42 unchanged sentences
Results of Operations for the Years Ended December 31, 2023 and 2022
+Added: Our net income increased $87.7 million, or 28.7%, to $392.9 million for the year ended December 31, 2023, from $305.3 million for the same period in 2022.
+Added: On a diluted earnings per share basis, our earnings were $1.94 per share for the year ended December 31, 2023 and $1.57 per share for the year ended December 31, 2022.
+Added: The Company recorded $12.1 million in credit loss expense for the year ended December 31, 2023.
+Added: This consisted of a $12.0 million provision for credit losses on loans, a $1.7 million provision for credit losses on investment securities and a reversal of $1.5 million provision for unfunded commitments.
+Added: During the year ended December 31, 2023, the Company recorded $13.0 million in Federal Deposit Insurance Corporation ("FDIC") special assessment expense and $1.1 million loss for the decrease in fair value of marketable securities, which were partially offset by $3.5 million in recoveries on historic losses from loans charged off prior to acquisition and $3.1 million in bank owned life insurance ("BOLI") death benefits.
+Added: Total interest income increased by $297.3 million, or 33.9%, and non-interest expense decreased by $2.8 million, or 0.6%.
+Added: This was partially offset by a $229.0 million, or 192.3%, increase in interest expense and a $5.2 million, or 3.0%, decrease in non-interest income.
+Added: The increase in interest income resulted from a $261.3 million, or 35.9%, increase in loan interest income and a $49.9 million, or 41.5%, increase in investment income, partially offset by a $14.1 million, or 48.4%, decrease in interest income on deposits at other banks.
+Added: The decrease in non-interest expense was due to a $49.6 million, or 100.0%, decrease in merger and acquisition expense partially offset by a $20.5 million, or 20.7%, increase in other operating expenses, an $18.1 million, or 7.6%, increase in salaries and employee benefits, a $6.9 million, or 12.9%, increase in occupancy and equipment and a $1.4 million, or 4.0%, increase in data processing expense.
+Added: Included within other operating expense was $13.0 million in FDIC special assessment expense which was levied in order to recover the losses to the Deposit Insurance Fund associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank.
+Added: The increase in interest expense was primarily due to a $210.0 million, or 244.2%, increase in interest on deposits, a $19.7 million, or 178.3%, increase in interest on FHLB and other borrowed funds and a $3.4 million, or 236.6%, increase in interest on securities sold under agreements to repurchase, which were partially offset by a $4.1 million, or 19.9%, decrease in interest on subordinated debentures.
+Added: The decrease in non-interest income was primarily due to a $9.8 million, or 20.3%, decrease in other income and a $6.9 million, or 39.2%, decrease in mortgage lending income, which were partially offset by a $5.0 million, or 39.2%, increase in trust fees, a $2.4 million, or 26.6%, increase in dividends from FHLB, FRB, FNBB & other, a $2.1 million, or 5.6%, increase in service charges on deposit accounts, and a $1.5 million, or 9,946.7%, increase in gain on branches, equipment and other assets, net.
+Added: Our net interest margin on a fully taxable equivalent basis increased from 3.81% for the year ended December 31, 2022 to 4.25% for the year ended December 31, 2023.
+Added: The yield on interest earning assets was 6.03% and 4.40% for the year ended December 31, 2023 and 2022, respectively, as average interest earning assets decreased from $20.15 billion to $19.57 billion.
+Added: The decrease in average interest earning assets is primarily due to a $2.12 billion decrease in average interest-bearing balances due from banks, which was partially offset by a $1.37 billion increase in average loans receivable and a $171.0 million increase in average investment securities.
+Added: For the years ended December 31, 2023 and 2022, we recognized $10.6 million and $16.3 million, respectively, in total net accretion for acquired loans and deposits.
+Added: The reduction in accretion was dilutive to the net interest margin by approximately 3 basis points.
+Added: The overall increase in the net interest margin was due to a decrease in average interest-bearing cash balances as well as an increase in interest income from higher yields on average interest-earning assets, partially offset by an increase in interest expense due to an increase in average interest-bearing liabilities at higher interest rates primarily as a result of the Happy Bancshares, Inc.
+Added: acquisition and the increased interest rate environment.
+Added: Our efficiency ratio was 46.21% for the year ended December 31, 2023, compared to 49.53% for the same period in 2022.
+Added: For the year ended December 31, 2023, our efficiency ratio, as adjusted (non-GAAP), was 45.24%, compared to 44.55% reported for the year ended December 31, 2022.
+Added: (See Table 29 for the non-GAAP tabular reconciliation).
+Added: Our return on average assets was 1.77% for the year ended December 31, 2023, compared to 1.35% for the same period in 2022, and our return on average assets, as adjusted (non-GAAP) was 1.79% or the year ended December 31, 2023, compared to 1.67% for the same period in 2022.
+Added: Our return on average common equity was 10.82% for the year ended December 31, 2023, compared to 9.17% for the same period in 2022.
+Added: Financial Condition as of and for the Years Ended December 31, 2023 and 2022
+Added: Our total assets as of December 31, 2023 decreased $226.9 million to $22.66 billion from the $22.88 billion reported as of December 31, 2022.
+Added: The decrease in total assets is primarily due to a $539.5 million decrease in investment securities resulting from paydowns and maturities, which was partially offset by a $275.4 million increase in cash and cash equivalents during the year.
+Added: Our loan portfolio balance increased $15.2 million to $14.42 billion as of December 31, 2023, from $14.41 billion as of December 31, 2022.
+Added: The increase in loans was due to $340.4 million in organic loan growth within our legacy footprint, which was partially offset by $325.2 million of organic loan decline from our Centennial Commercial Finance Group ("CFG") franchise during 2023.
+Added: Total deposits decreased $1.15 billion to $16.79 billion as of December 31, 2023 compared to $17.94 billion as of December 31, 2022.
+Added: The decrease in deposits was primarily due to the runoff of deposits during 2023 as a result of the rising interest rate environment.
+Added: Stockholders’ equity increased $264.7 million to $3.79 billion as of December 31, 2023, compared to $3.53 billion as of December 31, 2022.
+Added: The increase in stockholders’ equity is primarily associated with the $392.9 million in net income and the $56.4 million increase in accumulated other comprehensive income, which were partially offset by the $145.9 million of shareholder dividends paid and the repurchase of $48.3 million of our common stock during 2023.
+Added: The improvement in stockholders’ equity was 7.5% for the year ended December 31, 2023 compared to December 31, 2022.
+Added: As of December 31, 2023, our non-performing loans increased to $64.1 million, or 0.44%, of total loans from $60.9 million, or 0.42%, of total loans as of December 31, 2022.
+Added: The allowance for credit losses as a percentage of non-performing loans decreased to 449.66% as of December 31, 2023, compared to 475.99% as of December 31, 2022.
+Added: Non-performing loans from our Arkansas franchise were $15.4 million at December 31, 2023 compared to $8.4 million as of December 31, 2022.
+Added: Non-performing loans from our Florida franchise were $9.3 million at December 31, 2023 compared to $20.5 million as of December 31, 2022.
+Added: Non-performing loans from our Texas franchise were $33.5 million at December 31, 2023 compared to $22.2 million at December 31, 2022.
+Added: Non-performing loans from our Alabama franchise were $413,000 at December 31, 2023 compared to $404,000 as of December 31, 2022.
+Added: Non-performing loans from our Shore Premier Finance ("SPF") franchise were $2.8 million at December 31, 2023 compared to $2.3 million as of December 31, 2022.
+Added: Non-performing loans from our Centennial CFG franchise were $2.7 million at December 31, 2023 compared to $7.1 million as of December 31, 2022.
+Added: As of December 31, 2023, our non-performing assets increased to $95.4 million, or 0.42%, of total assets from $61.5 million, or 0.27%, of total assets as of December 31, 2022.
+Added: Non-performing assets from our Arkansas franchise were $15.5 million at December 31, 2023 compared to $8.5 million as of December 31, 2022.
+Added: Non-performing assets from our Florida franchise were $17.3 million at December 31, 2023 compared to $20.8 million as of December 31, 2022.
+Added: Non-performing assets from our Texas franchise were $33.8 million at December 31, 2023 compared to $22.4 million at December 31, 2022.
+Added: Non-performing assets from our Alabama franchise were $413,000 at December 31, 2023 compared to $404,000 as of December 31, 2022.
+Added: Non-performing assets from our SPF franchise were $2.8 million at December 31, 2023 compared to $2.3 million as of December 31, 2022.
+Added: Non-performing assets from our CFG franchise were $25.6 million at December 31, 2023 compared to $7.1 million as of December 31, 2022.
+Added: The $2.7 million balance of non-accrual loans for our Centennial CFG Capital Markets Group consists of two loans that are assessed for credit risk by the Federal Reserve under the Shared National Credit Program.
+Added: The loans are not current on either principal or interest, and we have reversed any interest that had accrued subsequent to the non-accrual date designated by the Federal Reserve.
+Added: Any interest payments that are received will be applied to the principal balance.
+Added: In addition, the $22.8 million balance of foreclosed assets held for sale for our Centennial CFG Property Finance Group consists of an office building located in California which was placed in foreclosed assets held for sale during the fourth quarter of 2023.
+Added: This represents the largest component of the Company's $30.5 million in foreclosed assets held for sale.
+Added: 2022 Overview
+Added: Results of Operations for the Years Ended December 31, 2022 and 2021
Our net income decreased $13.8 million, or 4.3%, to $305.3 million for the year ended December 31, 2022, from $319.0 million for the same period in 2021.
5 unchanged sentences
However, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments or investment securities was necessary as of December 31, 2022.
−Removed: During the year ended December 31, 2022, the Company recorded $10.0 million in income from the settlement of a lawsuit brought by the Company, net of legal expense, $6.7 million in recoveries on historic losses from loans charged off prior to acquisition, and $1.4 million in special dividends from equity investments, which were partially offset by $2.1 million in trust preferred securities ("TRUPS") redemption fees, $1.3 million loss for the decrease in fair value of marketable securities and $176,000 in hurricane expenses.
+Added: During the year ended December 31, 2022, the Company recorded $10.0 million in income from the settlement of a lawsuit brought by the Company, net of legal expense, $6.7 million in recoveries on historic losses from loans charged off prior to acquisition, and $1.4 million in special dividends from equity investments, which were partially offset by $2.1 million in trust preferred securities ("TRUPS") redemption fees, $1.3 million of loss for the decrease in fair value of marketable securities and $176,000 in hurricane expenses.
Total interest income increased by $252.6 million, or 40.4%, and non-interest income increased by $37.5 million, or 27.3%.
3 unchanged sentences
The increase in non-interest income was primarily due to a $27.6 million, or 133.2%, increase in other income, a $14.8 million, or 66.6%, increase in service charges on deposit accounts, a $10.9 million, or 555.9%, increase in trust fees, an $8.1 million, or 22.3%, increase in other service charges and fees and a $1.8 million, or 85.5%, increase in the cash value of life insurance.
−Removed: These increases were partially offset by an $8.5 million, or 117.7%, decrease in income for the fair value adjustment for marketable securities resulting from a $1.3 million decrease in the fair value of marketable securities for the year ended December 31, 2022, compared to a $7.2 million increase for the year ended December 31, 2021, an $8.0 million, or 31.2%, decrease in mortgage lending income, a $5.6 million, or 38.0%, decrease in dividends from FHLB, FRB, FNBB and other, a $2.2 million, or 92.3%, decrease in the gain on sale of SBA loans and a $1.5 million, or 75.0%, decrease in gain on OREO.
+Added: These increases were partially offset by an $8.5 million, or 117.7%, decrease in income for the fair value adjustment for marketable securities resulting from a $1.3 million decrease in the fair value of marketable securities for the year ended December 31, 2022, compared to a $7.2 million increase for the year ended December 31, 2021, an $8.0 million, or 31.2%, decrease in mortgage lending income, a $5.6 million, or 38.0%, decrease in dividends from FHLB, FRB, FNBB and other, a $2.2 million, or 92.3%, decrease in the gain on sale of SBA loans and a $1.5 million, or 75.0%, decrease in gain on other real estate owned ("OREO").
Included within other income was $15.0 million in income from the settlement of a lawsuit brought by the Company and $6.7 million in recoveries on historic losses from loans charged off prior to acquisition, and included within dividends from FHLB, FRB, FNBB and other were $1.4 million in special dividends.
34 unchanged sentences
Non-performing loans from our new Texas franchise were $22.2 million at December 31, 2022.
−Removed: Non-performing loans from our Alabama franchise were $404,000 at December 31, 2022 compared to $470,000 as of December 31, 2021.
+Added: Nonperforming loans from our Alabama franchise were $404,000 at December 31, 2022 compared to $470,000 as of December 31, 2021.
Non-performing loans from our SPF franchise were $2.3 million at December 31, 2022 compared to $1.5 million as of December 31, 2021.
11 unchanged sentences
Any interest payments that are received will be applied to the principal balance.
−Removed: 2021 Overview
−Removed: Results of Operations for the Years Ended December 31, 2021 and 2020
−Removed: Our net income increased $104.6 million, or 48.8%, to $319.0 million for the year ended December 31, 2021, from $214.4 million for the same period in 2020.
−Removed: On a diluted earnings per share basis, our earnings were $1.94 per share for the year ended December 31, 2021 and $1.30 per share for the year ended December 31, 2020.
