Item 7. Management’s Discussion and Analysis of Results of Operations and Financial Condition
This MD&A is intended to assist readers in understanding our results of operations and changes in financial position for the past three years. It should be read in conjunction with the consolidated financial statements and accompanying notes included in Item 8 of this Report. This discussion may contain forward-looking statements that involve risks and uncertainties. Our actual results could differ significantly from those anticipated in forward-looking statements as a result of various factors.
Overview and 2023 Highlights
The Company is a bank holding company headquartered in Southern Pines, North Carolina. We provide diversified financial services primarily though the Bank, our principal subsidiary, including commercial and consumer banking services, mortgage lending, SBA lending, accounts receivable financing, and investment advisory services. As of December 31, 2023, the Bank had a 118 branch network in North Carolina and South Carolina and 1,421 full-time equivalent employees. We have grown organically as well as through strategic acquisitions as discussed previously in "Recent Developments and Acquisitions".
2023 Financial Highlights:
•Return on average assets was 0.87% for the year ended December 31, 2023, as compared to 1.39% for the prior year. Return on average common equity of 8.05% was reported for the year ended December 31, 2023 as compared to 13.40% for the prior year.
•Our total assets at December 31, 2023 were $12.1 billion, a 14.0% increase from a year earlier, with growth driven by the GrandSouth acquisition, combined with organic loan growth during the year.
•Total loans outstanding increased $1.5 billion, or 22.3%, during the year, which included $1.02 billion of loans acquired from GrandSouth. Loans totaled $8.2 billion at December 31, 2023.
•Credit quality continues to be strong with the NPA to total assets ratio at 0.37% as of December 31, 2023, as compared to 0.36% at December 31, 2022. Net charge offs as a percentage of average loans were 0.08% for 2023, as compared to 0.01% for the prior year.
•Capital remains strong with a total CET1 ratio of 13.20%, up from 13.02% for the prior year, and total risk-based capital ratio of 15.54% as of December 31, 2023, as compared to 15.09% for the prior year.
•We earned net income of $104.1 million, or $2.53 diluted EPS, during 2023 compared to net income of $146.9 million, or $4.12 diluted EPS, in 2022. The main drivers to the decrease in net income were as follows:
•Net interest income increased $21.8 million, or 6.7%, driven by higher interest income offset by increased interest expense. The NIM on a tax-equivalent basis was 3.06% for 2023, a decrease of 22 basis points from the prior year. Despite the growth in average earning assets, the market-driven increase in rates on liabilities occurred at a more rapid pace that the increase in yields on assets which resulted in the reduction in NIM for 2023.
•Total interest income increased $147.8 million in 2023 as compared to 2022, driven by higher interest income on loans of $140.6 million related to a combination of higher volumes of average balances and increased yields.
•The increase in interest expense of $126.0 million was driven by higher market rates which resulted in repricing of our deposits. Also contributing to higher interest expense was the utilization of short-term borrowings to fund loan demand and deposit fluctuations and rate increases on our variable rate trust preferred debt.
•Provision for credit losses for 2023 of $17.8 million was up from $12.4 million in 2022 due primarily to the initial provision established for acquired non-PCD loans of $12.2 million, combined with organic loan growth experienced during the year. Offsetting these increases were updated loss rates and improved economic forecasts used in our CECL model as discussed further in the "Provision for Loan Losses" section below.
•Noninterest income declined $10.5 million, which resulted primarily from lower other gains as 2022 contained several death benefit gains on our BOLI policies, lower SBA-related revenues, including consulting fees and gains on sale, which was down $3.4 million year-over-year, and lower bankcard revenues related to the Durbin limitations effective for us in July 2022. Refer to "Noninterest Income" section below for further discussion.
•Noninterest expense increased $59.2 million, primarily related to the GrandSouth acquisition completed January 1, 2023, driving higher operating expenses, including merger expenses of $13.7 million, additional branch locations and personnel, and an increased number of customer accounts and transaction volume creating additional expense. Refer to "Noninterest Expense" section below for further discussion.
•Income tax expense was down $10.5 million from the prior year relative to the lower pre-tax income. The effective tax rate of 21.1% was up slightly from the prior year related to nondeductible merger expenses.
Current Economic Conditions
Since 2022, economic activity has shown continued growth with improving gross domestic product results, low unemployment and increased demand for goods and services. Inflationary pressures continue to a certain degree, however, monetary policy actions taken by the Federal Reserve over the last eighteen months have resulted in a significantly lower inflation rate in 2023 as compared to the prior year. While positive indicators are present, there continues to be some uncertainty in economic conditions, and as such, we could be subject to ongoing risks which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations.
Our financial position and results of operations are susceptible, among other factors, to the ability of our loan customers to meet loan obligations, the availability of our workforce, the availability of our vendors, and the decline in the value of assets held by us or securing our loans. We have not realized significant negative impact on our loan portfolio or asset quality to date as a result of the current economic conditions. However, the economic pressures and uncertainties arising from the recent expansion in economic activity, increased consumer demand and rising interest rates to combat inflation have resulted in, and may continue to result in, specific changes in consumer and business spending and borrowing habits, given the higher interest rate environment, which could make it difficult to grow assets and income.
The extent to which the current economic conditions have a further impact on our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios, will depend on future developments, which are highly uncertain and cannot be predicted, including actions taken by governmental authorities response to inflationary trends and recessionary risks.
Critical Accounting Estimates
The accounting principles we follow and our methods of applying these principles conform with GAAP and with general practices followed by the banking industry. Certain policies inherently have a greater reliance on the use of estimates, assumptions, or judgments and as such, have a greater possibility of producing results that could be materially different than originally reported. We have identified the determination of our ACL and related Allowance for Unfunded Commitments, as well as business combinations, related fair value measurements and goodwill determination to be the accounting areas that require the most subjective or complex judgments, estimates, and assumptions, and where changes in those judgments, estimates, and assumptions (based on new or additional information, changes in the economic climate and/or market interest rates, etc.) could have a significant effect on our financial statements.
Our most significant accounting policies are presented in Note 1 to the accompanying consolidated financial statements. These policies, along with the disclosures presented in the other notes to the consolidated financial statements and in this MD&A, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined.
Allowance for Credit Losses on Loans and Allowance for Unfunded Commitments
While management uses the best information available to establish the ACL, future adjustments to the ACL and methodology may be necessary if economic or other conditions differ substantially from the assumptions used in
making the estimates. We perform periodic and systematic detailed reviews of the loan portfolio to identify trends and to assess the overall collectability of the portfolio. We believe the accounting estimate related to the ACL is a “critical accounting estimate” as: (1) changes in it can materially affect the provision for loan losses and net income; (2) it requires management to predict borrowers’ likelihood or capacity to repay, including evaluation of inherently uncertain future economic conditions; (3) the value of underlying collateral must be estimated on collateral-dependent loans; (4) prepayment activity must be projected to estimate the life of loans that often are shorter than contractual terms; and (5) it requires estimation of a reasonable and supportable forecast period for credit losses. Accordingly, this is a highly subjective process and requires significant judgment since it is difficult to evaluate current and future economic conditions in relation to an overall credit cycle and estimate the timing and extent of loss events that are expected to occur prior to end of a loan’s estimated life.
Our ACL is assessed at each balance sheet date and adjustments are recorded in the provision for loan losses on the consolidated statements of income. There are many factors affecting the ACL, some of which are quantitative, while others require qualitative judgment. There are both internal factors (i.e., loan balances, historical loss rates, credit quality, the contractual lives of loans), external factors (i.e., economic conditions such as trends in housing prices, interest rates, GDP, inflation, and unemployment), and assumptions of probability of default and loss given default by loan category, that can impact the ACL estimate. One of the most significant assumptions is the macroeconomic scenario forecasts that determine the economic variables utilized in the ACL model. Due to the inherent uncertainty in the macroeconomic forecasts, we evaluate a baseline scenario quarterly, as well as upside or downside macroeconomic scenarios to assess the most reasonable scenario based on review of the variable forecasts for each scenario, comparison to expectations, and sensitivity of variations in each scenario.
The most significant variable in the economic forecasts is the national unemployment rate and changes in unemployment forecasts can have significant impact to the estimated ACL. Other economic variables include national GDP, the national commercial real estate pricing index and the national home price index. We use the national unemployment rate in all of our models regardless of the loan portfolio type, and we use a second economic variable in each cohort model depending on the loan portfolio type. The ACL quantitative estimate is sensitive to changes in the economic variable forecasts during the twelve-month reasonable and supportable forecast period with a straight-line reversion over the next three years to long-term average loss factors. There have been no changes to the reasonable and supportable period or reversion period in any year presented.
Although management believes its process for determining the ACL adequately considers all the factors that could potentially result in credit losses, the process includes subjective elements and is susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provision for loan losses could be required that could adversely affect our earnings or financial position in future periods.
PCD loans represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance on PCD assets is booked directly to the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for loan losses on the consolidated statements of income.
We believe that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans as of the balance sheet date. Actual losses incurred may differ materially from our estimates. For example, inflationary pressures and recessionary concerns leading to macroeconomic economic deterioration, higher unemployment and declines in real estate and other asset valuations could affect our loss experience and assumptions utilized in our model.
We estimate expected credit losses on unfunded commitments to extend credit over the contractual period in which we are exposed to credit risk on the underlying commitments, unless the obligation is unconditionally cancellable. The allowance for off-balance sheet credit exposures, which is included in "Other liabilities" on the consolidated balance sheets, is adjusted for as an increase or decrease to the provision for unfunded commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The methodology is based on a loss rate approach that starts with the probability of funding based on historical experience. Similar to the methodology discussed above related to the loans receivable portfolio, adjustments are made to the historical losses for current conditions and reasonable and supportable forecasts.
Additional information on the loan portfolio and ACL can be found in the sections of this Item 7 titled “Nonperforming Assets” and “Allowance for Credit Losses and Loan Loss Experience” below.
Business Combinations and Goodwill
We believe that the accounting for business combinations, goodwill, and other intangible assets also involves a higher degree of judgment than most other significant accounting policies. Pursuant to applicable accounting guidance, we recognize assets acquired, including identified intangible assets, and the liabilities assumed in acquisitions at their fair values as of the acquisition date, with the related transaction costs expensed in the period incurred. Specified items such as acquired operating lease assets and liabilities as lessee, employee benefit plans, and income-tax related balances are recognized in accordance with accounting guidance that results in measurements that may differ from fair value. Determining the fair value of assets acquired and liabilities assumed often involves estimates based on internal or third-party valuations which include appraisals, discounted cash flow analysis, or other valuation techniques that may include estimates of attrition, inflation, asset growth rates, discount rates, credit risk, multiples of earnings, or other relevant factors. The determination of fair value may require us to make point-in-time estimates about discount rates, future expected cash flows, market conditions, and other future events that can be volatile in nature and challenging to assess. While we use the best estimates and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date, the estimates are inherently uncertain and subject to refinement.
The primary identifiable intangible asset we typically record in connection with a whole bank or bank branch acquisition is the value of the core deposit intangibles which represents the estimated value of the long-term deposit relationships acquired in the transaction. Determining the amount of identifiable intangible assets and their average lives involves multiple assumptions and estimates and is typically determined by performing a discounted cash flow analysis, which involves a combination of any or all of the following assumptions: customer attrition/runoff, alternative funding costs, deposit servicing costs, and discount rates. The core deposit intangibles are amortized over the estimated useful lives of the deposit accounts based on a method that we believe reasonably approximates the anticipated benefit stream from this intangible. The estimated useful lives are periodically reviewed for reasonableness and have generally been estimated to have a life ranging from seven to ten years, with an accelerated rate of amortization. We review identifiable intangible assets for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Our policy is that an impairment loss is recognized, equal to the difference between the asset’s carrying amount and its fair value, if the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset. Estimating future cash flows involves the use of multiple estimates and assumptions, such as those listed above.
The ACL for PCD assets is recognized within business combination accounting with no initial impact to net income. Changes in estimates of expected credit losses on PCD loans after acquisition are recognized as provision expense (or reversal of provision expense) in subsequent periods as they arise. The ACL for non-PCD assets is recognized as provision expense in the same reporting period as the business combination. Estimated loan losses for acquired loans are determined using methodologies and applying estimates and assumptions that were described previously in the Allowance for Credit Losses on Loans and Allowance for Unfunded Commitments section above.
Non-PCD loans acquired are generally estimated at fair value using a discounted cash flow approach with assumptions of discount rate, remaining life, prepayments, probability of default, and loss given default. The actual cash flows on these loans could differ materially from the fair value estimates. The amount we record as the fair values for the loans is generally less than the contractual unpaid principal balance due from the borrowers, with the difference being referred to as the “discount” on the acquired loans. Discounts on acquired non-PCD loans are accreted to interest income over their estimated remaining lives, which may include prepayment estimates in certain circumstances.
Similarly, premiums or discounts on acquired debt are accreted or amortized to interest expense over their remaining lives. Actual accretion or amortization of premiums and discounts from a business acquisition may differ materially from our estimates impacting our operating results.
We believe that the accounting for goodwill also involves a higher degree of judgment than most other significant accounting policies. Goodwill arising from business combinations represents the excess of the purchase price over the sum of the estimated fair values of the tangible and identifiable intangible assets acquired less the estimated fair value of the liabilities assumed. Goodwill has an indefinite useful life and is evaluated for impairment annually or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value.
ASC 350-10 establishes standards for an impairment assessment of goodwill. At each reporting date between annual goodwill impairment tests, we consider potential indicators of impairment. Generally, absent potential
impairment indicators, we perform an annual assessment of whether the events and circumstances resulted in it being more likely than not that the fair value of any reporting unit was less than its carrying value. Impairment indicators considered include the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company's stock, and other relevant events. During 2023 there were no triggers warranting interim impairment assessments and for the 2023 annual assessment, we concluded that it was more likely than not that the fair value exceeded its carrying value. At December 31, 2023, we had $478.8 million of goodwill.
Recent Accounting Standards and Pronouncements
For information relating to recent accounting standards and pronouncements, see Note 1 to our consolidated financial statements entitled “Summary of Significant Accounting Policies.”
RESULTS OF OPERATIONS
The following discussion reviews the results of operations and key drivers to change in the results of 2023 as compared to 2022. For a description of our results of operations for 2022 as compared to 2021, refer to the "Overview and 2022 Highlights," Results of Operations," and "Analysis of Financial Condition and Changes in Financial Condition" sections of Item 7 in our 2022 Form 10-K.
Net Interest Income
Net interest income is our largest source of revenue and is the difference between the interest earned on interest-earning assets (generally loans and investment securities) and the interest expense incurred in connection with interest-bearing liabilities (generally deposits and borrowed funds). Changes in the net interest income are the result of changes in volume and the net interest spread which affects NIM. Volume refers to the average dollar levels of interest-earning assets and interest-bearing liabilities. Net interest spread refers to the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. NIM refers to net interest income divided by average interest-earning assets and is influenced by the level and relative mix of interest-earning assets and interest-bearing liabilities. Net interest income is also influenced by external factors such as local economic conditions, competition for loans and deposits, and market interest rates.
Net interest income amounted to $346.7 million in 2023, an increase of $21.8 million, or 6.7%, from the $324.9 million in 2022. The increase was due primarily to the increase in average earnings assets from both organic growth and the GrandSouth acquisition completed in January 2023 which contributed $1.02 billion in total loans. For 2023, average interest-earning assets increased $1.4 billion, or 14.5%, including growth of $1.6 billion in average loans, partially offset by lower average securities.
Offsetting the higher net interest income related to the increase in average earning assets was the compression of our NIM which, on a tax-equivalent basis, declined to 3.06% in 2023 from 3.28% in 2022. For internal purposes, we evaluate our NIM on a tax-equivalent basis by adding the tax benefit realized from tax-exempt loans and securities to reported interest income, then dividing by total average earning assets. We believe that analysis of NIM on a tax-equivalent basis is useful and appropriate because it allows a comparison of net interest in different periods without taking into account the different mix of taxable versus non-taxable loans and investments that may have existed during those periods. The following is a reconciliation of reported net interest income to tax-equivalent net interest income and the resulting NIM as reported and on a tax-equivalent basis. | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Year ended December 31, |
| 2023 | | 2022 | | 2021 |
Net interest income, as reported | | $ | 346,658 | | | 324,854 | | | 246,395 | |
Tax-equivalent adjustment | | 2,879 | | | 2,780 | | | 2,243 | |
Net interest income, tax-equivalent | | $ | 349,537 | | | 327,634 | | | 248,638 | |
Net interest margin, as reported | | 3.03 | % | | 3.25 | % | | 3.13 | % |
Net interest margin, tax-equivalent | | 3.06 | % | | 3.28 | % | | 3.16 | % |
The decrease in our NIM was driven by the rising market interest rates as the Federal Reserve's monetary policies resulted in a 100 basis point rise in short-term rates between January and July 2023, after rates had risen 425 basis points in 2022. The market-driven increase in rates on our liabilities occurred at a more rapid pace that the increase in yields on our assets, thus our total yield on average earning assets increased 86 basis points while our cost of
funds increased 116 basis points, driving the compression in the NIM in 2023 as compared to the prior year. Our mix of earning assets remained fairly stable between 2022 and 2023. Refer to the Average Balances and Net Interest Income Analysis table below for additional discussion.
Our NIM for all periods benefited from the net accretion income, primarily associated with purchase accounting premiums/discounts associated with acquisitions. Presented in the table below is the amount of accretion which increased net interest income in each year.
| | | | | | | | | | | | | | | | | | | | |
| | Year ended December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Interest income – increased by accretion of loan discount on acquired loans | | $ | 11,507 | | | 5,621 | | | 6,107 | |
Interest income - increased by accretion of loan discount on retained SBA loans | | 1,770 | | | 2,856 | | | 2,707 | |
Total interest income impact | | 13,277 | | | 8,477 | | | 8,814 | |
Interest expense – (increased) reduced by (discount accretion) premium amortization of deposits | | (3,101) | | | 593 | | | 295 | |
Interest expense – increased by discount accretion of borrowings | | (842) | | | (254) | | | (249) | |
Total net interest expense impact | | (3,943) | | | 339 | | | 46 | |
Impact on net interest income | | $ | 9,334 | | | 8,816 | | | 8,860 | |
The most significant component of the purchase accounting adjustments in each year was loan discount accretion on purchased loans. Generally, the level of loan discount accretion will decline each year due to the natural paydowns in acquired loan portfolios. Alternately, levels of accretion will increase as a result of acquisitions and related additions to loan discounts on acquired portfolios which are accreted to income as experienced in 2023 with the GrandSouth acquisition.
At December 31, 2023 and 2022, unaccreted loan discount on purchased loans amounted to $24.0 million and $11.6 million, respectively. The GrandSouth acquired portfolio comprises the majority of the remaining unaccreted loan discount at December 31, 2023.
In addition to the loan discount accretion recorded on acquired loans, we record accretion on the discounts associated with the retained unguaranteed portions of SBA loans sold in the secondary market. The level of SBA loan discount accretion will fluctuate relative to the SBA loan portfolio balances. At December 31, 2023 and 2022, unaccreted loan discount on SBA loans amounted to $3.5 million and $4.3 million, respectively.
The following table presents the major components of the net interest income and NIM.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average Balances and Net Interest Income Analysis |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
($ in thousands) | Average Volume | | Avg. Rate | | Interest Earned or Paid | | Average Volume | | Avg. Rate | | Interest Earned or Paid | | Average Volume | | Avg. Rate | | Interest Earned or Paid |
Assets | | | | | | | | | | | | | | | | | |
Loans (1) (2) | $ | 7,902,628 | | | 5.30 | % | | $ | 418,668 | | | 6,293,280 | | | 4.42 | % | | 278,027 | | | 5,018,391 | | | 4.36 | % | | 219,013 | |
Taxable securities | 2,920,040 | | | 1.79 | % | | 52,276 | | | 3,059,683 | | | 1.75 | % | | 53,536 | | | 2,204,713 | | | 1.45 | % | | 32,076 | |
Non-taxable securities | 296,287 | | | 1.51 | % | | 4,485 | | | 296,803 | | | 1.48 | % | | 4,387 | | | 162,878 | | | 1.49 | % | | 2,402 | |
Short-term investments, primarily interest-bearing cash | 314,537 | | | 4.24 | % | | 13,330 | | | 339,419 | | | 1.48 | % | | 5,007 | | | 485,337 | | | 0.50 | % | | 2,427 | |
Total interest-earning assets | 11,433,492 | | | 4.27 | % | | 488,759 | | | 9,989,185 | | | 3.41 | % | | 340,957 | | | 7,871,319 | | | 3.25 | % | | 255,918 | |
Cash and due from banks | 93,182 | | | | | | | 104,374 | | | | | | | 90,275 | | | | | |
Premises and equipment | 151,980 | | | | | | | 135,160 | | | | | | | 125,738 | | | | | |
Other assets | 354,379 | | | | | | | 327,511 | | | | | | | 408,313 | | | | | |
Total assets | $ | 12,033,033 | | | | | | | 10,556,230 | | | | | | | 8,495,645 | | | | | |
| | | | | | | | | | | | | | | | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | |
Interest-bearing checking | $ | 1,457,272 | | | 0.42 | % | | $ | 6,192 | | | 1,545,573 | | | 0.08 | % | | 1,219 | | | 1,353,172 | | | 0.07 | % | | 919 | |
Money market deposits | 3,355,992 | | | 2.34 | % | | 78,643 | | | 2,515,897 | | | 0.22 | % | | 5,610 | | | 1,923,614 | | | 0.16 | % | | 3,158 | |
Savings deposits | 668,730 | | | 0.15 | % | | 1,024 | | | 739,681 | | | 0.06 | % | | 459 | | | 607,452 | | | 0.07 | % | | 443 | |
Other time deposits | 737,330 | | | 2.58 | % | | 19,023 | | | 551,852 | | | 0.46 | % | | 2,541 | | | 432,506 | | | 0.39 | % | | 1,722 | |
Time deposits >$250,000 | 343,669 | | | 2.90 | % | | 9,984 | | | 287,194 | | | 0.53 | % | | 1,520 | | | 356,398 | | | 0.46 | % | | 1,639 | |
Total interest-bearing deposits | 6,562,993 | | | 1.75 | % | | 114,866 | | | 5,640,197 | | | 0.20 | % | | 11,349 | | | 4,673,142 | | | 0.17 | % | | 7,881 | |
Short-term borrowings | 374,254 | | | 5.15 | % | | 19,289 | | | 52,446 | | | 3.45 | % | | 1,808 | | | — | | | — | % | | — | |
Long-term borrowings | 99,858 | | | 7.96 | % | | 7,946 | | | 65,358 | | | 4.51 | % | | 2,946 | | | 63,201 | | | 2.60 | % | | 1,642 | |
Total interest-bearing liabilities | 7,037,105 | | | 2.02 | % | | 142,101 | | | 5,758,001 | | | 0.28 | % | | 16,103 | | | 4,736,343 | | | 0.13 | % | | 9,523 | |
Noninterest-bearing checking | 3,613,973 | | | | | | | 3,643,308 | | | | | | | 2,728,768 | | | | | |
Total sources of funds | 10,651,078 | | | 1.33 | % | | | | 9,401,309 | | | 0.17 | % | | | | 7,465,111 | | | 0.13 | % | | |
Other liabilities | 88,870 | | | | | | | 58,008 | | | | | | | 60,759 | | | | | |
Shareholders’ equity | 1,293,085 | | | | | | | 1,096,913 | | | | | | | 969,775 | | | | | |
Total liabilities and shareholders’ equity | $ | 12,033,033 | | | | | | | 10,556,230 | | | | | | | 8,495,645 | | | | | |
Net yield on interest-earning assets and net interest income | | | 3.03 | % | | $ | 346,658 | | | | | 3.25 | % | | 324,854 | | | | | 3.13 | % | | 246,395 | |
Net yield on interest-earning assets and net interest income – tax-equivalent (3) | | | 3.06 | % | | $ | 349,537 | | | | | 3.28 | % | | 327,634 | | | | | 3.16 | % | | 248,638 | |
Interest rate spread | | | 3.15 | % | | | | | | 3.29 | % | | | | | | 3.14 | % | | |
Average prime rate | | | 8.20 | % | | | | | | 4.86 | % | | | | | | 3.25 | % | | |
(1)Average loans include nonaccruing loans, the effect of which is to lower the average rate shown. Interest earned includes recognized net loan fees, including late fees, prepayment fees, and deferred loan fee amortization, in the amounts of $0.5 million, $3.1 million, and $9.7 million for 2023, 2022, and 2021, respectively.
(2)Includes accretion of discount on acquired and SBA loans of $13.3 million, $8.5 million, and $8.8 million in 2023, 2022, and 2021, respectively.
(3)Includes tax-equivalent adjustments of $2.9 million, $2.8 million and $2.2 million in 2023, 2022, and 2021, respectively, to reflect the federal and state tax benefit that we receive related to tax-exempt securities and tax-exempt loans, which carry interest rates lower than similar taxable investments/loans due to their tax exempt status. This amount has been computed assuming a 23% tax rate and is reduced by the related nondeductible portion of interest expense.
The following table presents additional detail regarding the estimated impact that changes in loan and deposit volumes and changes in the interest rates we earned/paid had on our net interest income in 2023 and 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Volume and Rate Variance Analysis |
| | Year Ended December 31, 2023 | | Year Ended December 31, 2022 |
| | Change Attributable to | | | | Change Attributable to | | |
($ in thousands) | | Changes in Volumes | | Changes in Rates | | Total Increase (Decrease) | | Changes in Volumes | | Changes in Rates | | Total Increase (Decrease) |
Interest income: | | | | | | | | | | | | |
Loans | | $ | 78,177 | | | 62,464 | | | 140,641 | | | 55,980 | | | 3,034 | | | 59,014 | |
Taxable securities | | (2,472) | | | 1,212 | | | (1,260) | | | 13,681 | | | 7,779 | | | 21,460 | |
Non-taxable securities | | (8) | | | 106 | | | 98 | | | 2,002 | | | (17) | | | 1,985 | |
Other interest-earning assets, primarily overnight funds | | (711) | | | 9,034 | | | 8,323 | | | (1,442) | | | 4,022 | | | 2,580 | |
Total interest income | | 74,986 | | | 72,816 | | | 147,802 | | | 70,221 | | | 14,818 | | | 85,039 | |
| | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | |
Interest bearing checking accounts | | (223) | | | 5,196 | | | 4,973 | | | 142 | | | 158 | | | 300 | |
Money market accounts | | 10,780 | | | 62,253 | | | 73,033 | | | 1,147 | | | 1,305 | | | 2,452 | |
Savings accounts | | (77) | | | 642 | | | 565 | | | 89 | | | (73) | | | 16 | |
Other time | | 4,244 | | | 12,238 | | | 16,482 | | | 360 | | | 459 | | | 819 | |
Time deposits >$250,000 | | 970 | | | 7,494 | | | 8,464 | | | (340) | | | 221 | | | (119) | |
Total interest-bearing deposits | | 15,694 | | | 87,823 | | | 103,517 | | | 1,398 | | | 2,070 | | | 3,468 | |
Short-term borrowings | | 13,950 | | | 3,531 | | | 17,481 | | | 904 | | | 904 | | | 1,808 | |
Long-term borrowings | | 2,112 | | | 2,888 | | | 5,000 | | | 76 | | | 1,228 | | | 1,304 | |
Total interest expense | | 31,756 | | | 94,242 | | | 125,998 | | | 2,378 | | | 4,202 | | | 6,580 | |
| | | | | | | | | | | | |
Net interest income | | $ | 43,230 | | | (21,426) | | | 21,804 | | | 67,843 | | | 10,616 | | | 78,459 | |
Note - Changes attributable to both volume and rate are allocated equally between rate and volume variances.
Overall, as demonstrated in the above table, net interest income grew $21.8 million in 2023. Higher earning asset volumes were the primary driver of the increase in net interest income which was offset by increases in rates on interest-bearing liabilities.
•For 2023, higher loan volume was the primary contributor to increased interest income, driving $78.2 million of the increase. Higher market rates contributed to an additional $62.5 million of loan interest income. Variable rate loans comprise approximately 19% of the loan portfolio and, accordingly, the magnitude of the impact we experience from each rate increase is limited.
•Decreases in the overall volume of average investment securities, somewhat offset by higher yields on the portfolio, resulted in decreased interest income of $1.2 million in 2023.
•Although partially offset by lower average balances, higher yields on other interest-earning assets (primarily interest-bearing cash balance) in 2023 resulted in a $8.3 million higher interest income for the year.
•The increase of $103.5 million in interest expense on deposits was driven by higher rates on accounts as we repriced deposits during the year in response to the market increases and to retain deposits to meet our funding needs, combined with higher volumes, primarily in money market deposit accounts and other time deposits.
•Higher levels of borrowings, primarily in short-term FHLB advances to fund loan demand and deposit fluctuations, resulted in an increase in borrowings interest expense of $16.1 million in 2023. This was coupled with the higher cost of short-term advances and increases on our variable rate trust preferred securities, which added $6.4 million to interest expense for the year.
Provision for Loan Losses and Provision for Unfunded Commitments
The provision for loan losses has been determined under ASC 326 since our implementation of CECL. The provision for loan losses represents our current estimate of life of loan credit losses in the loan portfolio and the provision for unfunded commitments represents expected losses on unfunded loan commitments that are expected to result in outstanding loan balances. Our estimate of credit losses under CECL is determined using a complex model that relies on reasonable and supportable forecasts and historical loss information to determine the balance of the ACL and allowance for unfunded commitments, as well as the resulting provision for loan losses and provision for unfunded commitments. The allowance for unfunded commitments is included in "Other liabilities" in the consolidated balance sheets.
The provision for loan losses was $19.8 million in 2023 and $12.6 million in 2022. The amount of provision recorded in each period was the amount required such that the total ACL reflected the appropriate balance as determined under the CECL model. The primary contributor to the higher provision for 2023 was the one-time loan loss provision of $12.2 million recorded to establish an initial ACL for non-PCD loans acquired from GrandSouth in accordance with our CECL model. The increase related to acquired and organic growth during the year was partially offset by updated economic forecasts and loss driver inputs to the CECL model. We subscribe to a third-party service which provides quarterly macroeconomic scenarios for the United States economy. For 2023, we utilized the baseline forecast, which incorporates an equal probability of the United States economy performing better or worse than the projection. The economic forecasts throughout the year have projected general improvement of the economy demonstrated in lower projected unemployment rates, improved GDP, and increasing price indices for both commercial real estate and residential mortgages. These improving economic projections translated to lower forecasted losses in our loan portfolio and, thus a lower estimated ACL, exclusive of portfolio growth.
Also under the CECL method, in 2023 we recorded a reduction in the provision for unfunded commitments of $1.9 million compared to $0.2 million for 2022. Changes in the level of provision each year are generally related to fluctuations in the level of available credit lines and updated loss drivers.
Additional discussion of the CECL method and our asset quality and credit metrics, which impact our provision for credit losses, is provided in the "Nonperforming Assets" and "Allowance for Credit Losses and Loan Loss Experience" sections following.
