.47% | 3.39% | |
| Weighted average discount rate - finance | 1.76% | 1.76% | |
The components of total lease expense included in the consolidated statements of income were as follows:
| Years Ended December 31, | ||||
|---|---|---|---|---|
| Classification | 2024 | 2023 | 2022 | |
| Operating lease costs: | ||||
| Amortization of right-of-use asset | Occupancy and equipment | $6,962 | $8,516 | $8,441 |
| Short-term lease cost | Occupancy and equipment | 371 | 540 | 526 |
| Variable lease cost | Occupancy and equipment | 1,335 | 1,205 | 1,078 |
| Loss on lease modifications and terminations | (1) | — | 1,770 | 346 |
| Finance lease costs: | ||||
| Interest on lease liabilities | Interest expense on borrowings | 22 | 24 | 28 |
| Amortization of right-of-use asset | Occupancy and equipment | 111 | 111 | 120 |
| Sublease income | Occupancy and equipment | (522) | (957) | (993) |
| Total lease cost | $8,279 | $11,209 | $9,546 | |
(1)For the year ended December 31, 2023, amount is included in "Occupancy and equipment" related to the closure oftwo branch locations. For the year ended December 31, 2022,$364 was related to loss on lease modifications and terminations from vacatingtwo locations included in "Mortgage restructuring expense" and$18 of gains on early lease terminations and modifications from other vacated locations included in "Occupancy and equipment".
The Company does not separate lease and non-lease components and instead elects to account for them as a single lease component. Variable lease cost primarily represents variable payments such as common area maintenance, utilities, and property taxes.
A maturity analysis of operating and finance lease liabilities and a reconciliation of cash flows to lease liabilities as of December 31, 2024 is as follows:
| Operating | Finance | |
|---|---|---|
| Leases | Lease | |
| Lease payments due: | ||
| December 31, 2025 | $8,562 | $121 |
| December 31, 2026 | 8,309 | 123 |
| December 31, 2027 | 7,849 | 125 |
| December 31, 2028 | 6,957 | 127 |
| December 31, 2029 | 5,897 | 129 |
| Thereafter | 35,828 | 721 |
| Total undiscounted future minimum lease payments | 73,402 | 1,346 |
| Less: imputed interest | (13,378) | (117) |
| Lease liabilities | $60,024 | $1,229 |
Note (8)—Mortgage servicing rights
Changes in the Company’s mortgage servicing rights were as follows for the years ended December 31, 2024, 2023, and 2022:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Carrying value at beginning of period | $164,249 | $168,365 | $115,512 |
| Capitalization | 4,984 | 7,192 | 20,809 |
| Change in fair value: | |||
| Due to payoffs/paydowns | (13,693) | (12,327) | (16,012) |
| Due to change in valuation inputs or assumptions | 6,498 | 1,019 | 48,056 |
| Carrying value at end of period | $162,038 | $164,249 | $168,365 |
The following table summarizes servicing income and expense, which are included in mortgage banking income and other noninterest expense, respectively, in the consolidated statements of income for the years ended December 31, 2024, 2023, and 2022:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Servicing income | $29,212 | $30,263 | $30,763 |
| Change in fair value of mortgage servicing rights | (7,195) | (11,308) | 32,044 |
| Change in fair value of derivative hedging instruments | (9,083) | (4,918) | (42,143) |
| Servicing income | 12,934 | 14,037 | 20,664 |
| Servicing expenses | 7,642 | 8,093 | 10,259 |
| Net servicing income | $5,292 | $5,944 | $10,405 |
Data and key economic assumptions, as well as the valuation's sensitivity to interest rate fluctuations, related to the Company’s mortgage servicing rights as of December 31, 2024 and 2023 are as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Unpaid principal balance of mortgage loans sold and serviced for others | $10,235,048 | $10,762,906 |
| Weighted-average prepayment speed (CPR) | 6.04% | 6.19% |
| Estimated impact on fair value of a 10% increase | $(4,213) | $(4,616) |
| Estimated impact on fair value of a 20% increase | $(8,168) | $(8,924) |
| Discount rate | 10.18% | 9.62% |
| Estimated impact on fair value of a 100 bp increase | $(7,515) | $(7,637) |
| Estimated impact on fair value of a 200 bp increase | $(14,397) | $(14,624) |
| Weighted-average coupon interest rate | 3.59% | 3.47% |
| Weighted-average servicing fee (basis points) | 27 | 27 |
| Weighted-average remaining maturity (in months) | 336 | 334 |
The sensitivity calculations above are hypothetical changes and should not be considered to be predictive of future performance. Changes in fair value based on adverse changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, the effect of an adverse variation in a particular assumption on the fair value of the mortgage servicing rights calculated without changing any other assumption, while in reality changes in one factor may result in changes in another, which may either magnify or counteract the effect of the change. The derivative instruments utilized by the Company, which were not included in the above sensitivities, would serve to offset the estimated impacts to fair value included in the table above. See Note 15, “Derivatives” for additional information on these derivative instruments.
As of December 31, 2024 and 2023, the Company held mortgage escrow deposits totaling $68,995 and $63,591, respectively, related to loans sold with servicing retained.
Note (9)—Other assets and other liabilities
Included in other assets are:
| As of December 31, | ||
|---|---|---|
| Other assets | 2024 | 2023 |
| Derivatives (See Note 15) | 29,951 | 34,738 |
| Equity securities without a readily determinable market value | 23,459 | 25,191 |
| Current income tax receivable | 22,076 | 5,930 |
| Deferred tax asset (See Note 12) | 21,597 | 31,631 |
| Mortgage lending receivable | 20,971 | 16,344 |
| Pledged collateral on derivative instruments | 20,961 | 14,042 |
| Equity method investment (See Note 2) | 19,970 | — |
| FHLB lender risk account receivable | 19,926 | 20,258 |
| Prepaid expenses | 16,018 | 13,594 |
| Software | 1,388 | 525 |
| Other assets | 36,971 | 41,156 |
| Total other assets | $233,288 | $203,409 |
Included in other liabilities are:
| As of December 31, | ||
|---|---|---|
| Other liabilities | 2024 | 2023 |
| Derivatives (See Note 15) | 32,383 | 38,215 |
| Accrued payroll | 26,901 | 18,406 |
| Accrued interest payable | 24,182 | 18,809 |
| FHLB lender risk account guaranty | 9,738 | 9,746 |
| Allowance for credit losses on unfunded commitments (See Note 14) | 6,107 | 8,770 |
| Deferred compensation | 2,328 | 2,152 |
| Mortgage buyback reserve (See Note 14) | 697 | 899 |
| Other liabilities | 40,268 | 45,625 |
| Total other liabilities | $142,604 | $142,622 |
Note (10)—Deposits
As of December 31, 2024 and 2023, the aggregate amount of time deposits with a minimum denomination greater than $250 was $450,011 and $644,588, respectively.
At December 31, 2024, the scheduled maturities of time deposits are as follows:
| Scheduled maturities of time deposits | |
|---|---|
| Due on or before: | |
| December 31, 2025 | $1,543,869 |
| December 31, 2026 | 253,563 |
| December 31, 2027 | 41,021 |
| December 31, 2028 | 6,119 |
| December 31, 2029 | 4,715 |
| Thereafter | 7 |
| Total | $1,849,294 |
As of December 31, 2024 and 2023, the Company had $2,949 and $3,475, respectively, of deposit accounts in overdraft status and thus have been reclassified to loans on the accompanying consolidated balance sheets.
Note (11)—Borrowings
The Company has access to various sources of funds that allow for management of interest rate exposure and liquidity. The following table summarizes the Company's outstanding borrowings and weighted average interest rates as of December 31, 2024 and 2023:
| Outstanding Balance · Weighted Average Interest Rate | ||||
|---|---|---|---|---|
| December 31, | December 31, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Securities sold under agreements to repurchase and federal funds purchased | $13,499 | $108,764 | 0.20% | 5.05% |
| Bank Term Funding Program | — | 130,000 | —% | 4.85% |
| Subordinated debt, net | 130,704 | 129,645 | 5.28% | 5.52% |
| Other borrowings | 32,586 | 22,555 | 0.07% | 0.10% |
| Total | $176,789 | $390,964 | ||
Securities sold under agreements to repurchase and federal funds purchased
Securities sold under agreements to repurchase are financing arrangements that mature daily. Securities sold under agreements to repurchase totaled $13,499 and $19,328 as of December 31, 2024 and 2023, respectively. The weighted average interest rate of the Company's securities sold under agreements to repurchase was 0.20% and 1.60% as of December 31, 2024 and 2023, respectively. The fair value of securities pledged to secure repurchase agreements may decline. The Company manages this risk by having a policy to pledge securities valued at 100% of the outstanding balance of repurchase agreements.