−Removed: During the year ended December 31, 2021, the Company did not record a provision for credit losses but did record a $4.8 million negative provision for unfunded commitments compared to a $112.3 million provision for credit losses and a $17.0 million provision for unfunded commitments for a total credit loss expense of $129.3 million for the year ended December 31, 2020.
−Removed: The $4.8 million negative provision for the year ended December 31, 2021 was due to a single commercial & industrial loan for which a reserve was no longer considered necessary due to the borrower’s current cash flow position.
−Removed: The $129.3 million of total credit loss expense for the year ended December 31, 2020 was primarily due to the uncertainty created by the COVID-19 pandemic, with $9.3 million as a result of the acquisition of LH-Finance on February 29, 2020.
−Removed: The Company’s provisioning model is closely tied to unemployment rate projections which continued to improve following the fourth quarter of 2020.
−Removed: The Company determined that an additional provision for credit losses was not necessary.
−Removed: Despite the improvements in the economic and public health outlooks in the United States during 2021, the emergence of the Delta variant during the second quarter and the Omicron variant during the fourth quarter resulted in significant uncertainty about the future impact of the pandemic on our business, results of operations and financial condition.
−Removed: As a result, the Company determined that a negative provision for credit losses was not appropriate at the end of 2021, and the level of the allowance for credit losses was considered adequate as of December 31, 2021.
−Removed: The Company also recorded a $7.2 million adjustment for the increase in fair market value of marketable securities, $12.5 million of special dividend income from our equity investments, $5.1 million recovery on historic losses from loans charged-off prior to acquisition, $1.9 million of merger and acquisition expense and a $219,000 gain on sale of investment securities.
−Removed: Total interest expense decreased by $41.2 million, or 44.1%, and non-interest income increased by $25.8 million, or 23.1%.
−Removed: This was partially offset by a $50.8 million, or 7.5%, decrease in total interest income and a $11.1 million, or 3.9%, increase in non-interest expense.
−Removed: The decrease in interest expense was primarily due to a $38.2 million decrease in interest on deposits and a $1.9 million decrease in interest on FHLB borrowed funds.
−Removed: The increase in non-interest income was primarily due to a $9.2 million increase in the fair value adjustment on marketable securities, an $8.3 million increase in other income, a $5.8 million increase in other service charges and fees, a $2.4 million increase in dividends from FHLB, FRB, FNBB & other and a $1.7 million increase in gain on sale of SBA loans and was partially offset by a $3.4 million decrease in mortgage lending income.
−Removed: The decrease in interest income was primarily due to a $53.4 million decrease in loan interest income.
−Removed: The increase in non-interest expense was due to a $6.8 million increase in salaries and employee benefits, a $5.2 million increase in data processing expense and a $1.2 million increase in merger and acquisition expense and was partially offset by a $1.8 million decrease in occupancy and equipment expense.
−Removed: Income tax expense increased by $34.5 million during 2021 due to an increase in net income.
−Removed: Our net interest margin on a fully taxable equivalent basis decreased from 4.06% for the year ended December 31, 2020 to 3.66% for the year ended December 31, 2021.
−Removed: The yield on interest earning assets was 3.99% and 4.70% for the year ended December 31, 2021 and 2020, respectively, as average interest earning assets increased from $14.50 billion to $15.86 billion.
−Removed: The increase in average earning assets was primarily the result of a $1.84 billion increase in average interest-bearing balances due from banks and a $659.0 million increase in average investment securities, partially offset by the $1.13 billion decrease in average loans receivable.
−Removed: Average PPP loan balances were $434.7 million for the year ended December 31, 2021.
−Removed: These loans bore interest at 1.00% plus the accretion of the deferred origination fee.
−Removed: Including deferred fees, we recognized total interest income of $35.6 million on PPP loans for the year ended December 31, 2021.
−Removed: The PPP loans were accretive to the net interest margin by 13 basis points for the year ended December 31, 2021.
−Removed: This was primarily due to approximately $910.1 million of the Company’s PPP loans being forgiven during 2021 which included the acceleration of $24.8 million in deferred fees for the loans that were forgiven.
−Removed: As of December 31, 2021, the Company had $3.6 million in remaining unamortized PPP fees.
−Removed: The COVID-19 pandemic and the resulting governmental response created a significant amount of excess liquidity in the market.
−Removed: As a result, we had an increase of $1.84 billion in average interest-bearing cash balances for the year ended December 31, 2021 compared to the year ended December 31, 2020.
−Removed: This excess liquidity was dilutive to the net interest margin by 46 basis points.
−Removed: For the years ended December 31, 2021 and 2020, we recognized $20.2 million and $27.4 million, respectively, in total net accretion for acquired loans and deposits.
−Removed: The reduction in accretion was dilutive to the net interest margin by 4 basis points.
−Removed: We recognized $6.7 million in event interest income for the year ended December 31, 2021 compared to $2.1 million in event income for the year ended December 31, 2020.
−Removed: This increased the net interest margin by 3 basis points.
−Removed: Our efficiency ratio was 40.81% for the year ended December 31, 2021, compared to 40.20% for the same period in 2020.
−Removed: For the year ended December 31, 2021, our efficiency ratio, as adjusted (non-GAAP), was 42.12%, compared to 40.36% reported for the year ended December 31, 2020.
−Removed: (See Table 29 for the non-GAAP tabular reconciliation).
−Removed: Our return on average assets was 1.83% for the year ended December 31, 2021, compared to 1.33% for the same period in 2020.
−Removed: Our return on average common equity was 11.89% for the year ended December 31, 2021, compared to 8.57% for the same period in 2020.
−Removed: Financial Condition as of and for the Years Ended December 31, 2021 and 2020
−Removed: Our total assets as of December 31, 2021 increased $1.65 billion to $18.05 billion from the $16.40 billion reported as of December 31, 2020.
−Removed: Cash and cash equivalents increased $2.39 billion, or 188.8%.
−Removed: The increase in cash and cash equivalents was due to loan paydowns as well as the significant amount of excess liquidity in the market as a continued result of the COVID-19 pandemic and the accompanying governmental response.
−Removed: Our loan portfolio balance decreased $1.38 billion to $9.84 billion as of December 31, 2021, from $11.22 billion as of December 31, 2020.
−Removed: The decrease in the loan portfolio was due to organic loan decline of $822.2 million and $910.1 million of the Company’s PPP loans being forgiven during 2021, which were partially offset by $347.7 million in new PPP loan originations during 2021 .
−Removed: Total deposits increased $1.53 billion to $14.26 billion as of December 31, 2021 compared to $12.73 billion as of December 31, 2020, which was due to customers holding higher deposit balances in response to the COVID-19 pandemic as well as the resulting governmental response to the pandemic.
−Removed: Stockholders’ equity increased $160.0 million to $2.77 billion as of December 31, 2021, compared to $2.61 billion as of December 31, 2020.
−Removed: The increase in stockholders’ equity was primarily associated with the $319.0 million in net income, partially offset by the $33.7 million decrease in accumulated other comprehensive income, $92.1 million of shareholder dividends paid and the repurchase of $44.5 million of our common stock during 2021.
−Removed: The improvement in stockholders’ equity was 6.1% for the year ended December 31, 2021 compared to December 31, 2020.
−Removed: As of December 31, 2021, our non-performing loans decreased to $50.2 million, or 0.51%, of total loans from $74.1 million, or 0.66%, of total loans as of December 31, 2020.
−Removed: The allowance for credit losses as a percentage of non-performing loans increased to 471.61% as of December 31, 2021, compared to 331.10% as of December 31, 2020.
−Removed: Non-performing loans from our Arkansas franchise were $13.9 million at December 31, 2021 compared to $24.1 million as of December 31, 2020.
−Removed: Non-performing loans from our Florida franchise were $26.8 million at December 31, 2021 compared to $43.1 million as of December 31, 2020.
−Removed: Non-performing loans from our Alabama franchise were $470,000 at December 31, 2021 compared to $530,000 as of December 31, 2020.
−Removed: Non-performing loans from our SPF franchise were $1.5 million at December 31, 2021 compared to $3.6 million as of December 31, 2020.
−Removed: Non-performing loans from our Centennial CFG franchise were $7.5 million at December 31, 2021 compared to $2.8 million as of December 31, 2020.
−Removed: As of December 31, 2021, our non-performing assets decreased to $51.8 million, or 0.29%, of total assets from $78.6 million, or 0.48%, of total assets as of December 31, 2020.
−Removed: Non-performing assets from our Arkansas franchise were $14.4 million at December 31, 2021 compared to $25.6 million as of December 31, 2020.
−Removed: Non-performing assets from our Florida franchise were $27.9 million at December 31, 2021 compared to $46.0 million as of December 31, 2020.
−Removed: Non-performing assets from our Alabama franchise were $470,000 at December 31, 2021 compared to $564,000 as of December 31, 2020.
−Removed: Non-performing assets from our SPF franchise were $1.5 million at December 31, 2021 compared to $3.6 million as of December 31, 2020.
−Removed: Non-performing assets from our CFG franchise were $7.5 million at December 31, 2021 compared to $2.8 million as of December 31, 2020.
−Removed: The $7.5 million balance of non-accrual loans for our Centennial CFG market consisted of two loans that are assessed for Credit risk by the Federal Reserve under the Shared National Credit Program.
−Removed: The decision to place these loans on non-accrual status was made by the Federal Reserve and not the Company.
−Removed: The loans that made up the total balance were still current on both principal and interest at December 31, 2021.
−Removed: However, all interest payments were currently being applied to the principal balance.
−Removed: Because the Federal Reserve required us to place these loans on non-accrual status, we have reversed any interest that had accrued subsequent to the non-accrual date designated by the Federal Reserve.
Critical Accounting Policies and Estimates
24 unchanged sentences
We account for credit losses in accordance with ASU 2016-13, Financial Instruments – Credit Losses (Topic 326):
−Removed: Measurement of Credit Losses on Financial Instruments ("CECL").
+Added: Measurement of Credit Losses on Financial Instruments ("ASC 326" or "CECL").
The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities.
18 unchanged sentences
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: 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 .
+Added: 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.
The Company measures expected credit losses on HTM securities on a collective basis by major security type, with each type sharing similar risk characteristics.
24 unchanged sentences
• Other consumer - SPF
−Removed: The allowance for credit losses for each segment is measured through the use of the discounted cash flow method.
−Removed: Loans evaluated individually that are considered to be impaired are not included in the collective evaluation.
−Removed: 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: For loans for which a specific reserve is not recorded, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation if a specific reserve is not recorded.
+Added: The allowance for credit losses for each segment is measured through the use of the discounted cash flow method ("DCF").
+Added: Loans evaluated individually that are considered to be collateral dependent are not included in the collective evaluation.
+Added: For these loans, where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral, the allowance for credit losses is measured based on the difference between the fair value of the collateral, net of estimated costs to sell, and the amortized cost basis of the loan as of the measurement date.
+Added: When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral.
+Added: The allowance for credit losses may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the loan, net of estimated costs to sell.
+Added: For individually analyzed loans which are not considered to be collateral dependent, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation.
Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate.
The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies:
−Removed: • Management has a reasonable expectation at the reporting date that troubled debt restructuring will be executed with an individual borrower.
+Added: • Management has a reasonable expectation at the reporting date that restructured loans made to borrowers experiencing financial difficulty will be executed with an individual borrower.
• The extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
9 unchanged sentences
(viii) changes in the quality of the loan review system and (ix) economic conditions.
−Removed: 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.
−Removed: The aggregate amount of impairment of loans is utilized in evaluating the adequacy of the allowance for credit losses and amount of provisions thereto.
−Removed: Losses on impaired loans are charged against the allowance for credit losses when in the process of collection, it appears likely that such losses will be realized.
−Removed: The accrual of interest on impaired loans is discontinued when, in management’s opinion the collection of interest is doubtful or generally when loans are 90 days or more past due.
−Removed: When accrual of interest is discontinued, all unpaid accrued interest is reversed.
−Removed: Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due.
−Removed: Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Loans are placed on non-accrual status when management believes that the borrower’s financial condition, after giving consideration to economic and business conditions and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due.
51 unchanged sentences
Acquisition of Happy Bancshares, Inc.
−Removed: On April 1, 2022, the Company completed the acquisition of Happy Bancshares, Inc.
−Removed: (“Happy”), and merged Happy State Bank into Centennial Bank.
+Added: On April 1, 2022, the Company completed the acquisition of Happy Bancshares, Inc., and merged Happy State Bank into Centennial Bank.
The Company issued approximately 42.4 million shares of its common stock valued at approximately $958.8 million as of April 1, 2022.
1 unchanged sentence
The acquisition added new markets for expansion and brought complementary businesses together to drive synergies and growth.
−Removed: Including the effects of the known purchase accounting adjustments, as of the acquisition date, Happy had approximately $6.69 billion in total assets, $3.65 billion in loans and $5.86 billion in customer deposits.
+Added: Including the effects of purchase accounting adjustments, as of the acquisition date, Happy had approximately $6.69 billion in total assets, $3.65 billion in loans and $5.86 billion in customer deposits.
Happy formerly operated its banking business from 62 locations in Texas.
4 unchanged sentences
This portfolio of loans is housed within the Company's Shore Premier Finance division, which is responsible for servicing the acquired loan portfolio and originating new loan production.
−Removed: On February 29, 2020, the Company completed the acquisition of LH-Finance, the marine lending division of People’s United Bank, N.A.
