4 unchanged sentences
We are a bank holding company headquartered in Conway, Arkansas, offering a broad array of financial services through our wholly-owned bank subsidiary, Centennial Bank (sometimes referred to as “Centennial” or the “Bank”).
−Removed: As of March 31, 2022, we had, on a consolidated basis, total assets of $18.62 billion, loans receivable, net of $10.05 billion, total deposits of $14.58 billion, and stockholders’ equity of $2.69 billion.
+Added: As of June 30, 2022, we had, on a consolidated basis, total assets of $24.25 billion, loans receivable, net of allowance for credit losses of $13.63 billion, total deposits of $19.58 billion, and stockholders’ equity of $3.50 billion.
We generate most of our revenue from interest on loans and investments, service charges, and mortgage banking income.
5 unchanged sentences
Key Financial Measures
−Removed: As of or for the Three Months Ended
+Added: As of or for the Three Months Ended June 30, As of or for the Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands, except per share data)
9 unchanged sentences
Tangible book value per share (non-GAAP) (1)
+Added: 9.92 10.31 9.92 10.31
Annualized net interest margin - FTE 3.64% 3.61% 3.46% 3.81%
1 unchanged sentence
Efficiency ratio, as adjusted (non-GAAP) (2)
−Removed: Annualized return on average assets 1.43 2.22
−Removed: Annualized return on average common equity 9.58 14.15
+Added: 46.02 42.07 46.53 41.36
+Added: Return on average assets 0.26 1.81 0.75 2.01
+Added: Return on average common equity 1.78 11.92 5.14 13.02
(1) See Table 19 for the non-GAAP tabular reconciliation.
(2) See Table 23 for the non-GAAP tabular reconciliation.
−Removed: Results of Operations for the Three Months Ended March 31, 2022 and 2021
−Removed: Our net income decreased $26.7 million, or 29.2%, to $64.9 million for the three-month period ended March 31, 2022, from $91.6 million for the same period in 2021.
−Removed: On a diluted earnings per share basis, our earnings were $0.40 per share for the three-month period ended March 31, 2022 compared to $0.55 per share for the three-month period ended March 31, 2021.
−Removed: During the three-month periods ended March 31, 2022 and March 31, 2021, the Company did not record any provision for credit losses.
−Removed: The markets in which we operate have begun to experience significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
−Removed: However, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of March 31, 2022.
−Removed: The Company recorded a $2.1 million adjustment for the increase in fair value of marketable securities, $3.3 million recovery on historic losses for a single borrower and $863,000 in merger and acquisition expenses.
−Removed: Total interest income decreased by $17.7 million, or 10.9%, non-interest expense increased by $4.0 million, or 5.5%, and non-interest income decreased by $14.6 million, or 32.3%.
−Removed: This was partially offset by an $808,000, or 5.5%, decrease in total interest expense.
−Removed: The decrease in interest income was due to a $21.5 million decrease in loan interest income, which was partially offset by a $2.5 million increase in investment income and a $1.3 million increase in interest income on deposits at other banks.
−Removed: The increase in non-interest expense was due to a $1.5 million, or 3.5%, increase in salaries and employee benefits, a $1.2 million, or 19.9%, increase in data processing expense, a $863,000 increase in merger and acquisition expense, and a $599,000, or 3.8%, increase in other operating expenses.
−Removed: The decrease in non-interest income was primarily due to a $7.9 million, or 91.9%, decrease in dividends from FHLB, FRB, FNBB and other, a $4.3 million, or 52.1%, decrease in mortgage lending income, a $3.7 million, or 63.2%, decrease in fair value adjustment for marketable securities which was partially offset by a $1.1 million, or 22.8%, increase in service charges on deposit accounts.
−Removed: The decrease in interest expense was primarily due to a $2.8 million, or 36.5%, decrease in interest on deposits, which was partially offset by a $2.1 million, or 43.5%, increase in interest on subordinated debentures resulting from the completion of the new subordinated debt issue in January 2022.
+Added: Results of Operations for the Three Months Ended June 30, 2022 and 2021
+Added: Our net income decreased $63.1 million, or 79.8%, to $16.0 million for the three-month period ended June 30, 2022, from $79.1 million for the same period in 2021.
+Added: On a diluted earnings per share basis, our earnings were $0.08 per share for the three-month period ended June 30, 2022 compared to $0.48 per share for the three-month period ended June 30, 2021.
+Added: During the second quarter of 2022, we completed the previously announced acquisition of Happy Bancshares, Inc.
+Added: As a result of the acquisition of Happy, which we completed on April 1, 2022, we incurred $48.7 million in merger expenses and recorded a $45.2 million provision for credit losses on acquired loans for the CECL "double count," an $11.4 million provision for credit losses on acquired unfunded commitments, a $2.0 million provision for credit losses on acquired held-to-maturity investment securities.
+Added: The summation of these items reduced earnings by $107.3 million and earnings per share by $0.39 per share for the three-month period ended June 30, 2022.
+Added: The markets in which we operate have been experiencing significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
+Added: However, excluding the impact of the acquisition of Happy, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of June 30, 2022.
+Added: In addition, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments was necessary as of June 30, 2022.
+Added: During the three months ended June 30, 2022, the Company recorded $1.4 million in special dividend from equity investments, $2.4 million in recoveries on historic losses, $1.8 million loss for the decrease in the fair value of marketable securities and $2.1 million in trust preferred securities ("TRUPS") redemption fees.
+Added: Total interest income increased by $62.5 million, or 40.5%, and non-interest income increased by $13.5 million, or 43.3%.
+Added: This was more than offset by a $5.0 million, or 38.0%, increase in total interest expense and a $92.5 million, or 126.7%, increase in non-interest expense.
+Added: The increase in interest income was due to a $40.1 million, or 28.3%, increase in loan interest income, a $16.6 million, or 137.1%, increase in investment income and a $5.9 million, or 828.6%, increase in interest income on deposits at other banks.
+Added: The increase in non-interest income was primarily due to a $5.0 million, or 97.1%, increase in service charges on deposit accounts, a $4.6 million, or 152.6%, increase in other income, a $3.9 million, or 873.0%, increase in trust fees, a $2.9 million, or 29.8%, increase in other services charges and fees and $1.3 million, or 49.1%, increase in dividends from FHLB, FRB, FNBB and other which was partially offset by a $3.1 million, or 244.1%, decrease in the fair value adjustment for marketable securities resulting from a $1.8 million loss for the decrease in the fair value of marketable securities, and a $1.1 million, or 100.0%, decrease in gain on sale of SBA loans.
+Added: Included within other income was $2.4 million in recoveries on historic losses, and included within dividends from FHLB, FRB, FNBB and other was $1.4 million in special dividends.
+Added: The increase in interest expense was primarily due to a $4.3 million, or 66.8%, increase in interest on deposits and a $649,000, or 13.5%, increase in interest on subordinated debentures as a result of the acquisition of $140.0 million of subordinated debt and $23.2 million in trust preferred securities from Happy during the quarter.
+Added: The increase in non-interest expense was due to $48.7 million in merger and acquisition expenses, a $23.3 million, or 55.0%, increase in salaries and employee benefits, an $11.0 million, or 70.7%, increase in other operating expenses, a $5.2 million, or 57.7%, increase in occupancy and equipment and a $4.2 million, or 71.3%, increase in data processing expense.
+Added: Included within other operating expense was $2.1 million in TRUPS redemption fees.
Income tax expense decreased by $21.8 million, or 86.9%, during the quarter due to a decrease in net income.
−Removed: Our net interest margin decreased from 4.02% for the three-month period ended March 31, 2021 to 3.21% for the three-month period ended March 31, 2022.
−Removed: The yield on interest earning assets was 3.55% and 4.41% for the three months ended March 31, 2022 and 2021, respectively, as average interest earning assets increased from $15.12 billion to $16.77 billion.
−Removed: The increase in average earning assets is primarily the result of a $1.89 billion increase in average interest-bearing balances due from banks and an $851.9 million increase in average investment securities.
−Removed: This was partially offset by the $1.09 billion decrease in average loans receivable.
−Removed: Average PPP loan balances were $78.0 million for the three months ended March 31, 2022, compared to $633.8 million for the three months ended March 31, 2021.
−Removed: These loans bear interest at 1.00% plus the accretion of the deferred origination fee.
−Removed: Including deferred fees, we recognized total interest income of $2.2 million on PPP loans for the three months ended March 31, 2022 compared to $11.9 million for the three months ended March 31, 2021.
−Removed: The PPP loans were accretive to the net interest margin by 4 basis points for the three months ended March 31, 2022 compared to 16 basis points for the three months ended March 31, 2021.
−Removed: As of March 31, 2022, the Company had $1.6 million in remaining unamortized PPP fees.
−Removed: The market has continued to experience significant amounts of excess liquidity, and the Company completed an underwritten public offering of $300.0 million in aggregate principal of its 3.125% Fixed-to-Floating Rate Subordinated Notes due 2032 during January 2022.
−Removed: As a result, we had an increase of $1.89 billion in average interest-bearing cash balances for the three months ended March 31, 2022 compared to the three months ended March 31, 2021.
−Removed: The excess liquidity was dilutive to the net interest margin by 34 basis points, and the additional liquidity resulting from the subordinated debt issuance was dilutive to the net interest margin by 5 basis points.
−Removed: In addition, the increase in interest expense for the subordinated debentures was dilutive to the net interest margin by 5 basis points.
−Removed: For the three months ended March 31, 2022 and 2021, we recognized $3.1 million and $5.5 million, respectively, in total net accretion for acquired loans and deposits.
+Added: These fluctuations are primarily due to the acquisition of Happy during the quarter and the rising rate environment.
+Added: Our net interest margin increased from 3.61% for the three-month period ended June 30, 2021 to 3.64% for the three-month period ended June 30, 2022.
+Added: The yield on interest earning assets was 3.97% and 3.94% for the three months ended June 30, 2022 and 2021, respectively, as average interest earning assets increased from $15.89 billion to $22.18 billion.
+Added: The increase in average earning assets is primarily due to a $3.30 billion increase in average loans receivable, a $2.31 billion increase in average investment securities, and $675.6 million increase in average interest-bearing balances due from banks due to the acquisition of Happy during the quarter.
+Added: For the three months ended June 30, 2022 and 2021, we recognized $5.2 million and $5.8 million, respectively, in total net accretion for acquired loans and deposits.
+Added: The reduction in accretion was dilutive to the net interest margin by one basis point.
+Added: We recognized $1.4 million in event interest income for the three months ended June 30, 2022 compared to $942,000 for the three months ended June 30, 2021.
+Added: This increased the net interest margin by one basis point.
+Added: Our efficiency ratio was 66.31% for the three months ended June 30, 2022, compared to 41.09% for the same period in 2021.
+Added: For the second quarter of 2022, our efficiency ratio, as adjusted (non-GAAP), was 46.02%, compared to 42.07% reported for the second quarter of 2021.
+Added: (See Table 23 for the non-GAAP tabular reconciliation).
+Added: Our annualized return on average assets was 0.26% for the three months ended June 30, 2022, compared to 1.81% for the same period in 2021.
+Added: Our annualized return on average assets, as adjusted (non-GAAP), was 1.57% for the three months ended June 30, 2022, compared to 1.75% for the same period in 2021.
+Added: (See Table 20 for the non-GAAP tabular reconciliation).
+Added: Our annualized return on average common equity was 1.78% and 11.92% for the three months ended June 30, 2022, and 2021, respectively.
+Added: Our annualized return on average common equity, as adjusted (non-GAAP), was 10.83% for the three months ended June 30, 2022 and 11.54% for the same period in 2021.
+Added: (See Table 21 for the non-GAAP tabular reconciliation).
+Added: Results of Operations for the Six Months Ended June 30, 2022 and 2021
+Added: Our net income decreased $89.8 million, or 52.6%, to $80.9 million for the six-month period ended June 30, 2022, from $170.7 million for the same period in 2021.
+Added: On a diluted earnings per share basis, our earnings were $0.44 per share for the six-month period ended June 30, 2022 compared to $1.03 per share for the six-month period ended June 30, 2021.
+Added: As a result of the acquisition of Happy, which we completed on April 1, 2022, we incurred $49.6 million in merger expenses and recorded a $45.2 million provision for credit losses on acquired loans for the CECL "double count," an $11.4 million provision for credit losses on acquired unfunded commitments, a $2.0 million provision for credit losses on acquired held-to-maturity investment securities.
+Added: The summation of these items reduced earnings by $108.2 million and earnings per share by $0.44 per share for the six-month period ended June 30, 2022.
+Added: The markets in which we operate have been experiencing significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
+Added: However, excluding the impact of the acquisition of Happy, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of June 30, 2022.
+Added: In addition, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments was necessary as of June 30, 2022.
+Added: During the six months ended June 30, 2022, the Company recorded a $324,000 adjustment for the increase in fair value of marketable securities, $1.4 million special dividend from equity investments, $2.1 million in TRUPS redemption fees and a $5.6 million recovery on historic losses.
+Added: Total interest income increased by $44.8 million, or 14.1%.
+Added: This was more than offset by a $1.1 million, or 1.5%, decrease in non-interest income, a $4.2 million, or 15.2%, increase in interest expense and a $96.5 million, or 66.2%, increase in non-interest expense.
+Added: The increase in interest income was due to an $18.6 million, or 6.4%, increase in loan interest income, a $19.0 million, or 81.3%, increase in investment income and a $7.1 million, or 637.5%, increase in interest income on deposits at other banks.
+Added: The decrease in non-interest income was primarily due to a $6.7 million, or 95.4%, decrease in income for the fair value adjustment for marketable securities resulting from a $324,000 increase in the fair value of marketable securities for the six months ended June 30, 2022 compared to a $7.0 million increase for the six months ended June 30, 2021, a $6.6 million, or 58.7%, decrease in dividends from FHLB, FRB, FNBB and other, a $4.5 million, or 31.0%, decrease in mortgage lending income, which was partially offset by a $6.1 million, or 60.3%, increase in service charges on deposit accounts, a $4.6 million, or 41.3%, increase in other income, a $3.9 million, or 406.6%, increase in trust fees and a $3.0 million, or 17.4%, increase in other service charges and fees.
+Added: Included within other income was $5.6 million recovery on historic losses, and included within dividends from FHLB, FRB, FNBB and other was $1.4 million in special dividends.
+Added: The increase in interest expense was primarily due to a $2.7 million, or 28.5%, increase in interest on subordinated debentures as a result of the acquisition of $140.0 million of subordinated debt and $23.2 million in trust preferred securities from Happy during the second quarter, and a $1.5 million, or 10.5%, increase in interest on deposits.