The Bank maintains lines with certain correspondent banks that provide borrowing capacity in the form of federal funds purchased. Federal funds purchased are short-term borrowings that typically mature within one to ninety days. As of December 31, 2024 and 2023, the aggregate total borrowing capacity under these lines amounted to $370,000. As of December 31, 2023, borrowings against these lines (i.e., federal funds purchased) totaled $89,436 with a weighted average rate of 5.79%. There wereno such borrowings outstanding as of December 31, 2024.
Information concerning securities sold under agreement to repurchase and federal funds purchased is summarized as follows:
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Balance at year end | $13,499 | $108,764 |
| Average daily balance during the year | 21,339 | 29,860 |
| Average interest rate during the year | 1.72% | 2.24% |
| Maximum month-end balance during the year | $78,228 | $116,220 |
| Weighted average interest rate at year-end | 0.20% | 5.05% |
Federal Home Loan Bank Advances
As a member of the FHLB, the Company may utilize advances from the FHLB in order to provide additional liquidity and funding. Under these short-term agreements, the Company maintains a line of credit that as of December 31, 2024 and 2023 had total borrowing capacity of $1,397,905 and $1,757,702, respectively. As of December 31, 2024 and 2023, the Company had qualifying loans pledged as collateral securing these lines amounting to $2,608,687 and $3,014,023, respectively. There wereno FHLB advances outstanding as of December 31, 2024 or December 31, 2023.
Information concerning FHLB advances as of or for the years ended December 31, 2024 and 2023 is summarized within the table below.
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Balance at year end | $— | $— |
| Average daily balance during the year | — | 28,973 |
| Average interest rate during the year | —% | 5.13% |
| Maximum month-end balance during the year | $— | $125,000 |
| Weighted average interest rate at year-end | —% | —% |
Bank Term Funding Program
In March 2023, the Federal Reserve established the Bank Term Funding Program to make available funding to eligible depository institutions in order to help ensure they have the ability to meet the needs of their depositors following the March 2023 high-profile bank failures. The program allows for advances for up to one year secured by eligible high-quality securities at par value extended at the one-year overnight index swap rate, plus 10 basis points, as of the day the advance is made. The interest rate is fixed for the term of the advance and there are no prepayment penalties. The BTFP ceased extending new borrowings on March 11, 2024.
At December 31, 2023, the Company had outstanding borrowings of $130,000 under the BTFP at a borrowing rate of 4.85% and a maturity date of December 26, 2024. During the year ended December 31, 2024, we repaid the $130,000 borrowings in full. There wereno such borrowings outstanding as of December 31, 2024.
Information concerning the BTFP as of or for the years ended December 31, 2024 and 2023 is summarized within the table below.
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Balance at year end | $— | $130,000 |
| Average daily balance during the year | 95,902 | 1,781 |
| Average interest rate during the year | 4.86% | 4.85% |
| Maximum month-end balance during the year | $130,000 | $130,000 |
| Weighted average interest rate at year-end | —% | 4.85% |
Subordinated Debt
During the year ended December 31, 2003, two separate trusts were formed by the Company, which issued $9,000 and $21,000 of floating rate trust preferred securities as part of a pooled offering of such securities. The Company issued junior subordinated debentures of $9,280, which included proceeds of common securities purchased by the Company of $280, and junior subordinated debentures of $21,650, which included proceeds of common securities of $650. The trusts were created for the sole purpose of issuing 30-year capital trust preferred securities to fund the purchase of junior subordinated debentures issued by the Company. Both issuances were to the trusts in exchange for the proceeds of the securities offerings, which represent the sole asset of the trusts.
Additionally, during the year ended December 31, 2020, the Company placed $100,000 often year fixed-to-floating rate subordinated notes, maturing September 1, 2030. The Company mitigated interest rate exposure associated with these notes through the use of fair value hedging instruments. The fair value hedge matured during the year ended December 31, 2024. See Note 15, "Derivatives" for additional details related to these instruments.
Further information related to the Company's subordinated debt as of December 31, 2024 is detailed below:
| Name | Year Established | Maturity | Call Date | Total Debt Outstanding | Interest Rate | Coupon Structure |
|---|---|---|---|---|---|---|
| Subordinated Debt issued by Trust Preferred Securities: | ||||||
| FBK Trust I (1) | 2003 | 06/09/2033 | 6/09/2008 | $9,280 | 7.84% | 3-month SOFR plus 3.51% |
| FBK Trust II (1) | 2003 | 06/26/2033 | 6/26/2008 | 21,650 | 7.74% | 3-month SOFR plus 3.41% |
| Additional Subordinated Debt: | ||||||
| FBK Subordinated Debt I(2) | 2020 | 09/01/2030 | 9/1/2025 | 100,000 | 4.50% | Semi-annual Fixed (3) |
| Unamortized debt issuance costs | (226) | |||||
| Total Subordinated Debt, net | $130,704 | |||||
| (1)The Company classifies $30,000 of the trusts' subordinated debt as Tier 1 capital.(2)The Company classifies the issuance, net of unamortized issuance costs as Tier 2 capital, which will be phased out 20% per year in the final five years before maturity. (3)Beginning on September 1, 2025 the coupon structure migrates to the 3-month SOFR plus a spread of 439 basis points through the end of the term of the debenture. | ||||||
Other Borrowings
As of December 31, 2024 and 2023, other borrowings included a finance lease liability amounting to $1,229 and $1,326, respectively. Additionally, as of December 31, 2024 and 2023, the Company had $31,357 and $21,229, respectively, of government guaranteed GNMA loans that meet certain defined delinquency rates under their contractual terms that were eligible for optional repurchase and recorded in both loans HFS and other borrowings.
See Note 7, “Leases” and Note 16, “Fair Value of financial instruments” for additional information regarding the Company's finance lease and guaranteed GNMA loans eligible for repurchase, respectively.
Note (12)—Income taxes
An allocation of federal and state income taxes between current and deferred portions is presented below:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Current | $32,382 | $31,467 | $22,451 |
| Deferred | (1,763) | (1,415) | 12,552 |
| Total | $30,619 | $30,052 | $35,003 |
The following table presents a reconciliation of federal income taxes at the statutory federal rate of 21% to the Company's effective tax rates for the years ended December 31, 2024, 2023, and 2022:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 · 2023 · 2022 | ||||||
| Federal taxes calculated at statutory rate | $30,801 | 21.0% | $31,561 | 21.0% | $33,510 | 21.0% |
| (Decrease) increase resulting from: | ||||||
| State taxes, net of federal benefit | (404) | (0.3)% | (158) | (0.1)% | 3,845 | 2.4% |
| Expense (benefit) from equity based compensation | 56 | 0.0% | 219 | 0.1% | (392) | (0.2)% |
| Municipal interest income, net of interest disallowance | (1,325) | (0.9)% | (1,804) | (1.2)% | (1,774) | (1.1)% |
| Bank-owned life insurance | (788) | (0.5)% | (393) | (0.3)% | (305) | (0.2)% |
| Section 162(m) limitation | 284 | 0.2% | 244 | 0.2% | 241 | 0.1% |
| Nondeductible expenses | 2,029 | 1.4% | 384 | 0.3% | 326 | 0.2% |
| Other | (34) | —% | (1) | —% | (448) | (0.3)% |
| Income tax expense, as reported | $30,619 | 20.9% | $30,052 | 20.0% | $35,003 | 21.9% |
The Company is subject to Internal Revenue Code Section 162(m), which limits the deductibility of compensation paid to certain individuals. It is the Company’s policy to apply the Section 162(m) limitations to stock-based compensation first followed by cash compensation. As a result of the vesting of this stock-based compensation and cash compensation paid to date, the Company has disallowed a portion of its compensation paid to the applicable individuals.
The components of the deferred tax assets and liabilities at December 31, 2024 and 2023, are as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Deferred tax assets: | ||
| Allowance for credit losses | $39,155 | $39,228 |
| Operating lease liabilities | 21,864 | 24,607 |
| Net operating loss | 523 | 805 |
| Amortization of core deposit intangibles | 1,482 | 1,135 |
| Deferred compensation | 10,372 | 7,433 |
| Unrealized loss on debt securities | 36,766 | 48,714 |
| Other assets | 5,616 | 4,863 |
| Subtotal | 115,778 | 126,785 |
| Deferred tax liabilities: | ||
| FHLB stock dividends | $(252) | $(263) |
| Operating leases - right of use assets | (19,252) | (21,312) |
| Depreciation | (8,117) | (5,996) |
| Unrealized gain on equity securities | (948) | (2,122) |
| Unrealized gain on cash flow hedges | — | (151) |
| Mortgage servicing rights | (42,221) | (42,797) |
| Goodwill | (20,121) | (17,995) |
| Other liabilities | (3,270) | (4,518) |
| Subtotal | (94,181) | (95,154) |
| Net deferred tax assets | $21,597 | $31,631 |
The Company had a net operating loss carryforward generated as a result of a previous merger amounting to $2,491 and $3,835 as of December 31, 2024 and 2023, respectively. The net operating loss carryforward can be used to offset taxable income in future periods and reduce income tax liabilities in those future periods. While net operating losses are subject to certain annual utilization limits under Section 382, the Company believes the net operating loss carryforwards will be realized based on the projected annual limitation and the length of the net operating loss carryover period. The Company's determination of the realization of the net deferred tax asset is based on its assessment of all available positive and negative evidence. The net operating loss carryforward will begin to expire in 2029.