−Removed: The Company paid a purchase price of approximately $421.2 million in cash.
−Removed: LH-Finance provided direct consumer financing for USCG registered high-end sail and power boats.
−Removed: Additionally, LH-Finance provided inventory floor plan lines of credit to marine dealers, primarily those selling USCG documented vessels.
−Removed: Including the purchase accounting adjustments, as of the acquisition date, LH-Finance had approximately $409.1 million in total assets, including $407.4 million in total loans, which resulted in goodwill of $14.6 million being recorded.
−Removed: The acquired portfolio of loans is now housed in our SPF division.
−Removed: The SPF division is responsible for servicing the acquired loan portfolio and originating new loan production.
−Removed: In connection with this acquisition, we opened a new loan production office in Baltimore, Maryland.
−Removed: See Note 2 “Business Combinations” in the Notes to Consolidated Financial Statements for additional information regarding the acquisition of LH-Finance.
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: We opened one de novo branch location in 2022 in Ft.
−Removed: Worth, Texas.
As of December 31, 2023, we had 223 branch locations.
1 unchanged sentence
Results of Operations for the Years Ended December 31, 2023, 2022 and 2021
+Added: Our net income increased $87.7 million, or 28.7%, to $392.9 million for the year ended December 31, 2023, from $305.3 million for the same period in 2022.
+Added: On a diluted earnings per share basis, our earnings were $1.94 per share for the year ended December 31, 2023 and $1.57 per share for the year ended December 31, 2022.
+Added: The Company recorded $12.1 million in credit loss expense for the year ended December 31, 2023.
+Added: This consisted of a $12.0 million provision for credit losses on loans, a $1.7 million provision for credit losses on investment securities and a reversal of $1.5 million provision for unfunded commitments.
+Added: During the year ended December 31, 2023, the Company recorded $13.0 million in FDIC special assessment expense and $1.1 million loss for the decrease in fair value of marketable securities, which were partially offset by $3.5 million in recoveries on historic losses from loans charged off prior to acquisition and $3.1 million in BOLI death benefits.
Our net income decreased $13.8 million, or 4.3%, to $305.3 million for the year ended December 31, 2022, from $319.0 million for the same period in 2021.
5 unchanged sentences
During the year ended December 31, 2022, the Company recorded $10.0 million in income from the settlement of a lawsuit brought by the Company, net of legal expense, $6.7 million in recoveries on historic losses from loans charged off prior to acquisition, and $1.4 million in special dividends from equity investments, which were partially offset by $2.1 million in TRUPS redemption fees, $1.3 million loss for the decrease in fair value of marketable securities and $176,000 in hurricane expenses.
−Removed: Our net income increased $104.6 million, or 48.8%, to $319.0 million for the year ended December 31, 2021, from $214.4 million for the same period in 2020.
−Removed: On a diluted earnings per share basis, our earnings were $1.94 per share for the year ended December 31, 2021 and $1.30 per share for the year ended December 31, 2020.
−Removed: During the year ended December 31, 2021, the Company did not record a provision for credit losses but did record a $4.8 million negative provision for unfunded commitments compared to a $112.3 million provision for credit losses and a $17.0 million provision for unfunded commitments for a total credit loss expense of $129.3 million for the year ended December 31, 2020.
−Removed: The $4.8 million negative provision for the year ended December 31, 2021 was due to a single commercial & industrial loan for which a reserve was no longer considered necessary due to the borrower’s current cash flow position.
−Removed: The $129.3 million of total credit loss expense for the year ended December 31, 2020 was primarily due to the uncertainty created by the COVID-19 pandemic, with $9.3 million as a result of the acquisition of LH-Finance on February 29, 2020.
−Removed: The Company’s provisioning model is closely tied to unemployment rate projections which continued to improve following the fourth quarter of 2020.
−Removed: The Company determined that an additional provision for credit losses was not necessary.
−Removed: Despite the improvements in the economic and public health outlooks in the United States during 2021, the emergence of the Delta variant during the second quarter and the Omicron variant during the fourth quarter resulted in significant uncertainty about the future impact of the pandemic on our business, results of operations and financial condition.
−Removed: As a result, the Company determined that a negative provision for credit losses was not appropriate at the end of 2021, and the level of the allowance for credit losses was considered adequate as of December 31, 2021.
−Removed: The Company also recorded a $7.2 million adjustment for the increase in fair market value of marketable securities, $12.5 million of special dividend income from our equity investments, $5.1 million recovery on historic losses from loans charged-off prior to acquisition, $1.9 million of merger and acquisition expense and a $219,000 gain on sale of investment securities.
Net Interest Income
4 unchanged sentences
The Federal Reserve Board sets various benchmark rates, including the Federal Funds rate, and thereby influences the general market rates of interest, including the deposit and loan rates offered by financial institutions.
−Removed: In 2020, the Federal Reserve lowered the target rate to 0.00% to 0.25%.
−Removed: This remained in effect throughout all of 2021.
The Federal Reserve increased the target rate seven times during 2022.
6 unchanged sentences
Seventh, on December 14, 2022, the target rate was increased to 4.25% to 4.50%.
−Removed: The Federal Reserve increased the target rate to 4.50% to 4.75% on February 1, 2023.
+Added: The Federal Reserve increased the target rate four times during 2023.
+Added: First, on February 1, 2023, the target rate was increased to 4.50% to 4.75%, second, on March 22, 2023, the target rate was increased to 4.75% to 5.00%, third, on May 3, 2023, the target rate was increased to 5.00% to 5.25% and fourth, on July 26, 2023, the target rate was increased to 5.25% to 5.50%.
Our net interest margin on a fully taxable equivalent basis increased from 3.81% for the year ended December 31, 2022 to 4.25% for the year ended December 31, 2023.
−Removed: The yield on interest earning assets was 4.40% and 3.99% for the year ended December 31, 2022 and 2021, respectively, as average interest earning assets increased from $15.86 billion to $20.15 billion.
+Added: The yield on interest earning assets was 6.03% and 4.40% for the years ended December 31, 2023 and 2022, respectively, as average interest earning assets decreased from $20.15 billion to $19.57 billion.
+Added: The decrease in average interest earning assets is primarily due to a $2.12 billion decrease in average interest-bearing balances due from banks, which was partially offset by a $1.37 billion increase in average loans receivable and a $171.0 million increase in average investment securities.
+Added: For the years ended December 31, 2023 and 2022, we recognized $10.6 million and $16.3 million, respectively, in total net accretion for acquired loans and deposits.
+Added: The reduction in accretion was dilutive to the net interest margin by approximately 3 basis points.
+Added: The overall increase in the net interest margin was due to a decrease in average interest-bearing cash balances as well as an increase in interest income from higher yields on average interest-earning assets, partially offset by an increase in interest expense due to an increase in average interest-bearing liabilities at higher interest rates primarily as a result of the Happy acquisition and the current rising interest rate environment.
+Added: Net interest income on a fully taxable equivalent basis increased $65.1 million, or 8.5%, to $832.5 million for the year ended December 31, 2023, from $767.3 million for the same period in 2022.
+Added: This increase in net interest income was the result of a $294.1 million increase in interest income, partially offset by a $229.0 million increase in interest expense on a fully taxable equivalent basis.
+Added: The $294.1 million increase in interest income was primarily the result of the increasing interest rate environment and the higher level of average interest earning assets due to the acquisition of Happy during the second quarter of 2022.
+Added: The higher yield on earning assets resulted in an increase in interest income of approximately $248.5 million, and the change in earning assets resulted in an increase in interest income of approximately $45.6 million.
+Added: The $229.0 million increase in interest expense is primarily the result of the increasing interest rate environment as well as the higher level of average interest bearing liabilities due to the acquisition of Happy during the second quarter of 2022.
+Added: The higher rates on interest bearing liabilities resulted in an increase in interest expense of approximately $224.1 million, and the change in interest bearing liabilities resulted in an increase in interest expense of approximately $4.9 million.
+Added: Our net interest margin on a fully taxable equivalent basis increased from 3.66% for the year ended December 31, 2021 to 3.81% for the year ended December 31, 2022.
+Added: The yield on interest earning assets was 4.40% and 3.99% for the years ended December 31, 2022 and 2021, respectively, as average interest earning assets increased from $15.86 billion to $20.15 billion.
The increase in average earning assets is primarily the result of a $2.57 billion increase in average loans receivable and a $1.87 billion increase in average investment securities, largely resulting from the acquisition of Happy, which were partially offset by a $151.9 million decrease in average interest-bearing balances due from banks.
12 unchanged sentences
The higher rates on interest bearing liabilities resulted in an increase in interest expense of approximately $52.8 million, and the increase in interest bearing liabilities resulted in an increase in interest expense of approximately $14.0 million.
−Removed: Our net interest margin on a fully taxable equivalent basis decreased from 4.06% for the year ended December 31, 2020 to 3.66% for the year ended December 31, 2021.
−Removed: The yield on interest earning assets was 3.99% and 4.70% for the year ended December 31, 2021 and 2020, respectively, as average interest earning assets increased from $14.50 billion to $15.86 billion.
−Removed: The increase in average earning assets was primarily the result of a $1.84 billion increase in average interest-bearing balances due from banks and a $659.0 million increase in average investment securities, partially offset by the $1.13 billion decrease in average loans receivable.
−Removed: Average PPP loan balances were $434.7 million for the year ended December 31, 2021.
−Removed: These loans bore interest at 1.00% plus the accretion of the deferred origination fee.
−Removed: Including deferred fees, we recognized total interest income of $35.6 million on PPP loans for the year ended December 31, 2021.
−Removed: The PPP loans were accretive to the net interest margin by 13 basis points for the year ended December 31, 2021.
−Removed: This was primarily due to approximately $910.1 million of the Company’s PPP loans being forgiven during 2021 which included the acceleration of $24.8 million in deferred fees for the loans that were forgiven.
−Removed: As of December 31, 2021, the Company had $3.6 million in remaining unamortized PPP fees.
−Removed: The COVID-19 pandemic and the resulting governmental response created a significant amount of excess liquidity in the market.
−Removed: As a result, we had an increase of $1.84 billion in average interest-bearing cash balances for the year ended December 31, 2021 compared to the year ended December 31, 2020.
−Removed: This excess liquidity was dilutive to the net interest margin by 46 basis points.
−Removed: For the years ended December 31, 2021 and 2020, we recognized $20.2 million and $27.4 million, respectively, in total net accretion for acquired loans and deposits.
−Removed: The reduction in accretion was dilutive to the net interest margin by 4 basis points.
−Removed: We recognized $6.7 million in event interest income for the year ended December 31, 2021 compared to $2.1 million in event income for the year ended December 31, 2020.
−Removed: This increased the net interest margin by 3 basis points.
−Removed: Net interest income on a fully taxable equivalent basis decreased $8.5 million, or 1.45%, to $580.1 million for the year ended December 31, 2021, from $588.6 million for the same period in 2020.
−Removed: This decrease in net interest income was the result of a $49.7 million decrease in interest income, partially offset by a $41.2 million decrease in interest expense on a fully taxable equivalent basis.
−Removed: The $49.7 million decrease in interest income was primarily the result of higher levels of earning assets at lower yields.
−Removed: Although our interest earning assets increased, our average loan balances decreased by $1.13 billion while average interest-bearing balances due from banks increased by $1.84 billion.
−Removed: The lower yield on earning assets resulted in a decrease in interest income of approximately $5.9 million, and the change in composition of earning assets at lower yields resulted in a decrease in interest income of approximately $43.8 million.
−Removed: The lower yield was primarily driven by the decrease in income on loans of $53.6 million, which was partially offset by an increase in income on investment securities of $2.2 million and a $1.7 million increase in income on interest-bearing balances due from banks.
−Removed: The decrease in interest income also reflected a $7.2 million decrease in loan accretion income.
−Removed: The $41.2 million decrease in interest expense was primarily the result of interest-bearing liabilities repricing in a decreasing interest rate environment, which lowered interest expense by $34.9 million, as well as a $6.3 million decrease 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 $38.2 million decrease in interest expense on deposits and a $1.9 million decrease in interest expense on FHLB borrowed funds.
Tables 2 and 3 reflect an analysis of net interest income on a fully taxable equivalent basis for the years ended December 31, 2023, 2022 and 2021, as well as changes in fully taxable equivalent net interest margin for the years 2023 compared to 2022 and 2022 compared to 2021.
15 unchanged sentences
(In thousands)
−Removed: Increase (decrease) in interest income due to change in earning assets $ 185,499 $ (43,840)
−Removed: Increase (decrease) in interest income due to change in earning asset yields 68,680 (5,887)
−Removed: (Increase) decrease in interest expense due to change in interest-bearing liabilities (14,048) 6,325
−Removed: (Increase) decrease in interest expense due to change in interest rates paid on interest-bearing liabilities (52,842) 34,882
−Removed: Increase (decrease) in net interest income $ 187,289 $ (8,520)
+Added: Increase in interest income due to change in earning assets $ 45,599 $ 185,499
+Added: Increase in interest income due to change in earning asset yields 248,531 68,680
+Added: Increase in interest expense due to change in interest-bearing liabilities (4,945) (14,048)
+Added: Increase in interest expense due to change in interest rates paid on interest-bearing liabilities (224,073) (52,842)
+Added: Increase in net interest income $ 65,112 $ 187,289
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 years ended December 31, 2023, 2022 and 2021.