+Added: The increase in non-interest expense was due to $49.6 million in merger and acquisition expenses, a $24.8 million, or 29.4%, increase in salaries and employee benefits, an $11.6 million, or 37.1%, increase in other operating expenses, a $5.4 million, or 45.7%, increase in data processing expense and a $5.1 million, or 28.0% increase in occupancy and equipment.
+Added: Included within other operating expense was $2.1 million in TRUPS redemption fees.
+Added: Income tax expense decreased by $30.6 million, or 56.8%, during the quarter due to a decrease in net income.
+Added: These fluctuations are primarily due to the acquisition of Happy during the second quarter of 2022 and the rising rate environment.
+Added: Our net interest margin decreased from 3.81% for the six-month period ended June 30, 2021 to 3.46% for the six-month period ended June 30, 2022.
+Added: The yield on interest earning assets was 3.79% and 4.17% for the six-month period ended June 30, 2022 and 2021, respectively, as average interest earning assets increased from $15.51 billion to $19.49 billion.
+Added: The increase in average earning assets is primarily the result of a $1.59 billion increase in average investment securities, a $1.28 billion increase in average interest-bearing balances due from banks and a $1.12 billion increase in average loans receivable.
+Added: For the six months ended June 30, 2022 and 2021, we recognized $8.3 million and $11.3 million, respectively, in total net accretion for acquired loans and deposits.
The reduction in accretion was dilutive to the net interest margin by 3 basis points.
−Removed: We recognized $1.4 million in event interest income for the three months ended March 31, 2022 compared to $1.1 million for the three months ended March 31, 2021.
−Removed: This increased the net interest margin by 1 basis point.
−Removed: Our efficiency ratio was 46.15% for the three months ended March 31, 2022, compared to 36.60% for the same period in 2021.
−Removed: For the first quarter of 2022, our efficiency ratio, as adjusted (non-GAAP), was 47.33%, compared to 40.68% reported for the first quarter of 2021.
+Added: The Company experienced an $18.8 million reduction in interest income from PPP loans due to the forgiveness of the PPP loans and the acceleration of the deferred fees for the loans that were forgiven.
+Added: This was dilutive to the net interest margin by approximately 9 basis points.
+Added: Our efficiency ratio was 58.26% for the six-month period ended June 30, 2022, compared to 38.72% for the same period in 2021.
+Added: For the first six months of 2022, our efficiency ratio, as adjusted (non-GAAP), was 46.53%, compared to 41.36% reported for the first six months of 2021.
(See Table 23 for the non-GAAP tabular reconciliation).
−Removed: Our annualized return on average assets was 1.43% for the three months ended March 31, 2022, compared to 2.22% for the same period in 2021.
−Removed: Our annualized return on average common equity was 9.58% and 14.15% for both the three months ended March 31, 2022, and 2021.
−Removed: Financial Condition as of and for the Period Ended March 31, 2022 and December 31, 2021
−Removed: Our total assets as of March 31, 2022 increased $565.9 million to $18.62 billion from the $18.05 billion reported as of December 31, 2021.
−Removed: Cash and cash equivalents decreased $30.9 million, for the three months ended March 31, 2022.
−Removed: Our loan portfolio balance increased to $10.05 billion as of March 31, 2022 from $9.84 billion at December 31, 2021.
−Removed: The increase in loans was primarily due to the acquisition of $242.2 million in marine loans from LendingClub Bank during the first quarter of 2022, as well as $27.6 million in organic loan growth, partially offset by $53.2 million of PPP loan decline.
−Removed: Total deposits increased $320.4 million to $14.58 billion as of March 31, 2022 from $14.26 billion as of December 31, 2021.
−Removed: Stockholders’ equity decreased $79.0 million to $2.69 billion as of March 31, 2022, compared to $2.77 billion as of December 31, 2021.
−Removed: The $79.0 million decrease in stockholders’ equity is primarily associated with the $115.0 million in other comprehensive loss for the three months ended March 31, 2022, $27.0 million of shareholder dividends paid and stock repurchases of $4.1 million in 2022, partially offset by $64.9 million in net income for the three months ended March 31, 2022.
−Removed: Our non-performing loans were $44.7 million, or 0.44% of total loans as of March 31, 2022, compared to $50.2 million, or 0.51% of total loans as of December 31, 2021.
−Removed: The allowance for credit losses as a percentage of non-performing loans increased to 525.50% as of March 31, 2022, from 471.61% as of December 31, 2021.
−Removed: Non-performing loans from our Arkansas franchise were $13.2 million at March 31, 2022 compared to $13.9 million as of December 31, 2021.
−Removed: Non-performing loans from our Florida franchise were $24.8 million at March 31, 2022 compared to $26.8 million as of December 31, 2021.
−Removed: Non-performing loans from our Alabama franchise were $480,000 at March 31, 2022 compared to $470,000 as of December 31, 2021.
−Removed: Non-performing loans from our Shore Premier Finance ("SPF") franchise were $1.4 million at March 31, 2022 compared to $1.5 million as of December 31, 2021.
−Removed: Non-performing loans from our Centennial Commercial Finance Group (“CFG”) franchise were $4.8 million at March 31, 2022 compared to $7.5 million as of December 31, 2021.
−Removed: As of March 31, 2022, our non-performing assets decreased to $45.8 million, or 0.25% of total assets, from $51.8 million, or 0.29% of total assets, as of December 31, 2021.
−Removed: Non-performing assets from our Arkansas franchise were $13.2 million at March 31, 2022 compared to $14.4 million as of December 31, 2021.
−Removed: Non-performing assets from our Florida franchise were $25.9 million at March 31, 2022 compared to $27.9 million as of December 31, 2021.
−Removed: Non-performing assets from our Alabama franchise were $480,000 at March 31, 2022 compared to $470,000 as of December 31, 2021.
−Removed: Non-performing assets from our SPF franchise were $1.4 million at March 31, 2022 compared to $1.5 million as of December 31, 2021.
−Removed: Non-performing assets from our CFG franchise were $4.8 million at March 31, 2022 compared to $7.5 million as of December 31, 2021.
+Added: Our annualized return on average assets was 0.75% for the six-month period ended June 30, 2022, compared to 2.01% for the same period in 2021.
+Added: Our annualized return on average assets, as adjusted (non-GAAP), was 1.48% for the six months ended June 30, 2022, compared to 1.81% for the same period in 2021.
+Added: (See Table 20 for the non-GAAP tabular reconciliation).
+Added: Our annualized return on average common equity was 5.14% and 13.02% for the six-month period ended June 30, 2022, and 2021, respectively.
+Added: Our annualized return on average common equity, as adjusted (non-GAAP), was 10.08% for the six months ended June 30, 2022 and 11.74% for the same period in 2021.
+Added: (See Table 21 for the non-GAAP tabular reconciliation).
+Added: Financial Condition as of and for the Period Ended June 30, 2022 and December 31, 2021
+Added: Our total assets as of June 30, 2022 increased $6.20 billion to $24.25 billion from the $18.05 billion reported as of December 31, 2021.
+Added: The increase in total assets is primarily due to the acquisition of $6.68 billion in total assets, net of purchase accounting adjustments, from Happy during the second quarter of 2022.
+Added: Cash and cash equivalents decreased $833.9 million, for the six months ended June 30, 2022.
+Added: Our loan portfolio balance increased to $13.92 billion as of June 30, 2022 from $9.84 billion at December 31, 2021.
+Added: The increase in loans was primarily due to the acquisition of $3.65 billion in loans, net of purchase accounting adjustments, from Happy in the second quarter of 2022 and $242.2 million in marine loans from LendingClub Bank during the first quarter of 2022, as well as $192.9 million in organic loan growth.
+Added: Total deposits increased $5.32 billion to $19.58 billion as of June 30, 2022 from $14.26 billion as of December 31, 2021.
+Added: The increase in deposits was primarily due to the acquisition of $5.86 billion in deposits, net of purchase accounting adjustments, from Happy in the second quarter of 2022.
+Added: Stockholders’ equity increased $732.8 million to $3.50 billion as of June 30, 2022, compared to $2.77 billion as of December 31, 2021.
+Added: The $732.8 million increase in stockholders’ equity is primarily associated with the $961.3 million in common stock issued to Happy shareholders for the acquisition of Happy on April 1, 2022 and the $80.9 million in net income for the six months ended June 30, 2022, partially offset by the $226.4 million in other comprehensive loss, the $61.0 million of shareholder dividends paid and stock repurchases of $26.6 million in 2022.
+Added: Our non-performing loans were $60.6 million, or 0.44% of total loans as of June 30, 2022, compared to $50.2 million, or 0.51% of total loans as of December 31, 2021.
+Added: The allowance for credit losses as a percentage of non-performing loans increased to 485.57% as of June 30, 2022, from 471.61% as of December 31, 2021.
+Added: Non-performing loans from our Arkansas franchise were $15.0 million at June 30, 2022 compared to $13.9 million as of December 31, 2021.
+Added: Non-performing loans from our Florida franchise were $33.3 million at June 30, 2022 compared to $26.8 million as of December 31, 2021.
+Added: Non-performing loans from our Texas franchise were $5.5 million at June 30, 2022 compared to zero as of December 31, 2021.
+Added: Non-performing loans from our Alabama franchise were $813,000 at June 30, 2022 compared to $470,000 as of December 31, 2021.
+Added: Non-performing loans from our Shore Premier Finance ("SPF") franchise were $1.3 million at June 30, 2022 compared to $1.5 million as of December 31, 2021.
+Added: Non-performing loans from our Centennial Commercial Finance Group (“CFG”) franchise were $4.7 million at June 30, 2022 compared to $7.5 million as of December 31, 2021.
+Added: As of June 30, 2022, our non-performing assets increased to $61.1 million, or 0.25% of total assets, from $51.8 million, or 0.29% of total assets, as of December 31, 2021.
+Added: Non-performing assets from our Arkansas franchise were $15.0 million at June 30, 2022 compared to $14.4 million as of December 31, 2021.
+Added: Non-performing assets from our Florida franchise were $33.6 million at June 30, 2022 compared to $27.9 million as of December 31, 2021.
+Added: Non-performing assets from our Texas franchise were $5.7 million at June 30, 2022 compared to zero as of December 31, 2021.
+Added: Non-performing assets from our Alabama franchise were $813,000 at June 30, 2022 compared to $470,000 as of December 31, 2021.
+Added: Non-performing assets from our SPF franchise were $1.3 million at June 30, 2022 compared to $1.5 million as of December 31, 2021.
+Added: Non-performing assets from our CFG franchise were $4.7 million at June 30, 2022 compared to $7.5 million as of December 31, 2021.
The $4.7 million balance of non-accrual loans for our Centennial CFG market consists of one loan that is assessed for credit risk by the Federal Reserve under the Shared National Credit Program.
21 unchanged sentences
Centennial CFG loan fees are based on loan or other negotiated agreements with customers and are accounted for under ASC Topic 310.
−Removed: Interchange fees were $3.9 million and $3.8 million for the three months ended March 31, 2022 and 2021, respectively.
−Removed: Centennial CFG loan fees were $1.8 million and $2.0 million for the three months ended March 31, 2022 and 2021, respectively.
+Added: Interchange fees were $6.5 million, $10.5 million, $4.3 million and $8.1 million for the three and six months ended June 30, 2022 and 2021, respectively.
+Added: Centennial CFG loan fees were $3.3 million, $5.1 million, $3.3 million and $5.3 million and for the three and six months ended June 30, 2022 and 2021, respectively.
Investments – Available-for-sale.
3 unchanged sentences
The Company evaluates all securities quarterly to determine if any securities in a loss position require a provision for credit losses in accordance with ASC 326, Measurement of Credit Losses on Financial Instruments ("CECL").
−Removed: The Company first assesses whether it intends to sell or is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis.
+Added: The Company first assesses whether it intends to sell or if it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis.
If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income.
7 unchanged sentences
Investments – Held-to-Maturity.
−Removed: Securities held-to-maturity, which include any security for which we have the positive intent and ability to hold until maturity, are reported at historical cost adjusted for amortization of premiums and accretion of discounts.
+Added: Securities held-to-maturity ("HTM"), which include any security for which we have the positive intent and ability to hold until maturity, are reported at historical cost adjusted for amortization of premiums and accretion of discounts.
Premiums and discounts are amortized/accreted to the call date to interest income using the constant effective yield method over the estimated life of the security.
35 unchanged sentences
Management qualitatively adjusts model results for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools.
−Removed: These qualitative factors ("Q-Factor") and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk.
+Added: These qualitative factors ("Q-Factors") and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk.
The various risks that may be considered in making Q-Factor and other qualitative adjustments include, among other things, the impact of (i) changes in lending policies, procedures and strategies;
5 unchanged sentences
(vii) external factors such as competition, legal and regulatory environment;
−Removed: (viii) changes in the quality of the loan review system and (ix) economic conditions.
+Added: (viii) changes in the quality of the loan review system;
+Added: and (ix) economic conditions.
Loans considered impaired, according to ASC 326, are loans for which, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement.
18 unchanged sentences
An allowance for credit losses is determined using the same methodology as other loans.
+Added: The Company develops separate PCD models for each loan segment with PCD loans not individually analyzed for impairment.
The initial allowance for credit losses determined on a collective basis is allocated to individual loans.
41 unchanged sentences
Acquisition of Happy Bancshares, Inc.
−Removed: Effective April 1, 2022, pursuant to an Agreement and Plan of Merger, dated as of September 15, 2021, as amended on October 18, 2021 and further amended on November 8, 2021 (the “Merger Agreement”) among the Company, Centennial, the Company’s acquisition subsidiary, HOMB Acquisition Sub III, Inc.
−Removed: (“Acquisition Sub”), Happy Bancshares, Inc.
−Removed: (“Happy”), and its wholly-owned bank subsidiary, Happy State Bank (“HSB”), Acquisition Sub merged with and into Happy and Happy merged with and into the Company, with the Company as the surviving entity (collectively, the “Merger”).
−Removed: HSB also merged with and into Centennial, with Centennial as the surviving entity.
−Removed: Under the terms of the Merger Agreement, the Company issued approximately 42.4 million shares of its common stock valued at approximately $958.8 million as of April 1, 2022.
−Removed: In addition, the holders of stock appreciation rights of Happy received approximately $3.1 million in cash in cancellation of their stock appreciation rights immediately before the Merger, for a total transaction value of approximately $961.9 million.
−Removed: For further discussion of the acquisition, see Note 22 to the Condensed Notes to Consolidated Financial Statements.
+Added: On April 1, 2022, the Company completed the acquisition of Happy Bancshares, Inc.
+Added: (“Happy”), and merged Happy State Bank into Centennial Bank.