The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various state jurisdictions. The Company is generally no longer subject to U.S. federal and state income tax examinations by tax authorities for tax years before 2021.
Note (13)—Dividend restrictions
Due to regulations of the Tennessee Department of Financial Institutions, the Bank may not declare dividends in any calendar year that exceeds the total of its net income of that year combined with its retained net income of the preceding two years without the prior approval of the TDFI Commissioner. Based upon this regulation, $185,927 and $218,415 was available for payment of dividends without such prior approval as of December 31, 2024 and 2023, respectively.
In addition, dividends paid by the Bank to the Company would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements.
There were $61,500, $49,000, and $49,000 in cash dividends paid from the Bank to the Company during the years ended December 31, 2024, 2023, and 2022, respectively. Additionally, during the year ended December 31, 2024, the Bank declared noncash dividends to the Company consisting of equity securities amounting to $21,700. No such noncash dividend was declared during the years ended December 31, 2023 and 2022.
Note (14)—Commitments and contingencies
Commitments to extend credit and letters of credit
The Company issues certain financial instruments to meet customer financing needs, including loan commitments, credit lines and letters of credit. The agreements associated with these type of unfunded loan commitments provide credit or support the credit of others, as long as conditions established in the contract are met, and usually have expiration dates.
The same credit and underwriting policies the Company uses to evaluate and underwrite loans are also used to originate unfunded loan commitments, including obtaining collateral at exercise of the commitment. These unfunded loan commitments are only recorded in the consolidated financial statements when drawn upon and many expire without being used. The Company’s maximum off-balance sheet exposure to credit loss from these unfunded loan commitments is represented by the contractual amount of these instruments.
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Commitments to extend credit, excluding interest rate lock commitments | $2,770,105 | $2,906,016 |
| Letters of credit | 69,855 | 77,055 |
| Balance at end of period | $2,839,960 | $2,983,071 |
As of December 31, 2024 and 2023, unfunded loan commitments included above with floating interest rates totaled $2,573,218 and $2,459,669, respectively.
As part of the credit loss process, the Company estimates expected credit losses on its unfunded loan commitments under the CECL methodology. When applying this methodology, the Company considers the likelihood that funding will occur, the contractual period of exposure to credit loss, the risk of loss, historical loss experience, and current conditions along with expectations of future economic conditions.
The table below presents activity within the allowance for credit losses on unfunded loan commitments included in accrued expenses and other liabilities on the Company’s consolidated balance sheets:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Balance at beginning of period | $8,770 | $22,969 | $14,380 |
| (Reversal of) provision for credit losses on unfunded commitments | (2,663) | (14,199) | 8,589 |
| Balance at end of period | $6,107 | $8,770 | $22,969 |
Loan repurchases or indemnifications
In connection with the sale of mortgage loans to third-party private investors or government sponsored agencies, the Company makes representations and warranties as to the propriety of its origination activities, which are typical and customary to these types of transactions. Occasionally, investors require the Company to repurchase loans sold to them or otherwise indemnify the investor against certain losses under the terms of the warranties. When the Company is required to repurchase the loans, the loans are recorded at fair value in loans HFI. The total principal amount of loans repurchased (or indemnified for) was $6,181, $8,552 and $7,834 for the years ended December 31, 2024, 2023, and 2022, respectively.
The Company maintains a reserve associated with potential losses on loans previously sold included in accrued expenses and other liabilities on the Company's consolidated balance sheets. The following table summarizes this activity:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Balance at beginning of period | $899 | $1,621 | $4,802 |
| Provision for (reversal of) loan repurchases or indemnifications | 235 | (650) | (2,989) |
| Losses on loans repurchased or indemnified | (437) | (72) | (192) |
| Balance at end of period | $697 | $899 | $1,621 |
Various legal claims arise from time to time in the normal course of business, which, in the opinion of management, will not have a material effect on the Company’s consolidated financial statements.
Note (15)—Derivatives
The Company utilizes derivative financial instruments as part of its ongoing efforts to manage its interest rate risk exposure as well as interest rate exposure for its customers. Derivative financial instruments are included in the consolidated balance sheet line items other assets or other liabilities at fair value in accordance with ASC 815, “Derivatives and Hedging.” See Note 1, “Basis of presentation and summary of significant accounting policies,” for additional information on the Company’s accounting policies related to derivative instruments and hedging activities.
Derivatives designated as fair value hedges
The Company enters into fair value hedging relationships using interest rates swaps to mitigate the Company’s exposure to losses in market value as interest rates change. Derivative instruments that are used as part of the Company’s interest rate risk management strategy include interest rate swaps that relate to pricing of specific balance sheet assets and liabilities. Interest rate swaps generally involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date. The critical terms of the interest rate swaps match the terms of the corresponding hedged items. All components of each derivative instrument’s gain or loss are included in the assessment of hedge effectiveness. Any initial and ongoing assessment of expected hedge effectiveness is based on regression analysis.
At December 31, 2023, the Company had interest rate swaps designated as fair value hedges to convert fixed rate money market deposits to variable with notional values totaling $200,000 and market values totaling $(4,497) recorded in other liabilities on the consolidated balance sheets. Additionally at December 31, 2023, the Company had an interest rate swap designated as a fair value hedge on subordinated debt with a notional value of $100,000 and market value of $(673) recorded in other liabilities on the consolidated balance sheets. At December 31, 2024, the Company didnot have any interest rate swaps that were designated as fair value hedges.
During the year ended December 31, 2024, the Company terminated interest rate swaps that were designated as fair value hedges on fixed rate money market deposits with notional values of $200,000. Additionally, during the year ended December 31, 2024 the Company held a swap agreement designated as a fair value hedge covering subordinated debt with notional value of $100,000 that matured.
The following discloses the total amount of expense included in interest expense on deposits and borrowings, related to the Company's fair value hedging instruments:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Designated fair value hedge: | |||
| Interest expense on deposits | $(4,588) | $(7,176) | $(717) |
| Interest expense on borrowings | (645) | (3,630) | (395) |
| Total | $(5,233) | $(10,806) | $(1,112) |
During the year ended December 31, 2024, amortization expense totaling $4,588 related to the terminated fair value hedges was recognized as an increase to interest expense on deposits. As of December 31, 2024, there is no remaining fair value adjustment related to the terminated fair value hedges included in money market and savings deposits on the consolidated balance sheets.
The following amounts were recorded on the balance sheet related to cumulative adjustments of fair value hedges as of December 31, 2023:
| Line item on the balance sheet · Carrying amount of the hedged item · Cumulative decrease in fair value hedging adjustment included in the carrying amount of the hedged item | |||
|---|---|---|---|
| Money market and savings deposits | $198,143 | (1) | $(4,497) |
| Borrowings | 98,715 | (2) | (673) |
| Total | $296,858 | $(5,170) | |
(1) The carrying value also includes an unaccreted purchase accounting fair value premium of $2,640 as of December 31, 2023.
(2) The carrying value also includes unamortized subordinated debt issuance costs of $612 as of December 31, 2023.
Derivatives designated as cash flow hedges
The Company enters into cash flow hedging relationships using interest rate swaps to mitigate the exposure to the variability in future cash flows or other forecast transactions associated with its floating rate assets and liabilities. The Company uses interest rate swap agreements to hedge the repricing characteristics of its floating rate subordinated debt. All components of each derivative instrument’s gain or loss are included in the assessment of hedge effectiveness. Any initial and ongoing assessment of expected hedge effectiveness is based on regression analysis. The ongoing periodic measures of hedge ineffectiveness are based on the expected change in cash flows of the hedged item caused by changes in the benchmark interest rate.
At December 31, 2023, the Company had interest rate swaps designated as cash flow hedges on subordinated debt with notional values totaling $30,000 and market values totaling $579 recorded in other assets on the consolidated balance sheets. At December 31, 2024, the Company didnot have any interest rate swaps that were designated as cash flow hedges.
During the year ended December 31, 2024, the interest rate swaps that were designated as cash flow hedges covering subordinated debt with notional amounts of $30,000 matured.