Noninterest Income
Our noninterest income amounted to $57.5 million in 2023, $68.0 million in 2022, and $73.6 million in 2021. Management evaluates noninterest income on a non-GAAP basis that excludes items such as securities gains and losses and other gains and losses because we believe excluding those items results in a more meaningful reflection of noninterest income from regular operations. We refer to this as "adjusted noninterest income." Adjusted noninterest income amounted to $54.8 million in 2023, $60.6 million in 2022, and $73.2 million in 2021. A reconciliation of reported noninterest income to adjusted noninterest income is presented in the table below. Drivers of the more significant fluctuations follow the table.
| | | | | | | | | | | | | | | | | | | | |
Noninterest Income |
| | Year Ended December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Service charges on deposit accounts | | $ | 16,800 | | | 15,523 | | | 12,317 | |
Other service charges and fees -bankcard and interchange income, net | | 9,319 | | | 14,996 | | | 18,480 | |
Other service charges - other | | 12,951 | | | 11,298 | | | 7,036 | |
Fees from presold mortgage loans | | 1,613 | | | 2,102 | | | 10,975 | |
Commissions from sales of financial products | | 5,503 | | | 5,195 | | | 6,947 | |
SBA consulting fees | | 1,803 | | | 2,608 | | | 7,231 | |
SBA loan sale gains | | 2,489 | | | 5,076 | | | 7,329 | |
Bank-owned life insurance ("BOLI") income | | 4,350 | | | 3,847 | | | 2,885 | |
Securities losses, net | | — | | | — | | | (1,237) | |
Other gains, net | | 2,662 | | | 7,340 | | | 1,648 | |
Total noninterest income | | 57,490 | | | 67,985 | | | 73,611 | |
Non-GAAP adjustments - exclude: | | | | | | |
Securities losses, net | | — | | | — | | | 1,237 | |
Other gains, net | | (2,662) | | | (7,340) | | | (1,648) | |
Adjusted noninterest income | | $ | 54,828 | | | 60,645 | | | 73,200 | |
Service charges on deposit accounts increased $1.3 million, or 8.2%, in 2023 as compared to 2022. The increase in 2023 was driven by the higher number of new customers and transaction accounts generating fees from both the GrandSouth acquisition and organic growth.
Other service charges and fees - bankcard interchange income,net represents interchange income from debit and credit card transactions, net of associated interchange expense and amounted to $9.3 million in 2023, a 37.9% decrease from the $15.0 million in 2022. The decrease of $5.7 million was a direct result of the Durbin Amendment limitation on debit card interchange fees becoming applicable to the Company beginning in July 2022. The reduction in interchange rates was partially offset by higher volumes of accounts and transactions.
Other service charges and fees - other includes items such as ATM charges, wire transfer fees, safety deposit box rentals, fees from sales of personalized checks, and check cashing fees. Also included in this category are SBA guarantee servicing fees and related servicing rights amortization which fluctuate based on the volume of and prepayment speeds on SBA loans serviced which have slowed down in the current year. The increase in this item in 2023 of $1.7 million, or 14.6%, was due in part to the higher number of accounts and volume of transactions, combined with lower servicing right amortization expense given the current high interest rate environment.
SBA consulting fees and SBA loan sale gains both declined in 2023 primarily due to fewer third-party bank SBA clients, slower loan originations and lower premiums available on SBA loan sales given the market conditions during the year.
BOLI income increased 13.1% in 2023, primarily related to the acquisition of GrandSouth in the first quarter of 2023 which had $15.1 million in BOLI assets as of the date of acquisition.
Other gains, net amounted to a net gain of $2.7 million for 2023. For 2022, the balance consisted primarily of death benefits realized on BOLI policies which were nominal in 2023.
Noninterest Expenses
Total noninterest expenses totaled $254.4 million, $195.2 million, and $184.7 million, for 2023, 2022, and 2021, respectively. Management evaluates noninterest expense on a non-GAAP basis that excludes items such as merger and acquisition expense, amortization of intangible assets, and foreclosed property (gain) losses, because we believe excluding those items results in a more meaningful reflection of noninterest expense from regular operations. We refer to this as "adjusted noninterest expense." The following table presents the primary components of noninterest expense and a reconciliation of reported noninterest expense to adjusted noninterest expense.
| | | | | | | | | | | | | | | | | | | | |
Noninterest Expenses |
| | Year Ended December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Salaries | | $ | 114,377 | | | 96,321 | | | 86,815 | |
Employee benefits | | 25,474 | | | 21,397 | | | 16,434 | |
Total personnel expense | | 139,851 | | | 117,718 | | | 103,249 | |
Occupancy expense | | 14,963 | | | 12,796 | | | 11,528 | |
Equipment related expenses | | 6,027 | | | 5,808 | | | 4,492 | |
Credit card rewards and other bankcard expenses | | 5,288 | | | 1,653 | | | 4,609 | |
Telephone and data lines | | 3,960 | | | 3,631 | | | 3,087 | |
Software licenses and other software costs | | 8,717 | | | 6,064 | | | 5,316 | |
Data processing expense | | 8,733 | | | 7,535 | | | 5,959 | |
Professional fees | | 5,409 | | | 4,350 | | | 2,992 | |
Advertising and marketing | | 4,055 | | | 3,032 | | | 2,580 | |
Non-credit losses | | 4,766 | | | 2,730 | | | 1,136 | |
FDIC and corporate insurance costs | | 9,257 | | | 4,858 | | | 3,986 | |
Other operating expenses | | 21,805 | | | 16,661 | | | 15,322 | |
Merger and acquisition expenses | | 13,695 | | | 5,072 | | | 16,845 | |
Amortization of intangible assets | | 8,003 | | | 3,684 | | | 3,531 | |
Foreclosed property (gains) losses, net | | (150) | | | (372) | | | 24 | |
Total noninterest expense | | 254,379 | | | 195,220 | | | 184,656 | |
Non-GAAP adjustments - exclude: | | | | | | |
Merger and acquisition expenses | | (13,695) | | | (5,072) | | | (16,845) | |
Amortization of intangible assets | | (8,003) | | | (3,684) | | | (3,531) | |
Foreclosed property (gains) losses, net | | 150 | | | 372 | | | (24) | |
Adjusted noninterest expense | | $ | 232,831 | | | 186,836 | | | 164,256 | |
In general, the 30.3% increase in total noninterest expenses in 2023 as compared to 2022, was driven by the acquisition of eight GrandSouth branch locations and related branch and support personnel which resulted in higher salary and benefit expense (up $22.1 million, as compared to 2022) as well as other facilities (up $2.2 million from the prior year) and support-related costs.
The current year included merger and acquisition expenses of $13.7 million, an increase of $8.6 million from 2022, and higher intangible amortization which increased $4.3 million from the prior year, both of which were related to the GrandSouth acquisition. While intangible amortization will continue, it is anticipated to be at a declining rate and we do not anticipate any additional merger and acquisition costs related to GrandSouth.
FDIC and corporate insurance costs increased $4.4 million in 2023 driven by the general FDIC rate increase effective January 1, 2023, combined with the acquired deposits from GrandSouth. Non-credit losses increased $2.0 million as compared to the prior year driven by an increase in check fraud experienced in 2023. The increase in bankcard expenses was related to higher volumes of customer accounts and transactions, combined with a 2022 rewards accrual reduction for expired benefits which resulted in lower expense in 2022 and a return to a more normal level of expense for 2023.
Also contributing to higher noninterest expense in 2023 were increases for software costs, data processing, professional fees, and advertising, as well as travel and training and franchise tax (both included in "other operating expenses") related to the GrandSouth acquisition, including the transition of new customers and higher account and transactions volumes.
Income Taxes
We recorded income tax expense of $27.8 million in 2023, $38.3 million in 2022, and $24.7 million in 2021. Our effective tax rates were at 21.1% for 2023, 20.7% for 2022, and 20.5% for 2021. The slight increase in effective tax rate for 2023 was attributable primarily to merger and acquisition expenses recorded resulting in non-deductible adjustments for tax purposes.
ANALYSIS OF FINANCIAL CONDITION AND CHANGES IN FINANCIAL CONDITION
Loans
The loan portfolio is the largest category of our earning assets and is comprised of commercial loans, real estate mortgage loans, real estate construction loans, and consumer loans. The majority of our loan portfolio is within our North Carolina and South Carolina market areas. We also have a portfolio of SBA loans that have been made on a nationwide basis. The diversity of the economic bases of our market areas has historically provided a stable lending environment.
Total loans amounted to $8.2 billion at December 31, 2023, an increase of $1.5 billion, or 22.3%, from December 31, 2022. The GrandSouth acquisition was completed on January 1, 2023 and contributed $1.02 billion in loans. The acquired loan portfolio mix was similar in nature to our portfolio mix. Loan growth for the year was as follows:
| | | | | | | | |
($ in thousands) | | |
Loans at December 31, 2022 | | $ | 6,665,145 | |
Organic loan growth | | 464,883 | |
Growth from acquisition | | 1,020,074 | |
Loans at December 31, 2023 | | $ | 8,150,102 | |
| | |
Organic loan growth percentage | | 7.0 | % |
Total loan growth percentage | | 22.3 | % |
The following table provides a summary of the loan portfolio composition at each of the past five year ends.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Portfolio Composition |
| | As of December 31, |
| | 2023 | | 2022 | | 2021 | | 2020 | | 2019 |
($ in thousands) | | Amount | | % of Total Loans | | Amount | | % of Total Loans | | Amount | | % of Total Loans | | Amount | | % of Total Loans | | Amount | | % of Total Loans |
Commercial and industrial | | $ | 905,862 | | | 11 | % | | 641,941 | | | 9 | % | | 648,997 | | | 11 | % | | 782,549 | | | 17 | % | | 504,271 | | | 11 | % |
Construction, development & other land loans | | 992,980 | | | 12 | % | | 934,176 | | | 14 | % | | 828,549 | | | 13 | % | | 570,672 | | | 12 | % | | 530,866 | | | 12 | % |
Commercial real estate - owner occupied | | 1,259,022 | | | 16 | % | | 1,036,270 | | | 16 | % | | 991,775 | | | 16 | % | | 754,570 | | | 16 | % | | 816,325 | | | 18 | % |
Commercial real estate - non owner occupied | | 2,528,060 | | | 31 | % | | 2,123,811 | | | 32 | % | | 1,813,849 | | | 31 | % | | 1,096,781 | | | 23 | % | | 893,776 | | | 20 | % |
Multi-family real estate | | 421,376 | | | 5 | % | | 350,180 | | | 5 | % | | 389,113 | | | 6 | % | | 197,852 | | | 4 | % | | 207,179 | | | 5 | % |
Residential 1-4 family real estate | | 1,639,469 | | | 20 | % | | 1,195,785 | | | 18 | % | | 1,021,966 | | | 17 | % | | 972,378 | | | 21 | % | | 1,105,014 | | | 25 | % |
Home equity loans/lines of credit | | 335,068 | | | 4 | % | | 323,726 | | | 5 | % | | 331,932 | | | 5 | % | | 306,256 | | | 6 | % | | 337,922 | | | 8 | % |
Consumer loans | | 68,443 | | | 1 | % | | 60,659 | | | 1 | % | | 57,238 | | | 1 | % | | 53,955 | | | 1 | % | | 56,172 | | | 1 | % |
Loans, gross | | 8,150,280 | | | 100 | % | | 6,666,548 | | | 100 | % | | 6,083,419 | | | 100 | % | | 4,735,013 | | | 100 | % | | 4,451,525 | | | 100 | % |
Unamortized net deferred loan (fees) costs | | (178) | | | | | (1,403) | | | | | (1,704) | | | | | (3,698) | | | | | 1,941 | | | |
Total loans | | $ | 8,150,102 | | | | | 6,665,145 | | | | | 6,081,715 | | | | | 4,731,315 | | | | | 4,453,466 | | | |
The majority of our loan portfolio over the years has been real estate mortgage loans, including commercial and residential mortgages. All loan categories secured by real estate, including construction and land loans, have historically ranged from approximately 82% to 90% of the loan portfolio. Except for construction, land development, and other land loans, the majority of our real estate loans are personal and commercial loans where cash flow from the borrower’s occupation or business is the primary repayment source, with the real estate pledged providing a secondary repayment source.
The largest component of our portfolio is non-owner occupied commercial real estate loans, followed by residential 1-4 family real estate and owner occupied commercial real estate loans. As demonstrated in the table above, while there has been some variations in the relative percentage of each loan category to the total portfolio over the years, the nature of our portfolio has not changed drastically from the prior year or the historical averages. The higher
percentage for commercial and industrial loan category in 2020 was an anomaly related to Paycheck Protection Program ("PPP") loans made under the provisions of the CARES Act, which were forgiven in accordance with the PPP loan provisions starting in late 2020 and through early 2022. The percentage of residential real estate loans has declined somewhat over the last several years as consumers refinanced their home loans during the lower interest rate environment from 2020 through early 2022 and the Bank was able to sell more of these loans in the secondary market. With the increase in interest rates starting in 2022, the refinance activity slowed and the Bank retained more loans in this category on the balance sheet.
A summary of scheduled loan maturities, based on contractual maturity dates, over certain time periods is presented below, with fixed rate loans and adjustable rate loans shown separately.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Maturities |
| | As of December 31, 2023 |
| | Due within one year | | Due after one year but within five years | | Due after five years but within fifteen years | | Due after fifteen years | | Total |
($ in thousands) | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield |
Variable Rate Loans: | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | $ | 118,797 | | | 8.41 | % | | 42,027 | | | 8.64 | % | | 41,858 | | | 10.47 | % | | 311 | | | 10.52 | % | | 202,993 | | | 8.90 | % |
Construction, development & other land loans | | 177,259 | | | 9.06 | % | | 167,350 | | | 8.33 | % | | 2,672 | | | 7.85 | % | | 2,649 | | | 9.10 | % | | 349,930 | | | 8.70 | % |
Commercial real estate - owner occupied | | 18,922 | | | 8.96 | % | | 34,543 | | | 8.08 | % | | 26,069 | | | 7.50 | % | | 65,715 | | | 9.34 | % | | 145,249 | | | 8.67 | % |
Commercial real estate - non owner occupied | | 27,759 | | | 8.50 | % | | 113,385 | | | 7.90 | % | | 26,042 | | | 6.90 | % | | 20,480 | | | 8.63 | % | | 187,666 | | | 7.93 | % |
Multi-family real estate | | 1,658 | | | 7.82 | % | | 3,399 | | | 8.32 | % | | 15,217 | | | 7.60 | % | | — | | | — | % | | 20,274 | | | 7.73 | % |
Residential 1-4 family real estate | | 4,306 | | | 9.39 | % | | 27,749 | | | 8.08 | % | | 27,255 | | | 6.50 | % | | 272,189 | | | 4.38 | % | | 331,499 | | | 4.80 | % |
Home equity loans/lines of credit | | 10,365 | | | 8.87 | % | | 24,434 | | | 8.78 | % | | 279,818 | | | 8.64 | % | | 16 | | | 8.50 | % | | 314,633 | | | 8.65 | % |
Consumer loans | | 5,672 | | | 9.34 | % | | 2,491 | | | 10.79 | % | | 19 | | | 8.13 | % | | 814 | | | 10.84 | % | | 8,996 | | | 10.13 | % |
Total at variable rates | | 364,738 | | | 8.80 | % | | 415,378 | | | 8.25 | % | | 418,950 | | | 8.46 | % | | 362,174 | | | 5.59 | % | | 1,561,240 | | | 7.80 | % |
Fixed Rate Loans: | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | 146,477 | | | 17.22 | % | | 264,361 | | | 4.89 | % | | 181,722 | | | 3.62 | % | | 101,485 | | | 2.95 | % | | 694,045 | | | 6.97 | % |
Construction, development & other land loans | | 156,464 | | | 5.26 | % | | 250,483 | | | 4.90 | % | | 235,703 | | | 4.75 | % | | — | | | — | % | | 642,650 | | | 4.93 | % |
Commercial real estate - owner occupied | | 53,858 | | | 4.94 | % | | 540,464 | | | 4.64 | % | | 512,324 | | | 4.11 | % | | 86 | | | 8.50 | % | | 1,106,732 | | | 4.41 | % |
Commercial real estate - non owner occupied | | 124,230 | | | 4.76 | % | | 1,318,860 | | | 4.26 | % | | 889,854 | | | 3.94 | % | | 177 | | | 6.50 | % | | 2,333,121 | | | 4.16 | % |
Multi-family real estate | | 10,062 | | | 4.56 | % | | 232,889 | | | 4.02 | % | | 158,150 | | | 3.76 | % | | — | | | — | % | | 401,101 | | | 3.93 | % |
Residential 1-4 family real estate | | 38,134 | | | 5.21 | % | | 328,154 | | | 4.71 | % | | 161,044 | | | 4.35 | % | | 775,094 | | | 3.74 | % | | 1,302,426 | | | 4.08 | % |
Home equity loans/lines of credit | | 6,269 | | | 3.50 | % | | 7,252 | | | 5.99 | % | | 3,912 | | | 5.39 | % | | 300 | | | 6.14 | % | | 17,733 | | | 4.98 | % |
Consumer loans | | 19,720 | | | 6.07 | % | | 29,546 | | | 7.47 | % | | 7,188 | | | 7.29 | % | | 2,392 | | | 16.78 | % | | 58,846 | | | 7.95 | % |
Total at fixed rates | | 555,214 | | | 8.26 | % | | 2,972,009 | | | 4.51 | % | | 2,149,897 | | | 4.07 | % | | 879,534 | | | 3.68 | % | | 6,556,654 | | | 4.58 | % |
| | | | | | | | | | | | | | | | | | | | |
Subtotal | | 919,952 | | | 8.48 | % | | 3,387,387 | | | 4.97 | % | | 2,568,847 | | | 4.79 | % | | 1,241,708 | | | 4.24 | % | | 8,117,894 | | | 5.20 | % |
Nonaccrual loans | | 32,208 | | | | | — | | | | | — | | | | | — | | | | | 32,208 | | | |
Total loans | | $ | 952,160 | | | | | 3,387,387 | | | | | 2,568,847 | | | | | 1,241,708 | | | | | 8,150,102 | | | |
Note: The above table is based on contractual scheduled maturities. Early repayment of loans or renewals at maturity are not considered in this table.
Approximately 11% of our accruing loans outstanding at December 31, 2023 mature within one year and 53% of total loans mature within five years. As of December 31, 2023, the percentages of variable rate loans and fixed rate loans as compared to total performing loans were 19% and 81%, respectively. In recent years, the mix of variable rate loans to fixed rate loans has been shifting to more fixed rate loans given the low interest rate environment prior to mid-2022 and borrowers' preference to lock in low rates. While fixed rate loans present risk to our Company, in particular in rising interest rate environment as we have experienced starting in 2022 and into 2023, we measure our interest rate risk closely. Refer to additional discussion in the section “Interest Rate Risk” below.
The Company’s loan portfolio is not concentrated in loans to any single borrower or to a relatively small number of borrowers. Additionally, management is not aware of any concentrations of loans to classes of borrowers or industries that would be similarly affected by economic conditions.
In addition to monitoring potential concentrations of loans to particular borrowers or groups of borrowers, industries, and geographic regions, the Company monitors exposure to credit risk that could arise from potential concentrations of lending products and practices such as loans that subject borrowers to substantial payment increases (e.g. principal deferral periods, loans with initial interest-only periods, etc.), and loans with high loan-to-value ratios. Additionally, there are industry practices that could subject the Company to increased credit risk should economic conditions change over the course of a loan’s life. For example, the Bank makes variable rate loans and fixed rate principal-amortizing loans with maturities prior to the loan being fully paid (i.e. balloon payment loans). These loans are underwritten and monitored to manage the associated risks. The Company has determined that there is no concentration of credit risk associated with its lending policies or practices.
Most of our business activity is with customers located within the markets where we have banking operations. Therefore, our exposure to credit risk is significantly affected by changes in the economy within our markets. Approximately 88% of our loan portfolio is secured by real estate and is therefore susceptible to changes in real estate valuations.
Nonperforming Assets
NPAs include nonaccrual loans, modifications to borrowers in financial distress, loans past due 90 or more days and still accruing interest, foreclosed real estate and, prior to the adoption of ASU 2022-02, accruing TDRs.
Nonaccrual loans are loans on which interest income is no longer being recognized or accrued because management has determined that the collection of interest is doubtful. Placing loans on nonaccrual status negatively impacts earnings because (1) interest accrued but unpaid as of the date a loan is placed on nonaccrual status is reversed and deducted from interest income; (2) future accruals of interest income are not recognized until it becomes probable that both principal and interest will be paid; and (3) principal charged-off, if appropriate, may necessitate additional provisions for loan losses that are charged against earnings. As a matter of policy, we generally place all loans that are past due 90 or more days on nonaccrual basis. There were no accruing loans that are past due 90 or more days at December 31, 2023 and December 31, 2022.
In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the originally contracted terms.
The following table summarizes our NPAs at the dates indicated.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming Assets |
| | As of December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 |
Nonperforming assets | | | | | | | | | | |
Nonaccrual loans | | $ | 32,208 | | | 28,514 | | | 34,696 | | | 35,076 | | | 24,866 | |
Modifications to borrowers in financial distress | | 11,719 | | | — | | | — | | | — | | | — | |
TDRs - accruing | | — | | | 9,121 | | | 13,866 | | | 9,497 | | | 9,053 | |
Accruing loans >90 days past due | | — | | | — | | | 1,004 | | | — | | | — | |
Total nonperforming loans | | 43,927 | | | 37,635 | | | 49,566 | | | 44,573 | | | 33,919 | |
Foreclosed real estate | | 862 | | | 658 | | | 3,071 | | | 2,424 | | | 3,873 | |
Total nonperforming assets | | $ | 44,789 | | | 38,293 | | | 52,637 | | | 46,997 | | | 37,792 | |
| | | | | | | | | | |
Allowance for credit losses | | $ | 109,853 | | | 90,967 | | | 78,789 | | | 52,388 | | | 21,398 | |
Total Loans | | 8,150,102 | | | 6,665,145 | | | 6,081,715 | | | 4,731,315 | | | 4,453,466 | |
| | | | | | | | | | |
Asset Quality Ratios | | | | | | | | | | |
Nonaccrual loans to total loans | | 0.40 | % | | 0.43 | % | | 0.57 | % | | 0.74 | % | | 0.56 | % |
Nonperforming loans to total loans | | 0.54 | % | | 0.56 | % | | 0.82 | % | | 0.94 | % | | 0.76 | % |
Nonperforming assets to total loans and foreclosed real estate | | 0.55 | % | | 0.57 | % | | 0.87 | % | | 0.99 | % | | 0.85 | % |
Nonperforming assets to total assets | | 0.37 | % | | 0.36 | % | | 0.50 | % | | 0.64 | % | | 0.62 | % |
Allowance for credit losses to total loans | | 1.35 | % | | 1.36 | % | | 1.30 | % | | 1.11 | % | | 0.48 | % |
Allowance for credit losses to nonaccrual loans | | 341.07 | % | | 319.03 | % | | 227.08 | % | | 149.36 | % | | 86.05 | % |
Allowance for credit losses to nonperforming loans | | 250.08 | % | | 241.71 | % | | 158.96 | % | | 117.53 | % | | 63.09 | % |
Our asset quality continues to be strong as demonstrated by stable or improving trends in all ratios as presented in the table above. Our total nonperforming loans to total loans was 0.54% at December 31, 2023, while our total NPA ratio was 0.37% at that date. Additional discussion of the credit quality classification status of our loans is contained in Note 4 to our consolidated financial statements.
"Commercial and industrial" is the largest category of nonaccrual loans, at $9.9 million, or 30.7% of total nonaccrual loans, followed by "Commercial real estate - non owner occupied" at $7.2 million, or 22.4% of total nonaccrual loans and "Commercial real estate - owner occupied" at $7.0 million, or 21.9% of total nonaccrual loans.
As of December 31, 2023, SBA loans accounted for approximately $18.2 million of our nonaccrual loans, or 56.6%, of the total SBA portfolio, and carried guarantees from the SBA totaling $9.3 million. This is compared to $14.6 million, or 9.5%, of the SBA portfolio at December 31, 2022. We continue to closely monitor the SBA loan portfolio and give it appropriate consideration when evaluating the adequacy of the ACL as those loans are generally considered inherently more risky than other loans in our portfolio. Refer to additional discussion of the ACL below.
As shown in Note 4 to the consolidated financial statements, our accruing past due loans (30 or more days) totaled $29.8 million at December 31, 2023, with the majority (74.8%) being in the residential 1-4 family real estate category with the increase related primarily to the timing of year end over a weekend.
We classify loans as “special mention” when there is a defined weakness or weaknesses that jeopardize the repayment by the borrower and there is a distinct possibility that we could sustain some loss if the deficiency is not corrected. Performing special mention loans, which are still accruing interest, totaled $44.1 million and $39.0 million as of December 31, 2023 and 2022, respectively. In addition, loans that are in the risk category of "classified" which are still accruing interest totaled $22.0 million at December 31, 2023 and $20.0 million at December 31, 2022. These loans have a great risk of further deterioration and potential loss to the Bank.
Total foreclosed real estate amounted to $0.9 million at December 31, 2023, compared to $0.7 million in 2022. Six property were added to foreclosed real estate during 2023 and we completed the sale of six properties during the year. Four of the 2023 additions were within the population that sold in 2023.
Allowance for Credit Losses and Loan Loss Experience
The total allowance for credit losses amounted to $109.9 million at December 31, 2023 compared to $91.0 million at December 31, 2022. Fluctuations in the ACL are based on loan mix and growth, changes in the levels of nonperforming loans, economic forecasts impacting loss drivers, other assumptions and inputs to the CECL model, and as occurred in 2023, adjustments for acquired loan portfolios. As discussed previously in the Provision for Loan Losses section, much of the change to the level of ACL during the year ended December 31, 2023 is attributed to the acquisition of GrandSouth. In addition to the initial allowance recorded for PCD loans of $5.6 million, the Company recorded an initial provision of $12.2 million related to the non-PCD loans in the GrandSouth portfolio. The balance of the change was a result of loan growth during the year and updated prepayment speed estimates in the CECL model, which have slowed with market rate increases, thus requiring additional allowance for the estimated longer life of loans. Somewhat offsetting the prepayment speed assumptions in the CECL model were updated economic forecasts which have generally projected improvement of the economy demonstrated in lower projected unemployment rates, improved GDP, and increasing price indices for both commercial real estate and residential mortgages.
The ACL reflects our estimate of life of loan expected credit losses that will result from the inability of our borrowers to make required loan payments. We use systematic methodologies to determine the ACL for loans and the allowance for certain off-balance-sheet credit exposures. The ACL is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loan portfolio.
We consider the effects of past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. Our estimate of the ACL involves a high degree of judgment. Therefore, the process for determining expected credit losses may result in a range of expected credit losses. The ACL is calculated using collectively evaluated pools for loans with similar risk characteristics applying the DCF method. When a loan no longer shares similar risk characteristics with its segment, the loan is evaluated on an individual basis applying a DCF or asset approach for collateral-dependent loans. Refer also to the discussion of the critical estimates utilized in the ACL in the prior section, Critical Accounting Estimates, and refer to Note 1 of the consolidated financial statements for a discussion of our CECL methodology used to determine the ACL.
Our assessment of the ACL involves uncertainty and judgment and is subject to change in future periods. The amount of any changes could be significant if the assessment of loan quality or collateral values changes substantially with respect to one or more loan relationships or portfolios or if there is a significant change in the reasonable and supportable forecast used to model our expected credit losses. The allocation of the ACL as presented in the following table is based on reasonable and supportable forecasts, historical data, subjective judgment, and estimates and therefore, may not be predictive of the specific amounts or loan categories in which charge-offs may ultimately occur. In addition, bank regulatory authorities, as part of their periodic examination of the Bank, may require adjustments to the provision for loan losses in future periods if, in their opinion, the results of their review warrant such additions.