28 unchanged sentences
Securities sold under agreement to repurchase 149,014 4,813 3.23 129,006 1,430 1.11 151,190 497 0.33
−Removed: FHLB borrowed funds 473,839 11,076 2.34 400,000 7,604 1.90 534,608 9,506 1.78
+Added: FHLB & other borrowed funds 753,152 30,825 4.09 473,839 11,076 2.34 400,000 7,604 1.90
Subordinated debentures 440,125 16,489 3.75 515,049 20,593 4.00 370,712 19,163 5.17
29 unchanged sentences
Securities sold under agreement to repurchase 254 3,129 3,383 (83) 1,016 933
−Removed: FHLB borrowed funds 1,547 1,925 3,472 (2,523) 621 (1,902)
+Added: FHLB & other borrowed funds 8,685 11,064 19,749 1,547 1,925 3,472
Subordinated debentures (2,864) (1,240) (4,104) 6,393 (4,963) 1,430
Total interest expense 4,945 224,073 229,018 14,048 52,842 66,890
−Removed: Increase (decrease) in net interest income $ 171,451 $ 15,838 $ 187,289 $ (37,515) $ 28,995 $ (8,520)
+Added: Increase in net interest income $ 40,654 $ 24,458 $ 65,112 $ 171,451 $ 15,838 $ 187,289
Provision for Credit Losses
−Removed: The Company accounts for credit losses in accordance with ASU 2016-13, Financial Instruments – Credit Losses (Topic 326):
−Removed: Measurement of Credit Losses on Financial Instruments .
+Added: The Company accounts for credit losses in accordance with ASC 326.
The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities.
1 unchanged sentence
Credit Loss Expense :
−Removed: As a result of the acquisition of Happy, which we completed on April 1, 2022, the Company 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, and a $2.0 million provision for credit losses on acquired held-to-maturity investment securities.
−Removed: Excluding the impact of the acquisition of Happy, the Company determined that an additional $5.0 million provision for credit losses on loans was necessary due to increased loan growth during the year.
−Removed: However, excluding the impact of the acquisition of Happy, the Company determined no additional provision for unfunded commitments or investment securities was necessary as of December 31, 2022.
−Removed: Net charge-offs to average total loans increased to 0.11% for the year ended December 31, 2022 from 0.08% for the year ended December 31, 2021.
−Removed: In addition, non-performing loans to total loans decreased from 0.51% as of December 31, 2021 to 0.42% as of December 31, 2022.
+Added: During the year ended December 31, 2023, the Company recorded a $12.0 million provision for credit losses on loans, a $1.7 million provision for credit losses on investment securities and a recovery of $1.5 million provision for unfunded commitments.
+Added: Net charge-offs to average total loans decreased to 0.09% for the year ended December 31, 2023 from 0.11% for the year ended December 31, 2022.
+Added: Non-performing loans to total loans increased from 0.42% as of December 31, 2022 to 0.44% as of December 31, 2023.
Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
18 unchanged sentences
The allowance for credit losses for each segment is measured through the use of the discounted cash flow method.
−Removed: Loans evaluated individually that are considered to be impaired are not included in the collective evaluation.
−Removed: 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: For loans for which a specific reserve is not recorded, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation if a specific reserve is not recorded.
+Added: Loans evaluated individually that are considered to be collateral dependent are not included in the collective evaluation.
+Added: For these loans, where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral, the allowance for credit losses is measured based on the difference between the fair value of the collateral, net of estimated costs to sell, and the amortized cost basis of the loan as of the measurement date.
+Added: When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral.
+Added: The allowance for credit losses may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the loan, net of estimated costs to sell.
+Added: For individually analyzed loans which are not considered to be collateral dependent, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation.
Investments – Available-for-sale :
17 unchanged sentences
Losses are charged against the allowance when management believes the uncollectability of a security is confirmed.
−Removed: 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.
−Removed: Of the Company's held-to-maturity securities, $1.11 billion, or 86.2%, are municipal securities.
−Removed: 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.
−Removed: The remainder of investments classified as held-to-maturity are U.S.
−Removed: government-sponsored enterprises and mortgage-backed securities all of which are guaranteed by the U.S.
−Removed: Due to the inherent low risk in these U.S.
−Removed: government guaranteed securities, no provision for credit loss was established on this portion of the portfolio.
−Removed: At December 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, and the allowance for credit losses for the HTM portfolio resulting from the Happy acquisition was considered adequate.
−Removed: No additional provision for credit losses was considered necessary for the portfolio.
+Added: During the year ended December 31, 2023, one of the Company’s AFS subordinated debt investment securities was downgraded below investment grade.
+Added: As result, the Company wrote down the value of the investment to its unrealized loss position, which required a $1.7 million provision.
+Added: The remaining $842,000 allowance for credit losses on AFS investments is associated with certain securities in the subordinated debt portfolio within the banking sector.
+Added: These investments are classified within the other securities category of the AFS portfolio.
+Added: The $2.0 million allowance for credit losses for the held-to-maturity portfolio was considered adequate.
+Added: No additional provision for credit losses was considered necessary for the HTM portfolio.
Non-Interest Income
21 unchanged sentences
Total non-interest income $ 169,934 $ 175,111 $ 137,569 $ (5,177) (3.0) % $ 37,542 27.3 %
+Added: Non-interest income decreased $5.2 million, or 3.0%, to $169.9 million for the year ended December 31, 2023 from $175.1 million for the same period in 2022.
+Added: The primary factors that resulted in this decrease were the $9.8 million decrease in other income and the $6.9 million decrease in mortgage lending income, partially offset by the $5.0 million increase in trust fees.
+Added: Other factors were changes related to service charges on deposit accounts, cash value of life insurance, dividends from FHLB, FRB, FNBB & other and gain on sale of branches, equipment and other assets.
+Added: Additional details for the year ended December 31, 2023 on some of the more significant changes are as follows:
+Added: • The $2.1 million increase in service charges on deposit accounts is primarily related to an increase in overdraft fees and service charge fees related to the acquisition of Happy.
+Added: • The $5.0 million increase in trust fees is primarily related to an increase in trust fees resulting from the acquisition of Happy.
+Added: • The $6.9 million decrease in mortgage lending income is primarily related to a decrease in volume of secondary market loans from the high volume of loans during 2022.
+Added: The decrease in volume is due to the increase in interest rates.
+Added: • The $855,000 increase in cash value of life insurance is primarily related to the increase in bank owned life insurance resulting from the acquisition of Happy.
+Added: • The $2.4 million increase in dividends from FHLB, FRB, FNBB & other is primarily due to an increase in dividend income from FHLB and FRB stock holdings related to the acquisition of Happy and an increase in dividends on marketable securities, partially offset by a lower volume of dividends from equity investments.
+Added: • The $1.5 million increase in gain on sale of branches, equipment and other assets, net, is primarily due to the sales of buildings in Texas and Florida in 2023.
+Added: • The $9.8 million decrease in other income is primarily due to the $15.0 million in income in 2022 from the settlement of a lawsuit brought by the Company and a $6.0 million decrease in income for items previously charged-off, which were partially offset by $4.9 million increase in income from equity method investments, $3.1 million in BOLI death benefit income and a $2.8 million increase in rental income primarily related to the acquisition of Happy.
Non-interest income increased $37.5 million, or 27.3%, to $175.1 million for the year ended December 31, 2022 from $137.6 million for the same period in 2021.
5 unchanged sentences
• The $10.9 million increase in trust fees is primarily related to an increase in trust fees resulting from the acquisition of Happy.
−Removed: • The $8.0 million decrease in mortgage lending income is primarily related to a decrease in volume of secondary market loans from the high volume of loans during 2021.
+Added: • The $8.0 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.
The decrease in volume is due to the increase in interest rates.
3 unchanged sentences
• The $1.5 million decrease in gain on OREO resulted from a reduction in the level of sales of OREO during 2022.
−Removed: • The $8.5 million decrease in the fair value adjustment for marketable securities is due to a reduction in the fair market value of marketable securities held by the Company.
+Added: • The $8.5 million decrease in the fair value adjustment for marketable securities is due to a reduction in the fair value of marketable securities held by the Company.
• The $27.6 million increase in other income is primarily due to $15.0 million in income from the settlement of a lawsuit brought by the Company and a $6.3 million adjustment for equity method investments.
Other factors include a $2.1 million increase in additional income for items previously charged off, $2.5 million increase in rental income and a $2.0 million increase in investment brokerage fee income, partially offset by a $478,000 decrease in gain on life insurance.
−Removed: Non-interest income increased $25.8 million, or 23.1%, to $137.6 million for the year ended December 31, 2021 from $111.8 million for the same period in 2020.
−Removed: The primary factors that resulted in this increase were the impact of fair value adjustment for marketable securities which increased non-interest income by $9.2 million, the $8.3 million increase in other income and the $5.8 million increase in other service charges and fees.
−Removed: Other factors were changes related mortgage lending income, dividends from FHLB, FRB, FNBB & other and gain on sale of SBA loans.
−Removed: Additional details for the year ended December 31, 2021 on some of the more significant changes are as follows:
−Removed: • The $5.8 million increase in other service charges and fees is primarily due to an increase in Centennial CFG property finance loan fees and Mastercard income.
−Removed: • The $3.4 million decrease in mortgage lending income is primarily due to a decrease in volume of secondary market loans from the peak in 2020.
−Removed: • The $2.4 million increase in dividends from FHLB, FRB, FNBB & other is primarily due to an increase in special dividends from equity investments.
−Removed: • The $1.7 million increase in gain on sale of SBA loans is primarily due to the increase in loan sales during 2021.
−Removed: • The $9.2 million gain in the fair value adjustment for marketable securities is related to an increase in the fair market value of marketable securities held by the Company.
−Removed: • The $8.3 million increase in other income is primarily due to a $6.3 million increase in additional income for items previously charged off and a $2.2 million increase in investment brokerage fee income.
Non-Interest Expense
26 unchanged sentences
Total non-interest expense $ 472,863 $ 475,627 $ 298,517 $ (2,764) (0.6) % $ 177,110 59.3 %
+Added: Non-interest expense decreased $2.8 million, or 0.6%, to $472.9 million for the year ended December 31, 2023, from $475.6 million for the same period in 2022.
+Added: The primary factors that resulted in this decrease was the decrease in merger expense, partially offset by increases in salaries and employee benefits expense and FDIC and state assessment expense.
+Added: Other factors were changes related to occupancy and equipment expenses, data processing expenses, advertising expenses, amortization of intangibles, legal and accounting expenses and other expense.
+Added: Additional details for the year ended December 31, 2023 on some of the more significant changes are as follows:
+Added: • The $18.1 million increase in salaries and employee benefits expense is primarily due to the acquisition of Happy.
+Added: • The $6.9 million increase in occupancy and equipment expense is primarily due to increases in depreciation on buildings, machinery and equipment;
+Added: utility expenses;
+Added: lease expense;
+Added: equipment maintenance and repairs;
+Added: janitorial expenses;
+Added: property taxes and other occupancy expenses related to the acquisition of Happy.
+Added: • The $1.4 million increase in data processing expense is primarily due to increases in telecommunication fees, depreciation of equipment and software, software licensing subscriptions, core processing expenses and computer expenses related to the acquisition of Happy.
+Added: • The $49.6 million decrease in merger and acquisition expense is due to costs associated with the acquisition of Happy.
+Added: • The $876,000 increase in advertising expense is primarily related to the acquisition of Happy.
+Added: • The $832,000 increase in amortization of intangibles is due to the acquisition of Happy.
+Added: • The $17.1 million increase in FDIC and state assessment expense is primarily due to the FDIC special assessment during the fourth quarter of 2023 and the acquisition of Happy during the second quarter of 2022.
+Added: The $13.0 million FDIC special assessment was levied in order to recover the losses to the Deposit Insurance Fund associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank.
+Added: • The $4.2 million decrease in legal and accounting expense is primarily due to expenses related to a lawsuit brought by the Company which were incurred in 2022.
+Added: • The $5.1 million increase in other expenses is primarily related to the acquisition of Happy, partially offset by the reduction of $2.1 million in TRUPS redemption fees which were incurred in 2022.
Non-interest expense increased $177.1 million, or 59.3%, to $475.6 million for the year ended December 31, 2022, from $298.5 million for the same period in 2021.
The primary factors that resulted in this increase was the increase in salaries and employee benefits expense and merger expense.
−Removed: Other factors were changes related to occupancy and equipment expenses, data processing expenses, electronic banking expense, FDIC and state assessment, legal and accounting, other professional fees and other expense.
+Added: Other factors were changes related to occupancy and equipment expenses, data processing expenses, electronic banking expense, FDIC and state assessment expense, legal and accounting expenses, other professional fees and other expense.
Additional details for the year ended December 31, 2022 on some of the more significant changes are as follows:
11 unchanged sentences
• The $3.8 million increase in electronic banking expenses is primarily due to the increased debit card processing fees and interchange network expense resulting from the acquisition of Happy.
−Removed: • The $3.0 million increase in FDIC and state assessment is primarily due to FDIC assessment reductions for 2021 and the acquisition of Happy during the second quarter of 2022.
+Added: • The $3.0 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.
• The $5.7 million increase in legal and accounting expense is primarily due to expenses related to a lawsuit brought by the Company.
2 unchanged sentences
• The $9.8 million increase in other expenses is primarily related to the acquisition of Happy as well as $2.1 million in TRUPS redemption fees.