The Company’s consolidated statements of income included income of $517 and $985 for the years ended December 31, 2024 and 2023, respectively, and expense of $93 for the year ended December 31, 2022, in interest expense on borrowings related to these cash flow hedges. The cash flow hedges were highly effective during the periods presented and as a result qualified for hedge accounting treatment. As such, no amounts were reclassified from accumulated other comprehensive loss into earnings as a result of hedge ineffectiveness during any period presented.
The following discloses the amount included in other comprehensive income (loss), net of tax, for derivative instruments designated as cash flow hedges for the periods presented:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Amount of (loss) gain recognized in other comprehensive income (loss), net of tax (benefit) expense of $(151), $(176) and $532 | $(428) | $(500) | $1,508 |
Derivatives not designated as hedging instruments
Derivatives not designated under hedge accounting rules include those that are entered into as either economic hedges as part of the Company’s overall risk management strategy or to facilitate client needs. Economic hedges are those that are not designated as a fair value or cash flow hedge for accounting purposes but are necessary to economically manage the risk exposure associated with the assets and liabilities of the Company.
The Company enters into derivative instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with customer contracts, the Company enters into an offsetting derivative contract. The Company manages its credit risk, or potential risk of default by its commercial customers through credit limit approval and monitoring procedures.
The Company enters into interest rate-lock commitments on residential loan commitments that will be held for resale. These are considered derivative instruments with no hedge accounting designation, and the interest rate exposure on these commitments is economically hedged primarily with forward contracts. Gains and losses arising from changes in the valuation of the interest rate-lock commitments are recognized currently in earnings and are reflected under the line-item mortgage banking income in the consolidated statements of income.
The Company also enters into forwards, futures and option contracts to economically hedge the change in fair value of mortgage servicing rights. Gains and losses associated with these instruments are included in earnings and are reflected under the line-item mortgage banking income in the consolidated statements of income.
The following tables provide details on the Company’s non-designated derivative financial instruments as of the dates presented:
| Notional Amount | Asset | Liability | |
|---|---|---|---|
| Interest rate contracts | $565,152 | $29,298 | $29,377 |
| Forward commitments | 140,000 | 6 | — |
| Interest rate-lock commitments | 65,687 | 647 | — |
| Futures contracts | 217,000 | — | 3,006 |
| Total | $987,839 | $29,951 | $32,383 |
| Notional Amount | Asset | Liability | |
|---|---|---|---|
| Interest rate contracts | $569,865 | $32,179 | $32,184 |
| Forward commitments | 159,000 | — | 861 |
| Interest rate-lock commitments | 69,217 | 1,203 | — |
| Futures contracts | 254,000 | 777 | — |
| Total | $1,052,082 | $34,159 | $33,045 |
(Losses) gains included in the consolidated statements of income related to the Company’s non-designated derivative financial instruments were as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Included in mortgage banking income: | |||
| Interest rate lock commitments | $(556) | $(230) | $(5,764) |
| Forward commitments | (546) | 953 | 55,804 |
| Futures contracts | (7,670) | (3,366) | (36,381) |
| Option contracts | — | (1,125) | 36 |
| Total | $(8,772) | $(3,768) | $13,695 |
Netting of Derivative Instruments
Certain financial instruments, including derivatives, may be eligible for offset on the consolidated balance sheets when the “right of offset” exists or when the instruments are subject to an enforceable master netting agreement, which includes the right of the non-defaulting party or non-affected party to offset recognized amounts, including collateral posted with the counterparty, to determine a net receivable or net payable upon early termination of the agreement. Certain of the Company’s derivative instruments are subject to master netting agreements, however the Company has not elected to offset such financial instruments on the consolidated balance sheets. The following table presents the Company’s gross derivative positions as recognized on the consolidated balance sheets as well as the net derivative positions, including collateral pledged to the extent the application of such collateral did not reduce the net derivative liability position below zero, had the Company elected to offset those instruments subject to an enforceable master netting agreement:
| Gross amounts not offset on the consolidated balance sheets | ||||||
|---|---|---|---|---|---|---|
| Gross amounts recognized | Gross amounts offset on the consolidated balance sheets | Net amounts presented on the consolidated balance sheets | Financial instruments | Financial collateral pledged | Net Amount | |
| Derivative financial assets | $28,379 | $— | $28,379 | $1,030 | $— | $27,349 |
| Derivative financial liabilities | $9,144 | $— | $9,144 | $1,030 | $8,114 | $— |
| Derivative financial assets | $31,468 | $— | $31,468 | $6,502 | $— | $24,966 |
| Derivative financial liabilities | $11,330 | $— | $11,330 | $6,502 | $4,828 | $— |
Collateral Requirements
Most derivative contracts with customers are secured by collateral. Additionally, in accordance with the interest rate agreements with derivative counterparties, the Company may be required to post collateral with these derivative counterparties. As of December 31, 2024 and 2023, the Company had collateral posted of $20,961 and $14,042, respectively, against its obligations under these agreements. Cash pledged as collateral on derivative contracts is recorded in other assets on the consolidated balance sheets.
Note (16)—Fair value of financial instruments
FASB ASC 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820-10 also establishes a framework for measuring the fair value of assets and liabilities according to a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets and liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that are derived from assumptions based on management’s estimate of assumptions that market participants would use in pricing the asset or liability based on the best information available under the circumstances.
The hierarchy is broken down into the following three levels, based on the reliability of inputs:
Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
Level 2: Significant other observable 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.
Level 3: Significant unobservable inputs for assets or liabilities that are derived from assumptions based on management’s estimate of assumptions that market participants would use in pricing the assets or liabilities.
The Company records the fair values of financial assets and liabilities on a recurring and nonrecurring basis using the following methods and assumptions:
| Investment securities | Investment securities are recorded at fair value on a recurring basis. Fair values for securities are based on quoted market prices, where available. If quoted prices are not available, fair values are based on quoted market prices of similar instruments or are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the pricing relationship or correlation among other benchmark quoted securities. Investment securities valued using quoted market prices of similar instruments or that are valued using matrix pricing are classified as Level 2. |
|---|---|
| Loans held for sale | Mortgage loans held for sale are carried at fair value determined using current secondary market prices for loans with similar characteristics, that is, using Level 2 inputs. |
| Derivatives | The fair value of the Company's interest rate swap agreements to facilitate customer transactions are based upon fair values provided from entities that engage in interest rate swap activity and is based upon projected future cash flows and interest rates. The fair value of interest rate lock commitments associated with the mortgage pipeline is based on fees currently charged to enter into similar agreements, and for fixed-rate commitments, the difference between current levels of interest rates and the committed rates is also considered. The fair values of the Company's designated cash flow and fair value hedges are determined by calculating the difference between the discounted fixed rate cash flows and the discounted variable rate cash flows. The fair values of both the Company's hedges, including designated cash flow hedges and designated fair value hedges are based on pricing models that utilize observable market inputs. These financial instruments are classified as Level 2. |
| OREO | OREO is comprised of properties obtained in partial or total satisfaction of loan obligations and excess land and facilities held for sale. OREO acquired in settlement of indebtedness is recorded at the lower of the carrying amount of the loan or the fair value of the real estate less costs to sell. Fair value is determined on a nonrecurring basis based on appraisals by qualified licensed appraisers and is adjusted for management’s estimates of costs to sell and holding period discounts. OREO valuations are classified as Level 3. |
| Mortgage servicing rights | MSRs are carried at fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, prepayment speeds, servicing costs, and other factors. As such, MSRs are considered Level 3. |