The following table sets forth the allocation of the ACL by loan category at the dates indicated. However, the ACL is available to absorb losses in any and all categories.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of the Allowance for Credit Losses |
| | As of December 31, |
($ in thousands) | | 2023 | | % of Loan Category | | 2022 | | % of Loan Category | | 2021 | | % of Loan Category | | 2020 | | % of Loan Category | | 2019 | | % of Loan Category |
Commercial and industrial | | $ | 21,227 | | | 2.34 | % | | 17,718 | | | 2.76 | % | | 16,249 | | | 2.50 | % | | 11,316 | | | 1.45 | % | | 4,553 | | | 0.90 | % |
Construction, development & other land loans | | 13,940 | | | 1.40 | % | | 15,128 | | | 1.62 | % | | 16,519 | | | 1.99 | % | | 5,355 | | | 0.94 | % | | 1,976 | | | 0.37 | % |
Commercial real estate - owner occupied | | 18,218 | | | 1.45 | % | | 14,972 | | | 1.44 | % | | 12,317 | | | 1.24 | % | | 10,608 | | | 1.41 | % | | 5,186 | | | 0.64 | % |
Commercial real estate - non owner occupied | | 24,916 | | | 0.99 | % | | 22,780 | | | 1.07 | % | | 16,789 | | | 0.93 | % | | 11,465 | | | 1.05 | % | | 2,990 | | | 0.33 | % |
Multi-family real estate | | 3,825 | | | 0.91 | % | | 2,957 | | | 0.84 | % | | 1,236 | | | 0.32 | % | | 1,530 | | | 0.77 | % | | 762 | | | 0.37 | % |
Residential 1-4 family real estate | | 21,396 | | | 1.31 | % | | 11,354 | | | 0.95 | % | | 8,686 | | | 0.85 | % | | 8,048 | | | 0.83 | % | | 3,832 | | | 0.35 | % |
Home equity loans/lines of credit | | 3,339 | | | 1.00 | % | | 3,158 | | | 0.98 | % | | 4,337 | | | 1.31 | % | | 2,375 | | | 0.78 | % | | 1,127 | | | 0.33 | % |
Consumer loans | | 2,992 | | | 4.37 | % | | 2,900 | | | 4.78 | % | | 2,656 | | | 4.64 | % | | 1,478 | | | 2.74 | % | | 972 | | | 1.73 | % |
Total allocated | | 109,853 | | | | | 90,967 | | | | | 78,789 | | | | | 52,175 | | | | | 21,398 | | | |
Unallocated | | — | | | n/a | | — | | | n/a | | — | | | n/a | | 213 | | | n/a | | — | | | n/a |
Total | | $ | 109,853 | | | 1.35 | % | | 90,967 | | | 1.36 | % | | 78,789 | | | 1.30 | % | | 52,388 | | | 1.11 | % | | 21,398 | | | 0.48 | % |
| | | | | | | | | | | | | | | | | | | | |
Note: "% of Loan Category" represents the ACL as a percent of the respective total loan categories presented previously in the Loan Portfolio Composition table. |
n/a - not applicable | | | | | | | | | | | | | | | | | | | | |
For the years indicated, the following table summarized our net loss experience by loan category and key ratios demonstrating the asset quality trends over the most recent five years.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Ratios, Loss and Recovery Experience |
| | As of December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 |
Loans outstanding at end of year | | $ | 8,150,102 | | | 6,665,145 | | | 6,081,715 | | | 4,731,315 | | | 4,453,466 | |
Average amount of loans outstanding | | 7,902,628 | | | 6,293,280 | | | 5,018,391 | | | 4,702,743 | | | 4,346,331 | |
Allowance for credit losses, at end of year | | 109,853 | | | 90,967 | | | 78,789 | | | 52,388 | | | 21,398 | |
| | | | | | | | | | |
Net loan (charge-offs) recoveries | | | | | | | | | | |
Commercial and industrial | | $ | (6,965) | | | (1,763) | | | (1,978) | | | (4,863) | | | (1,493) | |
Construction, development & other land loans | | 250 | | | 480 | | | 703 | | | 1,501 | | | 722 | |
Commercial real estate - owner occupied | | 321 | | | 477 | | | (212) | | | (335) | | | (220) | |
Commercial real estate - non owner occupied | | 502 | | | 432 | | | (1,562) | | | (24) | | | (947) | |
Multi-family real estate | | 13 | | | 11 | | | 12 | | | 12 | | | 186 | |
Residential 1-4 family real estate | | 373 | | | 17 | | | 488 | | | 276 | | | 48 | |
Home equity loans/lines of credit | | (211) | | | 557 | | | 178 | | | (37) | | | 322 | |
Consumer loans | | (757) | | | (633) | | | (309) | | | (579) | | | (522) | |
Total net charge-offs | | $ | (6,474) | | | (422) | | | (2,680) | | | (4,049) | | | (1,904) | |
Average loans: | | | | | | | | | | |
Commercial and industrial | | $ | 865,043 | | | 619,480 | | | 700,557 | | | 707,976 | | | 482,654 | |
Construction, development & other land loans | | 1,053,422 | | | 857,880 | | | 619,928 | | | 615,717 | | | 503,183 | |
Commercial real estate - owner occupied | | 1,224,284 | | | 1,012,275 | | | 812,764 | | | 776,166 | | | 814,783 | |
Commercial real estate - non owner occupied | | 2,464,389 | | | 1,968,944 | | | 1,322,685 | | | 1,012,182 | | | 860,783 | |
Multi-family real estate | | 402,814 | | | 357,491 | | | 256,396 | | | 193,415 | | | 197,100 | |
Residential 1-4 family real estate | | 1,482,941 | | | 1,091,788 | | | 951,573 | | | 1,028,334 | | | 1,074,938 | |
Home equity loans/lines of credit | | 341,778 | | | 326,592 | | | 300,291 | | | 316,593 | | | 346,331 | |
Consumer loans | | 67,957 | | | 58,830 | | | 54,197 | | | 52,360 | | | 66,559 | |
Total average loans | | $ | 7,902,628 | | | 6,293,280 | | | 5,018,391 | | | 4,702,743 | | | 4,346,331 | |
| | | | | | | | | | |
Ratios: | | | | | | | | | | |
Allowance for credit losses as a percent of loans at end of year | | 1.35 | % | | 1.36 | % | | 1.30 | % | | 1.11 | % | | 0.48 | % |
Allowance for credit losses as a multiple of net charge-offs | | 16.97 | | 215.56 | | 29.40 | | 12.94 | | 11.24 |
Provision for loan losses as a percent of net charge-offs | | 305.07 | % | | 2,985.78 | % | | 358.62% | | 865.37% | | 118.86% |
Recoveries of loans previously charged-off as a percent of loans charged-off | | 36.37 | % | | 90.55 | % | | 64.75 | % | | 52.38 | % | | 69.79 | % |
Total net charge-offs as a percent of average loans | | (0.08 | %) | | (0.01 | %) | | (0.05 | %) | | (0.09 | %) | | (0.04 | %) |
Net (charge-offs) recoveries by loan category as a percent of average loans: | | | | | | | | | | |
Commercial and industrial | | (0.81 | %) | | (0.28 | %) | | (0.28 | %) | | (0.69 | %) | | (0.31 | %) |
Construction, development & other land loans | | 0.02 | % | | 0.06 | % | | 0.11 | % | | 0.24 | % | | 0.14 | % |
Commercial real estate - owner occupied | | 0.03 | % | | 0.05 | % | | (0.03 | %) | | (0.04 | %) | | (0.03 | %) |
Commercial real estate - non owner occupied | | 0.02 | % | | 0.02 | % | | (0.12 | %) | | — | % | | (0.11 | %) |
Multi-family real estate | | — | % | | — | % | | — | % | | 0.01 | % | | 0.09 | % |
Residential 1-4 family real estate | | 0.03 | % | | — | % | | 0.05 | % | | 0.03 | % | | — | % |
Home equity loans/lines of credit | | (0.06 | %) | | 0.17 | % | | 0.06 | % | | (0.01 | %) | | 0.09 | % |
Consumer loans | | (1.11 | %) | | (1.08 | %) | | (0.57 | %) | | (1.11 | %) | | (0.78 | %) |
Securities
Our securities portfolio and the breakout of AFS and HTM securities is presented in the following table.
| | | | | | | | | | | | | | | | | | | | |
Securities Portfolio Composition |
| | As of December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Securities available for sale: | | | | | | |
US Treasury securities | | $ | 172,570 | | | 168,758 | | | — | |
Government-sponsored enterprise securities | | 60,266 | | | 57,456 | | | 69,179 | |
Mortgage-backed securities | | 1,937,784 | | | 2,045,000 | | | 2,514,805 | |
Corporate bonds | | 18,759 | | | 43,279 | | | 46,430 | |
| | | | | | |
Total securities available for sale | | 2,189,379 | | | 2,314,493 | | | 2,630,414 | |
| | | | | | |
Securities held to maturity: | | | | | | |
Mortgage-backed securities | | 12,085 | | | 15,150 | | | 20,260 | |
State and local governments | | 521,593 | | | 526,550 | | | 493,565 | |
Total securities held to maturity | | 533,678 | | | 541,700 | | | 513,825 | |
| | | | | | |
Total securities | | $ | 2,723,057 | | | 2,856,193 | | | 3,144,239 | |
| | | | | | |
Average total securities during year, at amortized cost | | $ | 3,216,327 | | | 3,356,486 | | | 2,367,591 | |
The decrease in securities for the year ended December 31, 2023 was primarily due to regular principal repayments received on mortgage-backed securities. We made no notable purchases of investment securities during 2023 and we continue to utilize cash flows from amortizing investments to fund loan growth and fluctuations in deposits. Also impacting the change in balances of AFS securities was the improvement in unrealized loss on AFS securities which was $400.7 million at December 31, 2023 as compared to $444.1 million at December 31, 2022.
The composition of the investment securities portfolio reflects our investment strategy of maintaining an appropriate level of liquidity while providing a relatively stable source of income. The investment portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as required collateral for certain deposits. Essentially all of our mortgage-backed securities, which include both AFS and HTM securities, are issued by GSEs or GNMA, and are traded in liquid secondary markets. These securities are recorded on the balance sheet at fair value for the AFS portfolio and at cost for the HTM portfolio.
The table below presents the composition, tax equivalent yields, and remaining maturities of our securities as of December 31, 2023. For more information about these securities, including gross unrealized gains and losses by type of security and securities pledged, see Note 3 to the consolidated financial statements.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities Portfolio Maturity Schedule |
($ in thousands) | | US Treasury securities | | Government & govt.-sponsored enterprise securities | | Mortgage-backed securities (1) | | Corporate debt securities | | Total | | Weighted Average Yield (2) |
Securities available for sale | | | | | | | | | | | | |
Remaining maturity: | | | | | | | | | | | | |
One year or less | | $ | 172,570 | | | — | | | 1,525 | | | 2,406 | | | 176,501 | | | 2.38 | % |
After one through five years | | — | | | 8,602 | | | 408,067 | | | — | | | 416,669 | | | 2.52 | % |
After five through ten years | | — | | | 51,664 | | | 1,419,410 | | | 15,354 | | | 1,486,428 | | | 1.76 | % |
After ten years | | — | | | — | | | 108,782 | | | 999 | | | 109,781 | | | 1.68 | % |
Fair Value | | $ | 172,570 | | | 60,266 | | | 1,937,784 | | | 18,759 | | | 2,189,379 | | | |
Amortized cost | | $ | 174,785 | | | 71,964 | | | 2,323,673 | | | 19,676 | | | 2,590,098 | | | 1.78 | % |
Weighted-average yield (2) | | 2.33 | % | | 1.17 | % | | 1.73 | % | | 4.58 | % | | 1.78 | % | | |
Weighted average maturity years | | 0.48 | | | 6.07 | | | 6.86 | | | 5.54 | | | 6.37 | | | |
| | | | | | | | | | | | |
| | | | | | Mortgage-backed securities (1) | | State and local governments | | Total | | Weighted Average Yield (2) |
Securities held to maturity | | | | | | | | | | | | |
Remaining maturity: | | | | | | | | | | | | |
One year or less | | | | | | $ | — | | | — | | | — | | | — | % |
After one through five years | | | | | | 12,085 | | | 1,998 | | | 14,083 | | | 2.29 | % |
After five through ten years | | | | | | — | | | 129,097 | | | 129,097 | | | 2.11 | % |
After ten years | | | | | | — | | | 390,498 | | | 390,498 | | | 2.05 | % |
Amortized cost | | | | | | $ | 12,085 | | | 521,593 | | | 533,678 | | | |
Fair value | | | | | | $ | 11,447 | | | 438,176 | | | 449,623 | | | 2.09 | % |
Weighted-average yield (2) | | | | | | 2.53 | % | | 2.07 | % | | 2.09 | % | | |
Weighted average maturity years | | | | | | 2.99 | | | 10.51 | | | 10.37 | | | |
(1)Mortgage-backed securities are shown maturing in the periods consistent with their estimated lives based on expected prepayment speeds.
(2)Yields have been computed using coupon interest, adding discount accretion or subtracting premium amortization, as appropriate, on a ratable basis over the life of each security. Weighted average yield for each maturity range has been computed on a fully taxable-equivalent basis using the amortized cost of each security in that range. Yields on tax-exempt investments have been adjusted to a taxable equivalent basis using a 23.15% tax rate.
The majority of our GSE securities carry one maturity date, often with an issuer call feature. At December 31, 2023, of the $60.3 million in AFS GSE securities, $33.8 million were issued by the FFCB, $24.9 million were issued by the FHLMC, and the remaining $1.6 million were issued by the FHLB.
Nearly all of our $1.9 billion in AFS mortgage-backed securities at December 31, 2023 were issued by the FHLMC, FNMA, GNMA, or the SBA, each of which is a government agency or a GSE and guarantees the repayment of the securities. Included in this total are private-label commerical mortgage-backed securities of $0.7 million. Mortgage-backed securities vary in their repayment in correlation with the underlying pools of mortgage loans.
At December 31, 2023, we held $533.7 million in securities classified as HTM, which are carried at amortized cost. These securities had fair values that were lower than their carrying values by $84.1 million at December 31, 2023. Approximately $12.1 million of the HTM securities were mortgage-backed securities that have been issued by either the FHLMC or FNMA. The remaining $521.6 million in HTM securities were comprised almost entirely of highly-rated municipal bonds issued by state and local governments throughout the nation. We have no significant concentration of bond holdings from one state or local government entity, with the single largest exposure to any one entity being $7.1 million. We have evaluated any unrealized losses on individual securities at each year end and determined them to be of a temporary nature and caused by fluctuations in market interest rates, not by concerns about the ability of the issuers to meet their obligations.
Deposits
Deposits represent the primary funding source for our loans and investments. Total deposits amounted to $10.0 billion at December 31, 2023, an increase of $804.1 million, or 8.7%, from December 31, 2022. The GrandSouth acquisition was completed on January 1, 2023 and contributed $1.05 billion in deposits. The acquired deposit portfolio mix was similar in nature to our deposits, with the exception of a slightly higher percentage of money market accounts. Deposit growth for the year is as follows:
| | | | | | | | |
($ in thousands) | | |
Deposits at December 31, 2022 | | $ | 9,227,529 | |
Organic deposit contraction | | (245,808) | |
Growth from acquisition | | 1,049,878 | |
Deposits at December 31, 2023 | | $ | 10,031,599 | |
| | |
Organic deposit contraction percentage | | (2.7) | % |
Total deposit growth percentage | | 8.7 | % |
The contraction in deposits, exclusive of acquired deposits during 2023 is directly related to a strategic decision to reduce brokered deposits during the year, which accounted for $249.3 million of the reduction in organic deposits as presented in the table above. The balance of the difference, an increase of $3.5 million, indicates the stability of our retail and commercial core deposits during a year with uncertainty and volatility experienced in the banking industry. We continue to have a diversified and granular deposit base which has remained a stable source of funding. At December 31, 2023, noninterest-bearing deposits accounted for 34% of total deposits. This is down slightly from the prior year, in part due to the GrandSouth acquired deposits mix combined with changes in consumer behavior, but continues to be in line with our historical trends and contributes to our low cost of funds.
The table below presents our historical deposit mix which has remained fairly consistent and continues to be predominately transaction and non-time deposit accounts. As demonstrated in the below table, total time deposits have declined to 10% of total deposits at December 31, 2023 from 18% at December 31, 2019. Such a shift in mix is beneficial for us, as non-time deposit accounts generally carry lower interest rates compared to time deposits and allows us to reprice these deposit categories at any time. Approximately 92% of our time deposits mature within one year.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposit Composition |
| | As of December 31, |
| | 2023 | | 2022 | | 2021 | | 2020 | | 2019 |
($ in thousands) | | Amount | | % of Total | | Amount | | % of Total | | Amount | | % of Total | | Amount | | % of Total | | Amount | | % of Total |
Noninterest-bearing checking accounts | | $ | 3,379,876 | | | 34 | % | | 3,566,003 | | | 39 | % | | 3,348,622 | | | 37 | % | | 2,210,012 | | | 35 | % | | 1,515,977 | | | 31 | % |
Interest-bearing checking accounts | | 1,411,142 | | | 14 | % | | 1,514,166 | | | 16 | % | | 1,593,231 | | | 17 | % | | 1,172,022 | | | 19 | % | | 912,784 | | | 18 | % |
Money market accounts | | 3,653,506 | | | 36 | % | | 2,416,146 | | | 26 | % | | 2,562,283 | | | 28 | % | | 1,581,364 | | | 25 | % | | 1,173,107 | | | 24 | % |
Savings accounts | | 608,380 | | | 6 | % | | 728,641 | | | 8 | % | | 708,054 | | | 8 | % | | 519,266 | | | 8 | % | | 424,415 | | | 9 | % |
Other time deposits | | 610,887 | | | 6 | % | | 464,343 | | | 5 | % | | 547,669 | | | 6 | % | | 415,269 | | | 7 | % | | 462,898 | | | 9 | % |
Time deposits >$250,000 | | 355,209 | | | 4 | % | | 276,319 | | | 3 | % | | 357,355 | | | 4 | % | | 355,441 | | | 6 | % | | 356,033 | | | 7 | % |
Total customer deposits | | 10,019,000 | | | 100 | % | | 8,965,618 | | | 97 | % | | 9,117,214 | | | 100 | % | | 6,253,374 | | | 100 | % | | 4,845,214 | | | 98 | % |
Brokered Deposits | | 12,599 | | | — | % | | 261,911 | | | 3 | % | | 7,415 | | | — | % | | 20,222 | | | — | % | | 86,141 | | | 2 | % |
Total deposits | | $ | 10,031,599 | | | 100 | % | | 9,227,529 | | | 100 | % | | 9,124,629 | | | 100 | % | | 6,273,596 | | | 100 | % | | 4,931,355 | | | 100 | % |
While our customer deposits have remained fairly stable, there continues to be competition for deposits and the market rate increases experienced starting in 2022 have resulted in changes in customer behavior driving the shift to money market accounts during 2023. The number of net new deposit accounts continues to increase, however, we have seen the average balance per account decline as compared to the prior year. We routinely engage in activities designed to grow and retain deposits, including emphasizing relationship banking to new and existing customers where borrowers are encouraged and normally expected to maintain deposit accounts with us; pricing
deposits at rate levels that will attract and/or retain deposits; and continually working to identify and introduce new products that will attract customers or enhance our appeal as a primary provider of financial services.
As of December 31, 2023, the estimated uninsured deposits we held totaled approximately $3.7 billion. In addition, we held $355.2 million in time deposits which, by account, were in excess of the the FDIC insurance limit of $250,000. Of these accounts, there was a total of $187.6 million which was in excess of $250,000. This assessment of time deposit accounts does not evaluate total deposit relationships, account ownership types or other factors for determining the actual uninsured balances by customer.
The table below presents maturities of time deposits which by account are great than the FDIC insurance limit of $250,000 as of December 31, 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2023 |
($ in thousands) | | 3 Months or Less | | Over 3 to 6 Months | | Over 6 to 12 Months | | Over 12 Months | | Total |
Time deposits greater than the FDIC insurance limit of $250,000 | | $ | 151,321 | | | 98,241 | | | 91,210 | | | 14,437 | | | 355,209 | |
In addition to insured deposits of $6.3 billion or 63.3% of total deposits, we had deposits collateralized by investment securities with balances totaling $820.9 million at December 31, 2023 such that approximately 71.5% of our total deposits were insured or collateralized at that date.
At each of the past three year ends, we had no deposits issued through foreign offices. Deposits at December 31, 2023 from foreign depositors were nominal.
Borrowings
We typically utilize short-term borrowings to provide balance sheet liquidity and to fund imbalances in our loan growth compared to our deposit growth. In addition, we have long-term debt in the form of trust preferred securities and subordinated debentures.
Total borrowings at December 31, 2023 increased $342.7 million from the prior year end. FHLB advances comprised $59.0 million of the increase and FRB borrowings under the Bank Term Funding Program comprised $249.0 million of the increase. The short-term advances were required to fund loan growth and fluctuations in deposit balances during 2023. As a part of the GrandSouth acquisition, we acquired $8.2 million in trust preferred securities and subordinated debentures totaling $28.0 million.
Our borrowings outstanding as of the dates presented were as follows:
| | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 |
FHLB advances | | $ | 280,851 | | | 221,842 | |
FRB borrowings | | 249,000 | | | — | |
Trust preferred capital issuances | | 77,324 | | | 69,076 | |
Subordinated debentures | | 28,000 | | | — | |
| | 635,175 | | | 290,918 | |
Unamortized discounts on acquired borrowings | | (5,017) | | | (3,411) | |
| | $ | 630,158 | | | 287,507 | |
As noted in the table above, at December 31, 2023, we had $77.3 million of borrowings structured as trust preferred capital securities which qualify as Tier I capital for regulatory capital adequacy requirements. The Company issued $46.4 million of these securities with the balance assumed from several recent acquisitions, including GrandSouth as noted above. The $28.0 million of unsecured subordinated debentures are borrowings issued by GrandSouth which we acquired and which qualify as Tier II capital for regulatory capital adequacy requirements.
At December 31, 2023, the Company had several sources of readily available borrowing capacity:
•A line of credit with the FHLB of approximately $1.3 billion which can be structured as either short-term or long-term borrowings, depending on the particular funding or liquidity need, and is secured by a blanket lien
on most of our real estate loan portfolio, select securities from our investment portfolio, and our FHLB stock. There was approximately $1.1 billion available under the FHLB line at year end based on pledged collateral.
•Federal funds lines of credit from several correspondent banks totaling $265.0 million which provide for overnight unsecured federal funds purchased, all of which was available at year end.
•A $294.1 million line of credit through the Federal Reserve's Bank Term Funding Program ("BTFP"), secured by specific investment securities, of which $45.1 million was available at year end. Effective March 11, 2024, the Federal Reserve will terminate the BTFP and no additional advances will be available.
•A line of credit with the Federal Reserve through their discount window borrowing program of approximately $561.6 million which is secured by a blanket lien on a portion of our commercial and consumer loan portfolio (excluding real estate loans) and specific investment securities. All of this line was available at year end.
Refer to Note 9 to the consolidated financial statements for additional discussion of our borrowings.
Liquidity, Commitments, and Contingencies
Our liquidity is determined by our ability to convert assets to cash or to acquire alternative sources of funds to meet the needs of our customers who are withdrawing or borrowing funds, and our ability to maintain required reserve levels, pay expenses, and operate the Company on an ongoing basis. Our primary liquidity sources are net income from operations, cash and due from banks, federal funds sold, and other short-term investments. Our securities portfolio has a high percentage of amortizing mortgage-backed securities generating monthly cash flows. In addition, the portfolio is comprised almost entirely of readily marketable securities, which could also be sold to provide cash. We also maintain available lines of credit from the FHLB and the Federal Reserve, as well as federal funds lines from several correspondent banks which are summarized below.
At December 31, 2023, the Company had several sources of readily available borrowing capacity as described above in the Borrowings section.
Liquidity is evaluated as both on-balance sheet (primarily cash and cash-equivalents, unpledged securities, and other marketable assets) and off-balance sheet (readily available lines of credit or other funding sources). Our overall on-balance sheet liquidity ratio was 14.6% at December 31, 2023. Our total liquidity ratio, including the $1.9 billion in available lines of credit, was 28.8% as of that date. The increase in available lines of credit during 2023 was a result of additional loan and security collateral being transferred to the FHLB and the Federal Reserve to enhance the levels of off-balance sheet liquidity availability to meet demands, as necessary.
We continue to manage liquidity sources and believe our liquidity sources, including unused lines of credit, are at an acceptable level and remain adequate to meet our operating needs in the foreseeable future. We will continue to monitor our liquidity position carefully and will explore and implement strategies to increase liquidity if deemed appropriate.
In the normal course of business we have various outstanding contractual obligations that will require future cash outflows. In addition, there are commitments and contingent liabilities, such as commitments to extend credit, that may or may not require future cash outflows. Certain of the outstanding commitments and contingent liabilities, such as commitments to extend credit, are not reflected in the financial statements.
Presented below is a summary of our contractual obligations and other commercial commitments outstanding as of December 31, 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contractual Obligations and Other Commercial Commitments | | |
| | Payments Due Per Period ($ in thousands) |
Contractual Obligation as of December 31, 2023 | | Less than 1 Year | | 1-3 Years | | 4-5 Years | | After 5 Years | | Total |
Borrowings | | $ | 529,048 | | | 101 | | | 10,702 | | | 95,324 | | | 635,175 | |
Operating leases | | 2,446 | | | 3,547 | | | 2,626 | | | 17,222 | | | 25,841 | |
Time deposits, including brokered deposits | | 901,211 | | | 62,739 | | | 13,902 | | | 843 | | | 978,695 | |
Non-qualified postretirement plan liabilities | | 524 | | | 1,125 | | | 1,153 | | | 4,442 | | | 7,244 | |
Committed investment obligations | | 9,953 | | | 9,953 | | | — | | | — | | | 19,906 | |
Estimated interest expense on borrowings and time deposits (1) | | 48,491 | | | 15,966 | | | 14,998 | | | 38,587 | | | 118,042 | |
Total contractual cash obligations | | $ | 1,491,673 | | | 93,431 | | | 43,381 | | | 156,418 | | | 1,784,903 | |
(1) Represents forecasted interest expense on borrowings and time deposits based on interest rates and balances at December 31, 2023. Forecasts are based on the contractual maturity of each liability. | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Amount of Commitment Expiration Per Period ($ in thousands) |
Other Commercial Commitments as of December 31, 2023 | | Less than 1 Year | | 1-3 Years | | 4-5 Years | | After 5 Years | | Total Amounts Committed |
Credit cards | | $ | — | | | — | | | — | | | 264,107 | | | 264,107 | |
Lines of credit and loan commitments | | 380,237 | | | 645,461 | | | 180,036 | | | 977,779 | | | 2,183,513 | |
Standby letters of credit | | 19,508 | | | 1,012 | | | 40 | | | — | | | 20,560 | |
Total commercial commitments | | $ | 399,745 | | | 646,473 | | | 180,076 | | | 1,241,886 | | | 2,468,180 | |
As presented in the table above, at December 31, 2023, we had $20.6 million in standby letters of credit outstanding. We had no carrying amount for these standby letters of credit. The nature of standby letters of credit is that of a stand-alone obligation made on behalf of our customers to suppliers of the customers to guarantee payments owed to the supplier by the customer. The standby letters of credit are generally for terms of one year, at which time they may be renewed for another year if both parties agree. The payment of the guarantees would generally be triggered by a continued nonpayment of an obligation owed by the customer to the supplier. In the event that we are required to honor a standby letter of credit, a note, already executed by the customer, becomes effective providing repayment terms and any collateral.
It has been our experience that deposit withdrawals are generally able to be replaced with new deposits when needed, or through short-term advances from the FHLB. We believe that he Bank can meet its contractual cash obligations and existing commitments from normal operations.
Capital Resources and Shareholders’ Equity
Shareholders’ equity at December 31, 2023 amounted to $1.4 billion compared to $1.0 billion at December 31, 2022. The two basic components that typically have the largest impact on our shareholders’ equity are net income, which increases shareholders’ equity, and dividends declared, which decrease shareholders’ equity. Additionally, any stock issuances can significantly increase shareholders’ equity, including those associated with acquisitions such as in 2023, and any stock repurchases reduce shareholders’ equity. Finally, fluctuations in the amount of AOCI, generally driven by market interest rate changes resulting in increases or decreases in unrealized gains/losses on AFS securities, can have a significant impact on total equity. In 2023, the most significant factors that impacted our shareholders' equity were (1) $229.5 million of common stock issued for the acquisition of GrandSouth which increased equity; (2) $104.1 million net income reported for 2023, which increased equity, (3) common stock dividends declared of $36.1 million, which reduced equity; and (4) $33.9 million reduction in equity related to changes in AOCI driven by higher unrealized losses on AFS securities.
As discussed in “Borrowings” above, we also currently have $77.3 million in trust preferred securities outstanding, all of which qualify as Tier I capital under regulatory standards and $28.0 million of unsecured subordinated debentures which qualify as Tier II capital for regulatory capital adequacy requirements. We are not aware of any recommendations of regulatory authorities or otherwise which, if they were to be implemented, would have a material effect on our liquidity, capital resources, or operations.
The Company and the Bank must comply with regulatory capital requirements established by the Federal Reserve and the Commissioner. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on our financial statements. The primary source of funds for the payment of dividends by the Company is dividends received from its subsidiary, the Bank. The Bank, as a North Carolina banking corporation, may declare dividends so long as such dividends do not reduce its capital below its applicable required capital (typically, the level of capital required to be deemed “adequately capitalized”). As of December 31, 2023, approximately $1.1 billion of the Company’s investment in the Bank is restricted as to transfer to the Company without obtaining prior regulatory approval.
Our regulatory capital ratios as of December 31, 2023, 2022 and 2021 are presented in the table below. All of our capital ratios significantly exceeded the minimum regulatory thresholds for all periods presented.
| | | | | | | | | | | | | | | | | | | | |
Risk-Based and Leverage Capital Ratios |
| | As of December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Risk-Based and Leverage Capital | | | | | | |
Common Equity Tier I capital: | | | | | | |
Shareholders’ equity | | $ | 1,372,380 | | | 1,031,596 | | | 1,230,575 | |
Intangible assets, net of deferred tax liability | | (493,383) | | | (363,202) | | | (366,609) | |
Accumulated other comprehensive income adjustments | | 308,030 | | | 341,975 | | | 24,970 | |
Total Common Equity Tier I capital | | 1,187,027 | | | 1,010,369 | | | 888,936 | |
Add: Trust preferred securities eligible for Tier I capital treatment | | 70,807 | | | 63,589 | | | 63,336 | |
Total Tier I leverage capital | | 1,257,834 | | | 1,073,958 | | | 952,272 | |
Tier II capital: | | | | | | |
Add: Allowable allowance for credit losses and unfunded commitments | | 112,491 | | | 97,126 | | | 88,692 | |
Add: Subordinated debentures eligible for Tier II capital treatment | | 27,177 | | | — | | | — | |
Tier II capital additions | | 139,668 | | | 97,126 | | | 88,692 | |
Total capital | | $ | 1,397,502 | | | 1,171,084 | | | 1,040,964 | |
Total risk weighted assets | | $ | 8,991,087 | | | 7,762,894 | | | 7,094,787 | |
Adjusted fourth quarter average tangible assets | | $ | 11,532,812 | | | 10,215,571 | | | 10,144,760 | |
| | | | | | |
Risk-based and Leverage capital ratios: | | | | | | |
Common equity Tier I capital to Tier I risk adjusted assets | | 13.20 | % | | 13.02 | % | | 12.53 | % |
Tier I capital to Tier I risk adjusted assets | | 13.99 | % | | 13.83 | % | | 13.42 | % |
Total risk-based capital to Tier II risk-adjusted assets | | 15.54 | % | | 15.09 | % | | 14.67 | % |
Tier I leverage capital to adjusted fourth quarter average assets | | 10.91 | % | | 10.51 | % | | 9.39 | % |
Our goal is to maintain our capital ratios at levels at least 200 basis points higher than the regulatory “well capitalized” thresholds set for banks. At December 31, 2023, our leverage ratio was 10.91% compared to the regulatory well capitalized bank-level threshold of 4.00% and our total risk-based capital ratio was 15.54% compared to the 10.50% regulatory well capitalized threshold. The increase in capital levels in 2023 was related to the growth in net income.
In addition to regulatory capital ratios, we also closely monitor our ratio of TCE to tangible assets, which is a non-GAAP financial measure. The TCE ratio was 7.42% at December 31, 2023 compared to 6.39% at December 31, 2022, with the increase of 103 basis points related primarily to the improvement in our AOCI unrealized loss on AFS securities included in equity.
The following table reconciles common equity to tangible common equity and provides the calculation of the TCE ratio:
| | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 |
| | | | |
Reconciliation of Common Equity to TCE | | | | |
Total shareholders' common equity | | $ | 1,372,380 | | | 1,031,596 | |
Less: Goodwill and other intangibles | | (511,608) | | | (376,938) | |
Tangible common equity | | $ | 860,772 | | | 654,658 | |
Reconciliation of Total Assets to Tangible Assets | | | | |
Total assets | | $ | 12,114,942 | | | 10,625,049 | |
Less: Goodwill and other intangibles | | (511,608) | | | (376,938) | |
Tangible assets | | $ | 11,603,334 | | | 10,248,111 | |
TCE divided by Tangible Assets | | 7.42 | % | | 6.39 | % |
See “Supervision and Regulation” under “Business” in Item 1. and Note 19 to the consolidated financial statements for discussion of other matters that may affect our capital resources.
Off-Balance Sheet Arrangements and Derivative Financial Instruments
Off-balance sheet arrangements include transactions, agreements, or other contractual arrangements pursuant to which we have obligations or provide guarantees on behalf of an unconsolidated entity. We have no off-balance sheet arrangements of this kind other than letters of credit and repayment guarantees associated with our trust preferred securities and subordinated debentures.
In the normal course of business, we are exposed to certain risk arising from both its business operations and economic conditions. As an element of our risk management strategies, we may enter into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. Derivative financial instruments include futures, forwards, interest rate swaps, options contracts, and other financial instruments with similar characteristics.
We do not engage in significant derivatives activities, however, in 2023 to accommodate customers, we implemented a program whereby we enter into interest rate swaps with certain commercial loan customers, with offsetting positions to dealers under a back-to-back swap program. At December 31, 2023, the Company's derivative financial instruments consist entirely of customer back-to-back interest rate swaps which are not designated as hedges. Under this program, the Company executes interest rate swaps with commercial banking customers to facilitate their risk management strategies. Those interest rate swaps are simultaneously economically hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program are not designated as hedging instruments, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings. Refer to Note 13 of the consolidated financial statements for additional discussion of our derivative positions.
Current Accounting Matters
We prepare our consolidated financial statements and related disclosures in conformity with standards established by, among others, the FASB. Because the information needed by users of financial reports is dynamic, the FASB frequently issues new rules and proposes new rules for companies to apply in reporting their activities. See Note 1 to our consolidated financial statements for a discussion of recent rule proposals and changes.