+Added: The Company issued approximately 42.4 million shares of its common stock valued at approximately $958.8 million as of April 1, 2022.
+Added: In addition, the holders of certain Happy stock-based awards received approximately $3.7 million in cash in cancellation of such awards, for a total transaction value of approximately $962.5 million.
+Added: Including the effects of the known purchase accounting adjustments, as of the acquisition date, Happy had approximately $6.68 billion in total assets, $3.65 billion in loans and $5.86 billion in customer deposits.
+Added: Happy formerly operated its banking business from 62 locations in Texas.
+Added: For further discussion of the acquisition, see Note 2 "Business Combinations" to the Condensed Notes to Consolidated Financial Statements.
We will continue evaluating all types of potential bank acquisitions, which may include FDIC-assisted acquisitions as opportunities arise, to determine what is in the best interest of our Company.
1 unchanged sentence
As opportunities arise, we will continue to open new (commonly referred to as de novo ) branches in our current markets and in other attractive market areas.
−Removed: As of March 31, 2022, we had 160 branch locations.
−Removed: There were 76 branches in Arkansas, 78 branches in Florida, five branches in Alabama and one branch in New York City.
−Removed: With the completion of the acquisition of Happy as of April 1, 2022, the Company now operates 62 branches in Texas.
+Added: As of June 30, 2022, we had 222 branch locations.
+Added: There were 76 branches in Arkansas, 78 branches in Florida, 62 branches in Texas, five branches in Alabama and one branch in New York City.
Results of Operations
−Removed: For the three months ended March 31, 2022 and 2021
−Removed: Our net income decreased $26.7 million, or 29.2%, to $64.9 million for the three-month period ended March 31, 2022, from $91.6 million for the same period in 2021.
−Removed: On a diluted earnings per share basis, our earnings were $0.40 per share for the three-month period ended March 31, 2022 compared to $0.55 per share for the three-month period ended March 31, 2021.
−Removed: During the three-month periods ended March 31, 2022 and March 31, 2021, the Company did not record any provision for credit losses.
−Removed: The markets in which we operate have begun to experience significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
−Removed: However, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of March 31, 2022.
−Removed: The Company recorded a $2.1 million adjustment for the increase in fair value of marketable securities, $3.3 million recovery on historic losses for a single borrower and $863,000 in merger and acquisition expenses.
+Added: For the three and six months ended June 30, 2022 and 2021
+Added: Our net income decreased $63.1 million, or 79.8%, to $16.0 million for the three-month period ended June 30, 2022, from $79.1 million for the same period in 2021.
+Added: On a diluted earnings per share basis, our earnings were $0.08 per share for the three-month period ended June 30, 2022 compared to $0.48 per share for the three-month period ended June 30, 2021.
+Added: During the second quarter of 2022, we completed the previously announced acquisition of Happy Bancshares, Inc.
+Added: As a result of the acquisition of Happy, which we completed on April 1, 2022, we incurred $48.7 million in merger expenses and recorded a $45.2 million provision for credit losses on acquired loans for the CECL "double count," an $11.4 million provision for credit losses on acquired unfunded commitments, a $2.0 million provision for credit losses on acquired held-to-maturity investment securities.
+Added: The summation of these items reduced earnings by $107.3 million and earnings per share by $0.39 per share for the three-month period ended June 30, 2022.
+Added: The markets in which we operate have been experiencing significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
+Added: However, excluding the impact of the acquisition of Happy, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of June 30, 2022.
+Added: In addition, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments was necessary as of June 30, 2022.
+Added: During the three months ended June 30, 2022, the Company recorded $1.4 million in special dividend from equity investments, $2.4 million in recoveries on historic losses, $1.8 million loss for the decrease in the fair value of marketable securities and $2.1 million in TRUPS redemption fees.
+Added: Our net income decreased $89.8 million, or 52.6%, to $80.9 million for the six-month period ended June 30, 2022, from $170.7 million for the same period in 2021.
+Added: On a diluted earnings per share basis, our earnings were $0.44 per share for the six-month period ended June 30, 2022 compared to $1.03 per share for the six-month period ended June 30, 2021.
+Added: As a result of the acquisition of Happy, which we completed on April 1, 2022, we incurred $49.6 million in merger expenses and recorded a $45.2 million provision for credit losses on acquired loans for the CECL "double count," an $11.4 million provision for credit losses on acquired unfunded commitments, a $2.0 million provision for credit losses on acquired held-to-maturity investment securities.
+Added: The summation of these items reduced earnings by $108.2 million and earnings per share by $0.44 per share for the six-month period ended June 30, 2022.
+Added: The markets in which we operate have been experiencing significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
+Added: However, excluding the impact of the acquisition of Happy, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of June 30, 2022.
+Added: In addition, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments was necessary as of June 30, 2022.
+Added: During the six months ended June 30, 2022, the Company recorded a $324,000 adjustment for the increase in fair value of marketable securities, $1.4 million special dividend from equity investments, $2.1 million in TRUPS redemption fees and a $5.6 million recovery on historic losses.
Net Interest Income
7 unchanged sentences
On March 16, 2022, the target rate was increased to 0.25% to 0.50%.
+Added: On May 4, 2022, the target rate was increased to 0.75% to 1.00%.
+Added: On June 15, 2022, the target rate was increased to 1.50% to 1.75%.
Presently, the Federal Reserve has indicated they are anticipating multiple rate increases for 2022.
−Removed: Our net interest margin decreased from 4.02% for the three-month period ended March 31, 2021 to 3.21% for the three-month period ended March 31, 2022.
−Removed: The yield on interest earning assets was 3.55% and 4.41% for the three months ended March 31, 2022 and 2021, respectively, as average interest earning assets increased from $15.12 billion to $16.77 billion.
−Removed: The increase in average earning assets is primarily the result of a $1.89 billion increase in average interest-bearing balances due from banks and an $851.9 million increase in average investment securities.
−Removed: This was partially offset by the $1.09 billion decrease in average loans receivable.
−Removed: Average PPP loan balances were $78.0 million for the three months ended March 31, 2022, compared to $633.8 million for the three months ended March 31, 2021.
−Removed: These loans bear interest at 1.00% plus the accretion of the deferred origination fee.
−Removed: Including deferred fees, we recognized total interest income of $2.2 million on PPP loans for the three months ended March 31, 2022 compared to $11.9 million for the three months ended March 31, 2021.
−Removed: The PPP loans were accretive to the net interest margin by 4 basis points for the three months ended March 31, 2022 compared to 16 basis points for the three months ended March 31, 2021.
−Removed: As of March 31, 2022, the Company had $1.6 million in remaining unamortized PPP fees.
−Removed: The market has continued to experience significant amounts of excess liquidity, and the Company completed an underwritten public offering of $300.0 million in aggregate principal of its 3.125% Fixed-to-Floating Rate Subordinated Notes due 2032 during January 2022.
−Removed: As a result, we had an increase of $1.89 billion in average interest-bearing cash balances for the three months ended March 31, 2022 compared to the three months ended March 31, 2021.
−Removed: The excess liquidity was dilutive to the net interest margin by 34 basis points, and the additional liquidity resulting from the subordinated debt issuance was dilutive to the net interest margin by 5 basis points.
−Removed: In addition, the increase in interest expense for the subordinated debentures was dilutive to the net interest margin by 5 basis points.
−Removed: For the three months ended March 31, 2022 and 2021, we recognized $3.1 million and $5.5 million,
−Removed: respectively, in total net accretion for acquired loans and deposits.
+Added: Our net interest margin increased from 3.61% for the three-month period ended June 30, 2021 to 3.64% for the three-month period ended June 30, 2022.
+Added: The yield on interest earning assets was 3.97% and 3.94% for the three months ended June 30, 2022 and 2021, respectively, as average interest earning assets increased from $15.89 billion to $22.18 billion.
+Added: The increase in average earning assets is primarily due to a $3.30 billion increase in average loans receivable, a $2.31 billion increase in average investment securities, and $675.6 million increase in average interest-bearing balances due from banks due to the acquisition of Happy during the quarter.
+Added: For the three months ended June 30, 2022 and 2021, we recognized $5.2 million and $5.8 million, respectively, in total net accretion for acquired loans and deposits.
+Added: The reduction in accretion was dilutive to the net interest margin by one basis point.
+Added: We recognized $1.4 million in event interest income for the three months ended June 30, 2022 compared to $942,000 for the three months ended June 30, 2021.
+Added: This increased the net interest margin by one basis point.
+Added: Our net interest margin decreased from 3.81% for the six-month period ended June 30, 2021 to 3.46% for the six-month period ended June 30, 2022.
+Added: The yield on interest earning assets was 3.79% and 4.17% for the six-month period ended June 30, 2022 and 2021, respectively, as average interest earning assets increased from $15.51 billion to $19.49 billion.
+Added: The increase in average earning assets is primarily the result of a $1.59 billion increase in average investment securities, a $1.28 billion increase in average interest-bearing balances due from banks and a $1.12 billion increase in average loans receivable.
+Added: For the six months ended June 30, 2022 and 2021, we recognized $8.3 million and $11.3 million, respectively, in total net accretion for acquired loans and deposits.
The reduction in accretion was dilutive to the net interest margin by 3 basis points.
−Removed: We recognized $1.4 million in event interest income for the three months ended March 31, 2022 compared to $1.1 million for the three months ended March 31, 2021.
−Removed: This increased the net interest margin by 1 basis point.
−Removed: Net interest income on a fully taxable equivalent basis decreased $17.0 million, or 11.4%, to $132.9 million for the three-month period ended March 31, 2022, from $149.9 million for the same period in 2021.
−Removed: This decrease in net interest income for the three-month period ended March 31, 2022 was the result of a $17.8 million decrease in interest income, partially offset by an $808,000 decrease in interest expense, on a fully taxable equivalent basis.
−Removed: The $17.8 million decrease in interest income was primarily the result of higher levels of interest earning assets at lower yields.
−Removed: Although our interest earning assets increased, our average loan balances decreased by $1.09 billion while average interest-bearing balances due from banks increased by $1.89 billion.
−Removed: The lower yield on earning assets resulted in a decrease in interest income of approximately $7.3 million, and the change in composition of earning assets at lower yields resulted in a decrease in interest income of approximately $10.5 million.
−Removed: The lower yield was primarily driven by the decrease in income on loans of $21.5 million, which was partially offset by an increase in income on investment securities of $2.4 million and a $1.3 million increase in income on interest-bearing balances due from banks.
−Removed: The $808,000 decrease in interest expense is primarily the result of interest-bearing liabilities repricing in a decreasing interest rate environment, which reduced interest expense by $3.4 million, partially offset by a $2.6 million increase in interest expense resulting from a change in the composition of average interest bearing liabilities.
−Removed: The decrease in interest expense was primarily driven by a $2.8 million decrease in interest expense on deposits, which was partially offset by a $2.1 million increase in interest expense on subordinated debentures resulting from the Company's issuance of $300.0 million in aggregate principal of its 3.125% Fixed-to-Floating Rate Subordinated Notes due 2032 during January 2022.
−Removed: Tables 2 and 3 reflect an analysis of net interest income on a fully taxable equivalent basis for the three months ended March 31, 2022 and 2021, as well as changes in fully taxable equivalent net interest margin for the three months ended March 31, 2022 compared to the same period in 2021.
+Added: The Company experienced an $18.8 million reduction in interest income from PPP loans due to the forgiveness of the PPP loans and the acceleration of the deferred fees for the loans that were forgiven.
+Added: This was dilutive to the net interest margin by approximately 9 basis points.
+Added: Net interest income on a fully taxable equivalent basis increased $58.2 million, or 40.7%, to $201.2 million for the three-month period ended June 30, 2022, from $143.0 million for the same period in 2021.
+Added: This increase in net interest income for the three-month period ended June 30, 2022 was the result of a $63.2 million increase in interest income, partially offset by an $5.0 million increase in interest expense, on a fully taxable equivalent basis.
+Added: The $63.2 million increase in interest income was primarily the result of the higher level of average interest earning assets due to the acquisition of Happy during the second quarter of 2022 and the increasing interest rate environment.
+Added: The higher yield on earning assets resulted in an increase in interest income of approximately $6.9 million, and the increase in earning assets resulted in an increase in interest income of approximately $56.3 million.
+Added: The $5.0 million increase in interest expense is primarily the result of the higher level of average interest bearing liabilities due to the acquisition of Happy during the second quarter of 2022 and the increasing interest rate environment.
+Added: The higher yield on interest bearing liabilities resulted in an increase in interest expense of approximately $548,000 and the increase in interest bearing liabilities resulted in an increase in interest expense of approximately $4.5 million.
+Added: Net interest income on a fully taxable equivalent basis increased $41.2 million, or 14.1%, to $334.1 million for the six-month period ended June 30, 2022, from $292.9 million for the same period in 2021.
+Added: This increase in net interest income for the six-month period ended June 30, 2022 was the result of a $45.4 million increase in interest income, partially offset by a $4.2 million increase in interest expense, on a fully taxable equivalent basis.
+Added: The $45.4 million increase in interest income was primarily the result of the higher level of average interest earning assets due to the acquisition of Happy during the second quarter of 2022 partially offset by lower earning asset yields.
+Added: The lower yield on earning assets resulted in a decrease in interest income of approximately $844,000, and the increase in earning assets resulted in an increase in interest income of approximately $46.2 million.
+Added: The $4.2 million increase in interest expense is primarily the result of the higher level of average interest bearing liabilities due to the acquisition of Happy during the second quarter of 2022 partially offset by lower interest rates paid on interest-bearing liabilities.
+Added: The lower yield on interest bearing liabilities resulted in an decrease in interest expense of approximately $2.8 million and the increase in interest bearing liabilities resulted in an increase in interest expense of approximately $7.0 million.
+Added: Tables 2 and 3 reflect an analysis of net interest income on a fully taxable equivalent basis for the three and six months ended June 30, 2022 and 2021, as well as changes in fully taxable equivalent net interest margin for the three and six months ended June 30, 2022 compared to the same period in 2021.
Analysis of Net Interest Income
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands)
9 unchanged sentences
Changes in Fully Taxable Equivalent Net Interest Margin
−Removed: Three Months Ended
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2021 2022 vs.
(In thousands)
−Removed: Decrease in interest income due to change in earning assets $ (10,536)
−Removed: Decrease in interest income due to change in earning asset yields (7,295)
+Added: Increase in interest income due to change in earning assets $ 56,278 $ 46,242
+Added: Increase (decrease) increase in interest income due to change in earning asset yields 6,951 (844)
Increase in interest expense due to change in interest-bearing liabilities (4,478) (7,014)
−Removed: Decrease in interest expense due to change in interest rates paid on interest-bearing liabilities 3,385
−Removed: Decrease in net interest income $ (17,023)
−Removed: Table 4 shows, for each major category of earning assets and interest-bearing liabilities, the average amount outstanding, the interest income or expense on that amount and the average rate earned or expensed for the three months ended March 31, 2022 and 2021, respectively.