| Collateral- dependent loans | Collateral-dependent loans are loans for which, based on current information and events, the Company has determined 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 and it is probable that the creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collateral-dependent loans are classified as Level 3. |
The balances and levels of the assets and liabilities measured at fair value on a recurring basis as of December 31, 2024 and 2023 are presented in the following tables:
| At December 31, 2024 | Quoted pricesin activemarkets foridentical assets(liabilities)(level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total |
|---|---|---|---|---|
| Recurring valuations: | ||||
| Financial assets: | ||||
| AFS debt securities: | ||||
| U.S. government agency securities | $— | $563,007 | $— | $563,007 |
| Mortgage-backed securities - residential | — | 810,999 | — | 810,999 |
| Mortgage-backed securities - commercial | — | 14,857 | — | 14,857 |
| Municipal securities | — | 147,857 | — | 147,857 |
| U.S. Treasury securities | — | 299 | — | 299 |
| Corporate securities | — | 989 | — | 989 |
| Total securities | $— | $1,538,008 | $— | $1,538,008 |
| Loans held for sale, at fair value | $— | $95,403 | $— | $95,403 |
| Mortgage servicing rights | — | — | 162,038 | 162,038 |
| Derivatives | — | 29,951 | — | 29,951 |
| Financial Liabilities: | ||||
| Derivatives | — | 32,383 | — | 32,383 |
| At December 31, 2023 | Quoted pricesin activemarkets foridentical assets(liabilities)(level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total |
|---|---|---|---|---|
| Recurring valuations: | ||||
| Financial assets: | ||||
| AFS debt securities: | ||||
| U.S. government agency securities | $— | $203,956 | $— | $203,956 |
| Mortgage-backed securities - residential | — | 896,971 | — | 896,971 |
| Mortgage-backed securities - commercial | — | 16,961 | — | 16,961 |
| Municipal securities | — | 242,263 | — | 242,263 |
| U.S. Treasury securities | — | 108,496 | — | 108,496 |
| Corporate securities | — | 3,326 | — | 3,326 |
| Total securities | $— | $1,471,973 | $— | $1,471,973 |
| Loans held for sale, at fair value | $— | $46,618 | $— | $46,618 |
| Mortgage servicing rights | — | — | 164,249 | 164,249 |
| Derivatives | — | 34,738 | — | 34,738 |
| Financial Liabilities: | ||||
| Derivatives | — | 38,215 | — | 38,215 |
The balances and levels of the assets measured at fair value on a nonrecurring basis as of December 31, 2024 and 2023 are presented in the following tables:
| At December 31, 2024 | Quoted pricesin activemarkets foridentical assets(liabilities (level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total |
|---|---|---|---|---|
| Nonrecurring valuations: | ||||
| Financial assets: | ||||
| Other real estate owned | $— | $— | $2,873 | $2,873 |
| Collateral-dependent net loans held for investment: | ||||
| Commercial and industrial | — | — | 694 | 694 |
| Construction | — | — | 20,818 | 20,818 |
| Multifamily | — | — | 9,000 | 9,000 |
| Total collateral-dependent loans | $— | $— | $30,512 | $30,512 |
| At December 31, 2023 | Quoted pricesin activemarkets foridentical assets(liabilities)(level 1) | Significant other observable inputs (level 2) | Significant unobservable inputs (level 3) | Total |
|---|---|---|---|---|
| Nonrecurring valuations: | ||||
| Financial assets: | ||||
| Other real estate owned | $— | $— | $2,400 | $2,400 |
| Collateral-dependent net loans held for investment: | ||||
| Commercial and industrial | $— | $— | $12,338 | $12,338 |
| Construction | — | — | 203 | 203 |
| Residential real estate: | ||||
| 1-4 family mortgage | — | — | 429 | 429 |
| Consumer and other | — | — | 71 | 71 |
| Total collateral-dependent loans | $— | $— | $13,041 | $13,041 |
Historically, the Company had a portfolio of acquired commercial loans. There were no such loans outstanding as of December 31, 2024 as the last relationship was exited during the year ended December 31, 2023. These commercial loans were measured at fair value. As such, these loans were excluded from the ACL.
The following table sets forth the changes in fair value associated with this portfolio for the years ended December 31, 2023 and 2022.
| Principal balance | Fair Value discount | Fair Value | |
|---|---|---|---|
| Carrying value at beginning of period | $34,357 | $(3,867) | $30,490 |
| Change in fair value: | |||
| Paydowns and payoffs | (28,376) | — | (28,376) |
| Write-offs to discount | (5,981) | 5,981 | — |
| Changes in valuation included in other noninterest income | — | (2,114) | (2,114) |
| Carrying value at end of period | $— | $— | $— |
| Principal balance | Fair Value discount | Fair Value | |
|---|---|---|---|
| Carrying value at beginning of period | $86,762 | $(7,463) | $79,299 |
| Change in fair value: | |||
| Paydowns and payoffs | (43,676) | — | (43,676) |
| Write-offs to discount | (8,729) | 8,729 | — |
| Changes in valuation included in other noninterest income | — | (5,133) | (5,133) |
| Carrying value at end of period | $34,357 | $(3,867) | $30,490 |
The significant unobservable inputs (Level 3) used in the valuation and changes in fair value associated with the Company’s mortgage servicing rights for the years ended December 31, 2024, 2023, and 2022 are detailed at Note 8, “Mortgage servicing rights.”
The following tables present information as of December 31, 2024 and 2023 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:
| Financial instrument | Fair Value | Valuation technique | Significant unobservable inputs | Range ofinputs |
|---|---|---|---|---|
| Collateral-dependent net loans held for investment | $30,512 | Valuation of collateral | Discount for comparable sales | 10%-40% |
| Other real estate owned | $2,873 | Appraised value of property less costs to sell | Discount for costs to sell | 0%-10% |
| Financial instrument | Fair Value | Valuation technique | Significant unobservable inputs | Range ofinputs |
|---|---|---|---|---|
| Collateral-dependent net loans held for investment | $13,041 | Valuation of collateral | Discount for comparable sales | 10%-61% |
| Other real estate owned | $2,400 | Appraised value of property less costs to sell | Discount for costs to sell | 0%-15% |
Fair value for collateral-dependent loans is determined based on the estimated value of the collateral securing the loans, less estimated selling costs and closing costs related to liquidation of the collateral. For loans secured by real estate, the fair value is determined based on appraisals performed by qualified appraisers and reviewed by qualified personnel. For non-real estate collateral, fair value is determined based on various sources, including third party asset valuation and internally determined values based on cost adjusted or other judgmentally determined factors. Collateral-dependent loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on changes in market conditions from the time of valuation and management’s knowledge of the borrower and borrower’s business. As of December 31, 2024 and 2023, total amortized cost of collateral-dependent loans measured on a nonrecurring basis amounted to $34,712 and $18,166, respectively. The allowance for credit losses is calculated as the amount for which the loan’s amortized cost basis exceeds fair value.
Other real estate owned acquired in settlement of indebtedness is recorded at fair value of the real estate less estimated costs to sell. Subsequently, it may be necessary to record nonrecurring fair value adjustments for declines in fair value. Any write-downs based on the asset’s fair value at the date of foreclosure are charged to the allowance for credit losses.
Appraisals for both collateral-dependent loans and other real estate owned are performed by certified appraisers whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the lending administrative department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry wide statistics. Collateral-dependent loans that are dependent on recovery through sale of equipment, such as farm equipment, automobiles and aircrafts are generally valued based on public source pricing or subscription services while more complex assets are valued through leveraging brokers who have expertise in the collateral involved.
Fair value option
The following table summarizes the Company’s loans held for sale as of the dates presented:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Loans held for sale under a fair value option: | ||
| Mortgage loans held for sale | 95,403 | 46,618 |
| Loans held for sale not accounted for under a fair value option: | ||
| Mortgage loans held for sale - guaranteed GNMA repurchase option | 31,357 | 21,229 |
| Total loans held for sale | $126,760 | $67,847 |
Mortgage loans held for sale
Net gain of $376 and net losses $121 and $13,677 resulting from fair value changes of mortgage loans were recorded in income during the years ended December 31, 2024, 2023, and 2022, respectively. The amount does not reflect changes in fair values of related derivative instruments used to hedge exposure to market-related risks associated with these mortgage loans held for sale. The net change in fair value of these loans held for sale and derivatives resulted in a net gain of $1,241 and net losses of $1,815 and $17,633 for the years ended December 31, 2024, 2023, and 2022, respectively. The change in fair value of both mortgage loans held for sale and the related derivative instruments are recorded in mortgage banking income in the consolidated statements of income. Election of the fair value option allows the Company to reduce the accounting volatility that would otherwise result from the asymmetry created by accounting for the financial instruments at the lower of cost or fair value and the derivatives at fair value.
The Company’s valuation of mortgage loans held for sale incorporates an assumption for credit risk; however, given the short-term period that the Company holds these mortgage loans held for sale, valuation adjustments attributable to instrument-specific credit risk is nominal.