Selected Financial Information
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
($ in thousands, except per share data) | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 |
Income Statement Data | | | | | | | | | | |
Interest income | | $ | 488,759 | | | 340,957 | | | 255,918 | | | 237,684 | | | 250,107 | |
Interest expense | | 142,101 | | | 16,103 | | | 9,523 | | | 19,562 | | | 33,903 | |
Net interest income | | 346,658 | | | 324,854 | | | 246,395 | | | 218,122 | | | 216,204 | |
Provision for (reversal of) loan losses | | 19,750 | | | 12,600 | | | 9,611 | | | 35,039 | | | 2,263 | |
(Reversal of) provision for unfunded commitments | | (1,937) | | | (200) | | | 5,420 | | | — | | | — | |
Net interest income after provision | | 328,845 | | | 312,454 | | | 231,364 | | | 183,083 | | | 213,941 | |
Noninterest income | | 57,490 | | | 67,985 | | | 73,611 | | | 81,346 | | | 59,529 | |
Noninterest expense | | 254,379 | | | 195,220 | | | 184,656 | | | 161,298 | | | 157,194 | |
Income before income taxes | | 131,956 | | | 185,219 | | | 120,319 | | | 103,131 | | | 116,276 | |
Income tax expense | | 27,825 | | | 38,283 | | | 24,675 | | | 21,654 | | | 24,230 | |
Net income | | 104,131 | | | 146,936 | | | 95,644 | | | 81,477 | | | 92,046 | |
| | | | | | | | | | |
| | | | | | | | | | |
Per Common Share Data | | | | | | | | | | |
Earnings per common share – basic | | $ | 2.54 | | | 4.12 | | | 3.19 | | | 2.81 | | | 3.10 | |
Earnings per common share – diluted | | 2.53 | | | 4.12 | | | 3.19 | | | 2.81 | | | 3.10 | |
Cash dividends declared | | 0.88 | | | 0.88 | | | 0.80 | | | 0.72 | | | 0.54 | |
Market Price | | | | | | | | | | |
High | | 43.24 | | | 49.00 | | | 50.92 | | | 40.00 | | | 41.34 | |
Low | | 26.48 | | | 32.90 | | | 32.47 | | | 17.32 | | | 31.22 | |
Close | | 37.01 | | | 42.84 | | | 45.72 | | | 33.83 | | | 39.91 | |
Stated book value – common | | 33.38 | | | 28.89 | | | 34.54 | | | 31.26 | | | 28.80 | |
Common shares outstanding at year end | | 41,109,987 | | | 35,704,154 | | | 35,629,177 | | | 28,579,335 | | | 29,601,264 | |
| | | | | | | | | | |
| | | | | | | | | | |
Selected Balance Sheet Data (at year end) | | | | | | | | |
Total assets | | $ | 12,114,942 | | | 10,625,049 | | | 10,508,901 | | | 7,289,751 | | | 6,143,639 | |
Loans | | 8,150,102 | | | 6,665,145 | | | 6,081,715 | | | 4,731,315 | | | 4,453,466 | |
Allowance for credit losses | | 109,853 | | | 90,967 | | | 78,789 | | | 52,388 | | | 21,398 | |
Intangible assets | | 511,608 | | | 376,938 | | | 382,090 | | | 254,638 | | | 251,585 | |
Deposits | | 10,031,599 | | | 9,227,529 | | | 9,124,629 | | | 6,273,596 | | | 4,931,355 | |
Borrowings | | 630,158 | | | 287,507 | | | 67,386 | | | 61,829 | | | 300,671 | |
Total shareholders’ equity | | 1,372,380 | | | 1,031,596 | | | 1,230,575 | | | 893,421 | | | 852,401 | |
| | | | | | | | | | |
| | | | | | | | | | |
Selected Average Balances | | | | | | | | | | |
Total assets | | 12,033,033 | | | 10,556,230 | | | 8,495,645 | | | 6,765,998 | | | 6,027,047 | |
Loans | | 7,902,628 | | | 6,293,280 | | | 5,018,391 | | | 4,702,743 | | | 4,346,331 | |
Earning assets | | 11,433,492 | | | 9,989,185 | | | 7,871,319 | | | 6,160,100 | | | 5,448,400 | |
Deposits | | 10,176,966 | | | 9,283,505 | | | 7,401,910 | | | 5,644,290 | | | 4,824,216 | |
Interest-bearing liabilities | | 7,037,105 | | | 5,758,001 | | | 4,736,343 | | | 3,897,912 | | | 3,720,536 | |
Total shareholders’ equity | | 1,293,085 | | | 1,096,913 | | | 969,775 | | | 874,532 | | | 812,823 | |
| | | | | | | | | | |
| | | | | | | | | | |
Ratios | | | | | | | | | | |
Return on average assets | | 0.87 | % | | 1.39 | % | | 1.13 | % | | 1.20 | % | | 1.53 | % |
Return on average common equity | | 8.05 | % | | 13.40 | % | | 9.86 | % | | 9.32 | % | | 11.32 | % |
Total risk-based capital ratio | | 15.54 | % | | 15.09 | % | | 14.67 | % | | 15.37 | % | | 14.89 | % |
Net interest margin (taxable-equivalent basis) | | 3.06 | % | | 3.28 | % | | 3.16 | % | | 3.56 | % | | 4.00 | % |
Loans to deposits at year end | | 81.24 | % | | 72.23 | % | | 66.65 | % | | 75.42 | % | | 90.31 | % |
Allowance for loan losses to total loans | | 1.35 | % | | 1.36 | % | | 1.30 | % | | 1.11 | % | | 0.48 | % |
Nonperforming assets to total assets at year end | | 0.36 | % | | 0.36 | % | | 0.50 | % | | 0.64 | % | | 0.62 | % |
Net (charge-offs) recoveries to average total loans | | (0.08 | %) | | (0.01 | %) | | (0.05 | %) | | (0.09 | %) | | (0.04 | %) |
| | | | | | | | | | |
Note - During both 2023 and 2021, the Company completed significant whole-bank acquisitions impacting the comparisons for each of those years. See additional discussion under "Recent Developments and Acquisitions" in Item 1. |
Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Market Risk
Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to changes in interest rates, exchange rates, and equity prices. The Company’s market risk is composed primarily of interest rate risk inherent in the normal course of lending and deposit-taking activities. We are also exposed to market risk in our investing activities. We do not have any trading assets or activities.
Interest Rate Risk
Net interest income is our most significant component of earnings and we consider interest rate risk to be our most significant market risk. Our net interest income results from the difference between the yields we earn on our interest-earning assets, primarily loans and investments, and the rates that we pay on our interest-bearing liabilities, primarily deposits and borrowings. When interest rates change, the yields we earn on our interest-earning assets and the rates we pay on our interest-bearing liabilities do not necessarily move in tandem with each other because of the difference between their maturities and repricing characteristics and which can negatively impact net interest income.
Interest rates are highly sensitive to many factors that are beyond our control, including general economic conditions and policies of various governmental and regulatory agencies and, in particular, the Federal Reserve. Changes in monetary policy, including changes in interest rates, influence not only the interest we receive on loans and investments and the amount of interest we pay on deposits and borrowings, but such changes could also affect the average duration of our mortgage portfolio, investment securities and other interest-earning assets.
Our goal is to structure our asset/liability composition to maximize net interest income while managing interest rate risk so as to minimize the adverse impact of changes in interest rates on net interest income and capital in either a rising or declining interest rate environment. Profitability is affected by fluctuations in interest rates. A sudden and substantial change in interest rates will generally impact our earnings adversely because the interest rates of the underlying assets and liabilities do not change at the same speed, to the same extent or on the same basis.
Interest rate risk is monitored through the use of three complementary modeling tools: static gap analysis, earnings simulation modeling, and economic value simulation (net present value estimation). Each of these models measures changes in a variety of interest rate scenarios. While each of the interest rate risk models has limitations, taken together they represent a reasonably comprehensive view of the magnitude of our interest rate risk, the level of risk through time, and the amount of exposure to changes in certain interest rate relationships. Static gap, which measures aggregate repricing values, is less utilized because it only measures the magnitude of the timing differences and does not address repricing lags, market influences, or management actions. Earnings simulation and economic value models, which more effectively measure the cash flow and optionality impacts, are utilized by management on a regular basis and are discussed further below. From the various model results and our expectations regarding future interest rate movements, the national, regional and local economies, and other financial and business risk factors, we quantify the overall magnitude of interest sensitivity risk and then determine appropriate strategies and practices governing asset growth and pricing, funding sources and pricing, and off-balance sheet commitments.
Earnings Simulation Analysis
We use net interest income simulations which measure the short-term earnings exposure from changes in market rates of interest. The model calculates an earnings estimate based on current and projected balances and rates, incorporating our current financial position with assumptions regarding future business to calculate net interest income under varying hypothetical rate scenarios. This method is subject to the accuracy of the assumptions that underlie the process, but it provides a better analysis of the sensitivity of earnings to changes in interest rates than other analyses, such as the static gap analysis.
Assumptions used in the model are derived from historical trends and management’s outlook. The model assumes a static balance sheet with cash flows reinvested in similar instruments to maintain the balance sheet levels and current composition. Actual cash flows and repricing characteristics for our balance sheet instruments are input to the model. The model incorporates market-based assumptions regarding the impact of changing interest rates on the prepayment rate of certain assets and liabilities. Because these assumptions are inherently uncertain, actual results may differ from simulated results.
Different interest rate scenarios and yield curves are used to measure the sensitivity of earnings to changing interest rates in both a "shocked" instantaneous move and a "ramped" move of rates. Interest rates on different asset and liability accounts move differently when the prime rate changes and such assumptions are reflected in the different rate scenarios. The model does not take into account any future actions that management may take to mitigate the impact of interest rate changes, and it is our strategy is to proactively change the volume and mix of our balance sheet in order to mitigate our interest rate risk.
The following table presents the estimated net interest income sensitivity over a 12-month horizon for the specified rate change levels presented. This change in interest rates assumes parallel shifts in the yield curve and does not take into account changes in the slope of the yield curve.
| | | | | | | | | | | | | | |
| | Percentage change in Net Interest Income (1) |
Change in Interest Rates (in basis points) | | December 31, 2023 | | December 31, 2022 |
+ 400 | | (6.1)% | | (1.4)% |
+ 300 | | (4.8)% | | (1.2)% |
+ 200 | | (3.5)% | | (1.0)% |
+ 100 | | (1.6)% | | (0.3)% |
- 100 | | (3.6)% | | (1.5)% |
- 200 | | (4.0)% | | (5.1)% |
- 300 | | (3.8)% | | (10.1)% |
- 400 | | (4.3)% | | (15.1)% |
(1) - The percentage change represents the projected net interest income for 12 months on a flat balance sheet in a stable rate environment as compared to the projected net interest income in the various rate scenarios with immediate and parallel shocks applied to the yield curve.
From a net interest income perspective, the Company has been fairly neutral historically with no significant change in the short-term (within a 12-month period) and within the lower ranges (+ - 100-200 basis points) of interest rate changes. Starting in 2022 and continuing in 2023, the Company's sensitivity position shifted such that in the short-term it is projected that net interest income will likely fall in both a rising and falling rate environment. This position is due in part to the changing market characteristics of certain loan and deposit products as well as to the current shape of the yield curve. The Company's current position is now more liability-sensitive which generally implies that net interest income would be expected to rise in a falling rate environment and fall in a rising rate environment. However, the rapid rate increases experienced beginning in 2022 through mid-2023 resulted in a steepening of the yield curve on the short end (within one year), while the longer end of the curve inverted between one and ten years, meaning that the yield on short-term instruments (less than one year) are higher than longer-term instruments (ten years). A flat or inverted interest rate curve is an unfavorable interest rate environment for many financial institutions, including the Bank, as short-term interest rates generally drive our deposit pricing and longer-term interest rates generally drive loan pricing. When these rates converge or invert, the profit spread we realize between loan yields and deposit rates narrows, which pressures our NIM.
In January 2022, due to elevated levels of inflation and corresponding pressure to raise interest rates, the Federal Reserve announced, after several periods of historically low federal funds rates and yields on Treasury notes, that it would be slowing the pace of its bond purchasing and increasing the target range for the federal funds rate over time. Therefore, the FOMC increased the target range eleven times throughout 2022 and 2023. As of December 31, 2023, the target range for the federal funds rate had been increased 525 basis points to 5.25% - 5.50%. It remains uncertain whether the FOMC will further increase the target range for the federal funds rate to attain a monetary policy sufficiently restrictive to return inflation to its target level, begin to reduce the federal funds rate or leave the rate at its current elevated level for a lengthy period of time.
As demonstrated in the above table, we expect net interest income to decline in a rising interest rate environment, as has been experienced over the last year. This is due in large part to the composition of our loan portfolio which consists of approximately 19% variable rate loans that could immediately reprice, thus limiting the magnitude of the impact of rate increases. In addition, the model includes an assumption of an immediate repricing up of the funding base in a rising rate environment due to the current competitive deposit market, combined with a continued utilization of wholesale funding in the form of short-term borrowings at our current level in order to maintain a similar balance sheet composition which has led to a narrowing of the interest rate spread in the projection. With regard to
declining rates, assuming an immediate decrease or shock in market rates over the short-term (12-month horizon), we also expect to realize a decline in net interest income, although not to the extent projected in the prior year. The declining net interest income in a falling rate scenario is related to the repricing of interest-earning assets to lower rates while non-maturity interest-bearing deposits are projected to be at or near their floor within a -200 basis point shock, thus limiting our ability to keep pace with asset rate declines. The improvement in our position in the falling rate scenario as compared to the prior year is related to the actual rate increases experienced in 2023 providing additional repricing opportunity on the liability side of the balance sheet in a declining rate scenario. The model results demonstrated in the above table are based on the immediate shock of each of the various rate scenarios and assume a continued inversion of the yield curve (i.e. a parallel shift of the yield curve) in both a rising and falling rate scenario.
As previously noted, these assumptions are inherently uncertain, and actual results may differ from simulated results. Further, the interest rate simulation models do not take into consideration growth, changes in balance sheet mix or composition, or other strategies that management would employee in either a rising or a falling rate scenario.
Economic Value Simulation
Economic value simulation is used to calculate the estimated fair value of assets and liabilities over different interest rate environments. Economic values are calculated based on discounted cash flow analysis. The net economic value of equity is the economic value of all assets minus the economic value of all liabilities. The change in net economic value over different rate environments is an indication of the longer-term earnings capability of the balance sheet. The same assumptions are used in the economic value simulation as in the earnings simulation. The economic value simulation uses instantaneous rate shocks to the balance sheet and assumes a static average life of deposits in all interest rate scenarios.
The following table presents the estimated change in net economic value for the specified change levels presented. This change in interest rates assumes parallel shifts in the yield curve and does not take into account changes in the slope of the yield curve.
| | | | | | | | | | | | | | |
| | Percentage change in Economic Value of Equity (1) |
Change in Interest Rates (in basis points) | | December 31, 2023 | | December 31, 2022 |
+ 400 | | (7.8)% | | (11.9)% |
+ 300 | | (6.0)% | | (8.9)% |
+ 200 | | (4.3)% | | (6.0)% |
+ 100 | | (1.4)% | | (2.3)% |
- 100 | | 0.2% | | 0.7% |
- 200 | | (2.7)% | | (2.4)% |
- 300 | | (8.5)% | | (8.4)% |
- 400 | | (18.6)% | | (18.2)% |
(1) - The percentage change represents our economic value of equity in a stable rate environment as compared to the economic value of equity in the various rate scenarios with immediate and parallel shocks applied to the yield curve.
As of December 31, 2023, the Company’s economic value of equity continued to be generally liability sensitive in both a rising and falling interest rate environment, similar to its position as of December 31, 2022, while the extent of exposure to rising rates has improved somewhat from the prior year end. The decline in EVE under a rising rate environment is driven by the composition of the loans and investment portfolios, primarily related to CRE fixed rate loans and fixed rate mortgage-back securities. In a rising rate environment, these portfolios tend to extend due to slower prepayments, thus lowering their relative valuation in the EVE calculation. With regard to the falling rate scenario, the non-maturity deposits, generally with lower betas, continue to be at or near floor rates assumed in the model, thus within the -200 shocked interest rate scenario, essentially all on the non-maturity deposits are at or near their floor thus negatively impacting their value in the EVE calculation while variable rate assets continue to price downward in all falling rate scenarios. Refer also to the discussion above under Earnings Simulation Analysis.
Impact of Inflation and Changing Prices
Our financial statements included in Item 8 “Financial Statements and Supplementary Data” of this Report have been prepared in accordance with GAAP, which requires the financial position and operating results to be measured principally in terms of historic dollars without considering the change in the relative purchasing power of money over time due to inflation.
Nearly all of the Company’s assets and liabilities are monetary in nature, and as such, changes in interest rates (as discussed above) generally affect the financial condition of the Company to a greater degree than changes in the rate of inflation. Although interest rates are greatly influenced by changes in the inflation rate, they do not necessarily change at the same rate or in the same magnitude as the inflation rate. Inflation affects the Company’s results of operations mainly through increased operating costs, and the impact of inflation on banks in general is normally not as significant as its influence on those businesses that have large investments in plant and inventories. We review pricing of our products and services, as well as our controllable operating and labor costs in light of current and expected costs due to inflation, to mitigate the inflationary impact on financial performance to the extent possible.
Item 8. Financial Statements and Supplementary Data
First Bancorp and Subsidiaries
Consolidated Balance Sheets
December 31, 2023 and 2022
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Assets | | | | |
Cash and due from banks, noninterest-bearing | | $ | 100,891 | | | 101,133 | |
Due from banks, interest-bearing | | 136,964 | | | 169,185 | |
Total cash and cash equivalents | | 237,855 | | | 270,318 | |
| | | | |
Securities available for sale | | 2,189,379 | | | 2,314,493 | |
Securities held to maturity (fair values of $449,623 in 2023 and $432,528 in 2022) | | 533,678 | | | 541,700 | |
| | | | |
Presold mortgages and SBA loans in process of settlement | | 2,667 | | | 1,282 | |
| | | | |
Loans | | 8,150,102 | | | 6,665,145 | |
Allowance for credit losses on loans | | (109,853) | | | (90,967) | |
Net loans | | 8,040,249 | | | 6,574,178 | |
| | | | |
Premises and equipment, net | | 150,957 | | | 134,187 | |
Operating right-of-use lease assets | | 17,063 | | | 18,733 | |
Accrued interest receivable | | 37,351 | | | 29,710 | |
Goodwill | | 478,750 | | | 364,263 | |
Other intangible assets, net | | 32,858 | | | 12,675 | |
| | | | |
Bank-owned life insurance | | 183,897 | | | 164,592 | |
Other assets | | 210,238 | | | 198,918 | |
Total assets | | $ | 12,114,942 | | | 10,625,049 | |
| | | | |
Liabilities | | | | |
Deposits: Noninterest-bearing deposits | | $ | 3,379,876 | | | 3,566,003 | |
Interest-bearing deposits | | 6,651,723 | | | 5,661,526 | |
Total deposits | | 10,031,599 | | | 9,227,529 | |
Borrowings | | 630,158 | | | 287,507 | |
Accrued interest payable | | 5,699 | | | 2,738 | |
Operating lease liabilities | | 17,833 | | | 19,391 | |
Other liabilities | | 57,273 | | | 56,288 | |
Total liabilities | | 10,742,562 | | | 9,593,453 | |
Commitments and contingencies (see Note 12) | | | | |
Shareholders’ Equity | | | | |
Preferred stock, no par value per share. Authorized: 5,000,000 shares | | | | |
Issued & outstanding: none in 2023 and 2022 | | — | | | — | |
Common stock, no par value per share. Authorized: 60,000,000 shares | | | | |
Issued & outstanding: 41,109,987 shares in 2023 and 35,704,154 shares in 2022 | | 963,990 | | | 725,153 | |
Retained earnings | | 716,420 | | | 648,418 | |
Stock in rabbi trust assumed in acquisition | | (1,385) | | | (1,585) | |
Rabbi trust obligation | | 1,385 | | | 1,585 | |
Accumulated other comprehensive loss | | (308,030) | | | (341,975) | |
Total shareholders’ equity | | 1,372,380 | | | 1,031,596 | |
Total liabilities and shareholders’ equity | | $ | 12,114,942 | | | 10,625,049 | |
See accompanying notes to consolidated financial statements.
First Bancorp and Subsidiaries
Consolidated Statements of Income
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | |
($ in thousands, except per share data) | | 2023 | | 2022 | | 2021 |
Interest Income | | | | | | |
Interest and fees on loans | | $ | 418,668 | | | 278,027 | | | 219,013 | |
Interest on investment securities: | | | | | | |
Taxable interest income | | 52,276 | | | 53,536 | | | 32,076 | |
Tax-exempt interest income | | 4,485 | | | 4,387 | | | 2,402 | |
Other, principally overnight investments | | 13,330 | | | 5,007 | | | 2,427 | |
Total interest income | | 488,759 | | | 340,957 | | | 255,918 | |
| | | | | | |
Interest Expense | | | | | | |
Interest on deposits | | 114,866 | | | 11,349 | | | 7,881 | |
Interest on borrowings | | 27,235 | | | 4,754 | | | 1,642 | |
Total interest expense | | 142,101 | | | 16,103 | | | 9,523 | |
| | | | | | |
Net interest income | | 346,658 | | | 324,854 | | | 246,395 | |
Provision for loan losses | | 19,750 | | | 12,600 | | | 9,611 | |
(Reversal of) provision for unfunded commitments | | (1,937) | | | (200) | | | 5,420 | |
Total provision for credit losses | | 17,813 | | | 12,400 | | | 15,031 | |
Net interest income after provision for credit losses | | 328,845 | | | 312,454 | | | 231,364 | |
| | | | | | |
Noninterest Income | | | | | | |
Service charges on deposit accounts | | 16,800 | | | 15,523 | | | 12,317 | |
Other service charges, commissions and fees | | 22,270 | | | 26,294 | | | 25,516 | |
Presold mortgage loan gains | | 1,613 | | | 2,102 | | | 10,975 | |
Commissions from sales of insurance and financial products | | 5,503 | | | 5,195 | | | 6,947 | |
SBA consulting fees | | 1,803 | | | 2,608 | | | 7,231 | |
SBA loan sale gains | | 2,489 | | | 5,076 | | | 7,329 | |
Bank-owned life insurance income | | 4,350 | | | 3,847 | | | 2,885 | |
Securities losses, net | | — | | | — | | | (1,237) | |
Other gains, net | | 2,662 | | | 7,340 | | | 1,648 | |
Total noninterest income | | 57,490 | | | 67,985 | | | 73,611 | |
| | | | | | |
Noninterest Expense | | | | | | |
Salaries | | 114,377 | | | 96,321 | | | 86,815 | |
Employee benefits | | 25,474 | | | 21,397 | | | 16,434 | |
Total personnel expense | | 139,851 | | | 117,718 | | | 103,249 | |
Occupancy expense | | 14,963 | | | 12,796 | | | 11,528 | |
Equipment related expenses | | 6,027 | | | 5,808 | | | 4,492 | |
Merger and acquisition expenses | | 13,695 | | | 5,072 | | | 16,845 | |
Intangibles amortization | | 8,003 | | | 3,684 | | | 3,531 | |
| | | | | | |
Other operating expenses | | 71,840 | | | 50,142 | | | 45,011 | |
Total noninterest expense | | 254,379 | | | 195,220 | | | 184,656 | |
| | | | | | |
Income before income taxes | | 131,956 | | | 185,219 | | | 120,319 | |
Income tax expense | | 27,825 | | | 38,283 | | | 24,675 | |
| | | | | | |
Net income | | $ | 104,131 | | | 146,936 | | | 95,644 | |
| | | | | | |
Earnings per common share: Basic | | $ | 2.54 | | | 4.12 | | | 3.19 | |
Earnings per common share: Diluted | | 2.53 | | | 4.12 | | | 3.19 | |
| | | | | | |
| | | | | | |
| | | | | | |
Weighted average common shares outstanding: | | | | | | |
Basic | | 40,746,772 | | | 35,485,620 | | | 29,876,151 | |
Diluted | | 41,164,834 | | | 35,674,730 | | | 30,027,785 | |
See accompanying notes to consolidated financial statements.
First Bancorp and Subsidiaries
Consolidated Statements of Comprehensive Income (Loss)
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
| | | | | | |
Net income | | $ | 104,131 | | | 146,936 | | | 95,644 | |
Other comprehensive income (loss): | | | | | | |
Unrealized gains (losses) on securities available for sale: | | | | | | |
Unrealized holding gains (losses) arising during the period, pretax | | 43,343 | | | (411,996) | | | (53,752) | |
Tax (expense) benefit | | (9,279) | | | 94,677 | | | 12,352 | |
Reclassification to realized losses | | — | | | — | | | 1,237 | |
Tax benefit | | — | | | — | | | (284) | |
Postretirement plans: | | | | | | |
Net (gains) losses arising during period | | (607) | | | 695 | | | 872 | |
Tax expense (benefit) | | 141 | | | (159) | | | (201) | |
Amortization of unrecognized net actuarial (gains) losses | | (545) | | | (288) | | | 592 | |
Tax expense (benefit) | | 126 | | | 66 | | | (136) | |
Reclassification of net actuarial losses due to settlement to realized losses | | 998 | | | — | | | — | |
Tax benefit | | (232) | | | — | | | — | |
Other comprehensive income (loss) | | 33,945 | | | (317,005) | | | (39,320) | |
Comprehensive income (loss) | | $ | 138,076 | | | (170,069) | | | 56,324 | |
See accompanying notes to consolidated financial statements.
First Bancorp and Subsidiaries
Consolidated Statements of Shareholders’ Equity
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands, except per share data) | Common Stock | | Retained Earnings | | Stock in rabbi trust assumed in acquisition | | Rabbi trust obligation | | Accumulated Other Comprehensive Income (Loss) | | Total Shareholders’ Equity |
Shares | | Amount | | | | | |
Balances, January 1, 2021 | 28,579 | | | $ | 400,582 | | | 478,489 | | | (2,243) | | | 2,243 | | | 14,350 | | | 893,421 | |
| | | | | | | | | | | | | |
Adoption of new accounting standard | | | | | (17,051) | | | | | | | | | (17,051) | |
Net income | | | | | 95,644 | | | | | | | | | 95,644 | |
Cash dividends declared ($0.80 per common share) | | | | | (24,208) | | | | | | | | | (24,208) | |
Change in Rabbi Trust Obligation | | | | | | | 440 | | | (440) | | | | | — | |
Equity issued pursuant to acquisition | 7,070 | | | 324,389 | | | | | | | | | | | 324,389 | |
Stock repurchases | (107) | | | (4,036) | | | | | | | | | | | (4,036) | |
| | | | | | | | | | | | | |
Stock withheld for payment of taxes | (18) | | | (786) | | | | | | | | | | | (786) | |
Stock-based compensation | 105 | | | 2,522 | | | | | | | | | | | 2,522 | |
Other comprehensive income | | | | | | | | | | | (39,320) | | | (39,320) | |
| | | | | | | | | | | | | |
Balances, December 31, 2021 | 35,629 | | | 722,671 | | | 532,874 | | | (1,803) | | | 1,803 | | | (24,970) | | | 1,230,575 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Net income | | | | | 146,936 | | | | | | | | | 146,936 | |
Cash dividends declared ($0.88 per common share) | | | | | (31,392) | | | | | | | | | (31,392) | |
Change in Rabbi Trust Obligation | | | | | | | 218 | | | (218) | | | | | — | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Stock withheld for payment of taxes | (25) | | | (840) | | | | | | | | | | | (840) | |
Stock-based compensation | 100 | | | 3,322 | | | | | | | | | | | 3,322 | |
Other comprehensive loss | | | | | | | | | | | (317,005) | | | (317,005) | |
| | | | | | | | | | | | | |
Balances, December 31, 2022 | 35,704 | | | 725,153 | | | 648,418 | | | (1,585) | | | 1,585 | | | (341,975) | | | 1,031,596 | |
| | | | | | | | | | | | | |
Net income | | | | | 104,131 | | | | | | | | | 104,131 | |
Cash dividends declared ($0.88 per common share) | | | | | (36,129) | | | | | | | | | (36,129) | |
Change in Rabbi Trust Obligation | | | | | | | 200 | | | (200) | | | | | — | |
Equity issued pursuant to acquisition | 5,033 | | | 229,489 | | | | | | | | | | | 229,489 | |
| | | | | | | | | | | | | |
Stock option exercises | 237 | | | 4,519 | | | | | | | | | | | 4,519 | |
Stock withheld for payment of taxes | (23) | | | (743) | | | | | | | | | | | (743) | |
Stock-based compensation | 159 | | | 5,572 | | | | | | | | | | | 5,572 | |
Other comprehensive loss | | | | | | | | | | | 33,945 | | | 33,945 | |
| | | | | | | | | | | | | |
Balances, December 31, 2023 | 41,110 | | | $ | 963,990 | | | 716,420 | | | (1,385) | | | 1,385 | | | (308,030) | | | 1,372,380 | |
See accompanying notes to consolidated financial statements.