−Removed: Non-interest expense increased $11.1 million, or 3.9%, to $298.5 million for the year ended December 31, 2021, from $287.4 million for the same period in 2020.
−Removed: The primary factor that resulted in this increase was the increase in salaries and employee benefits expense.
−Removed: Other factors were changes related to occupancy and equipment expenses, data processing expenses, merger and acquisition expenses, electronic banking expense, FDIC and state assessment, hurricane expense, legal and accounting, other professional fees and other expense.
−Removed: Additional details for the year ended December 31, 2021 on some of the more significant changes are as follows:
−Removed: • The $6.8 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 $1.8 million decrease in occupancy and equipment is related to a decrease in depreciation - building and improvements, lease expenses and janitorial services and supplies.
−Removed: During the second quarter of 2020, the Company made the strategic decision to demolish and rebuild the Marathon, Florida branch office at its existing location.
−Removed: This increased depreciation expense during the second quarter of 2020 as the building was written off.
−Removed: • The $5.2 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 expenses, mobile banking and bill pay expenses.
−Removed: • The $1.2 million increase in merger and acquisition expense costs associated with the acquisition of Happy.
−Removed: • The $856,000 increase in advertising expense is primarily due to increase in advertising campaigns during 2021.
−Removed: • The $1.3 million increase in electronic banking expenses is primarily due to the normal increased cost of doing business such as the increase in fees charged for network expenses and debit card processing fees.
−Removed: • The $1.0 million decrease in FDIC and state assessment is primarily related to an improvement in the FDIC assessment rate.
−Removed: In addition, the State of Arkansas announced a 25% reduction in assessments for January 1, 2021 through June 30, 2021 and a 30% reduction in assessments for July 1, 2021 through December 31, 2021.
−Removed: • The $1.2 million decrease in other professional fees is primarily related to a reduction outsourced special projects and professional fees for the Bank.
−Removed: This was partially offset by an increase in consulting fees.
+Added: During 2023, the Company increased its marginal tax rate from 24.6735% to 24.989%.
+Added: In an effort to more accurately reflect legislative and current state income apportionment, the state tax rate was increased to 5.049%.
+Added: This raised the blended rate to 24.989%.
During 2022, the Company lowered its marginal tax rate from 25.740% to 24.6735%.
5 unchanged sentences
Florida and Arkansas were the main drivers in the tax rate reduction.
−Removed: During 2020, the Company began filing income tax returns in several new states.
−Removed: To account for the slight increase in state income tax expense due to respective state income tax rates, the Company raised its marginal tax rate from 25.819% to 26.135% for 2020.
−Removed: Income tax expense decreased $8.4 million, or 8.6%, to $89.3 million for the year ended December 31, 2022, from $97.8 million for 2021.
Income tax expense increased $29.6 million, or 33.2%, to $119.0 million for the year ended December 31, 2023, from $89.3 million for 2022.
+Added: Income tax expense decreased $8.4 million, or 8.6%, to $89.3 million for the year ended December 31, 2022, from $97.8 million for 2021.
The effective tax rates for the years ended December 31, 2023, 2022 and 2021 were 23.24%, 22.64% and 23.45%, respectively.
1 unchanged sentence
Financial Condition as of and for the Years Ended December 31, 2023 and 2022
+Added: Our total assets as of December 31, 2023 decreased $226.9 million to $22.66 billion from the $22.88 billion reported as of December 31, 2022.
+Added: The decrease in total assets is primarily due to a $539.5 million decrease in investment securities resulting from paydowns and maturities, which was partially offset by a $275.4 million increase in cash and cash equivalents during the year.
+Added: Our loan portfolio balance increased $15.2 million to $14.42 billion as of December 31, 2023, from $14.41 billion as of December 31, 2022.
+Added: The increase in loans was due to $340.4 million in organic loan growth within our legacy footprint, which was partially offset by $325.2 million of organic loan decline from our Centennial CFG franchise during 2023.
+Added: Total deposits decreased $1.15 billion to $16.79 billion as of December 31, 2023 compared to $17.94 billion as of December 31, 2022.
+Added: The decrease in deposits was primarily due to the runoff of deposits during 2023 as a result of the rising interest rate environment .
+Added: Stockholders’ equity increased $264.7 million to $3.79 billion as of December 31, 2023, compared to $3.53 billion as of December 31, 2022.
+Added: The increase in stockholders’ equity is primarily associated with the $392.9 million in net income and the $56.4 million increase in accumulated other comprehensive income, which were partially offset by the $145.9 million of shareholder dividends paid and the repurchase of $48.3 million of our common stock during 2023.
+Added: The improvement in stockholders’ equity was 7.5% for the year ended December 31, 2023 compared to December 31, 2022.
Our total assets as of December 31, 2022 increased $4.83 billion to $22.88 billion from the $18.05 billion reported as of December 31, 2021.
8 unchanged sentences
The improvement in stockholders’ equity was 27.5% for the year ended December 31, 2022 compared to December 31, 2021.
−Removed: Our total assets as of December 31, 2021 increased $1.65 billion to $18.05 billion from the $16.40 billion reported as of December 31, 2020.
−Removed: Cash and cash equivalents increased $2.39 billion, or 188.8%.
−Removed: The increase in cash and cash equivalents was due to loan paydowns as well as the significant amount of excess liquidity in the market as a continued result of the COVID-19 pandemic and the accompanying governmental response.
−Removed: Our loan portfolio balance decreased $1.38 billion to $9.84 billion as of December 31, 2021, from $11.22 billion as of December 31, 2020.
−Removed: The decrease in the loan portfolio was due to organic loan decline of $822.2 million and $910.1 million of the Company’s PPP loans being forgiven during 2021, which were partially offset by $347.7 million in new PPP loan originations during 2021 .
−Removed: Total deposits increased $1.53 billion to $14.26 billion as of December 31, 2021 compared to $12.73 billion as of December 31, 2020, which was due to customers holding higher deposit balances in response to the COVID-19 pandemic as well as the resulting governmental response to the pandemic.
−Removed: Stockholders’ equity increased $160.0 million to $2.77 billion as of December 31, 2021, compared to $2.61 billion as of December 31, 2020.
−Removed: The increase in stockholders’ equity was primarily associated with the $319.0 million in net income, partially offset by the $33.7 million decrease in accumulated other comprehensive income, $92.1 million of shareholder dividends paid and the repurchase of $44.5 million of our common stock during 2021.
−Removed: The improvement in stockholders’ equity was 6.1% for the year ended December 31, 2021 compared to December 31, 2020.
Loan Portfolio
Our loan portfolio averaged $14.31 billion and $12.94 billion during the years ended December 31, 2023 and 2022, respectively.
−Removed: Loans receivable were $14.41 billion as of December 31, 2022 compared to $9.84 billion as of December 31, 2021, an increase of $4.57 billion, or 46.5%.
+Added: Loans receivable were $14.42 billion as of December 31, 2023 compared to $14.41 billion as of December 31, 2022, an increase of $15.2 million, or 0.1%.
+Added: During 2023, the Company experienced $15.2 million in organic loan growth.
+Added: The $15.2 million in organic loan growth included $340.4 million in organic loan growth for our legacy footprint which was partially offset by $325.2 million of organic loan decline for Centennial CFG during 2023.
During 2022, the Company experienced an increase of approximately $4.57 billion in loans.
1 unchanged sentence
The $678.6 million in organic loan growth included $352.7 million in loan growth for Centennial CFG and $483.6 million in loan growth within the remaining footprint, partially offset by a $157.7 million decline in PPP loans during 2022.
−Removed: During 2021, the Company experienced a decline of approximately $1.38 billion in loans compared to 2020.
−Removed: The decrease in the loan portfolio was primarily due to $822.2 million in organic loan decline as well as $562.4 million in PPP loan decline.
−Removed: The $822.2 million in organic loan decline included $385.3 million in loan growth for Centennial CFG, while the remaining footprint experienced $1.20 billion in loan decline during 2021.
−Removed: The $562.4 million in PPP loan decline was the result of $910.1 million of PPP loans being forgiven, partially offset by $347.7 million in new PPP loans during 2021.
The most significant components of the loan portfolio were commercial real estate, residential real estate, consumer and commercial and industrial loans.
38 unchanged sentences
Our consumer loans are composed of secured and unsecured loans originated by our bank, the primary portion of which consists of loans to finance USCG registered high-end sail and power boats within our SPF division 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 December 31, 2022, consumer loans totaled $1.15 billion, or 8.0% 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, Texas, Alabama, SPF and Centennial CFG markets were $35.1 million, $8.1 million, $25.2 million, $1.0 million, $1.08 billion and zero at December 31, 2022, respectively.
+Added: As of December 31, 2023, consumer loans totaled $1.15 billion, or 8.0% of loans receivable, compared to $1.15 billion, or 8.0% of loans receivable, as of December 31, 2022.
+Added: Consumer loans originated in our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets were $22.5 million, $8.2 million, $16.6 million, $513,000, $1.11 billion and zero at December 31, 2023, respectively.
Commercial and Industrial Loans .
14 unchanged sentences
As of December 31, 2023, agricultural loans totaled $307.3 million, or 2.1% of loans receivable, compared to the $285.2 million, or 2.0% of loans receivable as of December 31, 2022.
−Removed: Agricultural loans originated in our Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets were $45.5 million, zero, $239.7 million, zero, zero and zero at December 31, 2022, respectively.
+Added: Agricultural loans originated in our Arkansas and Texas markets were $52.8 million and $254.6 million, respectively, and zero in our Florida, Alabama, SPF and Centennial CFG markets at December 31, 2023.
Table 9 presents the distribution of the maturity of our total loans as of December 31, 2023.
41 unchanged sentences
When management determines that a loan is no longer performing, and that collection of interest appears doubtful, the loan is placed on non-accrual status.
−Removed: Loans that are 90 days past due are placed on non-accrual status unless they are adequately secured and there is reasonable assurance of full collection of both principal and interest.
+Added: Generally, loans that are 90 days past due are placed on non-accrual status unless they are adequately secured and there is reasonable assurance of full collection of both principal and interest.
Our management closely monitors all loans that are contractually 90 days past due, treated as “special mention” or otherwise classified or on non-accrual status.
6 unchanged sentences
Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses.
−Removed: T he Company held approximately $142.5 million and $448,000 in PCD loans, as of December 31, 2022 and 2021, respectively.
+Added: T he Company held approximately $130.7 million and $142.5 million in PCD loans, as of December 31, 2023 and 2022, respectively.
Table 10 sets forth information with respect to our non-performing assets as of December 31, 2023 and 2022.
21 unchanged sentences
Total non-performing loans were $64.1 million as of December 31, 2023, compared to $60.9 million as of December 31, 2022, for an increase of $3.2 million.
−Removed: The $10.7 million increase in non-performing loans is primarily the result of the acquisition of Happy during the second quarter of 2022 which resulted in a $22.2 million increase in non-performing loans attributable to our Texas market and a $788,000 increase in non-performing loans attributable to our SPF market, partially offset by decreases in non-performing loans in our Arkansas, Florida, Alabama and Centennial CFG markets of $5.5 million, $6.3 million, $66,000 and $439,000, respectively.
+Added: The $3.2 million increase in non-performing loans is primarily the result of increases in non-performing loans in our Texas, Arkansas, SPF and Alabama markets of $11.3 million, $7.0 million, $452,000 and $9,000, respectively, which were partially offset by decreases in non-performing loans in our Florida and Centennial CFG markets of $11.2 million and $4.4 million, respectively.
Non-performing loans at December 31, 2023, were $15.4 million, $9.3 million, $33.5 million, $413,000, $2.8 million and $2.7 million in the Arkansas, Florida, Texas, Alabama, SPF and Centennial CFG markets, respectively.
−Removed: The $7.1 million balance of non-accrual loans for our Centennial CFG market balance of non-accrual loans for our Centennial CFG market consists of two loans that are assessed for credit risk by the Federal Reserve under the Shared National Credit Program.
−Removed: Due to the condition of the two loans, partial charge-offs for a total of $5.4 million were taken on these loans during 2022.
+Added: The $2.7 million balance of non-accrual loans for our Centennial CFG Capital Markets Group consists of two loans that are assessed for credit risk by the Federal Reserve under the Shared National Credit Program.
The loans are not current on either principal or interest, and we have reversed any interest that had accrued subsequent to the non-accrual date designated by the Federal Reserve.
Any interest payments that are received will be applied to the principal balance.
−Removed: Troubled debt restructurings (“TDRs”) generally occur when a borrower is experiencing, or is expected to experience, financial difficulties in the near term.
+Added: In addition, the $22.8 million balance of foreclosed assets held for sale for our Centennial CFG Property Finance Group consists of an office building located in California which was placed in foreclosed assets held for sale during the fourth quarter of 2023.
+Added: This represents the largest component of the Company's $30.5 million in foreclosed assets held for sale.
+Added: Debt restructuring generally occurs when a borrower is experiencing, or is expected to experience, financial difficulties in the near term.
As a result, we will work with the borrower to prevent further difficulties, and ultimately to improve the likelihood of recovery on the loan.
1 unchanged sentence
When we have modified the terms of a loan, we usually either reduce the monthly payment and/or interest rate for generally about three to twelve months.
−Removed: 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 December 31, 2022, we had $4.1 million of restructured loans that are in compliance with the modified terms and are not reported as past due or non-accrual in Table 10.