The following table summarizes the differences between the fair value and the principal balance for mortgage loans held for sale measured at fair value as of December 31, 2024 and 2023:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Aggregate fair value | $95,403 | $46,618 |
| Aggregate unpaid principal balance | 93,918 | 45,509 |
| Difference | $1,485 | $1,109 |
The following table contains the estimated fair values and the related carrying values of the Company’s financial instruments. Non-financial instruments are excluded from the table below.
| Fair Value | |||||
|---|---|---|---|---|---|
| December 31, 2024 | Carrying amount | Level 1 | Level 2 | Level 3 | Total |
| Financial assets: | |||||
| Cash and cash equivalents | $1,042,488 | $1,042,488 | $— | $— | $1,042,488 |
| Investment securities | 1,538,008 | — | 1,538,008 | — | 1,538,008 |
| Net loans held for investment | 9,450,442 | — | — | 9,221,311 | 9,221,311 |
| Loans held for sale, at fair value | 95,403 | — | 95,403 | — | 95,403 |
| Interest receivable | 49,611 | 629 | 8,012 | 40,970 | 49,611 |
| Mortgage servicing rights | 162,038 | — | — | 162,038 | 162,038 |
| Derivatives | 29,951 | — | 29,951 | — | 29,951 |
| Financial liabilities: | |||||
| Deposits: | |||||
| Without stated maturities | $9,361,140 | $9,361,140 | $— | $— | $9,361,140 |
| With stated maturities | 1,849,294 | — | 1,846,989 | — | 1,846,989 |
| Securities sold under agreements torepurchase and federal funds purchased | 13,499 | 13,499 | — | — | 13,499 |
| Subordinated debt, net | 130,704 | — | — | 126,684 | 126,684 |
| Interest payable | 24,182 | 3,759 | 18,923 | 1,500 | 24,182 |
| Derivatives | 32,383 | — | 32,383 | — | 32,383 |
| Fair Value | |||||
|---|---|---|---|---|---|
| December 31, 2023 | Carrying amount | Level 1 | Level 2 | Level 3 | Total |
| Financial assets: | |||||
| Cash and cash equivalents | $810,932 | $810,932 | $— | $— | $810,932 |
| Investment securities | 1,471,973 | — | 1,471,973 | — | 1,471,973 |
| Net loans held for investment | 9,258,457 | — | — | 9,068,518 | 9,068,518 |
| Loans held for sale, at fair value | 46,618 | — | 46,618 | — | 46,618 |
| Interest receivable | 52,715 | 388 | 8,551 | 43,776 | 52,715 |
| Mortgage servicing rights | 164,249 | — | — | 164,249 | 164,249 |
| Derivatives | 34,738 | — | 34,738 | — | 34,738 |
| Financial liabilities: | |||||
| Deposits: | |||||
| Without stated maturities | $8,927,654 | $8,927,654 | $— | $— | $8,927,654 |
| With stated maturities | 1,620,633 | — | 1,614,400 | — | 1,614,400 |
| Securities sold under agreements torepurchase and federal funds purchased | 108,764 | 108,764 | — | — | 108,764 |
| Bank Term Funding Program | 130,000 | — | 130,000 | — | 130,000 |
| Subordinated debt, net | 129,645 | — | — | 122,671 | 122,671 |
| Interest payable | 18,809 | 4,104 | 13,205 | 1,500 | 18,809 |
| Derivatives | 38,215 | — | 38,215 | — | 38,215 |
Note (17)—Parent company financial statements
The following information presents the condensed balance sheets, statements of income and cash flows of FB Financial Corporation as of December 31, 2024 and 2023 and for each of the years in the three-year period ended December 31, 2024.
| As of December 31, | ||
|---|---|---|
| Balance sheets | 2024 | 2023 |
| Assets | ||
| Cash and cash equivalents(1) | $32,857 | $21,448 |
| Investment in subsidiaries(1) | 1,527,292 | 1,449,439 |
| Other assets | 38,918 | 15,291 |
| Goodwill | 29 | 29 |
| Total assets | $1,599,096 | $1,486,207 |
| Liabilities and shareholders' equity | ||
| Liabilities | ||
| Borrowings | $30,930 | $30,930 |
| Accrued expenses and other liabilities | 628 | 483 |
| Total liabilities | 31,558 | 31,413 |
| Shareholders' equity | ||
| Common stock | 46,663 | 46,849 |
| Additional paid-in capital | 860,266 | 864,258 |
| Retained earnings | 762,293 | 678,412 |
| Accumulated other comprehensive loss | (101,684) | (134,725) |
| Total shareholders' equity | 1,567,538 | 1,454,794 |
| Total liabilities and shareholders' equity | $1,599,096 | $1,486,207 |
(1) Eliminates in consolidation
| Years Ended December 31, | |||
|---|---|---|---|
| Statements of income | 2024 | 2023 | 2022 |
| Income | |||
| Dividend income from bank subsidiary(1) | $83,200 | $49,000 | $49,000 |
| Dividend income from nonbank subsidiary(1) | — | 530 | — |
| Other income | 7 | 57 | 89 |
| Total income | 83,207 | 49,587 | 49,089 |
| Expenses | |||
| Interest expense | 2,107 | 1,590 | 1,587 |
| Salaries, legal and professional fees | 1,549 | 1,461 | 1,590 |
| Other noninterest expense | 426 | 478 | 771 |
| Total expenses | 4,082 | 3,529 | 3,948 |
| Income before income tax benefit and equity in undistributed earnings of subsidiaries | 79,125 | 46,058 | 45,141 |
| Federal and state income tax benefit | (1,047) | (887) | (1,002) |
| Income before equity in undistributed earnings of subsidiaries | 80,172 | 46,945 | 46,143 |
| Equity in undistributed earnings from bank subsidiary(1) | 35,863 | 73,832 | 76,232 |
| Equity in undistributed earnings from nonbank subsidiary(1) | — | (553) | 2,180 |
| Net income | $116,035 | $120,224 | $124,555 |
(1) Eliminates in consolidation
| Years Ended December 31, | |||
|---|---|---|---|
| Statements of cash flows | 2024 | 2023 | 2022 |
| Operating Activities | |||
| Net income | $116,035 | $120,224 | $124,555 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Equity in undistributed income of bank subsidiary | (35,863) | (73,832) | (76,232) |
| Equity in undistributed income of nonbank subsidiary | — | 553 | (2,180) |
| Stock-based compensation expense | 9,485 | 10,381 | 9,857 |
| (Increase) decrease in other assets | (24,055) | 1,017 | (802) |
| Decrease in other liabilities | (8,584) | (4,064) | (7,381) |
| Net cash provided by operating activities | 57,018 | 54,279 | 47,817 |
| Investing Activities | |||
| Net cash provided by investing activities | — | — | — |
| Financing Activities | |||
| Stock-based compensation withholding payments | (1,846) | (3,379) | (2,842) |
| Net proceeds from sale of common stock under employee stock purchase program | 882 | 723 | 1,212 |
| Repurchase of common stock | (12,699) | (4,944) | (39,979) |
| Dividends paid on common stock | (31,780) | (28,057) | (24,503) |
| Dividend equivalent payments made upon vesting of equity compensation | (166) | (226) | (168) |
| Net cash used in financing activities | (45,609) | (35,883) | (66,280) |
| Net increase (decrease) in cash and cash equivalents | 11,409 | 18,396 | (18,463) |
| Cash and cash equivalents at beginning of year | 21,448 | 3,052 | 21,515 |
| Cash and cash equivalents at end of year | $32,857 | $21,448 | $3,052 |
| Supplemental noncash disclosures: | |||
| Dividends declared not paid on restricted stock units and performance stock units | $374 | $287 | $222 |
| Noncash dividends from bank subsidiary | 21,700 | — | — |
Note (18)—Segment reporting
The Company and the Bank are engaged in the business of banking and provide a full range of financial services. The Company determines reportable segments based on the significance of the segment’s operating results to the overall Company, the products and services offered, customer characteristics, processes and service delivery of the segments and the regular financial performance review and allocation of resources by the Chief Executive Officer, the Company’s chief operating decision maker. The Company has identifiedtwo distinct reportable segments—Banking and Mortgage. The Company’s primary segment is Banking, which provides a full range of deposit and lending products and services to corporate, commercial and consumer customers. The Company also originates conforming residential mortgage loans through its Mortgage segment, whose activities include the servicing of residential mortgage loans and securitization of loans to third party private investors or government sponsored agencies.
The chief operating decision maker uses income before income taxes as the measure of segment profit or loss to assess the performance of and allocate resources to each segment. Interest income provides the primary revenue in the Banking segment, and mortgage banking income provides the primary revenue in the Mortgage segment. Interest expense, provision for credit losses, and salaries, commissions and employee benefits provide the significant expenses in the Banking segment, and salaries, commissions and employee benefits provide the significant expenses in the Mortgage segment. These figures are regularly provided to the chief operating decision maker and are monitored through budget-to-actual variance review.
Beginning in 2024, the Company began assigning a transfer rate to allocate net interest income to products and business segments. Through this process, the Company formulates a loan funding charge and a deposit funding credit for its entire loan and deposit portfolios. The intent of the transfer rate methodology is to transfer interest rate risk among the segments and allow management to better measure the net interest margin contribution of its products and business segments. Changes in management structure or allocation methodologies and procedures result in changes in reported segment financial data. Prior period results have been adjusted to conform to the current methodology.