First Bancorp and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Cash Flows From Operating Activities | | | | | | |
Net income | | $ | 104,131 | | | 146,936 | | | 95,644 | |
Reconciliation of net income to net cash provided by operating activities: | | | | | | |
Provision for credit losses and unfunded commitments, net | | 17,813 | | | 12,400 | | | 15,031 | |
Net security premium amortization | | 9,337 | | | 12,005 | | | 14,058 | |
Deferred tax benefit | | (782) | | | (1,810) | | | (4,800) | |
Loan discount accretion | | (13,277) | | | (5,622) | | | (8,814) | |
Deposit and debt discount (premium) accretion (amortization), net | | 3,943 | | | (340) | | | (47) | |
Foreclosed property (gains) losses/write-downs, net | | (150) | | | (372) | | | 24 | |
Losses on sales of securities available for sale, net | | — | | | — | | | 1,237 | |
Other gains, net | | (1,857) | | | (4,069) | | | (1,648) | |
Bank-owned life insurance income | | (4,350) | | | (3,847) | | | (2,885) | |
Net amortization of deferred loan fees | | (1,225) | | | (301) | | | (1,994) | |
Depreciation of premises and equipment | | 7,754 | | | 6,859 | | | 6,187 | |
Amortization of operating lease right-of-use assets | | 2,100 | | | 1,986 | | | 1,937 | |
Repayments of lease obligations | | (1,988) | | | (1,801) | | | (1,814) | |
Stock-based compensation expense | | 5,125 | | | 2,982 | | | 2,268 | |
Amortization of intangible assets | | 8,003 | | | 3,684 | | | 3,531 | |
Amortization and impairment of SBA servicing assets | | 1,356 | | | 2,800 | | | 2,272 | |
Fees/gains from sales of presold mortgages and SBA loans | | (4,102) | | | (7,178) | | | (18,304) | |
Originations of presold mortgage loans in process of settlement | | (84,696) | | | (104,596) | | | (326,019) | |
Proceeds from sales of presold mortgage loans in process of settlement | | 84,957 | | | 124,181 | | | 359,300 | |
Origination of SBA loans for sale | | (52,787) | | | (74,452) | | | (88,304) | |
Proceeds from sales of SBA loans | | 39,930 | | | 119,549 | | | 79,125 | |
Increase in accrued interest receivable | | (1,904) | | | (3,814) | | | (773) | |
Decrease in other assets | | 12,435 | | | 11,352 | | | 17,412 | |
Increase (decrease) in accrued interest payable | | 2,579 | | | 2,131 | | | (683) | |
(Decrease) increase in other liabilities | | (949) | | | (8,009) | | | 394 | |
Net cash provided by operating activities | | 131,396 | | | 230,654 | | | 142,335 | |
Cash Flows From Investing Activities | | | | | | |
Purchases of securities available for sale | | (1,169) | | | (354,765) | | | (1,572,355) | |
Purchases of securities held to maturity | | — | | | (39,004) | | | (271,169) | |
Proceeds from maturities, calls and principal repayments of securities available for sale | | 165,358 | | | 251,314 | | | 358,259 | |
Proceeds from maturities, calls and principal repayments of securities held to maturity | | 3,453 | | | 6,500 | | | 13,642 | |
Proceeds from sales of securities available for sale | | 111,863 | | | — | | | 106,484 | |
| | | | | | |
Purchases of Federal Reserve and FHLB stock | | (58,688) | | | (48,159) | | | (93) | |
Redemptions of Federal Reserve and FHLB stock | | 43,797 | | | 30,915 | | | 2,136 | |
Purchases of bank owned life insurance | | — | | | — | | | (25,000) | |
Proceeds from bank owned life insurance death benefits | | 137 | | | 8,312 | | | — | |
Purchases of other investments | | (9,754) | | | (7,990) | | | (3,434) | |
Net increase in loans | | (466,488) | | | (558,398) | | | (97,559) | |
Proceeds from sales of foreclosed properties | | 967 | | | 2,904 | | | 3,995 | |
Purchases of premises and equipment | | (4,421) | | | (5,287) | | | (9,402) | |
Proceeds from sales of premises and equipment | | 970 | | | 299 | | | 313 | |
Net cash received in acquisition activities | | 22,610 | | | — | | | 208,992 | |
Net cash received in disposition activities | | — | | | — | | | 11,314 | |
Net cash used by investing activities | | (191,365) | | | (713,359) | | | (1,273,877) | |
Cash Flows From Financing Activities | | | | | | |
Net (decrease) increase in deposits | | (244,339) | | | 103,494 | | | 1,258,193 | |
Advances from other borrowings | | 3,348,000 | | | 1,252,000 | | | — | |
Repayment of other borrowings | | (3,044,991) | | | (1,032,133) | | | (5,729) | |
Cash dividends paid – common stock | | (34,940) | | | (30,660) | | | (22,228) | |
Repurchases of common stock | | — | | | — | | | (4,036) | |
Proceeds from stock option exercises | | 4,519 | | | — | | | — | |
Payment of taxes related to stock withheld | | (743) | | | (840) | | | (786) | |
Net cash provided by financing activities | | 27,506 | | | 291,861 | | | 1,225,414 | |
(Decrease) increase in Cash and Cash Equivalents | | (32,463) | | | (190,844) | | | 93,872 | |
Cash and Cash Equivalents, Beginning of Year | | 270,318 | | | 461,162 | | | 367,290 | |
Cash and Cash Equivalents, End of Year | | $ | 237,855 | | | 270,318 | | | 461,162 | |
(Continued)
First Bancorp and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended December 31, 2023, 2022 and 2021
(Continued)
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Supplemental Disclosures of Cash Flow Information: | | | | | | |
Cash paid during the period for interest | | $ | 135,704 | | | 14,312 | | | 10,206 | |
Cash paid during the period for income taxes | | 29,734 | | | 39,722 | | | 32,506 | |
Non-cash: Unrealized gain (loss) on securities available for sale, net of taxes | | 34,064 | | | (317,319) | | | (41,400) | |
Non-cash: Foreclosed loans transferred to foreclosed real estate | | 1,036 | | | 119 | | | 2,285 | |
Non-cash: Accrued dividends at period end | | 9,046 | | | 7,857 | | | 7,125 | |
Non-cash: Initial recognition of operating lease right-of-use assets and liabilities | | 260 | | | — | | | 2,191 | |
Non-cash: Revision of operating lease right-of-use assets and operating lease liabilities | | (562) | | | — | | | — | |
Non-cash: Derecognition of intangible assets related to sale of insurance operations | | — | | | — | | | (10,229) | |
Acquisition of GrandSouth Bancorporation | | See Note 2 | | — | | | — | |
See accompanying notes to consolidated financial statements.
First Bancorp and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023
Summary Note 1. Summary of Significant Accounting Policies
Basis of Presentation - The consolidated financial statements include the accounts of First Bancorp (the “Company”) and its wholly owned subsidiary First Bank (the “Bank”). The Bank has three wholly owned subsidiaries that are fully consolidated, SBA Complete, Inc. (“SBA Complete”) Magnolia Financial, Inc. ("Magnolia Financial"), and First Troy SPE, LLC. The Company is a bank holding company. The principal activity of the Company is the ownership and operation of the Bank, a state chartered bank with its main office in Southern Pines, North Carolina. SBA Complete specializes in providing consulting services for financial institutions across the country related to Small Business Administration (“SBA”) loan origination and servicing. Magnolia Financial is a business financing company that makes loans throughout the southeastern United States. First Troy SPE, LLC was formed in order to hold and dispose of certain real estate foreclosed upon by the Bank. The Company is also the parent company for a series of statutory trusts that were formed for the purpose of issuing trust preferred debt securities. The trusts are not consolidated for financial reporting purposes as they are variable interest entities and the Company is not the primary beneficiary.
All significant intercompany accounts and transactions have been eliminated. Certain reclassifications have been made to the 2022 and 2021 consolidated financial statements to be comparable to 2023. These reclassifications had no effect on net income. Subsequent events have been evaluated through the date of filing this Annual Report Form 10-K.
Use of Estimates – The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America ("GAAP") requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could materially differ from those estimates. The most significant estimates made by the Company in the preparation of its consolidated financial statements are the determination of the allowance for credit losses on loans, the allowance for unfunded commitments, the accounting and impairment testing related to intangible assets, the fair value determination for acquired assets and liabilities, and the resulting accretion or amortization of purchase accounting premiums or discounts.
Business Combinations – The Company accounts for business combinations using the acquisition method of accounting. The accounts of an acquired entity are included as of the date of acquisition, and any excess of purchase price over the fair value of the net assets acquired is capitalized as goodwill. Under this method, all identifiable assets acquired, including purchased loans, and liabilities assumed are recorded at fair value.
The Company typically issues common stock and/or pays cash for an acquisition, depending on the terms of the acquisition agreement. The value of common shares issued is determined based on the market price of the stock as of the closing of the acquisition.
Cash and Cash Equivalents - The Company considers all highly liquid assets with original maturities of 90 days or less, such as cash on hand, noninterest-bearing and interest-bearing amounts due from banks and federal funds sold, to be “cash equivalents.”
Securities - Debt securities that the Company has the positive intent and ability to hold to maturity are classified as “held to maturity” ("HTM") and carried at amortized cost. Debt securities not classified as held to maturity are classified as “available for sale” ("AFS") and carried at fair value, with unrealized holding gains and losses being reported as other comprehensive income or loss and reported as a separate component of shareholders’ equity.
Interest income includes amortization of purchase premiums or discounts. Premiums and discounts are generally amortized and accreted into income on a level yield basis, with premiums being amortized to the earliest call date and discounts being accreted to the stated maturity date. Gains and losses on sales of securities are recognized at the time of sale based upon the specific identification method.
A debt security is placed on nonaccrual status at the time any principal or interest payments become 90 days delinquent. Interest accrued but not received for a security placed on nonaccrual is reversed against interest income.
Allowance for Credit Losses ("ACL") - Securities Held to Maturity - The Company measures expected credit losses on HTM debt securities on a pooled basis in accordance with Accounting Standards Codification ("ASC") 326 ("CECL"). The estimate of expected credit losses is primarily based on the ratings assigned to the securities by debt rating agencies and the average of the annual historical loss rates associated with those ratings. The Company then multiplies those loss rates, as adjusted for any modifications to reflect current conditions and reasonable and supportable forecasts as considered necessary, by the remaining lives of each individual security to arrive at a lifetime expected loss amount. The CECL assumptions, including reasonable and supportable forecast periods, reversion method, and prepayments as applicable, are consistent with those utilized for the ACL on loans as discussed further below. Virtually all of the mortgage-backed securities held by the Company are issued by government-sponsored enterprises ("GSEs"). These securities are either explicitly guaranteed by the U.S. government or guaranteed by GSEs that have credit ratings and perceived credit risk comparable to the U.S. government, are highly rated by major rating agencies, and have a long history of no credit losses. Substantially all of the state and local government securities held by the Company are highly rated by major rating agencies. Accrued interest receivable of $4.2 million and $4.3 million at December 31, 2023 and December 31, 2022, respectively, on HTM debt securities was excluded from the estimate of credit losses.
Allowance for Credit Losses - Securities Available for Sale - For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or if it is more likely than not that it will be required to sell the security before recovery of the 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 with the establishment of an allowance under CECL. For debt securities AFS that do not meet the aforementioned criteria, the Company evaluates whether any decline in fair value is due to credit loss factors. In making this assessment, management considers any changes to the rating of the security by a rating agency and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses on AFS securities is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income. Changes in the ACL under CECL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Accrued interest receivable of $5.2 million and $5.7 million at December 31, 2023 and December 31, 2022, respectively, on AFS debt securities was excluded from the estimate of credit losses.
Presold Mortgages in Process of Settlement - As a part of normal business operations, the Company originates residential mortgage loans that have been pre-approved by secondary investors to be sold on a best efforts basis. The terms of the loans are set by the secondary investors, and the purchase price that the investor will pay for the loan is agreed to prior to the funding of the loan by the Company. Loans are transferred to the investor in a short period following funding in accordance with the agreed-upon terms. The Company records gains from the sale of these loans on the settlement date of the sale equal to the difference between the proceeds received and the carrying amount of the loan. Additionally, the Company records gains for loans in the process of closing, based on the changes in fair value of the loans and related commitments. Between the initial funding of the loans by the Company and the subsequent reimbursement by the investors, the Company carries the loans on its balance sheet at fair value.
Loans - Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts and deferred fees and costs. Accrued interest receivable related to these loans totaled $28.0 million at December 31, 2023 and $19.7 million at December 31, 2022, and was reported in accrued interest receivable on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.
Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date. The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. All accrued interest is reversed against interest income when a loan is placed on nonaccrual status. Interest received on such loans is accounted for using
the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.
Purchased Financial Assets with Credit Deterioration ("PCD") - Loans acquired in a business combination that have experienced more-than-insignificant deterioration in credit quality since origination are considered PCD loans. In determining whether an acquired loan is a PCD loan, the Company considers internal loan grades, delinquency status, and other relevant factors.
At the acquisition date, an estimate of expected credit losses is made for groups of PCD loans with similar risk characteristics and individual PCD loans without similar risk characteristics. The initial amortized cost of PCD loans is determined by reducing the loans par value by the initial ACL, with any difference between the resulting amount and the loans purchase price or acquisition date fair value recorded as a non-credit-related discount or premium. Discounts and premiums are recognized through interest income on a level-yield method over the life of the loans. Subsequent to initial recognition, PCD loans are subject to the same interest income recognition and impairment model as non-PCD loans, with changes to the ACL recorded through provision expense.
Allowance for Credit Losses - Loans - The ACL is an estimate that is deducted from the amortized cost basis of the financial asset to present the net carrying value at the amount expected to be collected on the financial assets. The level of the allowance is determined under the CECL methodology and includes management's evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers' ability to repay a loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, reasonable and supportable forecasts, and other pertinent factors.
Credit losses are estimated on the amortized cost basis of loans, which includes the principal balance outstanding, purchase discounts and premiums, and deferred loan fees and costs. Accrued interest receivable is presented separately on the consolidated balance sheets and excluded from the estimate of credit losses. Loans are charged off when the Company determines that such financial assets are deemed uncollectible. The ACL is increased through provision for loan losses and decreased by charge-offs, net of recoveries.
The ACL is measured on a collective basis for pools of loans with similar risk characteristics. The Discounted Cash Flow (“DCF”) method is utilized for substantially all pools, with discounted cash flows computed for each loan in a pool based on its individual characteristics (e.g. maturity date, payment amount, interest rate, etc.), and the results are aggregated at the pool level. A probability of default and loss given default, as adjusted for recoveries, are applied to the discounted cash flows for each pool, while considering prepayment and principal curtailment assumptions driven by each loan's collateral type. When the DCF method is used to determine the ACL, management adjusts the effective interest rate used to discount expected cash flows to incorporate expected prepayments. When management determines that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
The Company has identified the following primary pools for measuring expected credit losses. There are additional sub-segmentations within each pool, including risk categories.
•Owner occupied commercial real estate loans - Owner occupied commercial real estate mortgage loans are secured by commercial office buildings, industrial buildings, warehouses or retail buildings where the owner of the building occupies the property. For such loans, repayment is largely dependent upon the operation of the borrower's business. The Company generally requires loan to value of 80% or lower and debt service coverage of 1.30x or better. Terms outside of these guidelines will have strengths to mitigate additional risk.
•Non-owner occupied commercial real estate loans - These loans represent investment real estate loans secured by office buildings, industrial buildings, warehouses, retail buildings, and multifamily residential housing. Repayment is primarily dependent on lease income generated from the underlying collateral. The Company generally requires loan to value of 80% or lower, debt service coverage of 1.30x or better and overall lease terms to match or extend beyond the term of the loan.
•Consumer real estate mortgage loans - Consumer real estate mortgage consists primarily of loans secured by 1-4 family residential properties, including home equity lines of credit. Repayment is primarily dependent on the personal cash flow of the borrower and may be affected by changes in general economic conditions. The Company generally requires a debt-to-income below 40% on all home equity lines of credit with loan to
value generally 80% or less and a minimum credit score of 660. Portfolio mortgage loans will vary depending on the product, but generally require credit scores of 640 or greater, debt to income below 50% and loan to value maximum of 90%.
•Construction and land development loans - This pool includes loans where the repayment is dependent on the successful completion and eventual sale, refinance or operation of the related real estate project and are thus impacted by market demand and real estate valuations. Construction and land development loans include 1-4 family construction projects and commercial construction projects. Residential construction loans for resale generally have a loan to value of 85% or lower. Loan to value would generally be under 80% for commercial speculative construction projects. Owner occupied and non-owner occupied commercial construction projects are underwritten to standard guidelines discussed above.
•Commercial and industrial loans - These loans include loans to business enterprises issued for commercial, industrial and/or other professional purposes. These loans are generally secured by equipment, inventory, and accounts receivable of the borrower and repayment is primarily dependent on business cash flows. Commercial and Industrial loans generally require debt service coverage of 1.25x or better. The Company typically limits equipment and accounts receivable to loan to value of 80% and eligible inventory limited to 40% loan to value.
•Consumer and other loans - Consumer and other loans include all loans issued to individuals not included in the consumer real estate mortgage classification, including automobile loans, consumer credit cards and loans to finance education, among others. Many consumer loans are unsecured and repayment is primarily dependent on the personal cash flow of the borrower which may be impacted by changes in economic conditions and unemployment. The Company generally limits consumer loans to those clients with a minimum 660 credit score and debt-to-income below 40%. Loan to value will vary based on the collateral type and useful life.
In determining the proper level of default rates and loss given default, management has determined that the loss experience of the Company provides the best basis for its assessment of expected credit losses. It therefore utilizes its own historical credit loss experience by each loan segment over an economic cycle, while excluding loss experience from certain acquired institutions (i.e., failed banks). Management considers forward-looking information in estimating expected credit losses. For substantially all segments of loans, the Company incorporates two or more macroeconomic drivers using a statistical regression modeling methodology. The Company subscribes to a third-party service which provides a quarterly macroeconomic baseline forecast and alternative scenarios for the United States economy. The baseline forecast, which incorporates an equal probability of the United States economy performing better or worse than the projection, along with the alternative scenarios, are evaluated by management to determine the best forecast to use for macroeconomic factors in the model.
Management has also evaluated the appropriateness of the reasonable and supportable forecast scenarios utilized for each period and has made adjustments as needed. For the contractual term that extends beyond the reasonable and supportable forecast period, the Company reverts to the long-term mean of historical factors over 12 quarters using a straight-line approach. The Company generally utilizes a four-quarter forecast and a 12-quarter reversion period to the long-term average, which is then held static for the remainder of the forecast period.
Included in its systematic methodology to determine its ACL on loans, management considers the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation process. These qualitative adjustments either increase or decrease the quantitative model estimation (i.e., formulaic model results). Each period the Company considers qualitative factors that are relevant within the qualitative framework that includes the following: 1) changes in lending policies, procedures, and strategies, 2) changes in the nature and volume of the portfolio, 3) staff experience, 4) changes in volume and trends in classified loans, delinquencies, and nonaccrual loans, 5) concentration risk, 6) trends in underlying collateral value, 7) external factors, including competition and legal and regulatory factors, 8) changes in the quality of the Company's loan review system, and 9) economic conditions not already captured.
Allowance for Credit Losses - Off-Balance Sheet Credit Exposure - The Company estimates expected credit losses on commitments to extend credit over the contractual period (unfunded commitments) in which the Company is exposed to credit risk on the underlying commitments, unless the obligation is unconditionally cancellable by the Company. The allowance for unfunded commitments, which is reflected within "Other liabilities" on the consolidated balance sheets is adjusted for as an increase or decrease to the provision for credit losses for unfunded commitments. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The allowance is calculated
using the same aggregate reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to fund.
Financial Difficulty Modifications ("FDM") - A loan that is refinanced or restructured by the Company when a borrower is experiencing financial difficulty is generally considered a FDM. Such modification is evaluated to determine if the changes to the loan result in a new loan or a continuation of the existing loan, and to determine the appropriate treatment of deferred loan fees/costs, (i.e. to recognize in income if considered a new loan or to continue amortization if determined to be a continuation of the loan). The ACL on a FDM is measured using the same method as all other loans held for investment. FDMs that share similar risk characteristics and consistently discounted based on the post-modification effective rate.
Troubled Debt Restructurings ("TDR") - Prior to the adoption of Accounting Standards Update ("ASU") 2022-02 on January 1, 2023, a TDR was generally considered a loan for which the terms were modified resulting in a more than insignificant concession, and for which the borrower was experiencing financial difficulties. The ACL on a TDR was measured using the same method as all other loans held for investment, except that the original interest rate was used to discount the expected cash flows, not the rate specified within the restructuring.
Small Business Administration ("SBA") Loans Held for Sale and SBA Retained Loan Discount – All SBA loans originated are underwritten and documented as prescribed by the SBA. SBA loans are generally fully amortizing and have maturity dates and amortizations of up to 25 years. The portion of SBA loans originated that are guaranteed and intended for sale on the secondary market may be classified as held for sale if the Company intends to sell them in the near future and generally has acceptable bids for such loans. SBA loans classified as held for sale are carried at the lower of cost or fair value. The Company generally sells the guaranteed portion of the SBA loan as soon as it is eligible to be sold and retains the servicing right. When the guaranteed portion of an SBA loan is sold, the Company allocates the carrying basis of the loan between the guaranteed portion of the loan sold, the unguaranteed portion of the loans retained, and the servicing asset based on their relative fair values. A gain is recorded for the difference between the proceeds received from the sale and the basis allocated to the sold portion. The relative fair value allocation results in a discount that is recorded on the unguaranteed portion of the loan that is retained. The discount is amortized as a yield adjustment over the life of the loan, so long as the loan performs.
SBA Servicing Assets - When the Company sells the guaranteed portion of an SBA loan, the Company continues to perform the servicing on the loan and collects a fee related to the sold portion of the loan. A SBA servicing asset is recorded for the fair value of that fee based on an analysis of discounted cash flows that incorporates estimates of (1) market servicing costs, (2) market-based prepayment rates, and (3) market profit margins. SBA servicing assets are included in “Other intangible assets” on the consolidated balance sheets. SBA servicing assets are initially recorded at fair value and amortized against income over the lives of the related loans as a reduction of servicing fee income, generally five years. SBA servicing asset amortization expense is recorded in noninterest income as an offset to SBA servicing fees within the line item "Other service charges, commissions and fees" on the consolidated statement of income. SBA servicing assets are tested for impairment on a quarterly basis by comparing their estimated fair values, aggregated by year of origination, to the related carrying values. Changes in observable market data relating to market interest rates, loan prepayment speeds, and other factors, could result in impairment or reversal of impairment of these servicing assets and, as such, impact the Company's financial condition and results of operations.
Transfers of Financial Assets - Transfers of financial assets are accounted for as sales, when control over the assets has been relinquished. Control over financial assets is deemed to be surrendered when the assets have been isolated from the Company, the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Premises and Equipment - Premises and equipment are stated at cost less accumulated depreciation. Recorded within noninterest expense as "Occupancy expense" on the consolidated statements of income, depreciation, computed by the straight-line method, is charged to operations over the estimated useful lives of the properties or, in the case of leasehold improvements, over the term of the lease, if shorter. Land is carried at cost. Maintenance and repairs are charged to operations in the year incurred. Gains and losses on dispositions are included in current operations and are recorded within noninterest expense on the "Other operating expenses" line on the consolidated statements of income.
Goodwill and Other Intangible Assets - Business combinations are accounted for using the acquisition method of accounting. Identifiable intangible assets, primarily core deposit intangibles ("CDI"), are recognized separately and are amortized over their estimated useful lives, which for the Company has generally been five to ten years and at an accelerated rate. Goodwill is recognized in business combinations to the extent that the price paid exceeds the fair value of the net assets acquired, including any identifiable intangible assets. Goodwill is not amortized, but rather is subject to fair value impairment tests on at least an annual basis.
Foreclosed Properties - Foreclosed properties consists primarily of real estate acquired by the Company through legal foreclosure or deed in lieu of foreclosure. The property is initially carried at the lower of cost or the estimated fair value of the property less estimated selling costs. If there are subsequent declines in fair value, which is reviewed routinely by management, the property is written down to its fair value through a charge to expense recorded within noninterest expense on the "Other operating expenses" line in the consolidated statements of income. Capital expenditures made to improve the property are capitalized. Costs of holding real estate, such as property taxes, insurance, and maintenance, less related revenues during the holding period, are recorded as expense as they are incurred. Foreclosed properties are included in the "Other assets" line on the consolidated balance sheets and totaled $0.9 million and $0.7 million at December 31, 2023 and 2022, respectively.
Bank-Owned Life Insurance – The Company has purchased life insurance policies on certain current and past key employees and directors where the insurance policy benefits and ownership are retained by the employer. These policies are recorded at their cash surrender value. Income from these policies and changes in the net cash surrender value are recorded within noninterest income as “Bank-owned life insurance income” on the consolidated statements of income.
Income Taxes - Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced, if necessary, by the amount of such benefits that are more likely than not expected to be realized based upon available evidence.
Other Investments – The Company accounts for its investments in limited partnerships and limited liability companies (“LLCs”) using the equity method of accounting if the percentage ownership and degree of management influence in the investments warrants such accounting treatment. Under the equity method of accounting, the Company records its initial investment at cost. Subsequently, the carrying amount of the investment is increased or decreased to reflect the Company’s share of income or loss of the investee, recorded within noninterest income as "Other gains, net" on the consolidated statements of income. The Company’s recognition of earnings or losses from an equity method investment is based on the Company’s ownership percentage in the investee and the investee’s earnings on a quarterly basis. The investees generally provide their financial information during the quarter following the end of a given period. The Company’s policy is to record its share of earnings or losses on equity method investments in the quarter the financial information is received.
All of the Company’s investments in limited partnerships and LLCs and their market values are not readily available. The Company’s management evaluates its investments in investees for impairment based on the investee’s ability to generate cash through its operations or obtain alternative financing, and other subjective factors. There are inherent risks associated with the Company’s investments in such companies, which may result in income statement volatility in future periods.
At December 31, 2023 and 2022, the Company’s investments in limited partnerships and LLCs totaled $27.6 million and $18.5 million, respectively, and are included in "Other assets" on the consolidated balance sheets.
Federal Home Loan Bank ("FHLB") Stock - The Company is a member of the FHLB system. Members are required to own a certain amount of stock based on the level of borrowings and other factors. FHLB stock is carried at cost and is recorded in "Other assets" on the consolidated balance sheets. Cash dividends are reported as income, recorded within interest income in the "Other, principally overnight investments" line on the consolidated statements of income.
Federal Reserve Bank ("Federal Reserve", "FRB") Stock - The Company is a member of its regional Federal Reserve and is required to own stock based on its level of capital. Federal Reserve stock is carried at cost and is
recorded in "Other assets" on the consolidated balance sheets. Cash dividends are reported as income, recorded within interest income in the "Other, principally overnight investments" line on the consolidated statements of income.
Loan Commitments and Related Financial Instruments - Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.
Leases - The Company leases certain branch locations and administrative offices which are generally classified as operating leases with right-of-use assets being included in other assets and the associated lease obligations being included in other liabilities. For leases where the Company is the lessee that have initial terms greater than one year, right-of-use assets and corresponding lease liabilities are reported on the balance sheet. Leases with an initial term of less than one year are not recorded on the balance sheet, rather, the Company recognizes lease expense for these leases on a straight-line basis over the lease term. Operating lease expense is recognized on a straight-line basis over the lease term and included in "Occupancy expense" on the consolidated statements of income.
Stock-Based Compensation - Restricted stock awards are the primary form of equity grant utilized by the Company. Compensation cost is based on the fair value of the award, which is the closing price of the Company's common stock on the date of the grant. Restricted stock awards issued by the Company typically have vesting periods with service conditions. Compensation cost is recognized as expense over the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period. Because of the insignificant amount of forfeitures the Company has experienced, forfeitures are recognized as they occur.
Earnings Per Share ("EPS") Amounts - Basic EPS is calculated by dividing net income, less income allocated to participating securities, by the weighted average number of common shares outstanding during the period, excluding unvested shares of restricted stock. For the Company, participating securities are comprised of unvested shares of restricted stock. Diluted EPS is computed by assuming the issuance of common shares for all potentially dilutive common shares outstanding during the reporting period. For the periods presented, the Company’s potentially dilutive common stock issuances related to unvested shares of restricted stock, dilutive stock options and contingently issuable shares which are determined using the treasury stock method. If any of the potentially dilutive common stock issuances have an anti-dilutive effect, the potentially dilutive common stock issuance is disregarded.
Fair Value of Financial Instruments - Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument, as more fully described in Note 14. Because no highly liquid market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.
Impairment - Goodwill is evaluated for impairment on at least an annual basis, and more often if a triggering event is identified, by comparing the estimated fair value of the reporting unit to its related carrying value. If the carrying value of a reporting unit exceeds its fair value, the Company utilizes various valuation techniques to determine whether the implied fair value of the goodwill exceeds its carrying value. If the carrying value of the goodwill exceeds the implied fair value of the goodwill, an impairment loss is recorded in an amount equal to that excess.
The Company reviews all other long-lived assets, including identifiable intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The Company’s policy is that an impairment loss is recognized if the sum of the undiscounted future cash flows is less than the carrying amount of the asset. Any long-lived assets to be disposed of are reported at the lower of the carrying amount or fair value, less costs to sell. To date, the Company has not recorded any impairment write-downs of its long-lived assets or goodwill.
Comprehensive Income (Loss) - Comprehensive income (loss) includes revenues, expenses, gains, and losses that are excluded from earnings under current accounting standards, primarily unrealized gain (loss) on available for sale securities and unrealized and realized gains and losses on postretirement benefit plans.
Variable Interest Entities - The Company's statutory trust subsidiaries (First Bancorp Capital Trust II, Trust III and Trust IV, Carolina Capital Trust, New Century Statutory Trust I, and GrandSouth Capital Trust I), (collectively "the Trusts") qualify as variable interest entities. Notes issued by the Company to the Trusts in return for the proceeds from the issuance of the trust preferred securities have terms that are substantially the same as the corresponding trust preferred securities. As qualified variable interest entities, the Trusts' balance sheet and statement of operations have never been consolidated with those of the Company because the Company is not the primary beneficiary. Further, the Company has no exposure to loss of the operations of the Trusts as the Company is limited to the repayment of the underlying obligations and would not absorb the losses of the Trusts if losses were to occur. The trust preferred securities qualify as capital for regulatory capital adequacy requirements.
Segment Reporting - Accounting standards require management to report selected financial and descriptive information about reportable operating segments that exceed certain thresholds. The standards also require related disclosures about products and services, geographic areas, and major customers. Generally, disclosures are required for segments internally identified to evaluate performance and resource allocation. The Company’s operations are substantially all within a single banking segment, and the financial statements presented herein reflect the combined results of all of its operations with that segment. The Company has no foreign operations or customers.
Derivative Instruments and Hedging Activities - The Company occasionally enters into derivative financial instruments as part of its interest rate risk management strategies. These derivative financial instruments consist primarily of interest rate swaps to accommodate certain commercial loan customers, with offsetting positions to dealers under a back-to-back swap program. All derivative instruments are recorded on the consolidated balance sheets as either an asset (included in "Other assets") or liability (included in "Other liabilities") at their fair value. The Company has master netting agreements with the counterparties with which it does business, but reflects gross assets and liabilities at fair value on the consolidated balance sheets.
The accounting for the gain or loss resulting from the change in fair value depends on the intended use of the derivative. The Company classifies its derivative financial instruments as either (1) a hedge of an exposure to changes in the fair value of a recorded asset or liability (“fair value hedge”), (2) a hedge of an exposure to changes in the cash flows of a recognized asset, liability or forecasted transaction (“cash flow hedge”), or (3) derivatives not designated as accounting hedges ("undesignated hedges"). As of December 31, 2023, the Company has only entered into derivatives classified as undesignated hedges for which changes in fair value are recognized in current period earnings in either noninterest income or noninterest expense.
The Company also originates certain residential mortgage loans with the intention of selling these loans. The Company enters into forward sale agreements to mitigate risk and to protect the expected gain on the eventual loan sale. The commitments to originate residential mortgage loans and forward loan sales commitments are freestanding derivative instruments which are entered into as part of an economic hedging strategy to manage exposure related to mortgage loans held for sale.
Recent Accounting Pronouncements
Accounting Standards Adopted in 2023
ASU 2022-02, "Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures." The amendments contained in this ASU eliminate the accounting guidance for TDRs by creditors, while enhancing disclosure requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. This ASU also requires entities to disclose current period gross write-offs by year of origination for financing receivables. The Company adopted ASU 2022-02 effective January 1, 2023 using a modified retrospective transition approach for the amendments related to the recognition and measurement of TDRs. The impact of the adoption resulted in an immaterial change to the ACL, thus no adjustment to retained earnings was recorded. Disclosures have been updated in Note 4 to comply with the ASU as required. In addition, TDR disclosures are presented in Note 4 for comparative periods only and are not required to be updated in current periods.
ASU 2022-03, "Fair Value Measurements (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions." This ASU clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security, and, therefore, is not considered in measuring fair value. The Company adopted ASU 2022-03 January 1, 2023 with no material impact on its financial statements.
ASU 2022-06, "Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848." ASU 2022-06 deferred the sunset date of the London Interbank Offered Rate ("LIBOR") to December 31, 2024, after which entities will no longer be permitted to apply the relief prescribed in ASU 2020-04, Reference Rate Reform (Topic 848); moreover, it applies to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. ASU 2022-06 was adopted in the third quarter of 2023 with no material effect on its financial statements.