+Added: (Increase) decrease in interest expense due to change in interest rates paid on interest-bearing liabilities (548) 2,796
+Added: Increase (decrease) increase in net interest income $ 58,203 $ 41,180
+Added: Table 4 shows, for each major category of earning assets and interest-bearing liabilities, the average amount outstanding, the interest income or expense on that amount and the average rate earned or expensed for the three and six months ended June 30, 2022 and 2021, respectively.
The table also shows the average rate earned on all earning assets, the average rate expensed on all interest-bearing liabilities, the net interest spread and the net interest margin for the same periods.
2 unchanged sentences
Average Balance Sheets and Net Interest Income Analysis
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30,
Expense Yield /
17 unchanged sentences
Total interest-bearing deposits 13,803,472 10,729 0.31 9,808,013 6,434 0.26
−Removed: Securities sold under agreement to
−Removed: repurchase 137,565 108 0.32 159,697 190 0.48
+Added: Federal funds purchased 869 2 0.92 — — —
+Added: Securities sold under agreement to repurchase 123,011 187 0.61 157,570 107 0.27
FHLB and other borrowed funds 400,000 1,896 1.90 400,000 1,896 1.90
6 unchanged sentences
Stockholders’ equity 3,591,758 2,660,147
−Removed: Total liabilities and stockholders’
−Removed: equity $ 18,393,075 $ 16,718,890
+Added: Total liabilities and stockholders’ equity $ 24,788,365 $ 17,491,359
Net interest spread 3.48 % 3.45 %
Net interest income and margin $ 201,229 3.64 % $ 143,026 3.61 %
−Removed: Table 5 shows changes in interest income and interest expense resulting from changes in volume and changes in interest rates for the three months ended March 31, 2022 compared to the same period in 2021, on a fully taxable basis.
+Added: Six Months Ended June 30,
+Added: Balance Income /
+Added: Expense Yield /
+Added: Balance Income /
+Added: Expense Yield /
+Added: (Dollars in thousands)
+Added: Earnings assets
+Added: Interest-bearing balances due from banks $ 3,374,606 $ 8,238 0.49 % $ 2,096,452 $ 1,117 0.11 %
+Added: Federal funds sold 1,805 4 0.45 84 — —
+Added: Investment securities – taxable 3,155,481 30,021 1.92 1,774,026 13,438 1.53
+Added: Investment securities – non-taxable 1,061,822 16,339 3.10 856,332 13,194 3.11
+Added: Loans receivable 11,899,115 311,523 5.28 10,780,972 292,978 5.48
+Added: Total interest-earning assets 19,492,829 366,125 3.79 % 15,507,866 320,727 4.17 %
+Added: Non-earning assets 2,115,558 1,599,393
+Added: Total assets $ 21,608,387 $ 17,107,259
+Added: LIABILITIES AND SHAREHOLDERS' EQUITY
+Added: Interest-bearing liabilities
+Added: Savings and interest- bearing transaction accounts $ 11,007,232 $ 13,643 0.25 % $ 8,512,714 8,677 0.21 %
+Added: Time deposits 1,013,600 1,980 0.39 1,166,121 5,462 0.94
+Added: Total interest-bearing deposits 12,020,832 15,623 0.26 9,678,835 14,139 0.29
+Added: Federal funds purchased 437 2 0.92 — — —
+Added: Securities sold under agreement to repurchase 130,248 295 0.46 158,628 297 0.38
+Added: FHLB borrowed funds 400,000 3,771 1.90 400,000 3,771 1.90
+Added: Subordinated debentures 589,917 12,319 4.21 370,518 9,585 5.22
+Added: Total interest-bearing liabilities 13,141,434 32,010 0.49 % 10,607,981 27,792 0.53 %
+Added: Non-interest-bearing liabilities
+Added: Non-interest-bearing deposits 5,152,673 3,724,854
+Added: Other liabilities 142,080 131,446
+Added: Total liabilities 18,436,187 14,464,281
+Added: Stockholders’ equity 3,172,200 2,642,978
+Added: Total liabilities and stockholders’ equity $ 21,608,387 $ 17,107,259
+Added: Net interest spread 3.30 % 3.64 %
+Added: Net interest income and margin $ 334,115 3.46 % $ 292,935 3.81 %
+Added: Table 5 shows changes in interest income and interest expense resulting from changes in volume and changes in interest rates for the three and six months ended June 30, 2022 compared to the same period in 2021, on a fully taxable basis.
The changes in interest rate and volume have been allocated to changes in average volume and changes in average rates, in proportion to the relationship of absolute dollar amounts of the changes in rates and volume.
Volume/Rate Analysis
−Removed: Three Months Ended March 31, 2022 over 2021
−Removed: Volume Yield/Rate Total
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 over 2021 2022 over 2021
+Added: Volume Yield /
+Added: Rate Total Volume Yield /
(In thousands)
26 unchanged sentences
In accordance with ASC 326, the Company records both a discount and an allowance for credit losses on acquired loans.
−Removed: This is commonly referred to as “double accounting.”
+Added: This is commonly referred to as “double accounting" (or "double count").
The allowance for credit losses is measured based on call report segment as these types of loans exhibit similar risk characteristics.
15 unchanged sentences
For those loans that are classified as impaired, an allowance is established when the discounted cash flows, collateral value or observable market price of the impaired loan is lower than the carrying value of that loan.
−Removed: During the three-month periods ended March 31, 2022 and March 31, 2021, the Company did not record any provision for credit losses.
−Removed: The markets in which we operate have begun to experience significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
−Removed: However, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of March 31, 2022.
−Removed: Net charge-offs to average total loans was 0.08% for the three months ended March 31, 2022 compared to 0.09% for the three months ended March 31, 2021.
+Added: During the three-month and six-month periods ended June 30, 2022, the Company recorded a $45.2 million provision for credit losses on acquired loans for the CECL "double count" and an $11.4 million provision for credit losses on acquired unfunded commitments resulting from the acquisition of Happy on April 1, 2022.
+Added: As of June 30, 2022, the markets in which we operate have been experiencing significant economic uncertainty primarily related to inflationary concerns, continuing supply chain issues and the potential impacts of international unrest.
+Added: However, excluding the impact of the acquisition of Happy, the Company determined that an additional provision for credit losses was not necessary as the current level of the allowance for credit losses was considered adequate as of June 30, 2022.
+Added: In addition, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments was necessary as of June 30, 2022.
+Added: Net charge-offs to average total loans was 0.07% for the three months ended June 30, 2022 compared to 0.09% for the three months ended June 30, 2021.
+Added: Net charge-offs to average total loans was 0.08% for the six months ended June 30, 2022 compared to 0.09% for the six months ended June 30, 2021.
Investments – Available-for-sale :
The Company evaluates all securities quarterly to determine if any securities in a loss position require a provision for credit losses in accordance with ASC 326, Measurement of Credit Losses on Financial Instruments .
−Removed: The Company first assesses whether it intends to sell or is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis.
+Added: The Company first assesses whether it intends to sell or if it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis.
If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income.
6 unchanged sentences
Losses are charged against the allowance when management believes the uncollectability of a security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
−Removed: During the three-month periods ended March 31, 2022 and March 31, 2021, the Company did not record any provision for credit losses on available-for-sale securities.
−Removed: At March 31, 2022, the Company determine the allowance for credit losses of $842,000, resulting from economic uncertainties was adequate for the investment portfolio.
−Removed: No additional provision for credit losses was considered necessary for the portfolio.
Investments – Held-to-Maturity.
2 unchanged sentences
The Company has made the election to exclude accrued interest receivable on HTM securities from the estimate of credit losses and report accrued interest separately on the consolidated balance sheets.
−Removed: During the three months ended March 31, 2022, the Company purchased $500.0 million of U.S.
−Removed: Treasury Securities with an initial book value of $498.9 million.
−Removed: These investments are classified as held-to-maturity, and mature within one year.
−Removed: As of March 31, 2022, the amortized cost of these securities was $499.3 million.
−Removed: Management has determined that recording a provision for credit losses on these investments was not necessary due to the inherent low risk of U.S.
−Removed: Treasury Securities and the short-term maturities of these investments.
−Removed: As of March 31, 2021, the Company did not hold any held-to-maturity securities.
+Added: The Company recorded a $2.0 million provision for credit losses on the held-to-maturity investment securities during the second quarter of 2022 as a result of the investment securities acquired as part of the Happy acquisition.
+Added: Of the Company's held-to-maturity securities, $1.09 billion, or 79.7% are municipal securities.
+Added: To estimate the necessary loss provision, the Company utilized historical default and recovery rates of the municipal bond sector and applied these rates using a pooling method.
+Added: The remainder of investments classified as held-to-maturity are U.S.
+Added: Treasury securities.
+Added: Due to the inherent low risk in U.S.
+Added: Treasury securities, no provision for credit loss was established on that portion of the portfolio.
+Added: At June 30, 2022, the Company determined that the allowance for credit losses of $842,000, resulting from economic uncertainty, was adequate for the available-for-sale investment portfolio, and the allowance for credit losses for the HTM portfolio resulting from the Happy acquisition was considered adequate.
+Added: No additional provision for credit losses was considered necessary for the portfolio.
Non-Interest Income
−Removed: Total non-interest income was $30.7 million for the three months ended March 31, 2022, compared to $45.3 million for the same period in 2021.
+Added: Total non-interest income was $44.6 million and $75.3 million for the three and six months ended June 30, 2022, compared to $31.1 million and $76.4 million for the same period in 2021.
Our recurring non-interest income includes service charges on deposit accounts, other service charges and fees, trust fees, mortgage lending income, insurance commissions, increase in cash value of life insurance, fair value adjustment for marketable securities and dividends.
−Removed: Table 6 measures the various components of our non-interest income for the three months ended March 31, 2022 and 2021, respectively, as well as changes for the three months ended March 31, 2022 compared to the same period in 2021.
+Added: Table 6 measures the various components of our non-interest income for the three and six months ended June 30, 2022 and 2021, respectively, as well as changes for the three and six months ended June 30, 2022 compared to the same period in 2021.
Non-Interest Income
−Removed: Three Months Ended March 31, 2021 Change
+Added: Three Months Ended June 30, 2021 Change
+Added: from 2020 Six Months Ended June 30, 2021 Change
+Added: 2022 2021 2022 2021
(Dollars in thousands)
13 unchanged sentences
Total non-interest income $ 44,581 $ 31,120 $ 13,461 43.3 % $ 75,250 $ 76,396 $ (1,146) (1.5) %
−Removed: Non-interest income decreased $14.6 million, or 32.3%, to $30.7 million for the three months ended March 31, 2022 from $45.3 million for the same period in 2021.
−Removed: The primary factors that resulted in this decrease were the reduction in dividends from FHLB, FRB, FNBB & other as well as the lower level of mortgage lending income.
−Removed: Other factors were changes related to service charges on deposit accounts and fair value adjustment for marketable securities.
−Removed: Additional details for the three months ended March 31, 2022 on some of the more significant changes are as follows:
−Removed: • The $1.1 million increase in service charges on deposit accounts is primarily related to an increase in overdraft fees resulting from increased economic activity.
+Added: Non-interest income increased $13.5 million, or 43.3%, to $44.6 million for the three months ended June 30, 2022 from $31.1 million for the same period in 2021.
+Added: The primary factors that resulted in this increase were the increase in service charges on deposit account and the increase in other income.
+Added: Other factors were changes related to other services charges and fees, trust fees, dividends from FHLB, FRB, FNBB and other, gain on sale of SBA loans, gain on OREO and fair value adjustment for marketable securities.
+Added: Additional details for the three months ended June 30, 2022 on some of the more significant changes are as follows:
+Added: • The $5.0 million increase in service charges on deposit accounts is primarily related to an increase in overdraft fees resulting from the acquisition of Happy.
+Added: • The $2.9 million increase in other service charges and fees is primarily related to an increase in interchange fees resulting from the acquisition of Happy.
+Added: • The $3.9 million increase in trust fees is primarily related to an increase in trust fees resulting from the acquisition of Happy.
+Added: • The $1.3 million increase for dividends from FHLB, FRB, FNBB & other is primarily due to an increase in special dividends from equity investments and an increase in FRB stock holdings related to the acquisition of Happy.
+Added: • The $1.1 million decrease in gains on sales of SBA loans was due to no SBA loan sales taking place during the second quarter of 2022.
+Added: • The $610,000 decrease in gains on OREO resulted from a reduction in the level of sales of OREO during 2022.
+Added: • The $3.1 million decrease in the fair value adjustment for marketable securities is due to a reduction in the fair market values of marketable securities held by the Company.
+Added: • The $4.6 million increase in other income is primarily due to a $2.8 million increase in additional income for items previously charged off, a $878,000 increase in investment brokerage fee income, a $260,000 increase in real estate rental income and a $492,000 increase in building rental income related to the acquisition of Happy.
+Added: Non-interest income decreased $1.1 million, or 1.5%, to $75.3 million for the six months ended June 30, 2022 from $76.4 million for the same period in 2021.
+Added: The primary factors that resulted in this decrease were the reduction in dividends from FHLB, FRB, FNBB & other, the reduction in fair value adjustment for marketable securities and the reduction in mortgage lending income which was partially offset by the increase in service charges on deposit accounts, increase in other income and increase in trust fees.
+Added: Other factors were changes related to other service charges and fees and gain on sale of SBA loans.
+Added: Additional details for the six months ended June 30, 2022 on some of the more significant changes are as follows:
+Added: • The $6.1 million increase in service charges on deposit accounts is primarily related to an increase in overdraft fees resulting from the acquisition of Happy.
+Added: • The $3.0 million increase in other service charges and fees is primarily related to an increase in interchange acquisition fees resulting from the acquisition of Happy.
+Added: • The $3.9 million increase in trust fees is primarily related to an increase in employee and personal trust fees resulting from the acquisition of Happy.
• The $4.5 million decrease in mortgage lending income is primarily due to a decrease in volume of secondary market loans from the high volume of loans during 2021.
−Removed: • The $7.9 million decrease for dividends from FHLB, FRB, FNBB & other is primarily due to a decrease in special dividends from equity investments.
+Added: • The $6.6 million decrease for dividends from FHLB, FRB, FNBB & other is primarily due to a decrease in special dividends from equity investments, partially offset by an increase in FRB stock holdings related to the acquisition of Happy.