The following tables present selected financial information with respect to the Company’s reportable segments for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, 2024 · Banking(2) · Mortgage · Consolidated | ||||
|---|---|---|---|---|
| Interest income | $726,033 | $(495) | $725,538 | |
| Interest expense | 315,250 | (6,215) | 309,035 | |
| Net interest income | 410,783 | 5,720 | 416,503 | |
| Provisions for (reversals of) credit losses | 12,264 | (260) | 12,004 | |
| Net interest income after provision for credit losses | 398,519 | 5,980 | 404,499 | |
| Mortgage banking income | — | 62,912 | 62,912 | |
| Change in fair value of mortgage servicing rights, net of hedging(1) | — | (16,278) | (16,278) | |
| Other noninterest (loss) income | (8,376) | 812 | (7,564) | |
| Total noninterest (loss) income | (8,376) | 47,446 | 39,070 | |
| Salaries, commissions and employee benefits | 154,411 | 29,402 | 183,813 | |
| Depreciation and amortization | 11,541 | 425 | 11,966 | |
| Amortization of intangibles | 2,947 | — | 2,947 | |
| Other noninterest expense(3) | 78,172 | 20,001 | 98,173 | |
| Total noninterest expense | 247,071 | 49,828 | 296,899 | |
| Income before income taxes | $143,072 | $3,598 | $146,670 | |
| Income tax expense | 30,619 | |||
| Net income applicable to FB Financial Corporation and noncontrolling interest | 116,051 | |||
| Net income applicable to noncontrolling interest(2) | 16 | |||
| Net income applicable to FB Financial Corporation | $116,035 | |||
| Total assets | $12,554,435 | $603,047 | $13,157,482 | |
| Goodwill | 242,561 | — | 242,561 | |
(3) Other noninterest expense for Banking includes expenses for occupancy and equipment expense, data processing, advertising, legal and professional fees and other expenses. Other noninterest expense for Mortgage includes expenses for occupancy and equipment expense, data processing, advertising, legal and professional fees, servicing expenses and other expenses.
| Year Ended December 31, 2023 · Banking(2) · Mortgage · Consolidated | ||||
|---|---|---|---|---|
| Interest income | $678,591 | $(181) | $678,410 | |
| Interest expense | 277,342 | (6,149) | 271,193 | |
| Net interest income | 401,249 | 5,968 | 407,217 | |
| Provisions for (reversals of) credit losses | 2,599 | (60) | 2,539 | |
| Net interest income after provision for credit losses | 398,650 | 6,028 | 404,678 | |
| Mortgage banking income | — | 60,918 | 60,918 | |
| Change in fair value of mortgage servicing rights, net of hedging(1) | — | (16,226) | (16,226) | |
| Other noninterest income | 25,831 | 20 | 25,851 | |
| Total noninterest income | 25,831 | 44,712 | 70,543 | |
| Salaries, commissions and employee benefits | 170,625 | 32,816 | 203,441 | |
| Depreciation and amortization | 10,444 | 736 | 11,180 | |
| Amortization of intangibles | 3,659 | — | 3,659 | |
| Other noninterest expense(3) | 85,407 | 21,242 | 106,649 | |
| Total noninterest expense | 270,135 | 54,794 | 324,929 | |
| Income (loss) before income taxes | $154,346 | $(4,054) | $150,292 | |
| Income tax expense | 30,052 | |||
| Net income applicable to FB Financial Corporation and noncontrolling interest | 120,240 | |||
| Net income applicable to noncontrolling interest(2) | 16 | |||
| Net income applicable to FB Financial Corporation | $120,224 | |||
| Total assets | $12,050,245 | $554,158 | $12,604,403 | |
| Goodwill | 242,561 | — | 242,561 | |
(3) Other noninterest expense for Banking includes expenses for occupancy and equipment expense, data processing, advertising, legal and professional fees and other expenses. Other noninterest expense for Mortgage includes expenses for occupancy and equipment expense, data processing, advertising, legal and professional fees, servicing expenses and other expenses.
| Year Ended December 31, 2022 · Banking(2) · Mortgage · Consolidated | ||||
|---|---|---|---|---|
| Interest income | $470,430 | $10,992 | $481,422 | |
| Interest expense | 71,405 | (2,218) | 69,187 | |
| Net interest income | 399,025 | 13,210 | 412,235 | |
| Provisions for credit losses | 18,982 | — | 18,982 | |
| Net interest income after provision for credit losses | 380,043 | 13,210 | 393,253 | |
| Mortgage banking income | — | 83,679 | 83,679 | |
| Change in fair value of mortgage servicing rights, net of hedging(1) | — | (10,099) | (10,099) | |
| Other noninterest income (loss) | 41,312 | (225) | 41,087 | |
| Total noninterest income | 41,312 | 73,355 | 114,667 | |
| Salaries, commissions and employee benefits | 150,408 | 61,083 | 211,491 | |
| Depreciation and amortization | 7,035 | 982 | 8,017 | |
| Amortization of intangibles | 4,585 | — | 4,585 | |
| Other noninterest expense(3) | 63,248 | 61,005 | 124,253 | |
| Total noninterest expense | 225,276 | 123,070 | 348,346 | |
| Income (loss) before income taxes | $196,079 | $(36,505) | $159,574 | |
| Income tax expense | 35,003 | |||
| Net income applicable to FB Financial Corporation and noncontrolling interest | 124,571 | |||
| Net income applicable to noncontrolling interest(2) | 16 | |||
| Net income applicable to FB Financial Corporation | $124,555 | |||
| Total assets | $12,232,849 | $614,907 | $12,847,756 | |
| Goodwill | 242,561 | — | 242,561 | |
(3) Other noninterest expense for Banking includes expenses for occupancy and equipment expense, data processing, advertising, legal and professional fees and other expenses. Other noninterest expense for Mortgage includes expenses for occupancy and equipment expense, data processing, advertising, legal and professional fees, servicing expenses, restructuring expenses and other expenses.
Note (19)—Minimum capital requirements
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
Under regulatory guidance for non-advanced approach institutions, the Bank and Company are required to maintain minimum capital ratios as outlined in the table below. Minimum risk-based capital adequacy ratios below include a capital conservation buffer of 2.50%. As of December 31, 2024 and 2023, the Bank and Company met all capital adequacy requirements to which they are subject. Additionally, under U.S. Basel III Capital Rules, the Bank and Company opted out of including accumulated other comprehensive income in regulatory capital.
The Company elected to phase-in the impact related to adopting ASU 2016-13 over the permissible five-year transition relief period and delayed the initial impact of CECL adoption plus 25% of the quarterly increases in ACL in the first two years after adoption. Beginning in 2022, the cumulative amount of the transition adjustments became fixed and were phased out in annual increments over a three-year period. 2024 represents the final year of this CECL adoption phase out, with 25% of the initial impact of CECL adoption being adjusted out of regulatory capital calculations.
Actual and required capital amounts and ratios are included below as of the dates indicated.
| December 31, 2024 | Actual | Minimum Requirement for Capital Adequacy withCapital Buffer | To Qualify as Well-Capitalized Under Prompt Corrective Action Provisions | |||
|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| Total Capital (to risk-weighted assets) | ||||||
| FB Financial Corporation | $1,721,941 | 15.2% | $1,187,163 | 10.5% | N/A | N/A |
| FirstBank | 1,650,305 | 14.7% | 1,175,095 | 10.5% | $1,119,138 | 10.0% |
| Tier 1 Capital (to risk-weighted assets) | ||||||
| FB Financial Corporation | $1,480,722 | 13.1% | $961,037 | 8.5% | N/A | N/A |
| FirstBank | 1,410,505 | 12.6% | 951,267 | 8.5% | $895,310 | 8.0% |
| Common Equity Tier 1 Capital (to risk-weighted assets) | ||||||
| FB Financial Corporation | $1,450,722 | 12.8% | $791,442 | 7.0% | N/A | N/A |
| FirstBank | 1,410,505 | 12.6% | 783,397 | 7.0% | $727,440 | 6.5% |
| Tier 1 Capital (to average assets) | ||||||
| FB Financial Corporation | $1,480,722 | 11.3% | $522,557 | 4.0% | N/A | N/A |
| FirstBank | 1,410,505 | 10.8% | 521,538 | 4.0% | $651,923 | 5.0% |
| December 31, 2023 | Actual | Minimum Requirement for Capital Adequacy withCapital Buffer | To Qualify as Well-Capitalized Under Prompt Corrective Action Provisions | |||
|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| Total Capital (to risk-weighted assets) | ||||||
| FB Financial Corporation | $1,635,848 | 14.5% | $1,182,028 | 10.5% | N/A | N/A |
| FirstBank | 1,600,950 | 14.2% | 1,179,886 | 10.5% | $1,123,701 | 10.0% |
| Tier 1 Capital (to risk-weighted assets) | ||||||
| FB Financial Corporation | $1,405,890 | 12.5% | $956,880 | 8.5% | N/A | N/A |
| FirstBank | 1,370,991 | 12.2% | 955,145 | 8.5% | $898,960 | 8.0% |
| Common Equity Tier 1 Capital(to risk-weighted assets) | ||||||
| FB Financial Corporation | $1,375,890 | 12.2% | $788,018 | 7.0% | N/A | N/A |
| FirstBank | 1,370,991 | 12.2% | 786,590 | 7.0% | $730,405 | 6.5% |
| Tier 1 Capital (to average assets) | ||||||
| FB Financial Corporation | $1,405,890 | 11.3% | $496,485 | 4.0% | N/A | N/A |
| FirstBank | 1,370,991 | 11.1% | 495,761 | 4.0% | $619,701 | 5.0% |
Note (20)—Employee benefit plans
401(k) plan
The Company sponsors a defined contribution plan which covers substantially all employees and allows participating employees to contribute the maximum amount of their eligible salary subject to certain limits based on the federal tax laws. The Company has an employer match of 50% of the first 6% of an employee’s salary with any such contributions vesting ratably over athree-year period. For the years ended December 31, 2024, 2023, and 2022, matching employer contributions totaled $3,225, $3,450 and $3,686 respectively.