Accounting Standards Pending Adoption
ASU 2023-02, “Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method” permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. This update is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. The adoption of ASU 2023-02 is not expected to have a significant impact on the Company's consolidated financial statements.
ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures" amended existing guidance to improve disclosures about a public entity’s reportable segments and provide more detailed information about a reportable segment’s expenses. ASU 2023-07 clarifies that an entity which has a single reportable segment is to provide all the disclosures required by Topic 280 and ASU 2023-07. The amendment is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. The adoption of ASU 2023-07 is not expected to have a significant impact on the Company's consolidated financial statements.
ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” amended existing guidance to improve the transparency of income tax disclosures, including disclosure of specific categories in the rate reconciliation, providing additional information for certain reconciling items, and providing details on income taxes paid. The amendments are effective for annual periods beginning after December 15, 2024. The adoption of ASU 2023-09 is not expected to have a significant impact on the Company's consolidated financial statements.
Other accounting standards that have been issued or proposed by the Financial Accounting Standards Board, ("FASB") or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
Note 2. Acquisitions
On January 1, 2023, the Company completed its acquisition of 100% of GrandSouth Bancorporation ("GrandSouth"), in an all-stock transaction pursuant to the Agreement and Plan of Merger and Reorganization (the "Merger Agreement"), dated June 21, 2022, between the Company and GrandSouth. At the closing of the transaction, GrandSouth merged into the Company. Following the merger of the Company and GrandSouth, GrandSouth Bank, a wholly-owned subsidiary of GrandSouth, merged into the Bank with the Bank being the surviving entity. The results of GrandSouth are included beginning on the January 1, 2023 acquisition date.
Pursuant to the Merger Agreement, each share of common and preferred stock of GrandSouth issued and outstanding immediately prior to the effective time of the acquisition was converted into 0.91 shares of the Company's common stock. As a result, the Company issued 5,032,834 shares of the Company common stock effective January 1, 2023. In addition, GrandSouth common stock options outstanding at the merger effective time were converted to options to acquire 0.91 shares of the Company's common stock resulting in 542,345 options with an average exercise price of approximately $20.14. The total consideration transferred at the close of the transaction was $229.5 million which was determined based on the number of shares issued and the closing market price of the Company's stock immediately prior to the merger effective time of $42.84. In addition to the stock issued, the fair value of the converted stock options calculated in accordance with ASC 805-30-55 was included in the total consideration of the transaction.
As a result of the merger, eight branches in South Carolina were added to the Company's branch network. The acquisition accomplished the Company's strategic initiative to expand its presence in South Carolina, specifically in the high-growth markets of the state including Greenville, Charleston and Columbia. Significant synergies were anticipated to be gained from the acquisition, with asset growth and revenue enhancement opportunities from the new markets and expanded customer base. Accordingly, the Company recognized goodwill in the transaction related primarily to the reasons noted, as well as the positive earnings of GrandSouth.
This transaction was accounted for using the acquisition method of accounting for business combinations, and accordingly, the assets acquired, intangible assets identified, and liabilities assumed of GrandSouth were recorded based on estimates of fair values as of January 1, 2023. The determination of fair value requires management to make estimates about discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and subject to change. Estimated fair values were based on management’s best estimates, using the information available at the date of acquisition, including the use of third-party valuation specialists. Management has finalized the valuations of all acquired assets and liabilities assumed in the GrandSouth acquisition.
The following table summarizes the estimated fair value of acquired assets, identified intangible assets, and liabilities assumed as of January 1, 2023. Following the table is a discussion of valuation approaches utilized in estimating the fair values. The $114.5 million in goodwill that resulted from this transaction is non-deductible for tax purposes.
| | | | | | | | |
($ in thousands) | | Fair Value Estimate |
Assets acquired: | | |
Cash and cash equivalents | | $ | 22,610 | |
Securities available for sale | | 112,363 | |
| | |
Loans, gross | | 996,833 | |
Allowance for credit losses | | (5,610) | |
Premises and equipment | | 20,268 | |
Core deposit intangible | | 28,840 | |
Operating right-of-use assets | | 732 | |
Other assets | | 27,163 | |
Total | | 1,203,199 | |
Liabilities assumed: | | |
Deposits | | 1,045,308 | |
Borrowings | | 38,800 | |
Other liabilities | | 4,089 | |
Total | | 1,088,197 | |
Net identifiable assets acquired | | 115,002 | |
Less: Total consideration | | 229,489 | |
Goodwill recorded related to acquisition of GrandSouth | | $ | 114,487 | |
The following is a description of the methods used to determine the fair values of significant assets acquired and liabilities assumed included in the table above.
Cash and cash equivalents: This consists primarily of cash and due from banks, and interest-bearing deposits with banks. The carrying amount of these assets was a reasonable estimate of fair value based on the short-term nature of these assets.
Securities available for sale: Fair value of securities was measured based on quoted market prices, where available. If a quoted market price was not available, fair value was estimated using quoted market prices for similar securities and adjusted for differences between the quoted instrument and the instrument being valued. Substantially all of the securities acquired from GrandSouth were liquidated at their recorded fair value upon close of the transaction or shortly thereafter. There was no gain or loss recorded on the sale of acquired securities.
Loans: Fair value of loans acquired was based on a discounted cash flow methodology that considered factors including loan type and related collateral, classification status, remaining term of the loan, fixed or variable interest rate, amortization status, and current discount rates. Expected cash flows were derived using inputs consistent with
management's assessment of credit risk for allowance measurement, including estimated future credit losses and estimated prepayments. A total fair value mark of $29.5 million was recorded. PCD loans were determined based primarily on internal grades, delinquency status, and other evidence of credit deterioration. The Company calculated the initial allowance of $5.6 million on PCD loans in accordance with its CECL model and reclassified that amount from the fair value mark to establish the initial ACL on PCD loans. The following table presents additional information related to the acquired loan portfolio at the acquisition date:
| | | | | | | | |
($ in thousands) | | January 1, 2023 |
PCD Loans: | | |
Par value | | $ | 152,487 | |
Allowance for credit losses | | (5,610) | |
Non-credit discount | | (1,370) | |
Purchase price | | 145,507 | |
Non-PCD Loans: | | |
Fair Value | | 845,716 | |
Gross contractual amounts receivable | | 865,132 | |
Estimate of contractual cash flows not expected to be collected | | 22,542 | |
Premises: Land and buildings held for use were valued at appraised values, which reflected considerations of recent disposition values for similar property types with adjustments for characteristics of individual properties.
Intangible assets: The CDI asset represents the value of the relationships with deposit customers. The fair value for the CDI asset was estimated based on a discounted cash flow methodology that gave appropriate consideration to expected customer attrition rates, cost of deposit base, net maintenance cost attributable to customer deposits and an estimate of the cost associated with alternative funding sources. The discount rates used for CDI assets were based on market rates. The CDI is being amortized over ten years utilizing the sum of the months digits accelerated method, which results in a weighted-average amortization period of approximately 41 months.
Lease Assets and Lease Liabilities: Lease assets and lease liabilities were measured using a methodology that involved estimating the future lease payments over the remaining lease term with discounting using a discount rate. The lease term was determined for individual leases based on management's assessment of the probability of exercising existing renewal options.
Deposits: The fair values used for the demand and savings deposits by definition equal the amount payable on demand at the acquisition date. Fair values for time deposits were estimated using a discounted cash flow analysis applying interest rates currently offered to the contractual interest rates on such time deposits.
Borrowings: The fair values of long-term debt instruments were estimated based on quoted market prices for instrument if available, or for similar instruments if not available.
Supplemental Pro Forma Financial Information
The following table presents certain pro forma information as if GrandSouth had been acquired on January 1, 2022. These results combine the historical results of GrandSouth with the Company’s results and, while certain adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition taken place on January 1, 2022.
Merger-related costs related to this acquisition of $13.7 million for 2023 were recorded by the Company and were excluded from the pro forma information below. In addition, no adjustments have been made to such pro forma information to eliminate the provision for loan losses recorded by GrandSouth in the amount of $2.2 million for 2022.
Pro forma information for the year 2023 was adjusted to eliminate the following: 1) the non-PCD provision for loan losses recorded on the acquisition date of $12.2 million and 2) the initial recording of a provision for credit losses associated with GrandSouth’s unfunded commitments of $1.9 million. If the GrandSouth acquisition had occurred at the beginning of 2022, the acquisition date credit loss reserve amounts would have been included in the fair value measurements of GrandSouth and also included in the goodwill calculation.
The following table also discloses the impact of the acquisition of GrandSouth from the acquisition date of January 1, 2023 through December 31, 2023. These amounts are included in the Company’s consolidated financial statements as of and for the year ended December 31, 2023. Merger-related costs have been excluded from these amounts and the provisions for credit loss amounts associated with non-PCD loans and unfunded commitments that were discussed above have also been excluded.
| | | | | | | | | | | | | | |
($ in thousands, unaudited) | | Revenue | | Net Income |
Year Ended December 31, 2023 | | | | |
Actual GrandSouth results included in statement of income since acquisition date | | $ | 58,301 | | | $ | 22,058 | |
| | | | |
Year Ended December 31, 2022 | | | | |
Supplemental consolidated pro forma as if GrandSouth had been acquired on January 1, 2022 | | 454,579 | | | 161,826 | |
Note 3. Securities
The book values and approximate fair values of investment securities at December 31, 2023 and 2022 are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2023 | | 2022 |
| | Amortized Cost | | Fair Value | | Unrealized | | Amortized Cost | | Fair Value | | Unrealized |
($ in thousands) | | | | Gains | | (Losses) | | | | Gains | | (Losses) |
Securities available for sale: | | | | | | | | | | | | | | |
US Treasury securities | | $ | 174,785 | | | 172,570 | | | — | | | (2,215) | | | 174,420 | | | 168,758 | | | — | | | (5,662) | |
Government-sponsored enterprise securities | | 71,964 | | | 60,266 | | | — | | | (11,698) | | | 71,957 | | | 57,456 | | | — | | | (14,501) | |
Mortgage-backed securities | | 2,323,674 | | | 1,937,784 | | | 30 | | | (385,920) | | | 2,467,839 | | | 2,045,000 | | | 4 | | | (422,843) | |
Corporate bonds | | 19,676 | | | 18,759 | | | — | | | (917) | | | 44,340 | | | 43,279 | | | — | | | (1,061) | |
Total available for sale | | $ | 2,590,099 | | | 2,189,379 | | | 30 | | | (400,750) | | | 2,758,556 | | | 2,314,493 | | | 4 | | | (444,067) | |
| | | | | | | | | | | | | | | | |
Securities held to maturity: | | | | | | | | | | | | | | |
Mortgage-backed securities | | $ | 12,085 | | | 11,447 | | | — | | | (638) | | | 15,150 | | | 14,221 | | | — | | | (929) | |
State and local governments | | 521,593 | | | 438,176 | | | 39 | | | (83,456) | | | 526,550 | | | 418,307 | | | 7 | | | (108,250) | |
Total held to maturity | | $ | 533,678 | | | 449,623 | | | 39 | | | (84,094) | | | 541,700 | | | 432,528 | | | 7 | | | (109,179) | |
All of the Company’s mortgage-backed securities were issued by government-sponsored enterprises ("GSEs"), except for private mortgage-backed securities with a fair value of $0.7 million and $0.8 million as of December 31, 2023 and 2022, respectively.
The following table presents information regarding securities with unrealized losses at December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Securities in an Unrealized Loss Position for Less than 12 Months | | Securities in an Unrealized Loss Position for More than 12 Months | | Total |
($ in thousands) | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses |
US Treasury securities | | $ | — | | | — | | | 172,570 | | | 2,215 | | | 172,570 | | | 2,215 | |
Government-sponsored enterprise securities | | — | | | — | | | 60,266 | | | 11,698 | | | 60,266 | | | 11,698 | |
Mortgage-backed securities | | 1,117 | | | 5 | | | 1,945,830 | | | 386,553 | | | 1,946,947 | | | 386,558 | |
Corporate bonds | | — | | | — | | | 17,008 | | | 917 | | | 17,008 | | | 917 | |
State and local governments | | — | | | — | | | 432,476 | | | 83,456 | | | 432,476 | | | 83,456 | |
Total temporarily impaired securities | | $ | 1,117 | | | 5 | | | 2,628,150 | | | 484,839 | | | 2,629,267 | | | 484,844 | |
The following table presents information regarding securities with unrealized losses at December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Securities in an Unrealized Loss Position for Less than 12 Months | | Securities in an Unrealized Loss Position for More than 12 Months | | Total |
($ in thousands) | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses |
US Treasury securities | | $ | 168,758 | | | 5,662 | | | — | | | — | | | 168,758 | | | 5,662 | |
Government-sponsored enterprise securities | | — | | | — | | | 57,456 | | | 14,501 | | | 57,456 | | | 14,501 | |
Mortgage-backed securities | | 221,006 | | | 18,215 | | | 1,835,958 | | | 405,557 | | | 2,056,964 | | | 423,772 | |
Corporate bonds | | 40,644 | | | 947 | | | 886 | | | 114 | | | 41,530 | | | 1,061 | |
State and local governments | | 48,385 | | | 8,323 | | | 368,897 | | | 99,927 | | | 417,282 | | | 108,250 | |
Total temporarily impaired securities | | $ | 478,793 | | | 33,147 | | | 2,263,197 | | | 520,099 | | | 2,741,990 | | | 553,246 | |
As of December 31, 2023, the Company's securities portfolio held 657 securities of which 632 securities were in an unrealized loss position. As of December 31, 2022, the Company's securities portfolio held 666 securities of which 644 securities were in an unrealized loss position.
In the above tables, all of the securities that were in an unrealized loss position at December 31, 2023 and 2022 are bonds that the Company has determined are in a loss position due primarily to interest rate factors and not credit quality concerns. In arriving at this conclusion, the Company reviewed third-party credit ratings and considered the severity of the impairment. The state and local government investments are comprised almost entirely of highly-rated municipal bonds issued by state and local governments throughout the nation. The Company has no significant concentrations of bond holdings from any one state or local government entity. Nearly all of the Company's mortgage-backed securities were issued by Federal Home Loan Mortgage Corporation ("FHLMC"), Federal National Mortgage Association ("FNMA"), Government National Mortgage Association ("GNMA"), or SBA, each of which is a government agency or GSE and guarantees the repayment of its securities. The Company does not intend to sell these securities, and it is more likely than not that the Company will not be required to sell these securities before recovery of the amortized cost.
At December 31, 2023 and 2022, the Company determined that expected credit losses associated with HTM securities and AFS debt securities were insignificant.
The book values and approximate fair values of investment securities at December 31, 2023, by contractual maturity, are summarized in the table below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Securities Available for Sale | | Securities Held to Maturity |
($ in thousands) | | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
Debt securities | | | | | | | | |
Due within one year | | $ | 177,290 | | | 174,976 | | | — | | | — | |
Due after one year but within five years | | 10,000 | | | 8,602 | | | 1,998 | | | 1,797 | |
Due after five years but within ten years | | 78,135 | | | 67,018 | | | 129,097 | | | 110,785 | |
Due after ten years | | 1,000 | | | 999 | | | 390,498 | | | 325,594 | |
Mortgage-backed securities | | 2,323,674 | | | 1,937,784 | | | 12,085 | | | 11,447 | |
Total securities | | $ | 2,590,099 | | | 2,189,379 | | | 533,678 | | | 449,623 | |
At December 31, 2023 and 2022, investment securities with carrying values of $971.3 million and $758.0 million, respectively, were pledged as collateral for public deposits. In addition, at December 31, 2023 and 2022, investment securities with carrying values of $679.0 million and zero, respectively, were pledged as collateral for FRB borrowings.
At December 31, 2023 and 2022, there were no holdings of securities of any one issuer, other than the US Government and its agencies or GSEs, in an amount greater than 10% of shareholders' equity.
In 2023 and 2022, there were no sales of investment securities with the exception of securities acquired from GrandSouth in 2023 which were subsequently liquidated as discussed in Note 2. There was no gain or loss associated with the sale of acquired securities. In 2021, the Company received proceeds from sales of securities of $106.5 million and recorded $1.2 million in net gains from the sales.
Included in “Other Assets” in the consolidated balance sheets are investments in FHLB and Federal Reserve stock totaling $54.5 million and $39.6 million at December 31, 2023 and 2022, respectively. These investments do not have readily determinable fair values. The FHLB stock had a cost and fair value of $21.7 million and $14.7 million at December 31, 2023 and 2022, respectively, and serves as part of the collateral for the Company’s line of credit with the FHLB and is also a requirement for membership in the FHLB system. The Federal Reserve stock had a cost and fair value of $32.8 million and $24.9 million at December 31, 2023 and 2022, respectively, and is a requirement for Federal Reserve member bank qualification. Periodically, both the FHLB and Federal Reserve recalculate the Company’s required level of holdings, and the Company either buys more stock or redeems a portion of the stock at cost. The Company determined that neither stock was impaired at either period end.
The Company owns 12,356 Class B shares of Visa, Inc. (“Visa”) stock that were received upon Visa’s initial public offering. These shares are expected to convert into Class A Visa shares subsequent to the settlement of certain litigation against Visa, to which the Company is not a party. The Class B shares have transfer restrictions, and the conversion rate into Class A shares is periodically adjusted as Visa settles litigation. The conversion rate at December 31, 2023 was approximately 1.59, which means the Company would receive approximately 19,615 Class A shares if the stock had converted on that date. This Class B stock does not have a readily determinable fair value and is carried at zero. If a readily determinable fair value becomes available for the Class B shares, or upon the conversion to Class A shares, the Company will adjust the carrying value of the stock to its market value with a credit to earnings.
Note 4. Loans, Allowance for Credit Losses, and Asset Quality Information
The following is a summary of the major categories of total loans outstanding:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 | | December 31, 2022 |
($ in thousands) | | Amount | | Percentage | | Amount | | Percentage |
Commercial and industrial | | $ | 905,862 | | | 11 | % | | 641,941 | | | 9 | % |
Construction, development & other land loans | | 992,980 | | | 12 | % | | 934,176 | | | 14 | % |
Commercial real estate - owner occupied | | 1,259,022 | | | 16 | % | | 1,036,270 | | | 16 | % |
Commercial real estate - non owner occupied | | 2,528,060 | | | 31 | % | | 2,123,811 | | | 32 | % |
Multi-family real estate | | 421,376 | | | 5 | % | | 350,180 | | | 5 | % |
Residential 1-4 family real estate | | 1,639,469 | | | 20 | % | | 1,195,785 | | | 18 | % |
Home equity loans/lines of credit | | 335,068 | | | 4 | % | | 323,726 | | | 5 | % |
Consumer loans | | 68,443 | | | 1 | % | | 60,659 | | | 1 | % |
Subtotal | | 8,150,280 | | | 100 | % | | 6,666,548 | | | 100 | % |
Unamortized net deferred loan fees | | (178) | | | | | (1,403) | | | |
Total loans | | $ | 8,150,102 | | | | | 6,665,145 | | | |
Also included in the table above are SBA loans, generally originated under the SBA 7A loan program, with additional information on these loans presented in the table below.
| | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 |
Guaranteed portions of SBA Loans included in table above | | $ | 35,462 | | | 31,893 | |
Unguaranteed portions of SBA Loans included in table above | | 107,784 | | | 116,910 | |
Total SBA loans included in the table above | | $ | 143,246 | | | 148,803 | |
| | | | |
Sold portions of SBA loans with servicing retained - not included in table above | | $ | 349,275 | | | 392,370 | |
At December 31, 2023 and December 31, 2022, there were remaining unaccreted discounts on the retained portion of sold SBA loans amounting to $3.5 million and $4.3 million respectively.
At December 31, 2023 and December 31, 2022, loans in the amount of $6.5 billion and $5.3 billion, respectively, were pledged as collateral for certain borrowings. Refer to Note 9 for further discussion.
At December 31, 2023 and 2022, total loans included loans to executive officers and directors of the Company, and their associates, totaling approximately $63.7 million and $6.0 million, respectively. There were nine new loans and advances on existing loans totaling approximately $58.5 million for the year ended December 31, 2023 and repayments amounted to $0.8 million for that period. Available credit on related party loans totaled $2.7 million and $1.2 million at December 31, 2023 and December 31, 2022, respectively.
As of December 31, 2023 and 2022, unamortized discounts on all acquired loans totaled $24.0 million and $11.6 million, respectively. Loan discounts are generally amortized as yield adjustments over the respective lives of the loans, while the loans perform.
Nonperforming assets ("NPAs") are defined as nonaccrual loans, FDMs, loans past due 90 or more days and still accruing interest, foreclosed real estate, and prior to the adoption of ASU 2022-02 on January 1, 2023, TDRs.
The following table summarizes the NPAs for each period presented:
| | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 |
Nonperforming assets | | | | |
Nonaccrual loans | | $ | 32,208 | | | 28,514 | |
Modifications to borrowers in financial distress | | 11,719 | | | — | |
TDRs - accruing | | — | | | 9,121 | |
| | | | |
Total nonperforming loans | | 43,927 | | | 37,635 | |
Foreclosed properties | | 862 | | | 658 | |
Total nonperforming assets | | $ | 44,789 | | | 38,293 | |
At December 31, 2023 and 2022, the Company had $1.0 million and $0.8 million in residential mortgage loans in process of foreclosure, respectively.
At December 31, 2023 and December 31, 2022, there was one loan with an immaterial commitment to lend additional funds to borrowers whose loans were nonperforming.
The following table is a summary of the Company’s nonaccrual loans by major categories for the year ended December 31, 2023.
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Nonaccrual Loans with No Allowance | | Nonaccrual Loans with an Allowance | | Total Nonaccrual Loans |
Commercial and industrial | | $ | 944 | | | 8,932 | | | 9,876 | |
Construction, development & other land loans | | — | | | 399 | | | 399 | |
Commercial real estate - owner occupied | | 960 | | | 6,082 | | | 7,042 | |
Commercial real estate - non owner occupied | | 6,121 | | | 1,082 | | | 7,203 | |
| | | | | | |
Residential 1-4 family real estate | | — | | | 4,843 | | | 4,843 | |
Home equity loans/lines of credit | | 534 | | | 2,169 | | | 2,703 | |
Consumer loans | | — | | | 142 | | | 142 | |
Total | | $ | 8,559 | | | 23,649 | | | 32,208 | |
The following table is a summary of the Company’s nonaccrual loans by major categories for the year ended December 31, 2022.
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Nonaccrual Loans with No Allowance | | Nonaccrual Loans with an Allowance | | Total Nonaccrual Loans |
Commercial and industrial | | $ | 3,855 | | | 6,374 | | | 10,229 | |
Construction, development & other land loans | | — | | | 1,009 | | | 1,009 | |
Commercial real estate - owner occupied | | 3,903 | | | 5,770 | | | 9,673 | |
Commercial real estate - non owner occupied | | 1,107 | | | 1,725 | | | 2,832 | |
| | | | | | |
Residential 1-4 family real estate | | 157 | | | 3,132 | | | 3,289 | |
Home equity loans/lines of credit | | — | | | 1,397 | | | 1,397 | |
Consumer loans | | — | | | 85 | | | 85 | |
Total | | $ | 9,022 | | | 19,492 | | | 28,514 | |
There is no interest income recognized during the periods presented on nonaccrual loans. The Company follows its nonaccrual policy of reversing contractual interest income in the income statement when the Company places a loan on nonaccrual status.
The following table represents the accrued interest receivables written off by reversing interest income for the periods indicate.
| | | | | | | | | | | | | | |
($ in thousands) | | Year Ended December 31, 2023 | | Year Ended December 31, 2022 |
Commercial and industrial | | $ | 225 | | | 102 | |
Construction, development & other land loans | | 10 | | | 16 | |
Commercial real estate - owner occupied | | 124 | | | 124 | |
Commercial real estate - non owner occupied | | 186 | | | 15 | |
| | | | |
Residential 1-4 family real estate | | 38 | | | 45 | |
Home equity loans/lines of credit | | 57 | | | 20 | |
Consumer loans | | 2 | | | 2 | |
Total | | $ | 642 | | | 324 | |
The following table presents an analysis of the payment status of the Company’s loans as of December 31, 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Accruing 30-59 Days Past Due | | Accruing 60- 89 Days Past Due | | Accruing 90 Days or More Past Due | | Nonaccrual Loans | | Accruing Current | | Total Loans Receivable |
Commercial and industrial | | $ | 3,726 | | | 257 | | | — | | | 9,876 | | | 892,003 | | | 905,862 | |
Construction, development & other land loans | | 241 | | | 256 | | | — | | | 399 | | | 992,084 | | | 992,980 | |
Commercial real estate - owner occupied | | 906 | | | 404 | | | — | | | 7,042 | | | 1,250,670 | | | 1,259,022 | |
Commercial real estate - non owner occupied | | 361 | | | — | | | — | | | 7,203 | | | 2,520,496 | | | 2,528,060 | |
Multi-family real estate | | — | | | — | | | — | | | — | | | 421,376 | | | 421,376 | |
Residential 1-4 family real estate | | 18,868 | | | 3,401 | | | — | | | 4,843 | | | 1,612,357 | | | 1,639,469 | |
Home equity loans/lines of credit | | 603 | | | 349 | | | — | | | 2,703 | | | 331,413 | | | 335,068 | |
Consumer loans | | 270 | | | 131 | | | — | | | 142 | | | 67,900 | | | 68,443 | |
Total | | $ | 24,975 | | | 4,798 | | | — | | | 32,208 | | | 8,088,299 | | | 8,150,280 | |
Unamortized net deferred loan fees | | | | | | | | | | (178) | |
Total loans | | | | | | | | | | | | $ | 8,150,102 | |
The following table presents an analysis of the payment status of the Company’s loans as of December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Accruing 30-59 Days Past Due | | Accruing 60- 89 Days Past Due | | Accruing 90 Days or More Past Due | | Nonaccrual Loans | | Accruing Current | | Total Loans Receivable |
Commercial and industrial | | $ | 438 | | | 565 | | | — | | | 10,229 | | | 630,709 | | | 641,941 | |
Construction, development & other land loans | | 238 | | | 1,687 | | | — | | | 1,009 | | | 931,242 | | | 934,176 | |
Commercial real estate - owner occupied | | 124 | | | 48 | | | — | | | 9,673 | | | 1,026,425 | | | 1,036,270 | |
Commercial real estate - non owner occupied | | 496 | | | 49 | | | — | | | 2,832 | | | 2,120,434 | | | 2,123,811 | |
Multi-family real estate | | — | | | — | | | — | | | — | | | 350,180 | | | 350,180 | |
Residential 1-4 family real estate | | 3,415 | | | 25 | | | — | | | 3,289 | | | 1,189,056 | | | 1,195,785 | |
Home equity loans/lines of credit | | 457 | | | 371 | | | — | | | 1,397 | | | 321,501 | | | 323,726 | |
Consumer loans | | 249 | | | 66 | | | — | | | 85 | | | 60,259 | | | 60,659 | |
Total | | $ | 5,417 | | | 2,811 | | | — | | | 28,514 | | | 6,629,806 | | | 6,666,548 | |
Unamortized net deferred loan (fees) costs | | | | | | | | | | (1,403) | |
Total loans | | | | | | | | | | | | $ | 6,665,145 | |
Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. The Company reviews individually evaluated loans on nonaccrual with a net book balance of $500,000 or greater for designation as collateral dependent loans, as well as certain other loans that may still be accruing interest and/or are less than $500,000 in size that management of the Company designates as having higher risk. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the ACL.
The following table presents an analysis of collateral-dependent loans of the Company as of December 31, 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Residential Property | | Business Assets | | Land | | Commercial Property | | Total Collateral-Dependent Loans |
Commercial and industrial | | $ | — | | | 2,385 | | | — | | | — | | | 2,385 | |
| | | | | | | | | | |
Commercial real estate - owner occupied | | — | | | — | | | — | | | 1,142 | | | 1,142 | |
Commercial real estate - non owner occupied | | — | | | — | | | — | | | 6,121 | | | 6,121 | |
| | | | | | | | | | |
| | | | | | | | | | |
Home equity loans/lines of credit | | 534 | | | — | | | — | | | — | | | 534 | |
| | | | | | | | | | |
Total | | $ | 534 | | | 2,385 | | | — | | | 7,263 | | | 10,182 | |
The following table presents an analysis of collateral-dependent loans of the Company as of December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Residential Property | | Business Assets | | Land | | Commercial Property | | Total Collateral-Dependent Loans |
Commercial and industrial | | $ | — | | | 6,394 | | | — | | | — | | | 6,394 | |
| | | | | | | | | | |
Commercial real estate - owner occupied | | — | | | — | | | — | | | 4,578 | | | 4,578 | |
Commercial real estate - non owner occupied | | — | | | — | | | — | | | 2,145 | | | 2,145 | |
| | | | | | | | | | |
Residential 1-4 family real estate | | 157 | | | — | | | — | | | — | | | 157 | |
| | | | | | | | | | |
| | | | | | | | | | |
Total | | $ | 157 | | | 6,394 | | | — | | | 6,723 | | | 13,274 | |
Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the ACL based on the fair value of collateral. The ACL is calculated on an individual loan basis based on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required.
The Company's policy is to obtain third-party appraisals on any significant pieces of collateral. For loans secured by real estate, the Company's policy is to write nonaccrual loans down to 90% of the appraised value, which considers estimated selling costs. For real estate collateral that is in industries that are undergoing heightened stress, the Company often discounts the collateral values by an additional 10% to 25% due to additional discounts that are estimated to be incurred in a near-term sale. For non-real estate collateral secured loans, the Company generally writes nonaccrual loans down to 75% of the appraised value, which provides for selling costs and liquidity discounts that are usually incurred when disposing of non-real estate collateral. For reviewed loans that are not on nonaccrual basis, the Company assigns a specific allowance based on the parameters noted above. There is no significant over-coverage of collateral for any of the loan types noted above.
Fluctuations in the ACL each period are based on loan mix and growth, changes in the levels of nonperforming loans, economic forecasts impacting loss drivers, other assumptions and inputs to the CECL model, and as occurred in 2023, adjustments for acquired loan portfolios. Much of the change to the level of ACL during the year ended December 31, 2023 is attributed to the acquisition of GrandSouth. In addition to the initial allowance recorded for PCD loans of $5.6 million, the Company recorded an initial provision of $12.2 million related to the non-PCD loans in the GrandSouth portfolio. The balance of the change was a result of loan growth during the year and updated prepayment speed estimates in the CECL model, which have slowed with market rate increases, thus requiring additional allowance for the estimated longer life of loans.