−Removed: Our Florida market contains $2.4 million, and our Arkansas market contains $1.7 million of these restructured loans.
−Removed: A loan modification that might not otherwise be considered may be granted resulting in classification as a TDR.
+Added: For our restructured loans 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.
+Added: As of December 31, 2023, we had $22.7 million of restructured loans that are in compliance with the modified terms and are not reported as past due or non-accrual.
+Added: Our Florida market contains $17.4 million, our Arkansas market contains $1.7 million, our Texas market contains $1.4 million and our New York region contains $2.2 million of these restructured loans.
+Added: A loan modification that might not otherwise be considered may be granted.
These loans can involve loans remaining on non-accrual, moving to non-accrual, or continuing on an accrual status, depending on the individual facts and circumstances of the borrower.
−Removed: Generally, a non-accrual loan that is restructured remains on non-accrual for a period of six months to demonstrate that the borrower can meet the restructured terms.
+Added: Generally, a non-accrual loan that is restructured remains on non-accrual for a period of nine months to demonstrate that the borrower can meet the restructured terms.
However, performance prior to the restructuring, or significant events that coincide with the restructuring, are considered in assessing whether the borrower can pay under the new terms and may result in the loan being returned to an accrual status after a shorter performance period.
If the borrower’s ability to meet the revised payment schedule is not reasonably assured, the loan will remain in a non-accrual status.
−Removed: The majority of the Bank’s loan modifications relate to commercial lending and involve reducing the interest rate, changing from a principal and interest payment to interest-only, a lengthening of the amortization period, or a combination of some or all of the three.
+Added: The majority of the Bank’s restructured loans relate to real estate lending and generally involve reducing the interest rate, changing from a principal and interest payment to interest-only, lengthening the amortization period, or a combination of some or all of the three.
In addition, it is common for the Bank to seek additional collateral or guarantor support when modifying a loan.
−Removed: At December 31, 2022, the amount of TDRs was $5.7 million, a decrease of 23.7% from $7.5 million at December 31, 2021.
−Removed: As of December 31, 2022 and 2021, 72.3% and 85.7%, respectively, of all restructured loans were performing to the terms of the restructure.
−Removed: Total foreclosed assets held for sale were $546,000 as of December 31, 2022, compared to $1.6 million as of December 31, 2021 for a decrease of $1.1 million.
−Removed: The foreclosed assets held for sale as of December 31, 2022 are comprised of approximately $120,000 of assets located in Arkansas, $260,000 located in Florida, zero located in Alabama and Centennial CFG and $166,000 located in Texas.
+Added: At December 31, 2023, the amount of restructured loans was $24.6 million.
+Added: As of December 31, 2023, 92.1% of all restructured loans were performing to the terms of the restructure.
+Added: Total foreclosed assets held for sale were $30.5 million as of December 31, 2023, compared to $546,000 as of December 31, 2022 for a increase of $29.9 million.
+Added: The foreclosed assets held for sale as of December 31, 2023 are comprised of approximately $167,000 of assets located in Arkansas, $7.3 million of assets located in Florida, zero located in Alabama, $22.8 million of assets in our Centennial CFG market and $264,000 located in Texas.
+Added: The increase in total foreclosed assets held for sale was primarily due to the addition of two properties during 2023.
+Added: The first is an office building located in Santa Monica, California with a carrying value of $22.8 million, and the second is an office building located in Miami, Florida with a carrying value of $7.0 million.
+Added: These two properties account for $29.8 million of the balance of foreclosed assets held for sale at December 31, 2023.
Table 11 shows the summary of foreclosed assets held for sale as of December 31, 2023 and 2022.
8 unchanged sentences
Total foreclosed assets held for sale $ 30,486 $ 546
−Removed: A loan is considered impaired when it is probable that we will not receive all amounts due according to the contracted terms of the loans.
−Removed: 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).
+Added: The Company had $94.9 million and $221.1 million in impaired loans (which includes loans individually analyzed for credit losses for which a specific reserve has been recorded, non-accrual loans, loans past due 90 days or more and restructured loans made to borrowers experiencing financial difficulty) as of December 31, 2023 and December 31, 2022, respectively.
As of December 31, 2023, average impaired loans were $160.9 million compared to $297.7 million as of December 31, 2022.
−Removed: As of December 31, 2022 impaired loans were $221.1 million compared to $331.5 million as of December 31, 2021.
The amortized cost balance for loans with a specific allocation decreased from $168.6 million to $10.5 million, and the specific allocation for impaired loans decreased by approximately $24.8 million for the period ended December 31, 2023 compared to the period ended December 31, 2022.
11 unchanged sentences
Residential 1-4 family 20,351 18,083
−Removed: Multifamily residential — 156
Total real estate 46,054 32,557
22 unchanged sentences
Loans are charged off against the allowance when management believes the uncollectability of a loan balance is confirmed and expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
−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 DCF method to estimate expected losses for all of Company’s loan pools.
These pools are as follows:
37 unchanged sentences
The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies:
−Removed: • Management has a reasonable expectation at the reporting date that troubled debt restructuring will be executed with an individual borrower.
+Added: • Management has a reasonable expectation at the reporting date that restructured loans made to borrowers experiencing financial difficulty will be executed with an individual borrower.
• The extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
9 unchanged sentences
(viii) changes in the quality of the loan review system and (ix) economic conditions.
−Removed: 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.
−Removed: The aggregate amount of impairment of loans is utilized in evaluating the adequacy of the allowance for credit losses and amount of provisions thereto.
−Removed: Losses on impaired loans are charged against the allowance for credit losses when in the process of collection, it appears likely that such losses will be realized.
−Removed: The accrual of interest on impaired loans is discontinued when, in management’s opinion the collection of interest is doubtful or generally when loans are 90 days or more past due.
+Added: Loans considered to be collateral dependent, 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.
+Added: The aggregate amount of collateral shortfall on such loans is utilized in evaluating the adequacy of the allowance for credit losses and amount of provisions thereto.
+Added: Losses on collateral dependent loans are charged against the allowance for credit losses when in the process of collection, it appears likely that such losses will be realized.
+Added: The accrual of interest on collateral dependent loans is discontinued when, in management’s opinion the collection of interest is doubtful or generally when loans are 90 days or more past due.
When accrual of interest is discontinued, all unpaid accrued interest is reversed.
24 unchanged sentences
Specific Allocations.
−Removed: As a general rule, if a specific allocation is warranted, it is the result of an analysis of a previously classified credit or relationship.
−Removed: Typically, when it becomes evident through the payment history or a financial statement review that a loan or relationship is no longer supported by the cash flows of the asset and/or borrower and has become collateral dependent, we will use appraisals or other collateral analysis to determine if collateral impairment has occurred.
+Added: As a general rule, if a specific allocation is warranted, it is the result of a credit loss analysis of a previously classified credit or relationship.
+Added: Typically, when it becomes evident through the payment history or a financial statement review that a loan or relationship is no longer supported by the cash flows of the asset and/or borrower and has become collateral dependent, we will use appraisals or other collateral analysis to determine if a specific allocation is needed.
The amount or likelihood of loss on this credit may not yet be evident, so a charge-off would not be prudent.
−Removed: However, if the analysis indicates that an impairment has occurred, then a specific allocation will be determined for this loan.
−Removed: If our existing appraisal is outdated or the collateral has been subject to significant market changes, we will obtain a new appraisal for this impairment analysis.
−Removed: Cash flow available to service debt was used for the other impaired loans.
+Added: However, if the analysis indicates that a specific allocation is needed, then a specific allocation will be determined for this loan.
This analysis is performed each quarter in connection with the preparation of the analysis of the adequacy of the allowance for credit losses, and if necessary, adjustments are made to the specific allocation provided for a particular loan..
For collateral dependent loans, we do not consider an appraisal outdated simply due to the passage of time.
−Removed: 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.
+Added: 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 valuation report for the credit loss analysis.
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.
2 unchanged sentences
In any case, loans are classified as non-accrual no later than 105 days past due.
−Removed: If the loan requires a quarterly impairment analysis, this analysis is completed in conjunction with the completion of the analysis of the adequacy of the allowance for credit losses.
−Removed: Any exposure identified through the impairment analysis is shown as a specific reserve on the individual impairment.
−Removed: If it is determined that a new appraisal or internal validation report is required, it is ordered and will be taken into consideration during completion of the next impairment analysis.
+Added: If the loan requires a quarterly credit loss analysis, this analysis is completed in conjunction with the completion of the analysis of the adequacy of the allowance for credit losses.
+Added: Any exposure identified through the credit loss analysis is shown as a specific reserve.
+Added: If it is determined that a new appraisal or internal validation report is required, it is ordered and will be taken into consideration during completion of the next credit loss analysis.
In estimating the net realizable value of the collateral, management may deem it appropriate to discount the appraisal based on the applicable circumstances.
4 unchanged sentences
In addition, we calculate the global repayment ability of the borrower/guarantors at least annually.
−Removed: As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, or by law at 105 days past due, we will reflect that loan as non-performing.
+Added: As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, generally at 90 days past due, or by law at 105 days past due, we will reflect that loan as non-performing.
It will remain non-performing until it performs in a manner that it is reasonable to expect that we will collect the full principal and accrued interest.
1 unchanged sentence
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 $221.1 million and $331.5 million in collateral-dependent impaired loans for the periods ended December 31, 2022 and 2021, respectively.
−Removed: Loans Collectively Evaluated for Impairment.
−Removed: Loans receivable collectively evaluated for impairment increased by approximately $4.65 billion from $9.54 billion at December 31, 2021 to $14.19 billion at December 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 decreased from 1.94% at December 31, 2021 to 1.82% at December 31, 2022.
+Added: The Company had $94.9 million and $221.1 million in impaired loans (which includes loans individually analyzed for credit losses for which a specific reserve has been recorded, non-accrual loans, loans past due 90 days or more and restructured loans made to borrowers experiencing financial difficulty) at December 31, 2023 and 2022, respectively.
+Added: Loans Collectively Evaluated for Credit Loss.
+Added: Loans receivable collectively evaluated for credit loss increased by approximately $62.3 million from $14.19 billion at December 31, 2022 to $14.25 billion at December 31, 2023.
+Added: The percentage of the allowance for credit losses allocated to loans receivable collectively evaluated for credit loss to the total loans collectively evaluated for impairment increased from 1.82% at December 31, 2022 to 1.98% at December 31, 2023.
Charge-offs and Recoveries.
−Removed: Total charge-offs increased to $17.3 million for the year ended December 31, 2022, compared to $11.7 million for the year ended December 31, 2021.
−Removed: Total recoveries increased to $3.2 million for the year ended December 31, 2022, compared to $2.9 million for the same period in 2021.
+Added: Total charge-offs decreased to $16.1 million for the year ended December 31, 2023, compared to $17.3 million for the year ended December 31, 2022.
+Added: Total recoveries decreased to $2.7 million for the year ended December 31, 2023, compared to $3.2 million for the same period in 2022.
Net loans charged off for the years ended December 31, 2023 and 2022 were $13.4 million and $14.0 million, respectively.
1 unchanged sentence
For the years ended December 31, 2023 and 2022, approximately $2.3 million and $4.5 million, respectively, of the net charge-offs were from our Florida market.
−Removed: For the years ended December 31, 2022 and 2021, approximately $5.4 million and zero, respectively, of the net charge-offs were from our Texas market.
+Added: For the years ended December 31, 2023 and 2022, approximately $4.0 million and $5.4 million, respectively, of the net charge-offs were from our Texas market.
Approximately $36,000 and $55,000 related to net charge-offs for the years ended December 31, 2023 and 2022, respectively, on loans in our Alabama market.
For the years ended December 31, 2023 and 2022, approximately $305,000 and $290,000 of the net charge-offs were from our SPF market.
−Removed: For the years ended December 31, 2022 and 2021, approximately $2.3 million and zero, respectively, of the net charge-offs were from our Centennial CFG market.
+Added: For the years ended December 31, 2023 and 2022, approximately $4.6 million and $2.3 million, respectively, of the net charge-offs were from our Centennial CFG market.
+Added: While the 2023 charge-offs and recoveries consisted of many relationships, there were two individual relationships that consisted of charge-offs greater than $1.0 million.
+Added: The first was a $3.1 million charge-off for a commercial and industrial loan in our Centennial CFG market, and the second was a $1.5 million charge-off for a commercial real estate loan in our Florida market.
While the 2022 charge-offs and recoveries consisted of many relationships, there were three individual relationships consisting of charge-offs greater than $1.0 million.
The first was a $4.0 million charge-off for a commercial and industrial loan in our Florida market.
−Removed: The second was a $3.6 million charge-off for a commercial and industrial loan in our New York market, and the third was a $1.5 million charge-off for a commercial and industrial loan in our New York market.
−Removed: For the year ended December 31, 2021, there were two individual relationships consisting of charge-offs greater than $1.0 million.
−Removed: The first was a $3.8 million charge-off for a commercial and industrial loan in our Florida market.
−Removed: The second was a $1.9 million charge-off for a commercial and industrial loan in our Arkansas market.
+Added: The second was a $3.6 million charge-off for a commercial and industrial loan in our Centennial CFG market, and the third was a $1.5 million charge-off for a commercial and industrial loan in our Centennial CFG market.
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.
68 unchanged sentences
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 December 31, 2022, we had $1.29 billion of held-to-maturity securities.