Acquired supplemental retirement plans
The Company has nonqualified supplemental retirement plans for certain former employees that were assumed through acquisitions. As of December 31, 2024 and 2023, other liabilities on the consolidated balance sheets included post-retirement benefits payable of $2,328 and $2,152, respectively, related to these plans. For the years ended December 31, 2024, 2023, and 2022, the expense related to these plans and payments to the participants were not meaningful. The Company also acquired single premium life insurance policies on these individuals. At December 31, 2024 and 2023, cash surrender value of bank-owned life insurance was $72,504 and $76,143, respectively. Income related to these policies (net of related insurance premium expense) amounted to $3,753, $1,871 and $1,452 for the years ended December 31, 2024, 2023, and 2022, respectively.
Note (21)—Stock-based compensation
Restricted Stock Units
The Company grants RSUs under compensation arrangements for the benefit of certain employees and directors. RSU grants are subject to time-based vesting with associated compensation recognized on a straight-line basis based on the grant date fair value of the awards. The total number of RSUs granted represents the number of awards eligible to vest based upon the service conditions set forth in the grant agreements.
The following table summarizes changes in RSUs for the year ended December 31, 2024:
| Restricted StockUnitsOutstanding | WeightedAverage GrantDateFair Value | |
|---|---|---|
| Balance at beginning of period (unvested) | 323,520 | $37.52 |
| Granted | 182,447 | 36.07 |
| Vested | (150,194) | 37.64 |
| Forfeited | (10,337) | 37.34 |
| Balance at end of period (unvested) | 345,436 | $36.71 |
The total fair value of RSUs vested and released was $5,653, $8,089, and $8,018 for the years ended December 31, 2024, 2023, and 2022, respectively.
The compensation cost related to the grants and vesting of RSUs was $7,340, $7,438, and $7,372 for the years ended December 31, 2024, 2023, and 2022, respectively. This includes amounts paid related to grants and compensation for directors elected to be settled in stock amounting to $838, $834, and $663 for the years ended December 31, 2024, 2023, and 2022, respectively.
As of December 31, 2024, there was $6,825 of total unrecognized compensation cost related to unvested RSUs which is expected to be recognized over a weighted-average period of 1.68 years. Additionally, as of December 31, 2024, there were 1,351,486 shares available for issuance under the Company’s stock compensation plans. As of December 31, 2024 and 2023, there was $344 and $268, respectively, accrued in other liabilities related to dividend equivalent units declared to be paid upon vesting and distribution of the underlying RSUs.
Performance-Based Restricted Stock Units
The Company awards PSUs to certain employees. Under the terms of the awards, the number of units that will vest and convert to shares of common stock will be based on the Company’s achievement of certain performance metrics over a fixed three-year performance period. The number of shares issued upon vesting can range from 0% to 200% of the PSUs granted.
For PSUs granted prior to December 31, 2023, performance factors will be based on the Company’s achievement of core return on average tangible common equity over the performance period relative to a predefined peer group.
For PSUs granted after December 31, 2023, performance factors will be based on a combination of the same metric discussed above as well as the Company’s adjusted tangible book value over the performance period.
Compensation expense for PSUs is estimated each period based on the fair value of the Company’s stock at the grant date and the most probable outcome of the performance condition, adjusted for the passage of time within the performance period of the awards.
The following table summarizes information about the changes in PSUs as of and for the year ended December 31, 2024:
| Performance StockUnitsOutstanding(1) | WeightedAverage GrantDateFair Value | |
|---|---|---|
| Balance at beginning of period (unvested) | 176,163 | $40.86 |
| Granted | 100,267 | 35.60 |
| Performance adjustment (2) | (9,778) | 42.71 |
| Vested | (40,071) | 42.71 |
| Forfeited or expired | (3,188) | 38.07 |
| Balance at end of period (unvested) | 223,393 | $38.06 |
| (1) PSUs are presented as outstanding, granted and forfeited in the table above assuming targets are met and the awards pay out at 100%. (2) The performance adjustment represents the difference in shares ultimately awarded due to performance attainment above or below target. | ||
The following table summarizes data related to the Company’s outstanding PSUs as of December 31, 2024:
| Grant Year | Grant Price | Performance Period | PSUs Outstanding |
|---|---|---|---|
| 2022 | $44.44 | 2022 to 2024 | 48,710 |
| 2023 | $37.17 | 2023 to 2025 | 75,893 |
| 2024 | $35.60 | 2024 to 2026 | 98,790 |
The Company recorded compensation cost $2,145, $2,943, and $2,485 for the years ended December 31, 2024, 2023, and 2022, respectively. As of December 31, 2024, maximum unrecognized compensation cost at 200% payout related to the unvested PSUs was $12,770, and the weighted average remaining performance period over which the cost could be recognized was 1.79 years. As of December 31, 2024 and 2023, there was $217 and $85, respectively, accrued in other liabilities related to dividend equivalent units declared to be paid upon vesting and distribution of the underlying PSUs.
Employee Stock Purchase Plan
The Company maintains an employee stock purchase plan under which employees, through payroll deductions, are able to purchase shares of Company common stock. The employee purchase price is 95% of the lower of the market price on the first or last day of the offering period. The maximum number of shares issuable during any offering period is 200,000 shares, limited to 725 shares for each participating employee. There were 21,862,20,520, and 26,950 shares of common stock issued under the ESPP with proceeds from employee payroll withholdings of $861, $686, and $1,087 during the years ended December 31, 2024, 2023, and 2022, respectively. As of December 31, 2024, there were 2,272,364 shares available for issuance under the ESPP.
Note (22)—Related party transactions
Loans
The Bank has made and expects to continue to make loans tomanagement, executive officers, the directors and significant shareholders of the Company and their related interests in the ordinary course of business, in compliance with regulatory requirements.
An analysis of loans tomanagement, executive officers, the directors and significant shareholdersof the Bank and their related interests is presented below:
| Loans outstanding at January 1, 2024 | $49,073 |
|---|---|
| New loans and advances | 5,041 |
| Change in related party status | — |
| Repayments | (22,708) |
| Loans outstanding at December 31, 2024 | $31,406 |
Unfunded commitments to management, executive officers, the directors, and significant shareholders and their related interests totaled $14,510 and $44,206 at December 31, 2024 and 2023, respectively.
Deposits
The Bank held deposits from related parties totaling $282,963 and $316,141 as of December 31, 2024 and 2023, respectively.
Leases
The Bank leases various office spaces from entities owned by certain directors of the Company under varying terms. Lease expense for these properties totaled $411, $385, and $396 for the years ended December 31, 2024, 2023, and 2022, respectively.
Aviation lease
Through a wholly-owned subsidiary, FBK Aviation, LLC, the Company owns and maintains an aircraft. FBK Aviation, LLC maintains non-exclusive aircraft leases with entities owned by certain directors. The Company recognized income $50, $28, and $52 during the years ended December 31, 2024, 2023, and 2022, respectively, under these agreements.
Equity investment in preferred stock and master loan purchase agreement
The Company holds an equity investment in a privately held entity which originates manufactured housing loans through utilization of its proprietary developed technology. As a result of the investment, the Company holds two board seats on the entity’s board of directors. The Company also has a master loan purchase agreement with the entity to purchase up to $250,000 in manufactured housing loan production over an initial five-year term. Under this agreement, the Company purchased $58,171 and $33,164 of loans for the years ended December 31, 2024 and 2023, respectively. No such loans were purchased during the year ended December 31, 2022. As of December 31, 2024 and 2023, the amortized cost of these loans HFI amounted to $86,890 and $32,154, respectively. See Note 2, “Investment securities”, for additional information on this investment.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.