+Added: • The $1.1 million decrease in gains on sales of SBA loans is primarily due to decrease in the volume of SBA loan sales during 2022.
+Added: • The $533,000 decrease in gains on OREO resulted from a reduction in the level of sales of OREO during 2022.
• The $6.7 million decrease in the fair value adjustment for marketable securities is due to a reduction in the increase of the fair market values of marketable securities held by the Company.
+Added: • The $4.6 million increase in other income is primarily due to a $2.8 million increase in additional income for items previously charged off and a $1.4 million increase in investment brokerage fee income related to the acquisition of Happy.
Non-Interest Expense
Non-interest expense primarily consists of salaries and employee benefits, occupancy and equipment, data processing, and other expenses such as advertising, merger and acquisition expenses, amortization of intangibles, electronic banking expense, FDIC and state assessment, insurance, legal and accounting fees and other professional fees.
−Removed: Table 7 below sets forth a summary of non-interest expense for the three months ended March 31, 2022 and 2021, as well as changes for the three months ended March 31, 2022 compared to the same period in 2021.
+Added: Table 7 below sets forth a summary of non-interest expense for the three and six months ended June 30, 2022 and 2021, as well as changes for the three and six months ended June 30, 2022 compared to the same period in 2021.
Non-Interest Expense
−Removed: Three Months Ended March 31, 2022 Change
+Added: Three Months Ended June 30, 2022 Change
+Added: from 2021 Six Months Ended June 30, 2022 Change
+Added: 2022 2021 2022 2021
(Dollars in thousands)
18 unchanged sentences
Total non-interest expense $ 165,482 $ 72,982 $ 92,500 126.7 % $ 242,378 $ 145,848 $ 96,530 66.2 %
−Removed: Non-interest expense increased $4.0 million, or 5.5%, to $76.9 million for the three months ended March 31, 2022 from $72.9 million for the same period in 2021.
−Removed: The primary factors that resulted in this increase were the changes related to salaries and employee benefits, data processing expense and merger and acquisition expense.
−Removed: Additional details for the three months ended March 31, 2022 on some of the more significant changes are as follows:
−Removed: • The $1.5 million increase in salaries and employee benefits expense is primarily due to increased salary expenses related to the normal increased cost of doing business.
−Removed: • The $1.2 million increase in data processing expense is primarily related to the normal increased cost of doing business such as the increase in software, licensing, core processing expense, telecommunication services, internet banking and cash management expense and mobile banking expenses.
−Removed: • The $863,000 increase in merger and acquisition expense is related to costs associated with the acquisition of Happy Bancshares, Inc.
−Removed: Income tax expense decreased $8.9 million, or 30.7%, to $20.0 million for the three-month period ended March 31, 2022, from $28.9 million for the same period in 2021.
−Removed: The effective income tax rate was 23.59% for the three month period ended March 31, 2022, compared to 23.98% for the same period in 2021.
−Removed: Financial Condition as of and for the Period Ended March 31, 2022 and December 31, 2021
−Removed: Our total assets as of March 31, 2022 increased $565.9 million to $18.62 billion from the $18.05 billion reported as of December 31, 2021.
−Removed: Cash and cash equivalents decreased $30.9 million, for the three months ended March 31, 2022.
−Removed: Our loan portfolio balance increased to $10.05 billion as of March 31, 2022 from $9.84 billion at December 31, 2021.
−Removed: The increase in loans was primarily due to the acquisition of $242.2 million in marine loans from LendingClub Bank during the first quarter of 2022, as well as $27.6 million in organic loan growth, partially offset by $53.2 million of PPP loan decline.
−Removed: Total deposits increased $320.4 million to $14.58 billion as of March 31, 2022 from $14.26 billion as of December 31, 2021.
−Removed: Stockholders’ equity decreased $79.0 million to $2.69 billion as of March 31, 2022, compared to $2.77 billion as of December 31, 2021.
−Removed: The $79.0 million decrease in stockholders’ equity is primarily associated with the $115.0 million in other comprehensive loss for the three months ended March 31, 2022, $27.0 million of shareholder dividends paid and stock repurchases of $4.1 million in 2022, partially offset by $64.9 million in net income for the three months ended March 31, 2022.
+Added: Non-interest expense increased $92.5 million, or 126.7%, to $165.5 million for the three months ended June 30, 2022 from $73.0 million for the same period in 2021.
+Added: The primary factors that resulted in this increase were the changes related to salaries and employee benefits and merger and acquisition expense.
+Added: Other factors were changes related to occupancy and equipment, data processing expense, amortization of intangibles, FDIC and state assessment fees and other expenses.
+Added: Additional details for the three months ended June 30, 2022 on some of the more significant changes are as follows:
+Added: • The $23.3 million increase in salaries and employee benefits expense is primarily due to increased salary expenses and insurance expenses related to the acquisition of Happy.
+Added: • The $5.2 million increase in occupancy and equipment expenses is primarily due to increases in depreciation on buildings, machinery and equipment, increases in utility expenses and increases in property taxes related to the acquisition of Happy.
+Added: • The $4.2 million increase in data processing expense is primarily due to increases in telecommunication fees, computer software fees, licensing fee and increases in internet banking and cash management expenses related to the acquisition of Happy.
+Added: • The $48.7 increase in merger and acquisition expense is related to costs associated with the acquisition of Happy.
+Added: • The $923,000 increase in advertising expense is related to the acquisition of Happy.
+Added: • The $1.1 million increase in amortization of intangibles is due to the acquisition of Happy.
+Added: • The $736,000 increase in electronic banking expense is due to increased debit card processing fees and interchange network expenses resulting from the acquisition of Happy.
+Added: • The $1.3 million increase in FDIC and state assessment expense is primarily due to FDIC assessment reductions for 2021 and the acquisition of Happy during the second quarter of 2022.
+Added: • The $5.5 million increase in other expenses is primarily related to the acquisition of Happy as well as $2.1 million in TRUPS redemption fees.
+Added: Non-interest expense increased $96.5 million, or 66.2%, to $242.4 million for the three months ended June 30, 2022 from $145.8 million for the same period in 2021.
+Added: The primary factors that resulted in this increase were the changes related to salaries and employee benefits and merger and acquisition expense.
+Added: Other factors were changes related to occupancy and equipment expense, data processing expense, advertising, amortization of intangibles, electronic banking expense, FDIC and state assessment fees and other expenses.
+Added: Additional details for the six months ended June 30, 2022 on some of the more significant changes are as follows:
+Added: • The $24.8 million increase in salaries and employee benefits expense is primarily due to the acquisition of Happy.
+Added: • The $5.1 million increase in occupancy and equipment expense is primarily due to increases in depreciation on buildings, machinery and equipment, increases in utility expenses and increases in property taxes related to the acquisition of Happy.
+Added: • The $5.4 million increase in data processing expense is primarily due to increases in telecommunication fees, computer software fees, licensing fee and increases in internet banking and cash management expenses related to the acquisition of Happy.
+Added: • The $49.6 million increase in merger and acquisition expense is related to costs associated with the acquisition of Happy.
+Added: • The $1.1 million increase in advertising expense is related to the acquisition of Happy.
+Added: • The $1.1 million increase in amortization of intangibles is due to the acquisition of Happy.
+Added: • The $1.0 million increase in electronic banking expense is due to increased debit card processing fees and interchange network expenses resulting from the acquisition of Happy.
+Added: • The $1.6 million increase in FDIC and state assessment expense is primarily due to FDIC assessment reductions for 2021 and the acquisition of Happy during the second quarter of 2022.
+Added: • The $5.1 million increase in other expenses is primarily related to the acquisition of Happy.
+Added: as well as $2.1 million in TRUPS redemption fees.
+Added: Income tax expense decreased $21.8 million, or 86.9%, to $3.3 million for the three-month period ended June 30, 2022, from $25.1 million for the same period in 2021.
+Added: Income tax expense decreased $30.6 million, or 56.8%, to $23.3 million for the six-month period ended June 30, 2022, from $54.0 million for the same period in 2021.
+Added: The effective income tax rate was 17.09% and 22.38% for the three and six months ended June 30, 2022, compared to 24.07% and 24.02% for the same periods in 2021.
+Added: The marginal tax rate was 25.1475% and 25.74% 2022 and 2021, respectively.
+Added: Financial Condition as of and for the Period Ended June 30, 2022 and December 31, 2021
+Added: Our total assets as of June 30, 2022 increased $6.20 billion to $24.25 billion from the $18.05 billion reported as of December 31, 2021.
+Added: The increase in total assets is primarily due to the acquisition of $6.68 billion in total assets, net of purchase accounting adjustments, from Happy during the second quarter of 2022.
+Added: Cash and cash equivalents decreased $833.9 million, for the six months ended June 30, 2022.
+Added: Our loan portfolio balance increased to $13.92 billion as of June 30, 2022 from $9.84 billion at December 31, 2021.
+Added: The increase in loans was primarily due to the acquisition of $3.65 billion in loans, net of purchase accounting adjustments, from Happy in the second quarter of 2022 and $242.2 million in marine loans from LendingClub Bank during the first quarter of 2022, as well as $192.9 million in organic loan growth.
+Added: Total deposits increased $5.32 billion to $19.58 billion as of June 30, 2022 from $14.26 billion as of December 31, 2021.
+Added: The increase in deposits was primarily due to the acquisition of $5.86 billion in deposits, net of purchase accounting adjustments, from Happy in the second quarter of 2022.
+Added: Stockholders’ equity increased $732.8 million to $3.50 billion as of June 30, 2022, compared to $2.77 billion as of December 31, 2021.
+Added: The $732.8 million increase in stockholders’ equity is primarily associated with the $961.3 million in common stock issued to Happy shareholders for the acquisition of Happy on April 1, 2022 and the $80.9 million in net income for the six months ended June 30, 2022, partially offset by the $226.4 million in other comprehensive loss, the $61.0 million of shareholder dividends paid and stock repurchases of $26.6 million in 2022.
Loan Portfolio
Loans Receivable
−Removed: Our loan portfolio averaged $9.94 billion and $11.02 billion during the three months ended March 31, 2022 and 2021, respectively.
−Removed: Loans receivable were $10.05 billion and $9.84 billion as of March 31, 2022 and December 31, 2021, respectively.
−Removed: From December 31, 2021 to March 31, 2022, the Company experienced an increase of approximately $216.6 million in loans.
−Removed: The increase in loans was primarily due to the acquisition of $242.2 million in marine loans from LendingClub Bank during the first quarter of 2022, as well as $27.6 million in organic loan growth, partially offset by $53.2 million of PPP loan decline.
−Removed: The $27.6 million in organic loan growth included $225.6 million in loan growth for Centennial CFG, while the remaining footprint experienced $198.0 million in loan decline during the first three months of 2022.
−Removed: As of March 31, 2022, the Company had $59.6 million of PPP loans.
+Added: Our loan portfolio averaged $13.84 billion and $10.54 billion during the three months ended June 30, 2022 and 2021, respectively.
+Added: Our loan portfolio averaged $11.90 billion and $10.78 billion during the six months ended June 30, 2022 and 2021, respectively.
+Added: Loans receivable were $13.92 billion and $9.84 billion as of June 30, 2022 and December 31, 2021, respectively.
+Added: From December 31, 2021 to June 30, 2022, the Company experienced an increase of approximately $4.09 billion in loans.
+Added: The increase in loans was primarily due to the acquisition of $3.65 billion in loans, net of purchase accounting adjustments, from Happy in the second quarter of 2022 and $242.2 million in marine loans from LendingClub Bank during the first quarter of 2022, as well as $192.9 million in organic loan growth.
+Added: The $192.9 million in organic loan growth included $498.6 million in loan growth for Centennial CFG which was partially offset by $177.9 million in loan decline within the remaining footprint as well as $127.8 million in PPP loan decline.
+Added: As of June 30, 2022, the Company had $37.2 million of PPP loans.
The most significant components of the loan portfolio were commercial real estate, residential real estate, consumer and commercial and industrial loans.
These loans are generally secured by residential or commercial real estate or business or personal property.
−Removed: Although these loans are primarily originated within our franchises in Arkansas, Florida, South Alabama and Centennial CFG, the property securing these loans may not physically be located within our market areas of Arkansas, Florida, Alabama and New York.
−Removed: Loans receivable were approximately $3.02 billion, $3.56 billion, $217.6 million, $1.11 billion and $2.15 billion as of March 31, 2022 in Arkansas, Florida, Alabama, SPF and Centennial CFG, respectively.
−Removed: As of March 31, 2022, we had approximately $308.3 million of construction land development loans which were collateralized by land.
+Added: Although these loans are primarily originated within our franchises in Arkansas, Florida, Texas, Alabama and Centennial CFG, the property securing these loans may not physically be located within our market areas of Arkansas, Florida, Texas, Alabama and New York.
+Added: Loans receivable were approximately $3.03 billion, $3.49 billion, $3.66 billion, $202.5 million, $1.12 billion and $2.42 billion as of June 30, 2022 in Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG, respectively.
+Added: As of June 30, 2022, we had approximately $1.05 billion of construction land development loans which were collateralized by land.
This consisted of approximately $136.8 million for raw land and approximately $912.5 million for land with commercial and/or residential lots.
−Removed: Table 8 presents our loans receivable balances by category as of March 31, 2022 and December 31, 2021.
+Added: Table 8 presents our loans receivable balances by category as of June 30, 2022 and December 31, 2021.
Loans Receivable
−Removed: March 31, 2022 December 31, 2021
+Added: June 30, 2022 December 31, 2021
(In thousands)
18 unchanged sentences
A first lien on the property and assignment of lease is required if the collateral is rental property, with second lien positions considered on a case-by-case basis.
−Removed: As of March 31, 2022, commercial real estate loans totaled $5.81 billion, or 57.8%, of loans receivable, as compared to $5.87 billion, or 59.7%, of loans receivable, as of December 31, 2021.
−Removed: Commercial real estate loans originated in our Arkansas, Florida, Alabama, SPF and Centennial CFG markets were $2.00 billion, $2.27 billion, $97.5 million, zero and $1.44 billion at March 31, 2022, respectively.
+Added: As of June 30, 2022, commercial real estate loans totaled $8.02 billion, or 57.6%, of loans receivable, as compared to $5.87 billion, or 59.7%, of loans receivable, as of December 31, 2021.
+Added: Commercial real estate loans originated in our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets were $1.97 billion, $2.27 billion, $2.14 billion, $87.9 million, zero and $1.55 billion at June 30, 2022, respectively.
Residential Real Estate Loans.
We originate one to four family, residential mortgage loans generally secured by property located in our primary market areas.