The following tables presents the activity in the ACL on loans for each of the periods indicated.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Beginning balance | | Initial ACL for acquired PCD loans | | | | Charge-offs | | Recoveries | | Provisions/(Reversals) | | Ending balance |
As of and for the year ended December 31, 2023 | | | | | | | | | | |
Commercial and industrial | | $ | 17,718 | | | 5,197 | | | | | (8,358) | | | 1,393 | | | 5,277 | | | 21,227 | |
Construction, development & other land loans | | 15,128 | | | 49 | | | | | (120) | | | 370 | | | (1,487) | | | 13,940 | |
Commercial real estate - owner occupied | | 14,972 | | | 191 | | | | | (144) | | | 465 | | | 2,734 | | | 18,218 | |
Commercial real estate - non owner occupied | | 22,780 | | | 51 | | | | | (235) | | | 737 | | | 1,583 | | | 24,916 | |
Multi-family real estate | | 2,957 | | | — | | | | | — | | | 13 | | | 855 | | | 3,825 | |
Residential 1-4 family real estate | | 11,354 | | | 113 | | | | | (4) | | | 377 | | | 9,556 | | | 21,396 | |
Home equity loans/lines of credit | | 3,158 | | | 8 | | | | | (309) | | | 98 | | | 384 | | | 3,339 | |
Consumer loans | | 2,900 | | | 1 | | | | | (1,005) | | | 248 | | | 848 | | | 2,992 | |
| | $ | 90,967 | | | 5,610 | | | | | (10,175) | | | 3,701 | | | 19,750 | | | 109,853 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Beginning balance | | | | Charge-offs | | Recoveries | | Provisions/(Reversals) | | Ending balance |
As of and for the year ended December 31, 2022 | | | | | | | | | | |
Commercial and industrial | | $ | 16,249 | | | | | | | (2,519) | | | 756 | | | 3,232 | | | 17,718 | |
Construction, development & other land loans | | 16,519 | | | | | | | — | | | 480 | | | (1,871) | | | 15,128 | |
Commercial real estate - owner occupied | | 12,317 | | | | | | | (214) | | | 691 | | | 2,178 | | | 14,972 | |
Commercial real estate - non owner occupied | | 16,789 | | | | | | | (849) | | | 1,281 | | | 5,559 | | | 22,780 | |
Multi-family real estate | | 1,236 | | | | | | | — | | | 11 | | | 1,710 | | | 2,957 | |
Residential 1-4 family real estate | | 8,686 | | | | | | | — | | | 17 | | | 2,651 | | | 11,354 | |
Home equity loans/lines of credit | | 4,337 | | | | | | | (43) | | | 600 | | | (1,736) | | | 3,158 | |
Consumer loans | | 2,656 | | | | | | | (840) | | | 207 | | | 877 | | | 2,900 | |
| | $ | 78,789 | | | | | | | (4,465) | | | 4,043 | | | 12,600 | | | 90,967 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Beginning balance | | Initial ACL for acquired PCD loans | Adjustment for implementation of CECL | Charge-offs | | Recoveries | | Provisions/(Reversals) | | Ending balance |
As of and for the year ended December 31, 2021 | | | | | | | | | | |
Commercial and industrial | | $ | 11,316 | | | 2,917 | | | 3,067 | | | (3,722) | | | 1,744 | | | 927 | | | 16,249 | |
Construction, development & other land loans | | 5,355 | | | 165 | | | 6,140 | | | (245) | | | 948 | | | 4,156 | | | 16,519 | |
Commercial real estate - owner occupied | | 10,608 | | | 307 | | | (189) | | | (362) | | | 150 | | | 1,803 | | | 12,317 | |
Commercial real estate - non owner occupied | | 11,465 | | | 1,181 | | | 380 | | | (1,933) | | | 371 | | | 5,325 | | | 16,789 | |
Multi-family real estate | | 1,530 | | | 1 | | | (448) | | | — | | | 12 | | | 141 | | | 1,236 | |
Residential 1-4 family real estate | | 8,048 | | | 222 | | | 2,584 | | | (273) | | | 761 | | | (2,656) | | | 8,686 | |
Home equity loans/lines of credit | | 2,375 | | | 92 | | | 2,580 | | | (400) | | | 578 | | | (888) | | | 4,337 | |
Consumer loans | | 1,478 | | | 10 | | | 674 | | | (667) | | | 358 | | | 803 | | | 2,656 | |
Unallocated | | 213 | | | — | | | (213) | | | — | | | — | | | — | | | — | |
| | $ | 52,388 | | | 4,895 | | | 14,575 | | | (7,602) | | | 4,922 | | | 9,611 | | | 78,789 | |
Credit Quality Indicators
The Company tracks credit quality based on its internal risk ratings. Upon origination, a loan is assigned an initial risk grade, which is generally based on several factors such as the borrower’s credit score, the loan-to-value ratio, the debt-to-income ratio, etc. Loans that are risk-graded as substandard during the origination process are declined. After loans are initially graded, they are monitored regularly for credit quality based on many factors, such as payment history, the borrower’s financial status, and changes in collateral value. Loans can be downgraded or upgraded depending on management’s evaluation of these factors. Internal risk-grading policies are consistent throughout each loan type.
The following describes the Company’s internal risk grades in ascending order of likelihood of loss:
| | | | | | | | |
| Risk Grade | Description |
Pass: | |
| 1 | Loans with virtually no risk, including cash secured loans. |
| 2 | Loans with documented significant overall financial strength. These loans have minimum chance of loss due to the presence of multiple sources of repayment – each clearly sufficient to satisfy the obligation. |
| 3 | Loans with documented satisfactory overall financial strength. These loans have a low loss potential due to presence of at least two clearly identified sources of repayment – each of which is sufficient to satisfy the obligation under the present circumstances. |
| 4 | Loans to borrowers with acceptable financial condition. These loans could have signs of minor operational weaknesses, lack of adequate financial information, or loans supported by collateral with questionable value or marketability. |
| 5 | Loans that represent above average risk due to minor weaknesses and warrant closer scrutiny by management. Collateral is generally available and felt to provide reasonable coverage with realizable liquidation values in normal circumstances. Repayment performance is satisfactory. |
| P (Pass) | Consumer loans that are of satisfactory credit quality with borrowers who exhibit good personal credit history, average personal financial strength and moderate debt levels. These loans generally conform to Bank policy, but may include approved mitigated exceptions to the guidelines. |
Special Mention: | |
| 6 | Existing loans with defined weaknesses in primary source of repayment that, if not corrected, could cause a loss to the Company. |
Classified: | |
| 7 | An existing loan inadequately protected by the current sound net worth and paying capacity of the obligor or the collateral pledged, if any. These loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. |
| 8 | Loans that have a well-defined weakness that make the collection or liquidation in full highly questionable and improbable. Loss appears imminent, but the exact amount and timing is uncertain. |
| 9 | Loans that are considered uncollectible and are in the process of being charged-off. This grade is a temporary grade assigned for administrative purposes until the charge-off is completed. |
| F (Fail) | Consumer loans with a well-defined weakness, such as exceptions of any kind with no mitigating factors, history of paying outside the terms of the note, insufficient income to support the current level of debt, etc. |
The tables below present the Company’s recorded investment in loans by credit quality indicators by year of origination or renewal as of the periods indicated. Acquired loans are presented in the year originated, not in the year of acquisition.
In the tables that follow, substantially all of the "Classified" loans have grades of 7 or Fail, with those categories having similar levels of risk.
Revolving lines of credit that converted to term loans during the years ended December 31, 2023 and December 31, 2022 totaled $25.9 million and $7.9 million, respectively.
As presented in the tables that follow, as of December 31, 2023, the Company had $44.1 million in loans graded as Special Mention and $54.2 million in loans graded as Classified, which includes all nonaccrual loans at that date. As of December 31, 2022, the Company had $39.0 million in loans graded as Special Mention and $48.5 million in loans graded as Classified, which includes all nonaccrual loans at that date.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loans by Year of Origination | | | | |
($ in thousands) | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving | | Total |
As of December 31, 2023 | | | | | | | | | | | | | | | |
Commercial and industrial |
Pass | $ | 136,735 | | | 161,131 | | | 111,069 | | | 75,312 | | | 38,495 | | | 60,626 | | | 302,684 | | | 886,052 | |
Special Mention | 2,832 | | | 2,547 | | | 167 | | | 185 | | | 448 | | | 672 | | | 1,135 | | | 7,986 | |
Classified | 1,626 | | | 1,152 | | | 720 | | | 1,389 | | | 1,647 | | | 4,487 | | | 803 | | | 11,824 | |
Total commercial and industrial | 141,193 | | | 164,830 | | | 111,956 | | | 76,886 | | | 40,590 | | | 65,785 | | | 304,622 | | | 905,862 | |
Gross charge-offs, YTD | 171 | | | 1,036 | | | 713 | | | 537 | | | 821 | | | 1,547 | | | 3,533 | | | 8,358 | |
Construction, development & other land loans |
Pass | 563,998 | | | 231,450 | | | 90,374 | | | 16,662 | | | 11,598 | | | 5,816 | | | 70,852 | | | 990,750 | |
Special Mention | 489 | | | 273 | | | 59 | | | — | | | 2 | | | 4 | | | 19 | | | 846 | |
Classified | 657 | | | 708 | | | — | | | — | | | 8 | | | 11 | | | — | | | 1,384 | |
Total construction, development & other land loans | 565,144 | | | 232,431 | | | 90,433 | | | 16,662 | | | 11,608 | | | 5,831 | | | 70,871 | | | 992,980 | |
Gross charge-offs, YTD | — | | | — | | | — | | | — | | | — | | | 120 | | | — | | | 120 | |
Commercial real estate - owner occupied |
Pass | 210,449 | | | 323,852 | | | 299,135 | | | 196,343 | | | 92,452 | | | 86,784 | | | 23,198 | | | 1,232,213 | |
Special Mention | 338 | | | 2,533 | | | 271 | | | 817 | | | 5,755 | | | 2,253 | | | — | | | 11,967 | |
Classified | 4,456 | | | 1,505 | | | 1,721 | | | 895 | | | 2,288 | | | 3,904 | | | 73 | | | 14,842 | |
Total commercial real estate - owner occupied | 215,243 | | | 327,890 | | | 301,127 | | | 198,055 | | | 100,495 | | | 92,941 | | | 23,271 | | | 1,259,022 | |
Gross charge-offs, YTD | — | | | — | | | 49 | | | — | | | — | | | 92 | | | 3 | | | 144 | |
Commercial real estate - non owner occupied |
Pass | 509,596 | | | 748,854 | | | 722,472 | | | 287,235 | | | 119,515 | | | 84,690 | | | 29,001 | | | 2,501,363 | |
Special Mention | 11,353 | | | 199 | | | 36 | | | 393 | | | 1,183 | | | 5,942 | | | 342 | | | 19,448 | |
Classified | 871 | | | 32 | | | 14 | | | 4,214 | | | 634 | | | 1,484 | | | — | | | 7,249 | |
Total commercial real estate - non owner occupied | 521,820 | | | 749,085 | | | 722,522 | | | 291,842 | | | 121,332 | | | 92,116 | | | 29,343 | | | 2,528,060 | |
Gross charge-offs, YTD | — | | | — | | | 235 | | | — | | | — | | | — | | | — | | | 235 | |
Multi-family real estate |
Pass | 57,378 | | | 137,533 | | | 139,879 | | | 43,881 | | | 12,231 | | | 10,323 | | | 20,151 | | | 421,376 | |
Special Mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total multi-family real estate | 57,378 | | | 137,533 | | | 139,879 | | | 43,881 | | | 12,231 | | | 10,323 | | | 20,151 | | | 421,376 | |
Gross charge-offs, YTD | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Residential 1-4 family real estate |
Pass | 363,410 | | | 400,483 | | | 317,515 | | | 186,459 | | | 94,567 | | | 260,102 | | | 3,247 | | | 1,625,783 | |
Special Mention | 681 | | | 41 | | | 202 | | | 64 | | | 587 | | | 1,987 | | | — | | | 3,562 | |
Classified | 1,848 | | | 50 | | | 474 | | | 741 | | | 472 | | | 6,539 | | | — | | | 10,124 | |
Total residential 1-4 family real estate | 365,939 | | | 400,574 | | | 318,191 | | | 187,264 | | | 95,626 | | | 268,628 | | | 3,247 | | | 1,639,469 | |
Gross charge-offs, YTD | — | | | — | | | — | | | — | | | — | | | 4 | | | — | | | 4 | |
Home equity loans/lines of credit |
Pass | 2,830 | | | 1,136 | | | 1,141 | | | 223 | | | 499 | | | 1,233 | | | 319,199 | | | 326,261 | |
Special Mention | 163 | | | — | | | 122 | | | — | | | — | | | — | | | 18 | | | 303 | |
Classified | 255 | | | — | | | 146 | | | 91 | | | 112 | | | 10 | | | 7,890 | | | 8,504 | |
Total home equity loans/lines of credit | 3,248 | | | 1,136 | | | 1,409 | | | 314 | | | 611 | | | 1,243 | | | 327,107 | | | 335,068 | |
Gross charge-offs, YTD | — | | | — | | | — | | | — | | | — | | | — | | | 309 | | | 309 | |
Consumer loans |
Pass | 16,497 | | | 12,906 | | | 4,999 | | | 2,173 | | | 432 | | | 429 | | | 30,757 | | | 68,193 | |
Special Mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Classified | 130 | | | 7 | | | 45 | | | — | | | 3 | | | 34 | | | 31 | | | 250 | |
Total consumer loans | 16,627 | | | 12,913 | | | 5,044 | | | 2,173 | | | 435 | | | 463 | | | 30,788 | | | 68,443 | |
Gross charge-offs, YTD | 34 | | | 79 | | | 73 | | | 23 | | | — | | | 1 | | | 795 | | | 1,005 | |
| | | | | | | | | | | | | | | |
Total loans | $ | 1,886,592 | | | 2,026,392 | | | 1,690,561 | | | 817,077 | | | 382,928 | | | 537,330 | | | 809,400 | | | 8,150,280 | |
Unamortized net deferred loan fees | | (178) | |
Total loans, net of deferred loan fees | | | | | | | | | | | | | | | $ | 8,150,102 | |
| | | | | | | | | | | | | | | |
Total gross charge-offs, year to date | $ | 205 | | | 1,115 | | | 1,070 | | | 560 | | | 821 | | | 1,764 | | | 4,640 | | | 10,175 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loans by Year of Origination | | | | |
($ in thousands) | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving | | Total |
As of December 31, 2022 | | | | | | | | | | | | | | | |
Commercial and industrial |
Pass | $ | 185,167 | | | 107,747 | | | 85,110 | | | 51,274 | | | 590 | | | 76,588 | | | 120,590 | | | 627,066 | |
Special Mention | 342 | | | 166 | | | 648 | | | 1,312 | | | — | | | 990 | | | 332 | | | 3,790 | |
Classified | 734 | | | 1,909 | | | 808 | | | 1,384 | | | — | | | 5,762 | | | 488 | | | 11,085 | |
Total commercial and industrial | 186,243 | | | 109,822 | | | 86,566 | | | 53,970 | | | 590 | | | 83,340 | | | 121,410 | | | 641,941 | |
Construction, development & other land loans |
Pass | 550,752 | | | 267,096 | | | 42,421 | | | 30,973 | | | — | | | 12,722 | | | 19,519 | | | 923,483 | |
Special Mention | 5,128 | | | 5 | | | 3,679 | | | — | | | — | | | 100 | | | 13 | | | 8,925 | |
Classified | 656 | | | 107 | | | 38 | | | 899 | | | — | | | 44 | | | 24 | | | 1,768 | |
Total construction, development & other land loans | 556,536 | | | 267,208 | | | 46,138 | | | 31,872 | | | — | | | 12,866 | | | 19,556 | | | 934,176 | |
Commercial real estate - owner occupied |
Pass | 258,025 | | | 305,324 | | | 190,464 | | | 96,495 | | | 179 | | | 141,053 | | | 15,499 | | | 1,007,039 | |
Special Mention | 1,170 | | | 1,070 | | | 4,042 | | | 6,926 | | | — | | | 3,277 | | | 665 | | | 17,150 | |
Classified | 3,060 | | | 208 | | | 84 | | | 1,572 | | | — | | | 6,790 | | | 367 | | | 12,081 | |
Total commercial real estate - owner occupied | 262,255 | | | 306,602 | | | 194,590 | | | 104,993 | | | 179 | | | 151,120 | | | 16,531 | | | 1,036,270 | |
Commercial real estate - non owner occupied |
Pass | 718,696 | | | 747,653 | | | 319,708 | | | 141,284 | | | — | | | 168,096 | | | 21,159 | | | 2,116,596 | |
Special Mention | 545 | | | 44 | | | 394 | | | 1,363 | | | — | | | 1,180 | | | — | | | 3,526 | |
Classified | 420 | | | 1,057 | | | — | | | 884 | | | — | | | 1,328 | | | — | | | 3,689 | |
Total commercial real estate - non owner occupied | 719,661 | | | 748,754 | | | 320,102 | | | 143,531 | | | — | | | 170,604 | | | 21,159 | | | 2,123,811 | |
Multi-family real estate |
Pass | 119,922 | | | 133,701 | | | 59,452 | | | 9,669 | | | — | | | 15,212 | | | 12,224 | | | 350,180 | |
Special Mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total multi-family real estate | 119,922 | | | 133,701 | | | 59,452 | | | 9,669 | | | — | | | 15,212 | | | 12,224 | | | 350,180 | |
Residential 1-4 family real estate |
Pass | 317,282 | | | 274,756 | | | 186,102 | | | 98,559 | | | 185 | | | 301,885 | | | 1,379 | | | 1,180,148 | |
Special Mention | 1,189 | | | 127 | | | 110 | | | 470 | | | — | | | 2,416 | | | — | | | 4,312 | |
Classified | 763 | | | 251 | | | 221 | | | 359 | | | — | | | 9,072 | | | 659 | | | 11,325 | |
Total residential 1-4 family real estate | 319,234 | | | 275,134 | | | 186,433 | | | 99,388 | | | 185 | | | 313,373 | | | 2,038 | | | 1,195,785 | |
Home equity loans/lines of credit |
Pass | 869 | | | 1,091 | | | 349 | | | 237 | | | — | | | 2,020 | | | 309,786 | | | 314,352 | |
Special Mention | 175 | | | — | | | — | | | — | | | — | | | 18 | | | 1,072 | | | 1,265 | |
Classified | 106 | | | 156 | | | 94 | | | 87 | | | — | | | 213 | | | 7,453 | | | 8,109 | |
Total home equity loans/lines of credit | 1,150 | | | 1,247 | | | 443 | | | 324 | | | — | | | 2,251 | | | 318,311 | | | 323,726 | |
Consumer loans |
Pass | 35,406 | | | 7,946 | | | 3,610 | | | 1,056 | | | 3 | | | 1,250 | | | 10,953 | | | 60,224 | |
Special Mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Classified | 320 | | | 31 | | | 3 | | | 1 | | | — | | | 25 | | | 55 | | | 435 | |
Total consumer loans | 35,726 | | | 7,977 | | | 3,613 | | | 1,057 | | | 3 | | | 1,275 | | | 11,008 | | | 60,659 | |
| | | | | | | | | | | | | | | |
Total loans | $ | 2,200,727 | | | 1,850,445 | | | 897,337 | | | 444,804 | | | 957 | | | 750,041 | | | 522,237 | | | 6,666,548 | |
Unamortized net deferred loan fees | | (1,403) | |
Total loans, net of deferred loan fees | | | | | | | | | | | | | | | $ | 6,665,145 | |
Loan Modifications to Borrowers Experiencing Financial Difficulty
Effective January 1, 2023, we adopted ASU 2022-02 which eliminated the accounting guidance for TDRs and requires disclosures for certain loan modifications when a borrower is experiencing financial difficulty.
Occasionally, the Company modifies loans to borrowers in financial distress as a part of our loss mitigation activities. Various types of modification may be offered including principal forgiveness, term extension, payment delays, or interest rate reductions. In some cases, the Company will modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession may be granted. For loans included in the “combination” columns below, multiple types of modifications have been made on the same loan within the current reporting period.
The followings tables present the amortized cost basis at December 31, 2023 of the loans modified during the twelve months then ended for borrowers experiencing financial difficulty, by loan category and type of concession granted.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Payment Delay | | Term Extension | | | | | | Combination - Interest Rate Reduction and Term Extension | | | | Total | | Percent of Total Class of Loans |
Commercial and industrial | | | | | | $ | 2,590 | | | 251 | | | | | | | — | | | | | 2,841 | | | 0.31 | % |
Construction, development & other land loans | | | | | | — | | | 354 | | | | | | | 8 | | | | | 362 | | | 0.04 | % |
Commercial real estate - owner occupied | | | | | | 210 | | | 4,245 | | | | | | | — | | | | | 4,455 | | | 0.35 | % |
Commercial real estate - non owner occupied | | | | | | — | | | 206 | | | | | | | — | | | | | 206 | | | 0.01 | % |
| | | | | | | | | | | | | | | | | | | | |
Residential 1-4 family real estate | | | | | | — | | | 735 | | | | | | | — | | | | | 735 | | | 0.04 | % |
Home equity loans/lines of credit | | | | | | 557 | | | 2,436 | | | | | | | 121 | | | | | 3,114 | | | 0.93 | % |
Consumer loans | | | | | | — | | | 6 | | | | | | | — | | | | | 6 | | | 0.01 | % |
Total | | | | | | $ | 3,357 | | | 8,233 | | | | | | | 129 | | | | | 11,719 | | | 0.14 | % |
For the twelve months ended December 31, 2023, there were no modifications for borrowers experiencing financial difficulty with principal forgiveness concessions.
The following tables describes the financial effect for the twelve months ended December 31, 2023 of the modifications made for borrowers experiencing financial difficulty:
| | | | | | | | | | | | | | | | | | | | | | |
| | Weighted Average Interest Rate Reduction | | | | Weighted Average Payment Delay (in months) | | Weighted Average Term Extension (in months) |
Commercial and industrial | | — | % | | | | 4 | | 31 |
Construction, development & other land loans | | 1.55 | % | | | | 0 | | 19 |
Commercial real estate - owner occupied | | — | % | | | | 11 | | 34 |
Commercial real estate - non owner occupied | | — | % | | | | 0 | | 13 |
| | | | | | | | |
Residential 1-4 family real estate | | — | % | | | | 0 | | 23 |
Home equity loans/lines of credit | | 2.40 | % | | | | 13 | | 49 |
Consumer loans | | — | % | | | | 0 | | 24 |
The Company closely monitors the performance of the loans that are modified for borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of loans that have been modified in the last twelve months as of December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Payment Status (Amortized Cost Basis) |
| | Current | | 30-59 Days Past Due | | 60-89 Days Past Due | | 90+ Days Past Due |
Commercial and industrial | | $ | 2,841 | | | — | | | — | | | — | |
Construction, development & other land loans | | 362 | | | — | | | — | | | — | |
Commercial real estate - owner occupied | | 4,455 | | | — | | | — | | | — | |
Commercial real estate - non owner occupied | | 206 | | | — | | | — | | | — | |
| | | | | | | | |
Residential 1-4 family real estate | | 656 | | | 79 | | | — | | | — | |
Home equity loans/lines of credit | | 3,114 | | | — | | | — | | | — | |
Consumer loans | | 6 | | | — | | | — | | | — | |
Total | | $ | 11,640 | | | 79 | | | — | | | — | |
None of the modifications made for borrowers experiencing financial difficulty during the twelve months ended December 31, 2023 are considered to have had a payment default.
Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the ACL is adjusted by the same amount.
TDR Disclosures Prior to the Adoption of ASU 2022-02
The restructuring of a loan was considered a TDR if both (i) the borrower was experiencing financial difficulties and (ii) the creditor had granted a concession. Concessions may have included interest rate reductions or below market interest rates, principal forgiveness, extension of terms and other actions intended to minimize potential losses.
The vast majority of the Company’s TDRs modified during the years ended December 31, 2022 and 2021 related to interest rate reductions combined with extension of terms. The Company does not generally grant principal forgiveness.
The Company’s TDRs can be classified as either nonaccrual or accruing based on the loan’s payment status. The TDRs that are nonaccrual are reported within the nonaccrual loan totals presented previously.
The following tables present information related to loans modified in a TDR during periods as indicated.
| | | | | | | | | | | | | | | | | | | | |
| | For the year ended December 31, 2022 |
($ in thousands, except number of contracts) | | Number of Contracts | | Pre- Modification Restructured Balances | | Post- Modification Restructured Balances |
TDRs – Accruing | | | | | | |
Commercial and industrial | | 2 | | | $ | 143 | | | 143 | |
Construction, development & other land loans | | 1 | | | 67 | | | 67 | |
| | | | | | |
| | | | | | |
| | | | | | |
Residential 1-4 family real estate | | 2 | | | 75 | | | 78 | |
| | | | | | |
| | | | | | |
| | | | | | |
TDRs – Nonaccrual | | | | | | |
Commercial and industrial | | 5 | | | 744 | | | 744 | |
| | | | | | |
| | | | | | |
Commercial real estate - non owner occupied | | 1 | | | 72 | | | 72 | |
| | | | | | |
Residential 1-4 family real estate | | 1 | | | 36 | | | 36 | |
| | | | | | |
| | | | | | |
Total TDRs arising during period | | 12 | | | $ | 1,137 | | | 1,140 | |
| | | | | | | | | | | | | | | | | | | | |
| | For the year ended December 31, 2021 |
($ in thousands, except number of contracts) | | Number of Contracts | | Pre- Modification Restructured Balances | | Post- Modification Restructured Balances |
TDRs – Accruing | | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Residential 1-4 family real estate | | 1 | | | $ | 33 | | | 33 | |
| | | | | | |
| | | | | | |
| | | | | | |
TDRs – Nonaccrual | | | | | | |
Commercial and industrial | | 5 | | | 1,438 | | | 1,435 | |
Construction, development & other land loans | | 1 | | | 75 | | | 75 | |
Commercial real estate - owner occupied | | 3 | | | 553 | | | 553 | |
Commercial real estate - non owner occupied | | 1 | | | 1,176 | | | 1,176 | |
| | | | | | |
Residential 1-4 family real estate | | 1 | | | 263 | | | 263 | |
| | | | | | |
| | | | | | |
Total TDRs arising during period | | 12 | | | $ | 3,538 | | | 3,535 | |
The Company considered a TDR loan to have defaulted when it became 90 or more days delinquent under the modified terms, had been transferred to nonaccrual status, or had been transferred to foreclosed real estate. There were no accruing TDRs that were modified in the twelve months preceding December 31, 2022 and 2021 and that defaulted during the twelve months ended December 31, 2022 and 2021.
Concentration of Credit Risk
The Company’s loan portfolio is not concentrated in loans to any single borrower or to a relatively small number of borrowers. Additionally, management is not aware of any concentrations of loans to classes of borrowers or industries that would be similarly affected by economic conditions. Approximately 88% of the Company's loan portfolio is secured by real estate and is therefore susceptible to changes in real estate valuations.
Most of our business activity is with customers located within the markets where we have banking operations. While our exposure to credit risk is affected by changes in the economy within our markets, the risk is not significantly concentrated. The following table presents the total lending exposure for the counties with the largest percentage of our loan portfolio as of December 31, 2023 and 2022. No other market (as defined by county) had total loans outstanding in excess of 5% of the total portfolio at year end. | | | | | | | | | | | | | | |
| | Percentage of Loans Outstanding |
| | 2023 | | 2022 |
Wake County, North Carolina | | 10.1 | % | | 11.6 | % |
New Hanover County, North Carolina | | 8.1 | % | | 9.1 | % |
Mecklenburg County, North Carolina | | 7.6 | % | | 7.9 | % |
Buncombe County, North Carolina | | 5.3 | % | | 6.1 | % |
Guilford County, North Carolina | | 5.0 | % | | 5.0 | % |
In addition to monitoring potential concentrations of loans to particular borrowers or groups of borrowers, industries, and geographic regions, the Company monitors exposure to credit risk that could arise from potential concentrations of lending products and practices The Company has determined that there is no concentration of credit risk associated with its lending policies or practices.
Allowance for Unfunded Loan Commitments
In addition to the ACL on loans, the Company maintains an allowance for lending-related commitments such as unfunded loan commitments and letters of credit. The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for lending-related commitments on off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the ACL on loans, and are discussed in Note 1. The allowance for unfunded loan commitments of $11.4 million and $13.3 million at December 31, 2023 and December 31, 2022, respectively, were included in "Other liabilities" on the consolidated balance sheets.
The following table presents the balance and activity in the allowance for unfunded loan commitments for twelve months ended December 31, 2023 and December 31, 2022:
| | | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 | |
Beginning balance | | $ | 13,306 | | | $ | 13,506 | | |
Initial provision for credit losses on unfunded commitments acquired from GrandSouth | | 1,921 | | | — | | |
Charge-offs | | — | | | — | | |
Recoveries | | — | | | — | | |
Reversal of provision for unfunded commitments | | (3,858) | | | (200) | | |
Ending balance | | $ | 11,369 | | | $ | 13,306 | | |
Allowance for Credit Losses - Securities Held Maturity
The ACL for securities held to maturity was insignificant at December 31, 2023 and December 31, 2022.
Note 5. Premises and Equipment
Premises and equipment at December 31, 2023 and 2022 consisted of the following:
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Estimated Useful Lives | | 2023 | | 2022 |
Land | | | | $ | 52,443 | | | 45,363 | |
Buildings | | 15 to 40 years | | 127,985 | | | 114,884 | |
Furniture and equipment | | 5 to 10 years | | 35,214 | | | 31,920 | |
Vehicles | | 3 years | | 2,384 | | | 1,227 | |
Leasehold improvements | | 5 to 39 years | | 1,644 | | | 1,644 | |
Total cost | | | | 219,670 | | | 195,038 | |
Less accumulated depreciation and amortization | | | | (68,713) | | | (60,851) | |
Total premises and equipment | | | | $ | 150,957 | | | 134,187 | |
Depreciation expense amounted to $7.8 million, $6.9 million, and $6.2 million for the years ended December 31, 2023, 2022, and 2021, respectively, and is recorded in occupancy expense.
Note 6. Goodwill and Other Intangible Assets
The following is a summary of the gross carrying amount and accumulated amortization of amortizable intangible assets and the carrying amount of unamortizable intangible assets as of the periods presented.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 | | December 31, 2022 |
($ in thousands) | | Gross Carrying Amount | | Accumulated Amortization | | Net Amount | | Gross Carrying Amount | | Accumulated Amortization | | Net Amount |
Amortizable intangible assets: | | | | | | | | | | | | |
Customer lists | | $ | 2,700 | | | 2,167 | | | 533 | | | 2,700 | | | 1,847 | | | 853 | |
Core deposit intangibles | | 57,890 | | | 28,932 | | | 28,958 | | | 29,050 | | | 21,274 | | | 7,776 | |
Other | | 100 | | | 83 | | | 17 | | | 100 | | | 58 | | | 42 | |
Intangibles before servicing assets | | 60,690 | | | 31,182 | | | 29,508 | | | 31,850 | | | 23,179 | | | 8,671 | |
SBA servicing assets | | 13,966 | | | 10,616 | | | 3,350 | | | 13,264 | | | 9,260 | | | 4,004 | |
Total amortizable intangible assets | | $ | 74,656 | | | 41,798 | | | 32,858 | | | 45,114 | | | 32,439 | | | 12,675 | |
Unamortizable intangible assets: | | | | | | | | | | | | |
Goodwill | | $ | 478,750 | | | | | | | 364,263 | | | | | |
Customer lists are generally amortized over five years and core deposit intangibles are generally amortized over 10 years, both at an accelerated rate.
In connection with the GrandSouth acquisition on January 1, 2023, the Company recorded $28.8 million in core deposit intangibles.
Amortization expense of all other intangible assets, excluding the SBA servicing asset, totaled $8.0 million, $3.7 million, and $3.5 million for the years ended December 31, 2023, 2022 and 2021, respectively.