−Removed: We had no held-to-maturity securities as of December 31, 2021.
−Removed: As of December 31, 2022, $1.11 billion, or 86.2%, were invested in obligations of state and political subdivisions, $43.0 million, or 3.3%, were invested in obligations of U.S.
−Removed: Government-sponsored enterprises and $135.0 million, or 10.5%, were invested in mortgage-backed securities.
−Removed: government-sponsored enterprises and mortgage-backed securities are guaranteed by the U.S.
+Added: We had $1.28 billion and $1.29 billion of held-to-maturity securities at December 31, 2023 and 2022, respectively.
+Added: As of December 31, 2023, $1.11 billion, or 86.5%, were invested in obligations of state and political subdivisions, compared to $1.11 billion, or 86.2%, as of December 31, 2022.
+Added: As of December 31, 2023, $43.3 million, or 3.4%, were invested in obligations of U.S.
+Added: Government-sponsored enterprises, compared to $43.0 million, or 3.3%, as of December 31, 2022.
+Added: As of December 31, 2023, $130.3 million, or 10.2%, were invested in U.S.
+Added: Government-sponsored mortgage-backed securities, compared to $135.0 million, or 10.5%, as of December 31, 2022.
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.
2 unchanged sentences
Available-for-sale securities were $3.51 billion and $4.04 billion as of December 31, 2023 and 2022, respectively.
−Removed: As of December 31, 2022, $1.86 billion, or 46.1%, 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, $906.3 million, or 22.4%, of our available-for-sale securities portfolio as of December 31, 2022, was 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: As of December 31, 2023, $1.52 billion, or 43.3%, of our available-for-sale securities were invested in U.S.
+Added: government-sponsored mortgage-backed securities, compared to $1.69 billion, or 41.7%, of our available-for-sale securities as of December 31, 2022.
+Added: To reduce our income tax burden, $916.3 million, or 26.1%, of our available-for-sale securities portfolio as of December 31, 2023, were primarily invested in tax-exempt obligations of state and political subdivisions, compared to $906.3 million, or 22.4%, of our available-for-sale securities as of December 31, 2022.
We had $346.6 million, or 9.9%, invested in obligations of U.S.
Government-sponsored enterprises as of December 31, 2023, compared to $661.8 million, or 16.4%, of our available-for-sale securities as of December 31, 2022.
+Added: We had $363.5 million, or 10.4%, invested in non-government-sponsored asset backed securities as of December 31, 2023, compared to $414.4 million, or 10.3%, of our available-for-sale securities as of December 31, 2022.
+Added: As of December 31, 2023, $175.4 million, or 5.0%, of our available-for-sale securities were invested in private mortgage-backed securities, compared to $179.1 million, or 4.4%, of our available-for-sale securities as of December 31, 2022.
Also, we had approximately $185.6 million, or 5.3%, invested in other securities as of December 31, 2023, compared to $194.5 million, or 4.8% of our available-for-sale securities as of December 31, 2022.
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.
−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: 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.
−Removed: Of the Company's held-to-maturity securities, $1.11 billion, or 86.2% are municipal securities.
−Removed: 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.
−Removed: The remainder of investments classified as held-to-maturity are U.S.
−Removed: government-sponsored enterprises and mortgage-backed securities all of which are guaranteed by the U.S.
−Removed: Due to the inherent low risk in these U.S.
−Removed: government guaranteed securities, no provision for credit loss was established on this portion of the portfolio.
−Removed: At December 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, and the allowance for credit losses for the held-to-maturity portfolio was also considered adequate.
−Removed: No additional provision for credit losses was considered necessary for the investment portfolio.
+Added: During the year ended December 31, 2023, one of the Company’s AFS subordinated debt investment securities was downgraded below investment grade.
+Added: As result, the Company wrote down the value of the investment to its unrealized loss position, which required a $1.7 million provision.
+Added: The remaining $842,000 allowance for credit losses on AFS investments is associated with certain securities in the subordinated debt portfolio within the banking sector.
+Added: These investments are classified within the other securities category of the AFS portfolio.
+Added: The $2.0 million allowance for credit losses for the held-to-maturity portfolio was considered adequate.
+Added: No additional provision for credit losses was considered necessary for the HTM portfolio.
Table 16 presents the carrying value and fair value of available-for-sale and held-to-maturity investment securities as of December 31, 2023 and 2022.
6 unchanged sentences
government-sponsored enterprises $ 361,494 $ — $ 361,494 $ 2,247 $ (17,093) $ 346,648
−Removed: Residential mortgage-backed securities 1,759,025 — 1,759,025 71 (211,453) 1,547,643
−Removed: Commercial mortgage-backed securities 339,206 — 339,206 — (22,254) 316,952
+Added: government-sponsored mortgage-backed securities 1,711,668 — 1,711,668 310 (191,557) 1,520,421
+Added: Private mortgage-backed securities 191,522 — 191,522 — (16,117) 175,405
+Added: Non-government-sponsored asset backed securities 370,203 — 370,203 821 (7,551) 363,473
State and political subdivisions 990,318 — 990,318 1,938 (75,931) 916,325
7 unchanged sentences
government-sponsored enterprises $ 43,285 $ — $ 43,285 $ — $ (2,607) $ 40,678
−Removed: Residential mortgage-backed securities 49,088 — 49,088 24 (1,205) 47,907
−Removed: Commercial mortgage-backed securities 85,912 — 85,912 107 (2,551) 83,468
+Added: government-sponsored mortgage-backed securities 130,278 — 130,278 106 (4,362) 126,022
State and political subdivisions 1,110,424 (2,005) 1,108,419 456 (105,094) 1,003,781
−Removed: Other securities — — — — — —
Total $ 1,283,987 $ (2,005) $ 1,281,982 $ 562 $ (112,063) $ 1,170,481
5 unchanged sentences
government-sponsored enterprises $ 682,316 $ — $ 682,316 $ 2,713 $ (23,209) $ 661,820
−Removed: Residential mortgage-backed securities 1,175,185 — 1,175,185 4,085 (18,551) 1,160,719
−Removed: Commercial mortgage-backed securities 372,702 — 372,702 6,521 (1,968) 377,255
+Added: government-sponsored mortgage-backed securities 1,900,796 — 1,900,796 71 (215,405) 1,685,462
+Added: Private mortgage-backed securities 197,435 — 197,435 — (18,302) 179,133
+Added: Non-government-sponsored asset backed securities 428,933 — 428,933 95 (14,654) 414,374
State and political subdivisions 1,021,188 (842) 1,020,346 1,649 (115,698) 906,297
1 unchanged sentence
Total $ 4,445,620 $ (842) $ 4,444,778 $ 4,779 $ (407,967) $ 4,041,590
+Added: December 31, 2022
+Added: Cost Allowance for Credit Losses Net Carrying Amount Gross
+Added: Losses Fair Value
+Added: (In thousands)
+Added: Held-to-maturity
+Added: government-sponsored enterprises $ 43,017 $ — $ 43,017 $ — $ (3,349) $ 39,668
+Added: government-sponsored mortgage-backed securities 135,000 — 135,000 131 (3,756) 131,375
+Added: State and political subdivisions 1,111,693 (2,005) 1,109,688 65 (154,650) 955,103
+Added: Total $ 1,289,710 $ (2,005) $ 1,287,705 $ 196 $ (161,755) $ 1,126,146
Table 17 reflects the amortized cost and estimated fair value of available-for-sale and held-to-maturity securities as of December 31, 2023 and 2022, by contractual maturity as well as the weighted-average yields (for tax-exempt obligations on a fully taxable equivalent basis) of those securities by contractual maturity.
10 unchanged sentences
government-sponsored enterprises $ 16,787 $ 131,363 $ 117,199 $ 96,145 $ — $ 361,494 $ 346,648
+Added: government-sponsored mortgage-backed securities — — — — 1,711,668 1,711,668 1,520,421
+Added: Private mortgage-backed securities — — — — 191,522 191,522 175,405
+Added: Non-government-sponsored asset backed securities — — — — 370,203 370,203 363,473
State and political subdivisions 2,540 41,095 130,784 815,899 — 990,318 916,325
−Removed: Residential mortgage-backed securities — — — — 1,759,025 1,759,025 1,547,643
−Removed: Commercial mortgage-backed securities — — — — 339,206 339,206 316,952
Other securities — 52,328 153,020 10,374 — 215,722 185,569
10 unchanged sentences
government-sponsored enterprises $ — $ 9,510 $ 33,775 $ — $ — $ 43,285 $ 40,678
+Added: government-sponsored mortgage-backed securities — — — — 130,278 130,278 126,022
State and political subdivisions — 17,988 272,169 820,267 — 1,110,424 1,003,781
−Removed: Residential mortgage-backed securities — — — — 49,088 49,088 47,907
−Removed: Commercial mortgage-backed securities — — — — 85,912 85,912 83,468
Total $ — $ 27,498 $ 305,944 $ 820,267 $ 130,278 $ 1,283,987 $ 1,170,481
9 unchanged sentences
government-sponsored enterprises 1.79 % 2.53 % 3.65 % 6.04 % — % 3.79 %
+Added: government-sponsored mortgage-backed securities — — — — 2.63 2.63
+Added: Private mortgage-backed securities — — — — 3.87 3.87
+Added: Non-government-sponsored asset backed securities — — — — 6.41 6.41
State and political subdivisions 3.88 3.00 3.14 2.83 — 2.88
−Removed: Residential mortgage-backed securities — — — — 2.48 2.48
−Removed: Commercial mortgage-backed securities — — — — 3.04 3.04
Other securities — 3.99 4.19 4.75 — 4.17
1 unchanged sentence
government-sponsored enterprises — % 2.45 % 3.20 % — % — % 3.04 %
+Added: government-sponsored mortgage-backed securities — — — — 4.22 4.22
State and political subdivisions — 3.04 3.22 3.51 — 3.43
−Removed: Residential mortgage-backed securities — — — — 4.49 4.49
−Removed: Commercial mortgage-backed securities — — — — 4.10 4.10
−Removed: Other securities — — — — — —
December 31, 2022
7 unchanged sentences
government-sponsored enterprises $ 257,082 $ 96,882 $ 198,889 $ 129,463 $ — $ 682,316 $ 661,820
+Added: government-sponsored mortgage-backed securities — — — — 1,900,796 1,900,796 1,685,462
+Added: Private mortgage-backed securities — — — — 197,435 197,435 179,133
+Added: Non-government-sponsored asset backed securities — — — — 428,933 428,933 414,374
State and political subdivisions 3,808 25,231 108,082 884,067 — 1,021,188 906,297
−Removed: Residential mortgage-backed securities — — — — 1,175,185 1,175,185 1,160,719
−Removed: Commercial mortgage-backed securities — — — — 372,702 372,702 377,255
Other securities 8,500 41,248 149,848 15,356 — 214,952 194,504
6 unchanged sentences
10 Years Monthly
+Added: Securities Total
+Added: (Dollars in thousands)
+Added: Held-to-maturity
+Added: government-sponsored enterprises $ — $ — $ 43,017 $ — $ — $ 43,017 $ 39,668
+Added: government-sponsored mortgage-backed securities — — — — 135,000 135,000 131,375
+Added: State and political subdivisions — 4,782 173,165 933,746 — 1,111,693 955,103
+Added: Other securities — — — — — — —
+Added: Total $ — $ 4,782 $ 216,182 $ 933,746 $ 135,000 $ 1,289,710 $ 1,126,146
+Added: Percentage of total amortized cost — % 0.4 % 16.8 % 72.4 % 10.4 % 100.0 %
+Added: December 31, 2022
+Added: or Less 1 Year
+Added: 5 Years 5 Years
+Added: 10 Years Over
+Added: 10 Years Monthly
Securities Tax Equivalent Yield
2 unchanged sentences
government-sponsored enterprises 2.97 % 2.03 % 2.69 % 3.64 % — % 2.88 %
+Added: government-sponsored mortgage-backed securities — — — — 2.45 2.45
+Added: Private mortgage-backed securities — — — — 3.73 3.73
+Added: Non-government-sponsored asset backed securities — — — — 4.98 4.98
State and political subdivisions 4.35 3.46 2.99 2.84 — 2.88
−Removed: Residential mortgage-backed securities — — — — 1.39 1.39
−Removed: Commercial mortgage-backed securities — — — — 1.97 1.97
Other securities — 4.58 3.81 5.34 — 4.13
+Added: Held-to-maturity
+Added: government-sponsored enterprises — % — % 3.04 % — % — % 3.04 %
+Added: government-sponsored mortgage-backed securities — — — — 4.24 4.24
+Added: State and political subdivisions — 3.17 3.25 3.58 — 3.53
The weighted average tax-equivalent yield is calculated by multiplying the carried book value by the tax-equivalent yield for each security and is then grouped by investment type and maturity.
5 unchanged sentences
Our deposits averaged $17.05 billion for the year ended December 31, 2023 and $17.93 billion for 2022.
−Removed: Total deposits increased $3.68 billion, or 25.8%, to $17.94 billion as of December 31, 2022, from $14.26 billion as of December 31, 2021.
+Added: Total deposits decreased $1.15 billion, or 6.4%, to $16.79 billion as of December 31, 2023, from $17.94 billion as of December 31, 2022.
Uninsured deposits including related interest accrued and unpaid were $8.34 billion as of December 31, 2023 compared to $9.83 billion as of December 31, 2022.