−Removed: Approximately 35.9% and 52.2% of our residential mortgage loans consist of owner occupied 1-4 family properties and non-owner occupied 1-4 family properties (rental), respectively, as of March 31, 2022, with the remaining 11.9% relating to condos and mobile homes.
+Added: Approximately 38.6% and 51.6% of our residential mortgage loans consist of owner occupied 1-4 family properties and non-owner occupied 1-4 family properties (rental), respectively, as of June 30, 2022, with the remaining 9.8% relating to condos and mobile homes.
Residential real estate loans generally have a loan-to-value ratio of up to 90%.
These loans are underwritten by giving consideration to the borrower’s ability to pay, stability of employment or source of income, debt-to-income ratio, credit history and loan-to-value ratio.
−Removed: As of March 31, 2022, residential real estate loans totaled $1.47 billion, or 14.6%, of loans receivable, compared to $1.56 billion, or 15.8%, of loans receivable, as of December 31, 2021.
−Removed: Residential real estate loans originated in our Arkansas, Florida, Alabama, SPF and Centennial CFG markets were $404.2 million, $884.3 million, $57.4 million, zero and $126.6 million at March 31, 2022, respectively.
+Added: As of June 30, 2022, residential real estate loans totaled $2.10 billion, or 15.1%, of loans receivable, compared to $1.56 billion, or 15.8%, of loans receivable, as of December 31, 2021.
+Added: Residential real estate loans originated in our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets were $416.6 million, $862.2 million, $562.8 million, $49.3 million, zero and $206.9 million at June 30, 2022, respectively.
Consumer Loans.
1 unchanged sentence
The performance of consumer loans will be affected by the local and regional economies as well as the rates of personal bankruptcies, job loss, divorce and other individual-specific characteristics.
−Removed: As of March 31, 2022, consumer loans totaled $1.06 billion, or 10.5%, of loans receivable, compared to $825.5 million, or 8.4%, of loans receivable, as of December 31, 2021.
−Removed: Consumer loans originated in our Arkansas, Florida, Alabama, SPF and Centennial CFG markets were $19.6 million, $7.8 million, $710,000, $1.03 billion and zero at March 31, 2022, respectively.
+Added: As of June 30, 2022, consumer loans totaled $1.11 billion, or 7.9%, of loans receivable, compared to $825.5 million, or 8.4%, of loans receivable, as of December 31, 2021.
+Added: Consumer loans originated in our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets were $23.2 million, $7.8 million, $31.3 million, $977,000, $1.04 billion and zero at June 30, 2022, respectively.
Commercial and Industrial Loans.
7 unchanged sentences
We require a first lien position for those loans.
−Removed: As of March 31, 2022, commercial and industrial loans totaled $1.51 billion, or 15.0%, of loans receivable, compared to $1.39 billion, or 14.1%, of loans receivable, as of December 31, 2021.
−Removed: Commercial and industrial loans originated in our Arkansas, Florida, Alabama, SPF and Centennial CFG markets were $470.1 million, $328.5 million, $52.1 million, $78.2 million and $581.3 million at March 31, 2022, respectively.
+Added: As of June 30, 2022, commercial and industrial loans totaled $2.19 billion, or 15.7%, of loans receivable, compared to $1.39 billion, or 14.1%, of loans receivable, as of December 31, 2021.
+Added: Commercial and industrial loans originated in our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets were $453.9 million, $288.4 million, $653.0 million, $56.4 million, $73.1 million and $662.9 million at June 30, 2022, respectively.
Non-Performing Assets
6 unchanged sentences
An allowance for credit losses is determined using the same methodology as other loans.
+Added: The Company develops separate PCD models for each loan segment with PCD loans not individually analyzed for impairment.
The initial allowance for credit losses determined on a collective basis is allocated to individual loans.
2 unchanged sentences
Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses.
−Removed: T he Company held approximately $439,000 and $448,000 in PCD loans, as of March 31, 2022 and December 31, 2021 , respectively.
−Removed: Table 9 sets forth information with respect to our non-performing assets as of March 31, 2022 and December 31, 2021.
+Added: T he Company held approximately $152.3 million and $448,000 in PCD loans, as of June 30, 2022 and December 31, 2021 , respectively.
+Added: Table 9 sets forth information with respect to our non-performing assets as of June 30, 2022 and December 31, 2021.
As of these dates, all non-performing restructured loans are included in non-accrual loans.
Non-performing Assets
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(Dollars in thousands)
16 unchanged sentences
If a loan is determined by management to be uncollectible, the portion of the loan determined to be uncollectible is then charged to the allowance for credit losses.
−Removed: Total non-performing loans were $44.7 million and $50.2 million as of March 31, 2022 and December 31, 2021, respectively.
−Removed: Non-performing loans at March 31, 2022 were $13.2 million, $24.8 million, $480,000, $1.4 million and $4.8 million in the Arkansas, Florida, Alabama, SPF and Centennial CFG markets, respectively.
+Added: Total non-performing loans were $60.6 million and $50.2 million as of June 30, 2022 and December 31, 2021, respectively.
+Added: Non-performing loans at June 30, 2022 were $15.0 million, $33.3 million, $5.5 million, $813,000, $1.3 million and $4.7 million in the Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets, respectively.
The $4.7 million balance of non-accrual loans for our Centennial CFG market consists of one loan that is assessed for credit risk by the Federal Reserve under the Shared National Credit Program.
8 unchanged sentences
For our TDRs that accrue interest at the time the loan is restructured, it would be a rare exception to have charged-off any portion of the loan.
−Removed: As of March 31, 2022, we had $6.1 million of restructured loans that are in compliance with the modified terms and are not reported as past due or non-accrual in Table 9.
+Added: As of June 30, 2022, we had $5.9 million of restructured loans that are in compliance with the modified terms and are not reported as past due or non-accrual in Table 9.
Our Florida market contains $3.6 million and our Arkansas market contains $2.3 million of these restructured loans.
6 unchanged sentences
In addition, it is common for the Bank to seek additional collateral or guarantor support when modifying a loan.
−Removed: At March 31, 2022 and December 31, 2021, the amount of TDRs was $6.9 million and $7.5 million, respectively.
−Removed: As of March 31, 2022 and December 31, 2021, 88.6% and 85.7%, respectively, of all restructured loans were performing to the terms of the restructure.
−Removed: Total foreclosed assets held for sale were $1.1 million as of March 31, 2022, compared to $1.6 million as of December 31, 2021 for a decrease of $486,000.
−Removed: The foreclosed assets held for sale as of March 31, 2022 are comprised of $8,000 of assets located in Arkansas, $1.14 million located in Florida, and zero from Alabama, SPF and Centennial CFG.
−Removed: Table 10 shows the summary of foreclosed assets held for sale as of March 31, 2022 and December 31, 2021.
+Added: At June 30, 2022 and December 31, 2021, the amount of TDRs was $6.6 million and $7.5 million, respectively.
+Added: As of June 30, 2022 and December 31, 2021, 88.9% and 85.7%, respectively, of all restructured loans were performing to the terms of the restructure.
+Added: Total foreclosed assets held for sale were $373,000 as of June 30, 2022, compared to $1.6 million as of December 31, 2021 for a decrease of $1.3 million.
+Added: The foreclosed assets held for sale as of June 30, 2022 are comprised of $8,000 of assets located in Arkansas, $260,000 located in Florida, $105,000 located in Texas and zero from Alabama, SPF and Centennial CFG.
+Added: Table 10 shows the summary of foreclosed assets held for sale as of June 30, 2022 and December 31, 2021.
Foreclosed Assets Held For Sale
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(In thousands)
2 unchanged sentences
Construction/land development 55 834
−Removed: Agricultural — —
Residential real estate loans
4 unchanged sentences
Impaired loans include non-performing loans (loans past due 90 days or more and non-accrual loans), criticized and/or classified loans with a specific allocation, loans categorized as TDRs and certain other loans identified by management that are still performing (loans included in multiple categories are only included once).
−Removed: As of March 31, 2022 and December 31, 2021, impaired loans were $321.5 million and $331.5 million, respectively.
−Removed: The amortized cost balance for loans with a specific allocation decreased from $284.0 million to $276.8 million, and the specific allocation for impaired loans decreased by approximately $1.4 million for the period ended March 31, 2022 compared to the period ended December 31, 2021.
+Added: As of June 30, 2022 and December 31, 2021, impaired loans were $385.1 million and $331.5 million, respectively.
+Added: The amortized cost balance for loans with a specific allocation increased from $284.0 million to $323.1 million, and the specific allocation for impaired loans increased by approximately $6.6 million for the period ended June 30, 2022 compared to the period ended December 31, 2021.
The Company is continuing to monitor these impaired loans and will adjust the discount as necessary.
−Removed: As of March 31, 2022, our Arkansas, Florida, Alabama, SPF and Centennial CFG markets accounted for approximately $174.6 million, $140.2 million, $480,000, $1.4 million and $4.8 million of the impaired loans, respectively.
+Added: As of June 30, 2022, our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets accounted for approximately $176.3 million, $145.0 million, $57.1 million, $813,000, $1.3 million and $4.7 million of the impaired loans, respectively.
Past Due and Non-Accrual Loans
−Removed: Table 11 shows the summary of non-accrual loans as of March 31, 2022 and December 31, 2021:
+Added: Table 11 shows the summary of non-accrual loans as of June 30, 2022 and December 31, 2021:
Total Non-Accrual Loans
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(In thousands)
11 unchanged sentences
Total non-accrual loans $ 44,170 $ 47,158
−Removed: If non-accrual loans had been accruing interest in accordance with the original terms of their respective agreements, interest income of approximately $407,000 and $904,000, respectively, would have been recorded for the three-month periods ended March 31, 2022 and 2021.
−Removed: Table 12 shows the summary of accruing past due loans 90 days or more as of March 31, 2022 and December 31, 2021:
+Added: If non-accrual loans had been accruing interest in accordance with the original terms of their respective agreements, interest income of approximately $672,000 and $795,000, respectively, would have been recorded for the three-month periods ended June 30, 2022 and 2021.
+Added: If non-accrual loans had been accruing interest in accordance with the original terms of their respective agreements, interest income of approximately $1.3 million and $1.6 million, respectively, would have been recorded for the six month periods ended June 30, 2022 and 2021.
+Added: The interest income recognized on non-accrual loans for the three and six months ended June 30, 2022 and 2021 was considered immaterial.
+Added: Table 12 shows the summary of accruing past due loans 90 days or more as of June 30, 2022 and December 31, 2021:
Loans Accruing Past Due 90 Days or More
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(In thousands)
7 unchanged sentences
Total real estate 14,047 2,926
+Added: Consumer 43 2
Commercial and industrial 2,342 107
Total loans accruing past due 90 days or more $ 16,432 $ 3,035
−Removed: Our ratio of total loans accruing past due 90 days or more and non-accrual loans to total loans was 0.44% and 0.51% at March 31, 2022 and December 31, 2021, respectively.
+Added: Our ratio of total loans accruing past due 90 days or more and non-accrual loans to total loans was 0.44% and 0.51% at June 30, 2022 and December 31, 2021, respectively.
Allowance for Credit Losses
2 unchanged sentences
Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
−Removed: The Company uses the discounted cash flow (“DCF”) method to estimate expected losses for all of Company’s loan pools.
+Added: The Company uses the discounted cash flow (“DCF”) method to estimate expected losses for all of the Company’s loan pools.
These pools are as follows:
26 unchanged sentences
the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
−Removed: Management qualitatively adjusts model results for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools.
+Added: Management qualitatively adjusts model results for risk factors ("Q-Factors") that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools.
These Q-Factors and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk.
6 unchanged sentences
(vii) external factors such as competition, legal and regulatory environment;
−Removed: (viii) changes in the quality of the loan review system and (ix) economic conditions.
+Added: (viii) changes in the quality of the loan review system;
+Added: and (ix) economic conditions.
Loans considered impaired, according to ASC 326, are loans for which, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement.
18 unchanged sentences
An allowance for credit losses is determined using the same methodology as other loans.
+Added: The Company develops separate PCD models for each loan segment with PCD loans not individually analyzed for impairment.
The initial allowance for credit losses determined on a collective basis is allocated to individual loans.
17 unchanged sentences
However, if an appraisal is older than 13 months and if market or other conditions have deteriorated and we believe that the current market value of the property is not within approximately 20% of the appraised value, we will consider the appraisal outdated and order either a new appraisal or an internal validation report for the impairment analysis.
−Removed: The recognition of
−Removed: any provision or related charge-off on a collateral dependent loan is either through annual credit analysis or, many times, when the relationship becomes delinquent.
+Added: The recognition of any provision or related charge-off on a collateral dependent loan is either through annual credit analysis or, many times, when the relationship becomes delinquent.
If the borrower is not current, we will update our credit and cash flow analysis to determine the borrower's repayment ability.
14 unchanged sentences
If a partial charge-off occurs, the quarterly impairment analysis will determine if the loan is still impaired, and thus continues to require a specific allocation.
−Removed: The Company had $321.5 million and $331.5 million in collateral-dependent impaired loans for the periods ended March 31, 2022 and December 31, 2021 , respectively.
+Added: The Company had $385.1 million and $331.5 million in collateral-dependent impaired loans for the periods ended June 30, 2022 and December 31, 2021 , respectively.
Loans Collectively Evaluated for Impairment .
−Removed: Loans receivable collectively evaluated for impairment increased by approximately $213.1 million from $9.54 billion at December 31, 2021 to $9.75 billion at March 31, 2022.
−Removed: The percentage of the allowance for credit losses allocated to loans receivable collectively evaluated for impairment to the total loans collectively evaluated for impairment was 1.89% and 1.94% at March 31, 2022 and December 31, 2021, respectively .
+Added: Loans receivable collectively evaluated for impairment increased by approximately $4.04 billion from $9.54 billion at December 31, 2021 to $13.57 billion at June 30, 2022.
+Added: The percentage of the allowance for credit losses allocated to loans receivable collectively evaluated for impairment to the total loans collectively evaluated for impairment was 1.74% and 1.94% at June 30, 2022 and December 31, 2021, respectively .
Charge-offs and Recoveries.
−Removed: Total charge-offs decreased to $2.3 million for the three months ended March 31, 2022, compared to $3.0 million for the same period in 2021.
−Removed: Total recoveries were $364,000 and $506,000 for the three months ended March 31, 2022 and 2021, respectively.
−Removed: For the three months ended March 31, 2022, net charge-offs were $268,000 for Arkansas, $1.2 million for Florida, $1,000 for Alabama, $458,000 for SPF and zero for Centennial CFG.
+Added: Total charge-offs increased to $3.3 million for the three months ended June 30, 2022, compared to $3.0 million for the same period in 2021.
+Added: Total charge-offs decreased to $5.6 million for the six months ended June 30, 2022, compared to $6.1 million for the same period in 2021.
+Added: Total recoveries were $778,000 and $542,000 for the three months ended June 30, 2022 and 2021, respectively.
+Added: Total recoveries were $1.1 million and $1.0 million for the six months ended June 30, 2022 and 2021, respectively.
+Added: For the three months ended June 30, 2022, net charge-offs were $262,000 for Arkansas, $1.5 million for Florida, $724,000 for Texas, $35,000 for Alabama and zero for Centennial CFG, partially offset by net recoveries of $63,000 for SPF.
These equal a net charge-off position of $2.5 million.
+Added: For the six months ended June 30, 2022, net charge-offs were $530,000 for Arkansas, $2.7 million for Florida, $724,000 for Texas, $36,000 for Alabama, $395,000 for SPF and zero for Centennial CFG.
+Added: These equal a net charge-off position of $4.4 million.
We have not charged off an amount less than what was determined to be the fair value of the collateral as presented in the appraisal, less estimated costs to sell (for collateral dependent loans), for any period presented.
1 unchanged sentence
This is usually established over a period of 6-12 months of timely payment performance.
−Removed: Table 13 shows the allowance for credit losses, charge-offs and recoveries as of and for the three months ended March 31, 2022 and 2021.
+Added: Table 13 shows the allowance for credit losses, charge-offs and recoveries as of and for the three and six months ended June 30, 2022 and 2021.
Analysis of Allowance for Credit Losses
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands)
Balance, beginning of year $ 234,768 $ 242,932 $ 236,714 $ 245,473
+Added: Allowance for credit losses on PCD loans - Happy acquisition 16,816 — 16,816 —
Loans charged off
27 unchanged sentences
Net loans charged off 2,487 2,481 4,433 5,022
−Removed: Provision for credit loss - loans — —
−Removed: Balance, March 31 $ 234,768 $ 242,932
+Added: Provision for credit loss - acquired loans 45,170 — 45,170 —
+Added: Balance, June 30 $ 294,267 $ 240,451 $ 294,267 $ 240,451
Net charge-offs to average loans receivable 0.07 % 0.09 % 0.08 % 0.09 %
1 unchanged sentence
Allowance for credit losses to net charge-offs 2,949.95 2,416.29 3,291.77 2,374.30
−Removed: Table 14 presents the allocation of allowance for credit losses as of March 31, 2022 and December 31, 2021.
+Added: Table 14 presents the allocation of allowance for credit losses as of June 30, 2022 and December 31, 2021.
Allocation of Allowance for Credit Losses
−Removed: As of March 31, 2022 As of December 31, 2021
−Removed: loans(1) Allowance
+Added: As of June 30, 2022 As of December 31, 2021
(Dollars in thousands)
18 unchanged sentences
If quoted market prices are not available, estimated fair values are based on quoted market prices of comparable securities.
−Removed: The estimated effective duration of our securities portfolio was 3.7 years as of March 31, 2022.
+Added: The estimated effective duration of our securities portfolio was 5.2 years as of June 30, 2022.
Securities held-to-maturity, which include any security for which we have the positive intent and ability to hold until maturity, are reported at historical cost adjusted for amortization of premiums and accretion of discounts.
Premiums and discounts are amortized/accreted to the call date to interest income using the constant effective yield method over the estimated life of the security.
−Removed: As of March 31, 2022, we had $499.3 million of held-to-maturity securities.
−Removed: Of the $499.3 million of held-to-maturity securities as of March 31, 2022, all were invested in U.S.
−Removed: Government-sponsored enterprises.
−Removed: Securities available-for-sale are reported at fair value with unrealized holding gains and losses reported as a separate component of stockholders’ equity as other comprehensive income.
+Added: As of June 30, 2022, we had $1.37 billion of held-to-maturity securities.
+Added: Of the $1.37 billion of held-to-maturity securities as of June 30, 2022, $1.09 billion, or 79.7%, is invested in obligations of state and political subdivisions and the other $277.7 million, or 20.3%, is invested in U.S.
+Added: Treasury securities.
+Added: Securities available-for-sale are reported at fair value with unrealized holding gains and losses reported as a separate component of stockholders’ equity as other comprehensive (loss) income.
Securities that may be sold in response to interest rate changes, changes in prepayment risk, the need to increase regulatory capital, and other similar factors are classified as available-for-sale.
−Removed: Available-for-sale securities were $2.96 billion and $3.12 billion as March 31, 2022 and December 31, 2021, respectively.
−Removed: As of March 31, 2022, $1.41 billion, or 47.7%, of our available-for-sale securities were invested in mortgage-backed securities, compared to $1.54 billion, or 49.3%, of our available-for-sale securities as of December 31, 2021.
−Removed: To reduce our income tax burden, $928.9 million, or 31.4%, of our available-for-sale securities portfolio as of March 31, 2022, were primarily invested in tax-exempt obligations of state and political subdivisions, compared to $997.0 million, or 32.0%, of our available-for-sale securities as of December 31, 2021.
+Added: Available-for-sale securities were $3.79 billion and $3.12 billion as June 30, 2022 and December 31, 2021, respectively.
+Added: As of June 30, 2022, $1.98 billion, or 52.2%, of our available-for-sale securities were invested in mortgage-backed securities, compared to $1.54 billion, or 49.3%, of our available-for-sale securities as of December 31, 2021.
+Added: To reduce our income tax burden, $934.5 million, or 24.6%, of our available-for-sale securities portfolio as of June 30, 2022, were primarily invested in tax-exempt obligations of state and political subdivisions, compared to $997.0 million, or 32.0%, of our available-for-sale securities as of December 31, 2021.
We had $451.5 million, or 11.9%, invested in obligations of U.S.
−Removed: Government-sponsored enterprises as of March 31, 2022, compared to $433.0 million, or 13.9%, of our available-for-sale securities as of December 31, 2021.
−Removed: Also, we had approximately $207.1 million, or 7.0%, invested in other securities as of March 31, 2022, compared to $151.9 million, or 4.9% of our available-for-sale securities as of December 31, 2021.
+Added: Government-sponsored enterprises as of June 30, 2022, compared to $433.0 million, or 13.9%, of our available-for-sale securities as of December 31, 2021.
+Added: Also, we had approximately $427.3 million, or 11.3%, invested in other securities as of June 30, 2022, compared to $151.9 million, or 4.9% of our available-for-sale securities as of December 31, 2021.
The Company evaluates all securities quarterly to determine if any securities in a loss position require a provision for credit losses in accordance with ASC 326, Measurement of Credit Losses on Financial Instruments .
−Removed: The Company first assesses whether it intends to sell or is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis.
+Added: The Company first assesses whether it intends to sell or if it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis.
If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income.
6 unchanged sentences
Losses are charged against the allowance when management believes the uncollectability of a security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
−Removed: Management has determined that recording a provision for credit losses on the Company's held-to-maturity investments was not necessary due to the inherent low risk of the U.S.
−Removed: Treasury Securities, which comprise the entire balance of the held-to-maturity U.S.
−Removed: Government-sponsored enterprises investments, as well as the short-term maturities of these investments.
−Removed: At March 31, 2022, the Company determined that the allowance for credit losses of $842,000, resulting from economic uncertainty, was adequate for the available-for-sale investment portfolio.
+Added: The Company recorded a $2.0 million provision for credit losses on the held-to-maturity investment securities during the second quarter of 2022 as a result of the investment securities acquired as part of the Happy acquisition.
+Added: Of the Company's held-to-maturity securities, $1.09 billion, or 79.7% are municipal securities.
+Added: To estimate the necessary loss provision, the Company utilized historical default and recovery rates of the municipal bond sector and applied these rates using a pooling method.
+Added: The remainder of investments classified as held-to-maturity are U.S.
+Added: Treasury securities.
+Added: Due to the inherent low risk in U.S.
+Added: Treasury securities, no provision for credit loss was established on that portion of the portfolio.
+Added: At June 30, 2022, the Company determined that the allowance for credit losses of $842,000, resulting from economic uncertainty, was adequate for the available-for-sale investment portfolio, and the allowance for credit losses for the HTM portfolio resulting from the Happy acquisition was considered adequate.
No additional provision for credit losses was considered necessary for the portfolio.
−Removed: See Note 3 “Investment Securities” in the Condensed Notes to Consolidated Financial Statements for the carrying value and fair value of investment securities.
−Removed: Our deposits averaged $14.37 billion and $13.03 billion for the three months ended March 31, 2022 and March 31, 2021, respectively.
−Removed: Total deposits were $14.58 billion as of March 31, 2022, and $14.26 billion as of December 31, 2021.
+Added: See Note 3 to the Condensed Notes to Consolidated Financial Statements for the carrying value and fair value of investment securities.
+Added: Our deposits averaged $19.94 billion and $17.17 billion for the three and six months ended June 30, 2022, respectively.
+Added: Our deposits averaged $13.77 billion and $13.40 billion for the three and six months ended June 30, 2021, respectively.
+Added: Total deposits were $19.58 billion as of June 30, 2022, and $14.26 billion as of December 31, 2021.
Deposits are our primary source of funds.
10 unchanged sentences
In that event we would be required to obtain alternate sources for funding.
−Removed: Table 15 reflects the classification of the brokered deposits as of March 31, 2022 and December 31, 2021.
+Added: Table 15 reflects the classification of the brokered deposits as of June 30, 2022 and December 31, 2021.
Brokered Deposits
−Removed: March 31, 2022 December 31, 2021
+Added: June 30, 2022 December 31, 2021
(In thousands)
10 unchanged sentences
On March 16, 2022, the target rate was increased to 0.25% to 0.50%.
+Added: On May 4, 2022, the target rate was increased to 0.75% to 1.00%.
+Added: On June 15, 2022, the target rate was increased to 1.50% to 1.75%.
Presently, the Federal Reserve has indicated they are anticipating multiple rate increases for 2022.
−Removed: Table 16 reflects the classification of the average deposits and the average rate paid on each deposit category, which are in excess of 10 percent of average total deposits, for the three months ended March 31, 2022 and 2021.
+Added: Table 16 reflects the classification of the average deposits and the average rate paid on each deposit category, which are in excess of 10 percent of average total deposits, for the three and six months ended June 30, 2022 and 2021.
Average Deposit Balances and Rates
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30,
Amount Average
9 unchanged sentences
Total $ 19,941,969 0.22 % $ 13,774,981 0.19 %
+Added: Six Months Ended June 30,
+Added: Amount Average
+Added: Rate Paid Average
+Added: Amount Average
+Added: (Dollars in thousands)
+Added: Non-interest-bearing transaction accounts $ 5,152,673 — % $ 3,724,854 — %
+Added: Interest-bearing transaction accounts 9,701,529 0.27 7,682,933 0.22
+Added: Savings deposits 1,305,703 0.07 829,781 0.06
+Added: Time deposits:
+Added: $100,000 or more 625,901 0.46 797,619 1.12
+Added: Other time deposits 387,699 0.29 368,502 0.56
+Added: Total $ 17,173,505 0.18 % $ 13,403,689 0.21 %
Securities Sold Under Agreements to Repurchase
2 unchanged sentences
Interest incurred on repurchase agreements is reported as interest expense.
−Removed: Securities sold under agreements to repurchase increased $10.3 million, or 7.3%, from $140.9 million as of December 31, 2021 to $151.2 million as of March 31, 2022.
+Added: Securities sold under agreements to repurchase decreased $22.3 million, or 15.8%, from $140.9 million as of December 31, 2021 to $118.6 million as of June 30, 2022.
FHLB and Other Borrowed Funds
−Removed: The Company’s FHLB borrowed funds, which are secured by our loan portfolio, were $400.0 million at both March 31, 2022 and December 31, 2021.
−Removed: The Company had no other borrowed funds as of March 31, 2022 or December 31, 2021.
−Removed: At March 31, 2022 and December 31, 2021, all of the outstanding balances were classified as long-term advances.
+Added: The Company’s FHLB borrowed funds, which are secured by our loan portfolio, were $400.0 million at both June 30, 2022 and December 31, 2021.
+Added: The Company had no other borrowed funds as of June 30, 2022 or December 31, 2021.
+Added: At June 30, 2022 and December 31, 2021, all of the outstanding balances were classified as long-term advances.
The FHLB advances mature in 2033 with fixed interest rates ranging from 1.76% to 2.26%.
1 unchanged sentence
Subordinated Debentures
−Removed: Subordinated debentures, which consist of subordinated debt securities and guaranteed payments on trust preferred securities, were $667.9 million and $371.1 million as of March 31, 2022 and December 31, 2021, respectively.
+Added: Subordinated debentures, which consist of subordinated debt securities and guaranteed payments on trust preferred securities, were $458.5 million and $371.1 million as of June 30, 2022 and December 31, 2021, respectively.
The Company holds trust preferred securities with a face amount of $17.6 million which are currently callable without penalty based on the terms of the specific agreements.
−Removed: The trust preferred securities are tax-advantaged issues that qualify for Tier 1 capital treatment subject to certain limitations.
−Removed: However, now that the Company has exceeded $15 billion in assets, the Tier 1 treatment of the Company’s outstanding trust preferred securities will be eliminated because of the completion of the acquisition of Happy Bancshares, but these securities will still be treated as Tier 2 capital.
+Added: The trust preferred securities are tax-advantaged issues that previously qualified for Tier 1 capital treatment subject to certain limitations.
+Added: However, now that the Company has exceeded $15 billion in assets and has completed the acquisition of Happy Bancshares, the Tier 1 treatment of the Company’s outstanding trust preferred securities has been eliminated, and these securities are now treated as Tier 2 capital.
Distributions on these securities are included in interest expense.
−Removed: Each of the trusts is a statutory business trust organized for the sole purpose of issuing trust securities and investing the proceeds in the Company’s subordinated debentures, the sole asset of
+Added: Each of the trusts is a statutory business trust organized for the sole purpose of issuing trust securities and investing the proceeds in the Company’s subordinated debentures, the sole asset of each trust.
The trust preferred securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the subordinated debentures held by the trust.
2 unchanged sentences
The Company’s obligations under the subordinated securities and other relevant trust agreements, in aggregate, constitute a full and unconditional guarantee by the Company of each respective trust’s obligations under the trust securities issued by each respective trust.
−Removed: The Company has received approval from the Federal Reserve to redeem all of the trust preferred securities.
+Added: The Company has received approval from the Federal Reserve to redeem the trust preferred securities, and is in the process of redeeming all of its trust preferred securities.
+Added: On April 1, 2022, the Company acquired $23.2 million in trust preferred securities from Happy which were currently callable without penalty based on the terms of the specific agreements.