23 unchanged sentences
The Federal Reserve Board sets various benchmark rates, including the Federal Funds rate, and thereby influences the general market rates of interest, including the deposit and loan rates offered by financial institutions.
−Removed: In 2020, the Federal Reserve lowered the target rate to 0.00% to 0.25%.
−Removed: This remained in effect throughout all of 2021.
The Federal Reserve increased the target rate seven times during 2022.
6 unchanged sentences
Seventh, on December 14, 2022, the target rate was increased to 4.25% to 4.50%.
−Removed: The Federal Reserve increased the target rate to 4.50% to 4.75% on February 1, 2023.
+Added: The Federal Reserve increased the target rate four times during 2023.
+Added: First, on February 1, 2023, the target rate was increased to 4.50% to 4.75%, second, on March 22, 2023, the target rate was increased to 4.75% to 5.00%, third, on May 3, 2023, the target rate was increased to 5.00% to 5.25% and fourth, on July 26, 2023, the target rate was increased to 5.25% to 5.50%.
Table 19 reflects the classification of the average deposits and the average rate paid on each deposit category which is in excess of 10 percent of average total deposits, for the years ended December 31, 2023, 2022, and 2021.
29 unchanged sentences
Interest incurred on repurchase agreements is reported as interest expense.
−Removed: Securities sold under agreements to repurchase decreased $9.7 million, or 6.9%, from $140.9 million as of December 31, 2021 to $131.1 million as of December 31, 2022.
+Added: Securities sold under agreements to repurchase increased $10.9 million, or 8.3%, from $131.1 million as of December 31, 2022 to $142.1 million as of December 31, 2023.
FHLB and Other Borrowed Funds
The Company’s FHLB borrowed funds, which are secured by our loan portfolio, were $600.0 million and $650.0 million at December 31, 2023 and 2022, respectively.
−Removed: The Company had no other borrowed funds as of December 31, 2022 or December 31, 2021.
−Removed: At December 31, 2022, $50.0 million and $600.0 million of the outstanding balance were classified as short-term and long-term advances, respectively.
At December 31, 2023, the entire $600.0 million balance was classified as long-term advances.
+Added: At December 31, 2022, $50.0 million and $600.0 million of the outstanding balance was classified as short-term and long-term advances, respectively.
The FHLB advances mature from 2025 to 2037 with fixed interest rates ranging from 3.37% to 4.84% and are secured by loans and investments securities.
Expected maturities could differ from contractual maturities because the FHLB has have the right to call or the Company has the right to prepay certain obligations.
+Added: Other borrowed funds were $701.3 million as of December 31, 2023 and were classified as short-term advances.
+Added: The Company had no other borrowed funds as of December 31, 2022.
+Added: The Company had access to approximately $1.37 billion in liquidity with the Federal Reserve Bank as of December 31, 2023.
+Added: This consisted of $89.8 million available from the Discount Window and $1.28 billion available through the Bank Term Funding Program ("BTFP").
+Added: As of December 31, 2023, the primary and secondary credit rates available through the Discount Window were 5.50% and 6.00%, respectively, and the BTFP rate was 4.84%.
+Added: As of December 31, 2023, the Company had drawn $700.0 million from the BTFP in the ordinary course of business.
+Added: These advances are included within other borrowed funds and are secured by certain investment securities within our investment portfolio.
+Added: Additionally, the Company had $1.33 billion and $1.14 billion at December 31, 2023 and 2022, respectively, in letters of credit under a FHLB blanket borrowing line of credit, which are used to collateralize public deposits at December 31, 2023 and 2022, respectively.
Subordinated Debentures
3 unchanged sentences
In addition, during the second and third quarters, the Company also redeemed, without penalty, the $73.3 million of trust preferred securities held prior to the Happy acquisition.
−Removed: As a result, the Company no longer holds any trust preferred securities as of December 31, 2022.
+Added: As a result, the Company no longer holds any trust preferred securities.
On April 1, 2022, the Company acquired $140.0 million in aggregate principal amount of 5.500% Fixed-to-Floating Rate Subordinated Notes due 2030 (the “2030 Notes”) from Happy, and the Company recorded approximately $144.4 million which included fair value adjustments..
18 unchanged sentences
From and including April 15, 2022 to, but excluding the maturity date or earlier redemption, the Notes were to bear interest at a floating rate equal to three-month LIBOR as calculated on each applicable date of determination plus a spread of 3.575%;
−Removed: provided, however, that in the event three-month LIBOR was less than zero, then three-month LIBOR would have been deemed to be zero.
+Added: provided, however, that in the event three-month LIBOR is less than zero, then three-month LIBOR would have been deemed to be zero.
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.
4 unchanged sentences
Stockholders’ equity increased $264.7 million to $3.79 billion as of December 31, 2023, compared to $3.53 billion as of December 31, 2022.
−Removed: The 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 $305.3 million in net income, partially offset by the $315.9 million decrease in accumulated other comprehensive income, $128.4 million of shareholder dividends paid and the repurchase of $70.9 million of our common stock during 2022.
+Added: The $264.7 million increase in stockholders' equity is primarily associated with the $392.9 million in net income for 2023 and $56.4 million in other comprehensive income, which was partially offset by the $145.9 million of shareholder dividends paid and the repurchase of $48.3 million of our common stock during 2023.
The improvement in stockholders’ equity was 7.5% for the year ended December 31, 2023 compared to December 31, 2022.
5 unchanged sentences
Stock Repurchase Program.
−Removed: On January 22, 2021, the Board of Directors of the Company authorized the repurchase of up to an additional 20,000,000 shares of the Company’s common stock under the previously approved stock repurchase program.
−Removed: During 2022, the Company utilized a portion of this stock repurchase program in order to repurchase a total of 3,098,531 shares with a weighted-average stock price of $22.84 per share.
+Added: During 2023, the Company repurchased a total of 2,225,849 shares with a weighted-average stock price of $21.69 per share.
The 2023 earnings were used to fund the repurchases during the year.
4 unchanged sentences
The primary sources for payment of our operating expenses, and dividends are current cash on hand ($484.5 million as of December 31, 2023), dividends received from our bank subsidiary and a $20.0 million unfunded line of credit with another financial institution.
+Added: Bank Liquidity .
+Added: At December 31, 2023, we held $2.12 billion in assets that could be used for liquidity purposes, which we refer to as net available internal liquidity.
+Added: This balance consisted of $1.21 billion in unpledged investment securities which could be used for additional secured borrowing capacity, $732.4 million in cash on deposit with the Federal Reserve Bank ("FRB") and $177.2 million in other liquid cash accounts.
+Added: Consistent with our practice of maintaining access to significant external liquidity, we had $3.47 billion in net available sources of borrowed funds, which we refer to as net available external liquidity, as of December 31, 2023.
+Added: This included $4.63 billion in total borrowing capacity with the Federal Home Loan Bank ("FHLB"), of which $1.93 billion has been drawn upon in the ordinary course of business, resulting in $2.69 billion in net available liquidity with the FHLB as of December 31, 2023.
+Added: The $1.93 billion consisted of $600.0 million in outstanding FHLB advances and $1.33 billion used for pledging purposes.
+Added: We also had access to approximately $1.37 billion in liquidity with the FRB as of December 31, 2023, of which $700.0 million has been drawn upon in the ordinary course of business, resulting in $674.3 million in net available liquidity with the FRB as of December 31, 2023.
+Added: The $674.3 million consisted of $89.8 million available borrowing capacity from the Discount Window and $584.5 million available through the BTFP.
+Added: As of December 31, 2023, the Company also had access to $55.0 million from First National Bankers’ Bank ("FNBB"), and $45.0 million from other various external sources.
+Added: Overall, we had $5.59 billion net available liquidity as of December 31, 2023, which consisted of $2.12 billion of net available internal liquidity and $3.47 billion in net available external liquidity.
+Added: Details on our available liquidity as of December 31, 2023 is available below.
+Added: (in thousands) Total Available Amount Used Net Availability
+Added: Internal Sources
+Added: Unpledged investment securities (market value) $ 1,214,352 $ — $ 1,214,352
+Added: Cash at FRB 732,412 — 732,412
+Added: Other liquid cash accounts 177,191 — 177,191
+Added: Total Internal Liquidity 2,123,955 — 2,123,955
+Added: External Sources
+Added: FHLB 4,625,496 1,932,490 2,693,006
+Added: FRB Discount Window 89,823 — 89,823
+Added: BTFP (par value) 1,284,507 700,000 584,507
+Added: FNBB 55,000 — 55,000
+Added: Other 45,000 — 45,000
+Added: Total External Liquidity 6,099,826 2,632,490 3,467,336
+Added: Total Available Liquidity $ 8,223,781 $ 2,632,490 $ 5,591,291
+Added: We have continued to limit our exposure to uninsured deposits and have been actively monitoring this exposure in light of the current banking environment.
+Added: As of December 31, 2023, we held approximately $8.34 billion in uninsured deposits of which $595.5 million were intercompany subsidiary deposit balances and $3.03 billion were collateralized deposits, for a net position of $4.72 billion.
+Added: This represents approximately 28.1% of total deposits.
+Added: In addition, net available liquidity exceeded uninsured and uncollateralized deposits by $867.6 million.
+Added: (in thousands) As of December 31, 2023
+Added: Uninsured Deposits $ 8,344,570
+Added: Intercompany Subsidiary and Affiliate Balances 595,539
+Added: Collateralized Deposits 3,025,358
+Added: Net Uninsured Position $ 4,723,673
+Added: Total Available Liquidity $ 5,591,291
+Added: Net Uninsured Position 4,723,673
+Added: Net Available Liquidity in Excess of Uninsured Deposits $ 867,618
Risk-Based Capital .
161 unchanged sentences
Earnings, As Adjusted
+Added: Years Ended December 31,
2023 2022 2021
1 unchanged sentence
GAAP net income available to common shareholders (A) $ 392,929 $ 305,262 $ 319,021
+Added: FDIC special assessment 12,983 — —
+Added: BOLI death benefit (3,117) — —
Fair value adjustment for marketable securities 1,094 1,272 (7,178)
8 unchanged sentences
Special lawsuit settlement, net of expense — (10,000) —
−Removed: Outsourced special project expense — — 1,092
Total adjustments 7,499 93,568 (23,118)
12 unchanged sentences
(1) Blended statutory tax rate of 24.989% for 2023, 24.6735% for 2022 and 25.740% for 2021.
−Removed: We had $1.46 billion, $998.1 million and $1.00 billion total goodwill, core deposit intangibles and other intangible assets as of December 31, 2022, 2021 and 2020, respectively.
+Added: We had $1.45 billion, $1.46 billion and $998.1 million total goodwill, core deposit intangibles and other intangible assets as of December 31, 2023, 2022 and 2021, respectively.
Because of our level of intangible assets and related amortization expenses, management believes tangible book value per share;
24 unchanged sentences
(A+B)/(D-E) 1.93 1.47 1.96
−Removed: Return on average assets excluding fair value adjustment for marketable securities, initial provision for credit losses-acquisition, gain on securities, recoveries on historic losses, branch write-off expense, special dividend from equity investment, merger expenses, hurricane expenses, TRUPS redemption fees, special lawsuit settlement net of expense and outsourced special project expense:
−Removed: (ROA, as adjusted) (A+C)/D 1.67 1.73 1.30
+Added: Return on average assets, as adjusted:
+Added: (A+C)/D 1.79 1.67 1.73
(A) Net income $ 392,929 $ 305,262 $ 319,021
9 unchanged sentences
A/D 10.82 % 9.17 % 11.89 %
−Removed: Return on average common equity excluding fair value adjustment for marketable securities, initial provision for credit losses-acquisition, gain on securities, recoveries on historic losses, branch write-off expense, special dividend from equity investment, merger expenses, hurricane expenses, TRUPS redemption fees, special lawsuit settlement net of expense and outsourced special project expense:
−Removed: (ROE, as adjusted) (A+C)/D 11.29 11.26 8.41
+Added: Return on average common equity, as adjusted:
+Added: (A+C)/D 10.97 11.29 11.26
Return on average tangible equity excluding intangible amortization:
−Removed: 15.63 19.20 14.59
−Removed: Return on average tangible common equity excluding fair value adjustment for marketable securities, initial provision for credit losses-acquisition, gain on securities, recoveries on historic losses, branch write-off expense, special dividend from equity investment, merger expenses, hurricane expenses, TRUPS redemption fees, special lawsuit settlement net of expense and outsourced special project expense:
−Removed: (ROTCE, as adjusted) (A+C)/(D-E) 18.84 17.95 14.04
+Added: B/(D-E) 18.36 15.63 19.20
+Added: Return on average tangible common equity, as adjusted:
+Added: (A+C)/(D-E) 18.28 18.84 17.95
(A) Net income $ 392,929 $ 305,262 $ 319,021
32 unchanged sentences
Gain on securities, net — — 219
+Added: BOLI death benefits 3,117 — —
Special lawsuit settlement — 15,000 —
2 unchanged sentences
Non-interest expense:
−Removed: Branch write-off expense $ — $ — $ 981
+Added: FDIC special assessment $ 12,983 $ — $ —
TRUPS redemption fees — 2,081 —
2 unchanged sentences
Special lawsuit legal expense — 5,000 —
−Removed: Outsourced special project expense — — 1,092
Total non-core non-interest expense (G) $ 12,983 $ 56,851 $ 1,886
42 unchanged sentences
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.