+Added: During the quarter, $10.7 million of these trust preferred securities were paid off without penalty.
+Added: As of June 30, 2022, the Company held a face amount of $12.5 million in trust preferred securities acquired from Happy.
+Added: During the second quarter, the Company chose to redeem an additional $68.1 million in trust preferred securities held prior to the acquisition of Happy.
+Added: As of June 30, 2022, the Company's remaining balance of trust preferred securities which were held prior to the acquisition of Happy was $5.1 million.
+Added: On April 1, 2022, the Company acquired $140.0 million of subordinated notes from Happy.
+Added: These notes have a maturity date of July 31, 2030 and carry a fixed rate of 5.500% for the first five years.
+Added: Thereafter, the notes bear interest at 3-month Secured Overnight Funding Rate (SOFR) plus 5.345% resetting quarterly.
+Added: Interest payments are due semi-annually and the notes include a right of prepayment without penalty on or after July 31, 2025.
On January 18, 2022, the Company completed an underwritten public offering of $300.0 million in aggregate principal amount of its 3.125% Fixed-to-Floating Rate Subordinated Notes due 2032 (the “2032 Notes”) for net proceeds, after underwriting discounts and issuance costs, of approximately $296.4 million.
11 unchanged sentences
provided, however, that in the event three-month LIBOR is less than zero, then three-month LIBOR shall be deemed to be zero.
−Removed: On April 15, 2022, the Company completed the payoff of its $300.0 million in aggregate principal amount of the 2027 Notes.
+Added: The Company, beginning with the interest payment date of April 15, 2022, and on any interest payment date thereafter, was permitted to redeem the 2027 Notes, in whole or in part, at a redemption price equal to 100% of the principal amount of the 2027 Notes to be redeemed plus accrued and unpaid interest to but excluding the date of redemption.
+Added: On April 15, 2022, the Company completed the payoff of the 2027 Notes in aggregate principal amount of $300.0 million.
Each 2027 Note was redeemed pursuant to the terms of the Subordinated Indenture, as supplemented by the First Supplemental Indenture, each dated as of April 3, 2017, between the Company and U.S.
1 unchanged sentence
Stockholders’ Equity
−Removed: Stockholders’ equity decreased $79.0 million to $2.69 billion as of March 31, 2022, compared to $2.77 billion as of December 31, 2021.
−Removed: The $79.0 million decrease in stockholders’ equity is primarily associated with the $115.0 million in other comprehensive loss for the three months ended March 31, 2022, $27.0 million of shareholder dividends paid and stock repurchases of $4.1 million in 2022, partially offset by $64.9 million in net income for the three months ended March 31, 2022.
−Removed: The annualized decrease in stockholders’ equity for the first three months of 2022 was 11.6%.
−Removed: As of March 31, 2022 and December 31, 2021, our equity to asset ratio was 14.43% and 15.32%, respectively.
−Removed: Book value per share was $16.41 as of March 31, 2022, compared to $16.90 as of December 31, 2021, an 11.8% annualized decrease.
+Added: Stockholders’ equity increased $732.8 million to $3.50 billion as of June 30, 2022, compared to $2.77 billion as of December 31, 2021.
+Added: The $732.8 million increase in stockholders’ equity is primarily associated with the $961.3 million in common stock issued to Happy shareholders for the acquisition of Happy on April 1, 2022 and the $80.9 million in net income for the six months ended June 30, 2022, partially offset by the $226.4 million in other comprehensive loss, the $61.0 million of shareholder dividends paid and stock repurchases of $26.6 million in 2022.
+Added: As of June 30, 2022 and December 31, 2021, our equity to asset ratio was 14.43% and 15.32%, respectively.
+Added: Book value per share was $17.04 as of June 30, 2022, compared to $16.90 as of December 31, 2021, a 3.5% annualized increase.
Common Stock Cash Dividends.
−Removed: We declared cash dividends on our common stock of $0.165 and $0.14 per share for the three months ended March 31, 2022 and 2021, respectively.
−Removed: The common stock dividend payout ratio for the three months ended March 31, 2022 and 2021 was 41.7% and 25.3%, respectively.
−Removed: On April 21, 2022, the Board of Directors declared a regular $0.165 per share quarterly cash dividend payable June 8, 2022, to shareholders of record May 18, 2022.
+Added: We declared cash dividends on our common stock of $0.165 and $0.14 per share for the three months ended June 30, 2022 and 2021, respectively.
+Added: The common stock dividend payout ratio for the three months ended June 30, 2022 and 2021 was 212.4% and 29.2%, respectively.
+Added: The common stock dividend payout ratio for the six months ended June 30, 2022 and 2021 was 75.4% and 27.1%, respectively.
+Added: On July 22, 2022, the Board of Directors declared a regular $0.165 per share quarterly cash dividend payable September 7, 2022, to shareholders of record August 17, 2022.
Stock Repurchase Program.
On January 22, 2021, the Company’s Board of Directors authorized the repurchase of up to an additional 20,000,000 shares of its common stock under the previously approved stock repurchase program.
−Removed: We repurchased a total of 180,000 shares with a weighted-average stock price of $22.69 per share during the first three months of 2022.
−Removed: The remaining balance available for repurchase was 21,910,665 shares at March 31, 2022.
+Added: We repurchased a total of 1,212,732 shares with a weighted-average stock price of $21.89 per share during the first six months of 2022.
+Added: The remaining balance available for repurchase was 20,877,933 shares at June 30, 2022.
Liquidity and Capital Adequacy Requirements
8 unchanged sentences
Basel III became effective for the Company and its bank subsidiary on January 1, 2015.
+Added: Basel III limits a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” of 2.5% of common equity Tier 1 capital to risk-weighted assets, which is in addition to the amount necessary to meet its minimum risk-based capital requirements.
The capital conservation buffer requirement began being phased in beginning January 1, 2016 at the 0.625% level and increased by 0.625% on each subsequent January 1, until it reached 2.5% on January 1, 2019 when the phase-in period ended, and the full capital conservation buffer requirement became effective.
1 unchanged sentence
The rule phases out of Tier 1 capital these non-qualifying capital instruments issued before May 19, 2010 by all other bank holding companies.
−Removed: Because our total consolidated assets were less than $15 billion as of December 31, 2009, our outstanding trust preferred securities continue to be treated as Tier 1 capital.
−Removed: However, now that the Company has exceeded $15 billion in assets, the Tier 1 treatment of the Company’s outstanding trust preferred securities will be eliminated because of the completion of the acquisition of Happy Bancshares, but these securities will still be treated as Tier 2 capital.
−Removed: Basel III amended the prompt corrective action rules to incorporate a “common equity Tier 1 capital” requirement and to raise the capital requirements for certain capital categories.
+Added: However, now that the Company has exceeded $15 billion in assets and has completed the acquisition of Happy Bancshares, the Tier 1 treatment of the Company’s outstanding trust preferred securities has been eliminated, and these securities are now treated as Tier 2 capital.
+Added: Basel III also amended the prompt corrective action rules to incorporate a “common equity Tier 1 capital” requirement and to raise the capital requirements for certain capital categories.
In order to be adequately capitalized for purposes of the prompt corrective action rules, a banking organization will be required to have at least a 4.5% “common equity Tier 1 risk-based capital” ratio, a 4% “Tier 1 leverage capital” ratio, a 6% “Tier 1 risk-based capital” ratio and an 8% “total risk-based capital” ratio .
Quantitative measures established by regulation to ensure capital adequacy require us to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets.
−Removed: Management believes that, as of March 31, 2022 and December 31, 2021, we met all regulatory capital adequacy requirements to which we were subject.
−Removed: On January 18, 2022, the Company completed an underwritten public offering of $300.0 million in aggregate principal amount of its 3.125% Fixed-to-Floating Rate Subordinated Notes due 2032 (the “2032 Notes”).
+Added: Management believes that, as of June 30, 2022 and December 31, 2021, we met all regulatory capital adequacy requirements to which we were subject.
+Added: On January 18, 2022, the Company completed an underwritten public offering of the 2032 Notes in aggregate principal amount of $300.0 million.
The 2032 Notes are unsecured, subordinated debt obligations of the Company and will mature on January 30, 2032.
3 unchanged sentences
In each case, the redemption would be at a redemption price equal to 100% of the principal amount of the 2032 Notes plus any accrued and unpaid interest to, but excluding, the redemption date.
−Removed: On April 3, 2017, the Company completed an underwritten public offering of $300.0 million in aggregate principal amount of its 5.625% Fixed-to-Floating Rate Subordinated Notes due 2027 (the “2027 Notes”).
+Added: On April 1, 2022, the Company acquired $140.0 million of subordinated notes from Happy.
+Added: These notes have a maturity date of July 31, 2030 and carry a fixed rate of 5.500% for the first five years.
+Added: Thereafter, the notes bear interest at 3-month Secured Overnight Funding Rate (SOFR) plus 5.345% resetting quarterly.
+Added: Interest payments are due semi-annually and the notes include a right of prepayment without penalty on or after July 31, 2025.
+Added: On April 3, 2017, the Company completed an underwritten public offering of the 2027 Notes in aggregate principal amount of $300.0 million.
The 2027 Notes are unsecured, subordinated debt obligations and mature on April 15, 2027.
−Removed: On April 15, 2022, the Company completed the payoff of its $300.0 million in aggregate principal amount of the 2027 Notes.
+Added: On April 15, 2022, the Company completed the payoff of the 2027 Notes in aggregate principal amount of $300.0 million.
Each 2027 Note was redeemed pursuant to the terms of the Subordinated Indenture, as supplemented by the First Supplemental Indenture, each dated as of April 3, 2017, between the Company and U.S.
4 unchanged sentences
The Company has elected to adopt the interim final rule, which is reflected in the risk-based capital ratios presented below.
−Removed: Table 17 presents our risk-based capital ratios on a consolidated basis as of March 31, 2022 and December 31, 2021.
+Added: Table 17 presents our risk-based capital ratios on a consolidated basis as of June 30, 2022 and December 31, 2021.
Risk-Based Capital
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(Dollars in thousands)
64 unchanged sentences
Earnings, As Adjusted
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands)
GAAP net income available to common shareholders (A) $ 15,978 $ 79,070 $ 80,870 $ 170,672
+Added: Pre-tax adjustments:
+Added: Merger and acquisition expenses 48,731 — 49,594 —
+Added: Initial provision for credit losses - acquisition 58,585 — 58,585 —
Fair value adjustment for marketable securities 1,801 (1,250) (324) (7,032)
−Removed: Gain on securities — (219)
−Removed: Recoveries on historic losses (3,288) (5,107)
Special dividend from equity investment (1,434) (2,200) (1,434) (10,273)
−Removed: Merger and acquisition expenses 863 —
−Removed: Total adjustments (4,550) (19,181)
+Added: TRUPS redemption fees 2,081 — 2,081 —
+Added: Recoveries on historic losses (2,353) — (5,641) (5,107)
+Added: Gain on securities — — — (219)
+Added: Total pre-tax adjustments 107,411 (3,450) 102,861 (22,631)
Tax-effect of adjustments(1) 26,396 (888) 25,176 (5,825)
−Removed: Total adjustments after-tax (3,330) (14,244)
+Added: Total adjustments after-tax (B) 81,015 (2,562) 77,685 (16,806)
Earnings, as adjusted (C) $ 96,993 $ 76,508 $ 158,555 $ 153,866
7 unchanged sentences
(1) Blended statutory rate of 25.1475% for 2022 and 25.74% for 2021
−Removed: We had $996.6 million, $998.1 million, and $1.00 billion total goodwill, core deposit intangibles and other intangible assets as of March 31, 2022, December 31, 2021 and March 31, 2021, respectively.
+Added: We had $1.46 billion, $998.1 million, and $1.00 billion total goodwill, core deposit intangibles and other intangible assets as of June 30, 2022, December 31, 2021 and June 30, 2021, respectively.
Because of our level of intangible assets and related amortization expenses, management believes tangible book value per share, return on average assets excluding intangible amortization, return on average tangible equity, return on average tangible equity excluding intangible amortization, and tangible equity to tangible assets are useful in evaluating our company.
2 unchanged sentences
Tangible Book Value Per Share
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(In thousands, except per share data)
8 unchanged sentences
Return on Average Assets
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands)
3 unchanged sentences
(A+B)/(D-E) 0.31 1.95 0.83 2.16
−Removed: Return on average assets excluding fair value adjustment for marketable securities, gain on securities, recoveries on historic losses, special dividend from equity investment and merger and acquisition expenses:
−Removed: (ROA, as adjusted) (A+C)/D 1.36 1.88
+Added: Return on average assets, as adjusted:
+Added: (A+C)/D 1.57 1.75 1.48 1.81
(A) Net income $ 15,978 $ 79,070 $ 80,870 $ 170,672
5 unchanged sentences
Return on Average Equity
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands)
1 unchanged sentence
A/D 1.78 % 11.92 % 5.14 % 13.02 %
−Removed: Return on average common equity excluding fair value adjustment for marketable securities, gain on securities, recoveries on historic losses, special dividend from equity investment and merger and acquisition expenses:
−Removed: (ROE, as adjusted) (A+C)/D 9.09 11.95
+Added: Return on average common equity, as adjusted:
+Added: (A+C)/D 10.83 11.54 10.08 11.74
Return on average tangible equity excluding intangible amortization:
B/(D-E) 3.30 19.38 8.62 21.24
−Removed: Return on average tangible common equity excluding fair value adjustment for
−Removed: marketable securities, gain on securities, recoveries on historic losses, special
−Removed: dividend from equity investment and merger and acquisition expenses:
−Removed: (ROTCE, as adjusted) (A+C)/(D-E) 14.26 19.33
+Added: Return on average tangible common equity, as adjusted:
+Added: (A+C)/(D-E) 17.94 18.50 16.31 18.91
(A) Net income $ 15,978 $ 79,070 $ 80,870 $ 170,672
4 unchanged sentences
Tangible Equity to Tangible Assets
−Removed: As of March 31, 2022 As of December 31, 2021
+Added: As of June 30, 2022 As of December 31, 2021
(Dollars in thousands)
11 unchanged sentences
Efficiency Ratio, As Adjusted
−Removed: Three Months Ended
+Added: Three Months Ended June 30, Six Months Ended June 30,
+Added: 2022 2021 2022 2021
(Dollars in thousands)
20 unchanged sentences
Recently Issued Accounting Pronouncements
−Removed: See Note 21 in the Condensed Notes to Consolidated Financial Statements for a discussion of certain recently issued and recently adopted accounting pronouncements.
+Added: See Note 21 to the Condensed Notes to Consolidated Financial Statements for a discussion of certain recently issued and recently adopted accounting pronouncements.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.