The portfolio of SBA loans serviced for others, which were not included in the accompanying consolidated balances sheets, was $349.3 million and $392.4 million, respectively, at December 31, 2023 and 2022. There were no other loans serviced for others in any year presented. During 2023, 2022 and 2021, the Company recorded $3.5 million, $3.4 million, and $3.9 million , respectively in SBA guaranteed servicing fee income. There was no impairment of SBA servicing assets at December 31, 2023 and $352 thousand as of December 31, 2022. Impairment charges or reversals are nominal in each year and are included with amortization expense in noninterest income as an offset to SBA servicing income.
A summary of the key assumptions used in the discounted cash flow method utilized to estimate the fair value of the SBA servicing asset were as follows:
| | | | | | | | | | | | | | |
| | December 31, 2023 | | December 31, 2022 |
Prepayment rate assumption: | | | | |
Weighted average | | 19.05% | | 15.58% |
Range | | 9.27% - 33.14% | | 7.29% - 32.38% |
Discount rate: | | | | |
Weighted average | | 16.36% | | 22.14% |
Range | | 11.19% - 22.51% | | 14.44% - 31.29% |
Servicing cost | | 0.40% | | 0.40% |
The following table presents the changes in the SBA servicing assets for each period indicated.
| | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 |
Beginning balance, net | | $ | 4,004 | | | 5,472 | |
Add: New servicing assets | | 702 | | | 1,332 | |
Less: Amortization expense and impairment charges | | (1,356) | | | (2,800) | |
Ending balance, net | | $ | 3,350 | | | 4,004 | |
Goodwill is evaluated for impairment on at least an annual basis, with the annual evaluation occurring as of October 31st of each year. Goodwill is also evaluated for impairment any time there is a triggering event indicating that impairment may have occurred. No triggering events were identified during 2023 or 2022, and therefore, the Company did not perform interim impairment evaluations in either of those years. Each of the Company's goodwill impairment evaluations for the periods presented, including the most recent, which occurred in the fourth quarter of 2023, indicated that there was no goodwill impairment.
The following table presents the changes in carrying amounts of goodwill:
| | | | | | | | |
($ in thousands) | | Total Goodwill |
Balance at December 31, 2021 | | $ | 364,263 | |
Net activity during 2022 | | — | |
Balance at December 31, 2022 | | 364,263 | |
Additions from acquisition of GrandSouth | | 114,487 | |
Balance at December 31, 2023 | | $ | 478,750 | |
The following table presents the estimated amortization expense schedule related to acquisition-related amortizable intangible assets, excluding the SBA servicing assets. These amounts will be recorded as "Intangibles amortization expense" within the noninterest expense section of the consolidated statements of income. These estimates are subject to change in future periods to the extent management determines it is necessary to make adjustments to the carrying value or estimated useful lives of amortized intangible assets.
| | | | | | | | |
($ in thousands) | | Estimated Amortization Expense |
2024 | | $ | 6,604 | |
2025 | | 5,672 | |
2026 | | 4,704 | |
2027 | | 3,951 | |
2028 | | 3,197 | |
Thereafter | | 5,380 | |
Total | | $ | 29,508 | |
Note 7. Income Taxes
The components of income tax expense (benefit) for the years ended December 31, 2023, 2022, and 2021 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Current | - Federal | | $ | 24,750 | | | 35,616 | | | 25,742 | |
| - State | | 3,857 | | | 4,477 | | | 3,733 | |
Deferred | - Federal | | (481) | | | (1,658) | | | (4,247) | |
| - State | | (301) | | | (152) | | | (553) | |
Total | | $ | 27,825 | | | 38,283 | | | 24,675 | |
The following is a reconciliation of federal income tax expense at the statutory rate of 21% at December 31, 2023, December 31, 2022, and December 31, 2021, to the income tax provision reported in the financial statements.
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Tax provision at statutory rate | | $ | 27,711 | | | 38,896 | | | 25,266 | |
Increase (decrease) in income taxes resulting from: | | | | | | |
Tax-exempt interest income | | (2,175) | | | (1,976) | | | (1,589) | |
Low income housing and other tax credits | | (630) | | | (669) | | | (1,229) | |
Bank-owned life insurance income | | (920) | | | (1,511) | | | (589) | |
Non-deductible interest expense | | 241 | | | 26 | | | 14 | |
State income taxes, net of federal benefit | | 2,809 | | | 3,369 | | | 2,472 | |
Nondeductible merger expenses | | 489 | | | 107 | | | 242 | |
Change in valuation allowance | | (13) | | | (20) | | | (10) | |
Nondeductible compensation | | 274 | | | 97 | | | 27 | |
Other, net | | 39 | | | (36) | | | 71 | |
Total | | $ | 27,825 | | | 38,283 | | | 24,675 | |
The sources and tax effects of temporary differences that give rise to significant portions of the deferred tax assets, which are included in Other Assets on the consolidated balance sheets are as follows at December 31, 2023 and 2022:
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Deferred tax assets: | | | | |
Allowance for credit losses on loans | | $ | 25,431 | | | 20,900 | |
Allowance for credit losses on unfunded commitments | | 2,632 | | | 3,057 | |
Excess book over tax pension plan cost | | 403 | | | 365 | |
Deferred compensation | | 1,453 | | | 638 | |
Federal & state net operating loss and tax credit carryforwards | | 188 | | | 197 | |
Accruals, book versus tax | | 3,462 | | | 4,404 | |
Pension | | 23 | | | — | |
Unrealized losses on securities available for sale | | 92,767 | | | 102,046 | |
Foreclosed real estate | | — | | | 3 | |
Basis differences in assets acquired in FDIC transactions | | 46 | | | — | |
Purchase accounting adjustments | | 4,691 | | | 2,982 | |
Equity compensation | | 1,524 | | | 768 | |
Partnership investments | | 773 | | | 652 | |
Leases | | 178 | | | 151 | |
SBA servicing asset | | 31 | | | 77 | |
| | | | |
Gross deferred tax assets | | 133,602 | | | 136,240 | |
Less: Valuation allowance | | (17) | | | (30) | |
Net deferred tax assets | | 133,585 | | | 136,210 | |
Deferred tax liabilities: | | | | |
Loan fees | | (2,952) | | | (3,102) | |
Depreciable basis of fixed assets | | (7,070) | | | (5,493) | |
Amortizable basis of intangible assets | | (15,523) | | | (10,047) | |
Basis differences in assets acquired in FDIC transactions | | — | | | (108) | |
Trust preferred securities | | (388) | | | (416) | |
Pension | | — | | | (12) | |
Gross deferred tax liabilities | | (25,933) | | | (19,178) | |
Net deferred tax asset | | $ | 107,652 | | | 117,032 | |
The valuation allowances for 2023 and 2022 related to state net operating loss carryforwards. The realization of the remaining net deferred tax assets is determined to be more likely than not. The Company had no significant uncertain tax positions, and thus no reserve for uncertain tax positions has been recorded. Additionally, the Company determined that it has no material unrecognized tax benefits that if recognized would affect the effective tax rate. The Company’s general policy is to record tax penalties and interest as a component of “other operating expenses.”
The Company is subject to routine audits of its tax returns by the Internal Revenue Service and various state taxing authorities. The Company’s tax returns are subject to income tax audit by federal and state agencies beginning with the year 2020. There are no indications of any material adjustments relating to any examination currently being conducted by any taxing authority.
Retained earnings at December 31, 2023 and 2022 included approximately $6.9 million representing pre-1988 tax bad debt reserve base year amounts for which no deferred income tax liability has been provided since these reserves are not expected to reverse or may never reverse. Circumstances that would require an accrual of a portion or all of this unrecorded tax liability are a reduction in qualifying loan levels relative to the end of 1987, failure to meet the definition of a bank, dividend payments in excess of accumulated tax earnings and profits, or other distributions in dissolution, liquidation or redemption of the Bank’s stock.
Note 8. Deposits
The following table lists the composition of the deposit portfolio as of the end of the respective years.
| | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 |
Noninterest-bearing checking accounts | | $ | 3,379,876 | | | 3,566,003 | |
Interest-bearing checking accounts | | 1,411,142 | | | 1,514,166 | |
Money market accounts | | 3,653,506 | | | 2,416,146 | |
Savings accounts | | 608,380 | | | 728,641 | |
Other time deposits | | 610,887 | | | 464,343 | |
Time deposits >$250,000 | | 355,209 | | | 276,319 | |
Total customer deposits | | 10,019,000 | | | 8,965,618 | |
Brokered Deposits - time deposits | | 12,599 | | | 261,911 | |
Total deposits | | $ | 10,031,599 | | | 9,227,529 | |
At December 31, 2023, the scheduled maturities of time deposits were as follows:
| | | | | | | | |
($ in thousands) | | |
2024 | | $ | 901,211 | |
2025 | | 41,579 | |
2026 | | 21,160 | |
2027 | | 9,175 | |
2028 | | 4,727 | |
Thereafter | | 843 | |
| | $ | 978,695 | |
Deposits received from executive officers and directors and their associates totaled approximately $4.6 million and $2.0 million at December 31, 2023 and 2022, respectively.
Deposit overdrafts of approximately $1.1 million and $0.8 million at December 31, 2023 and 2022 are included within "Loans" on the consolidated balance sheets.
As of December 31, 2023 and 2022, the Company held $355.2 million and $276.3 million, respectively, in time deposits of more than $250,000 (which was the FDIC insurance limit for insured deposits as of December 31, 2023). Brokered deposits were $12.6 million and $261.9 million at December 31, 2023 and 2022, respectively. Total reciprocal deposits through the Certificate of Deposit Account Registry Services ("CDARS") and Insured Cash Sweep ("ICS") were $26.6 million and $10.3 million at December 31, 2023 and 2022, respectively.
As of December 31, 2023, the estimated insured deposits totaled $6.3 billion or 63.3% of total deposits, while approximately $3.7 billion of the Company's total deposits were uninsured deposits. In addition to insured deposits, there were deposits with a balance totaling $820.9 million at December 31, 2023 which were collateralized by investment securities such that approximately 71.5% of our total deposits were insured or collateralized at that date.
The Company’s deposit portfolio is not concentrated in deposits to any single customer or to a relatively small number of customers. Additionally, management is not aware of any concentrations of deposits to classes of customers or industries that would be similarly affected by economic conditions. The following table presents the counties with the largest share of our deposit base as of December 31, 2023 and 2022. No other market area (as defined by county) comprises more than 5% of our deposit base at the dates presented.
| | | | | | | | | | | | | | |
| | Percentage of Total Deposits |
| | 2023 | | 2022 |
Moore County, North Carolina | | 10.8 | % | | 10.9 | % |
Buncombe County, North Carolina | | 7.2 | % | | 8.3 | % |
Guilford County, North Carolina | | 5.0 | % | | 6.0 | % |
Note 9. Borrowings and Borrowings Availability
The following tables presents information regarding the Company’s outstanding borrowings at December 31, 2023 (dollars are in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Description | | Due Date | | Call Feature | | Balance at December 31, 2023 | | Interest Rate |
FHLB Principal Reducing Credit | | 6/26/2028 | | None | | $ | 203 | | | 0.25% fixed |
FHLB Principal Reducing Credit | | 7/17/2028 | | None | | 31 | | | 0.00% fixed |
FHLB Principal Reducing Credit | | 8/18/2028 | | None | | 151 | | | 1.00% fixed |
FHLB Principal Reducing Credit | | 8/22/2028 | | None | | 151 | | | 1.00% fixed |
FHLB Principal Reducing Credit | | 12/20/2028 | | None | | 315 | | | 0.50% fixed |
FHLB Fixed Rate Credit | | 1/16/2024 | | None | | 80,000 | | | 5.59% fixed |
FHLB Fixed Rate Credit | | 2/27/2024 | | None | | 100,000 | | | 5.61% fixed |
FHLB Fixed Rate Credit | | 3/20/2024 | | None | | 100,000 | | | 5.61% fixed |
FRB Bank Term Funding Program | | 12/20/2024 | | None | | 224,000 | | | 4.85% fixed |
FRB Bank Term Funding Program | | 12/27/2024 | | None | | 25,000 | | | 4.83% fixed |
Trust Preferred Securities | | 1/23/2034 | | Quarterly by Company beginning 1/23/2009 | | 10,310 | | | 8.30% at 12/31/23 adjustable rate 3 month CME Term SOFR + 2.91% |
Trust Preferred Securities | | 1/23/2034 | | Quarterly by Company beginning 1/23/2009 | | 10,310 | | | 8.40% at 12/31/23 adjustable rate 3 month CME Term SOFR + 3.01% |
Trust Preferred Securities | | 9/20/2034 | | Quarterly by Company beginning 9/20/2009 | | 12,372 | | | 7.78% at 12/31/23 adjustable rate 3 month CME Term SOFR + 2.41% |
Trust Preferred Securities | | 1/7/2035 | | Quarterly by Company beginning 1/7/2010 | | 10,310 | | | 7.66% at 12/31/23 adjustable rate 3 month CME Term SOFR +2.00% |
Trust Preferred Securities | | 6/15/2036 | | Quarterly by Company beginning 6/15/2011 | | 25,774 | | | 7.04% at 12/31/23 adjustable rate 3 month CME Term SOFR + 1.65% |
Trust Preferred Securities | | 6/23/2036 | | Quarterly by Company beginning 6/23/2011 | | 8,248 | | | 7.47% at 12/31/23 adjustable rate 3 month CME Term SOFR + 2.11% |
Subordinated Debentures | | 11/30/2028 | | Continuous by Company beginning 11/30/2023 | | 10,000 | | | 9.09% at 12/31/23 adjustable rate 3 month CME Term SOFR + 3.69% |
Subordinated Debentures | | 11/15/2030 | | Continuous by Company beginning 11/15/2025 | | 18,000 | | | 4.38% fixed |
Total borrowings / weighted average rate as of December 31, 2023 | | 635,175 | | | 5.57% |
Unamortized discount on acquired borrowings | | | | (5,017) | | | |
Total borrowings | | | | | | $ | 630,158 | | | |
The following table presents information regarding the Company’s outstanding borrowings at December 31, 2022 (dollars are in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Description | | Due date | | Call Feature | | Balance at December 31, 2022 | | Interest Rate |
FHLB Principal Reducing Credit | | 7/24/2023 | | None | | $ | 32 | | | 1.00% fixed |
FHLB Principal Reducing Credit | | 12/22/2023 | | None | | 912 | | | 1.25% fixed |
FHLB Principal Reducing Credit | | 6/26/2028 | | None | | 214 | | | 0.25% fixed |
FHLB Principal Reducing Credit | | 7/17/2028 | | None | | 38 | | | 0.00% fixed |
FHLB Principal Reducing Credit | | 8/18/2028 | | None | | 158 | | | 1.00% fixed |
FHLB Principal Reducing Credit | | 8/22/2028 | | None | | 159 | | | 1.00% fixed |
FHLB Principal Reducing Credit | | 12/20/2028 | | None | | 329 | | | 0.50% fixed |
FHLB Fixed Rate Credit | | 1/9/2023 | | None | | 50,000 | | | 4.15% fixed |
FHLB Fixed Rate Credit | | 2/1/2023 | | None | | 80,000 | | | 4.25% fixed |
FHLB Fixed Rate Credit | | 2/9/2023 | | None | | 50,000 | | | 4.35% fixed |
FHLB Daily Rate Credit | | 8/23/2023 | | None | | 40,000 | | | 4.57% fixed |
Trust Preferred Securities | | 1/23/2034 | | Quarterly by Company beginning 1/23/2009 | | 10,310 | | | 7.06% at 12/31/22 adjustable rate 3 month LIBOR +2.65% |
Trust Preferred Securities | | 1/23/2034 | | Quarterly by Company beginning 1/23/2009 | | 10,310 | | | 7.16% at 12/31/22 adjustable rate 3 month LIBOR +2.75% |
Trust Preferred Securities | | 9/20/2034 | | Quarterly by Company beginning 9/20/2009 | | 12,372 | | | 6.90% at 12/31/22 adjustable rate 3 month LIBOR + 2.15% |
Trust Preferred Securities | | 1/7/2035 | | Quarterly by Company beginning 1/7/2010 | | 10,310 | | | 6.08% at 12/31/22 adjustable rate 3 month LIBOR + 2.00% |
Trust Preferred Securities | | 6/15/2036 | | Quarterly by Company beginning 6/15/2011 | | 25,774 | | | 6.16% at 12/31/22 adjustable rate 3 month LIBOR + 1.39% |
Total borrowings / weighted average rate as of December 31, 2022 | | 290,918 | | | 4.82% |
Unamortized discount on acquired borrowings | | (3,411) | | | |
Total borrowings | | | | | | $ | 287,507 | | | |
All outstanding FHLB and FRB borrowings may be accelerated immediately by the FHLB and FRB, respectively, in certain circumstances, including material adverse changes in the condition of the Company or if the Company’s qualifying collateral amounts to less than that required under the terms of the borrowing agreement.
In the above tables, at December 31, 2023, short-term borrowings (original maturity terms of less than twelve months) totaled $529.0 million and had a weighted average interest rate of 5.25%. At December 31, 2022, short-term borrowings totaled $220.9 million and had a weighted average interest rate of 4.30% .
Trust Preferred Securities in the above tables are borrowings structured as trust preferred capital securities which were issued by various unconsolidated subsidiaries of the Company as discussed in Note 1. These unsecured debt securities qualify as Tier I capital for capital adequacy requirements.
The Subordinated Debentures in the tables above are borrowings issued by GrandSouth and acquired by the Company on January 1, 2023. These unsecured debt securities qualify as Tier II capital for capital adequacy requirements.
At December 31, 2023, the Company had several sources of readily available borrowing capacity:
•A $1.3 billion line of credit with the FHLB that can be structured as either short-term or long-term borrowings, depending on the particular funding or liquidity needs. As of December 31, 2023, the line of credit is secured by a blanket lien on portions of the Company's real estate loan portfolio totaling approximately $2.3 billion and the Company's FHLB stock totaling $21.7 million. $280.9 million was outstanding on the line of credit at December 31, 2023 and $221.8 million was outstanding at December 31, 2022;
•A total of $265.0 million federal funds lines of credit with correspondent banks which allow the Company to purchase federal funds on an overnight, unsecured basis. None was outstanding at December 31, 2023 or 2022;
•A $294.1 million line of credit through the Federal Reserve's Bank Term Funding Program, secured by specific investment securities, with $249.0 million outstanding at December 31, 2023; and
•An approximately $561.6 million line of credit through the Federal Reserve's discount window borrowing program, which was secured at December 31, 2023 by a blanket lien on a portion of the Company’s commercial and consumer loan portfolios (excluding real estate collateral) totaling approximately$330.9 million and specific investment securities with a carrying value of $710.2 million. None was outstanding at December 31, 2023 or 2022, respectively.
At December 31, 2023, the contractual maturities of borrowings were as follows for the years ending:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | FHLB Principal Reducing Credit | | FHLB Fixed Rate Credit | | FRB Bank Term Funding Program | | Trust Preferred Securities | | Subordinated Debentures | | Total |
2024 | $ | — | | | 280,000 | | | 249,000 | | | — | | | — | | | 529,000 | |
2025 | — | | | — | | | — | | | — | | | — | | | — | |
2026 | — | | | — | | | — | | | — | | | — | | | — | |
2027 | — | | | — | | | — | | | — | | | — | | | — | |
2028 | 851 | | | — | | | — | | | — | | | 10,000 | | | 10,851 | |
Thereafter | — | | | — | | | — | | | 77,324 | | | 18,000 | | | 95,324 | |
Total | $ | 851 | | | 280,000 | | | 249,000 | | | 77,324 | | | 28,000 | | | 635,175 | |
Unamortized discount on acquired borrowings | | | | | | | (5,017) | |
Total borrowings | | | | | | | | | 630,158 | |
Note 10. Leases
The Company enters into leases in the normal course of business. As of December 31, 2023, the Company leased 17 branch offices for which the land and buildings are leased and ten branch offices for which the land is leased but the building is owned. The Company also leases office space for several operational departments. All of the Company’s leases are operating leases and the lease agreements have maturity dates ranging from January 2024 through May 2076, some of which include options for multiple five- and ten-year extensions. The Company includes lease extension options in the lease term if, after considering relevant economic, market, and strategic factors, it is reasonably certain the Company will exercise the option. The weighted average remaining life of the lease term for these leases was 19.8 years as of December 31, 2023 and 19.6 years as of December 31, 2022. Certain of the Company's lease agreements include variable lease payments based on changes in inflation, with the impact of that factor being insignificant to the Company's total lease expense. As permitted by applicable accounting standards, the Company has elected not to recognize leases with original lease terms of 12 months or less (short-term leases) on the Company's consolidated balance sheets. The short-term lease cost for each period presented was insignificant.
Leases are classified as either operating or finance leases at the lease commencement date, and as previously noted, all of the Company's leases have been determined to be operating leases. Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term. Right-of-use assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term.
The Company uses its incremental borrowing rate, based on for a fully collateralized loan with a maturity similar to the lease term, at lease commencement to calculate the present value of lease payments when the rate implicit in the lease is not known. The weighted average discount rate for leases was 3.19% and 2.97% as of December 31, 2023 and 2022, respectively.
The right-of-use assets and lease liabilities were $17.1 million and $17.8 million as of December 31, 2023, respectively, and were $18.7 million and $19.4 million as of December 31, 2022, respectively.
Total operating lease expense charged to operations under all operating lease agreements was $3.1 million in 2023, $2.9 million in 2022, and $2.6 million in 2021. These expenses are recorded within noninterest expense in the "Equipment related expenses" line on the consolidated statements of income.
Future undiscounted lease payments for operating leases with initial terms of one year or more as of December 31, 2023 for each of the five calendar years ending December 31, 2028 are as follows:
| | | | | | | | |
($ in thousands) | | |
2024 | | $ | 2,446 | |
2025 | | 1,914 | |
2026 | | 1,633 | |
2027 | | 1,359 | |
2028 | | 1,267 | |
Thereafter | | 17,222 | |
Total undiscounted lease payments | | 25,841 | |
Less effect of discounting | | (8,008) | |
Present value of estimated lease payments (lease liability) | | $ | 17,833 | |
Note 11. Employee Benefit Plans
401(k) Plan
The Company sponsors a retirement savings plan pursuant to Section 401(k) of the Internal Revenue Code ("IRC"). New employees who have met the age requirement are automatically enrolled in the plan at a 6% deferral rate. The automatic deferral can be modified by the employee at any time. An eligible employee may contribute up to 15% of annual salary to the plan, not to exceed IRC limits. For each of the years ended December 31, 2023, 2022, and 2021, the Company matched 100% of the employee’s contribution up to 6%. The Company’s matching contribution expense was $6.1 million, $4.9 million, and $4.3 million for the years ended December 31, 2023, 2022, and 2021, respectively. Although discretionary contributions by the Company are permitted by the plan, the Company did not make any such contributions in the years presented. The Company’s matching and discretionary contributions are made according to the same investment elections each participant has established for their deferral contributions.
Pension Plan
Historically, the Company offered a noncontributory defined benefit retirement plan (the “Pension Plan”) that qualified under Section 401(a) of the IRC. The Pension Plan provided for a monthly payment, at normal retirement age of 65, equal to one-twelfth of the sum of (i) 0.75% of Final Average Annual Compensation (five highest consecutive calendar years’ earnings out of the last ten years of employment) multiplied by the employee’s years of service not in excess of 40 years, and (ii) 0.65% of Final Average Annual Compensation in excess of the average social security wage base multiplied by years of service not in excess of 35 years. Benefits were fully vested after five years of service. Effective December 31, 2012, the Company froze the Pension Plan for all participants and has not made any contributions to the Pension Plan in any year presented.
In March 2023, the Company’s Board of Directors (the "Board") approved a resolution to terminate the Pension Plan. During the second quarter of 2023, the Company commenced the Pension Plan termination process and on July 31, 2023, the Pension Plan was amended to terminate it as of that date. During the fourth quarter of 2023, the Pension Plan settled benefits through lump-sum payments of approximately $9.2 million to eligible participants electing that option and purchased annuity contracts from One America (the "Insurer") which irrevocably transferred to the Insurer approximately $19.5 million of the Pension Plan's obligations and related assets, thereby reducing the Pension Plan's obligations at December 31, 2023 to zero. The Insurer will administer all future payments to remaining participants of the Pension Plan. The Pension Plan's net funded position was sufficient to cover the lump sum payments and the purchase of the annuity contract, settling all benefit obligations with no additional funding required. As a result of this transaction, the Company recognized a one-time, non-cash pension settlement charge of $1.0 million. After the settlement of the benefit obligations and payment of expenses, the Company had excess assets in the Pension Plan of approximately $2.5 million. The Company has elected to utilize the remaining surplus
after payment of final administrative expenses for future contributions under the Company’s 401(k) plan. The assets will be held in the Pension Plan trust account until the contributions are made and are included in "Other assets" on the consolidated balance sheets.
Prior to the termination of the Pension Plan, the investment objective was to ensure that there were sufficient assets to fund regular pension benefits payable to employees over the long-term life of the plan. Plan assets were allocated in a manner to closely duration-match the actuarial projected cash flows of the plan liabilities. In 2018, the Pension Plan adopted a liability-driven investment strategy to help meet the objectives. This strategy employed a structured fixed-income portfolio designed to reduce volatility in the Pension Plan’s future funding requirements and funding status. This was accomplished by using a blend of high quality corporate and government fixed-income securities, with both intermediate and long-term durations.
The following table reconciles the beginning and ending balances of the Pension Plan’s benefit obligation, as computed by the Company with assistance from its independent actuarial consultants, and its plan assets, with the difference between the two amounts representing the funded status of the Pension Plan as of the end of the respective year.
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Change in benefit obligation | | | | | | |
Benefit obligation at beginning of year | | $ | 30,611 | | | 41,657 | | | 44,750 | |
Service cost | | — | | | — | | | — | |
Interest cost | | 1,451 | | | 1,043 | | | 981 | |
Actuarial gain | | (1,470) | | | (10,286) | | | (2,041) | |
Benefits paid, including lump sums | | (11,135) | | | (1,803) | | | (2,033) | |
Transfer to insurer | | (19,457) | | | — | | | — | |
Accumulated benefit obligation at end of year | | — | | | 30,611 | | | 41,657 | |
Change in plan assets | | | | | | |
Plan assets at beginning of year | | 33,655 | | | 44,904 | | | 48,167 | |
Actual return on plan assets | | (547) | | | (9,446) | | | (1,230) | |
Employer contributions | | — | | | — | | | — | |
Benefits paid, including lump sums | | (11,135) | | | (1,803) | | | (2,033) | |
Transfer to insurer | | (19,457) | | | — | | | — | |
Plan assets at end of year | | 2,517 | | | 33,655 | | | 44,904 | |
| | | | | | |
Funded status at end of year (1) | | $ | 2,517 | | | 3,044 | | | 3,247 | |
(1) - As of December 31, 2023, the Pension Plan was terminated and surplus assets were held in the Pension Plan's trust account until deployed as contributions to the Company's 401(k) Plan in 2024 and 2025. |
The following table presents information regarding the amounts recognized in accumulated other comprehensive income (loss) (“AOCI”) at December 31, 2023 and 2022, as it relates to the Pension Plan.
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Net actuarial loss | | $ | — | | | (1,497) | |
Prior service cost | | — | | | — | |
Amount recognized in AOCI before tax effect | | — | | | (1,497) | |
Tax benefit | | — | | | 344 | |
Net amount recognized as decrease to AOCI | | $ | — | | | (1,153) | |
The following table reconciles the beginning and ending balances of AOCI at December 31, 2023 and 2022, as it relates to the Pension Plan:
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Accumulated other comprehensive loss at beginning of fiscal year | | $ | (1,153) | | | (1,110) | |
Net loss arising during period | | (693) | | | (312) | |
Recognition of net actuarial loss due to plan settlement | | 998 | | | — | |
Amortization of net unrecognized actuarial loss | | 1,192 | | | 256 | |
Tax (benefit) expense of changes during the year, net | | (344) | | | 13 | |
Accumulated other comprehensive loss at end of fiscal year | | $ | — | | | (1,153) | |
The following table reconciles the beginning and ending balances of the prepaid pension cost related to the Pension Plan for the periods presented. As noted above, there are no remaining obligations of the Pension Plan and assets at December 31, 2023 represent the surplus cash held in the Pension Plan's trust account for contributions to be made to the Company's 401(k) plan during 2024 and 2025.
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Prepaid pension cost as of beginning of fiscal year | | $ | 4,542 | | | 4,689 | |
Net periodic pension cost for fiscal year | | (2,025) | | | (147) | |
Actual employer contributions | | — | | | — | |
Prepaid pension asset as of end of fiscal year | | $ | 2,517 | | | 4,542 | |
Net pension cost for the Pension Plan included the following components for the years ended December 31, 2023, 2022, and 2021:
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Service cost – benefits earned during the period | | $ | — | | | — | | | — | |
Interest cost on projected benefit obligation | | 1,451 | | | 1,043 | | | 981 | |
Expected return on plan assets | | (1,616) | | | (1,152) | | | (1,059) | |
Net amortization and deferral | | 1,192 | | | 256 | | | 577 | |
Recognized settlement loss | | 998 | | | — | | | — | |
Net periodic pension cost | | $ | 2,025 | | | 147 | | | 499 | |
The components of net periodic benefit cost other than the service cost component are included in the line item "Other operating expenses" in the consolidated statements of income.
The following assumptions were used in determining the actuarial information for the Pension Plan for the years ended December 31, 2023, 2022, and 2021:
| | | | | | | | | | | | | | | | | | | | |
| | 2023 | | 2022 | | 2021 |
Discount rate used to determine net periodic pension cost | | 4.94% | | 2.62% | | 2.24% |
Expected long-term rate of return on assets | | 4.94% | | 2.62% | | 2.24% |
Discount rate used to calculate end of year liability disclosures (1) | | n/a | | 4.94% | | 2.62% |
(1) - As of December 31, 2023, there were no Pension Plan obligations or liabilities. |
The Company’s discount rate policy for the Pension Plan is based on a calculation of the Company’s expected pension payments, with those payments discounted using the FTSE yield curve (formerly called the Citigroup Pension Index yield curve) that matches the specific expected cash flows of the Pension Plan.
As noted above, the remaining assets in the Pension Plan's trust account at December 31, 2023 represent the surplus cash held for contributions to be made to the Company's 401(k) plan during 2024 and 2025. The cash balance is held in an interest-bearing money market accounts and is considered a Level 1 fair value asset.
The Pension Plan assets at December 31, 2022 included $194.0 thousand of cash and cash equivalents which consisted of interest-bearing money market accounts and is considered a Level 1 fair value asset. The Pension Plans' Level 2 assets totaled $33.5 million and consisted of fixed income commingled funds that primarily include investments in U.S. government securities and corporate bonds. The commingled funds are valued at the net asset value ("NAV") for the units in the fund. The NAV, as provided by the Trustee, is used as practical expedient to estimate fair value. The NAV is based on the fair value of the underlying investments held by the fund.
Supplemental Executive Retirement Plan
Historically, the Company sponsored a Supplemental Executive Retirement Plan (the “SERP”) for the benefit of certain senior management executives of the Company. The purpose of the SERP was to provide additional monthly pension benefits to ensure that each such senior management executive would receive lifetime monthly pension benefits equal to 3% of his or her final average compensation multiplied by his or her years of service (maximum of 20 years) to the Company or its subsidiaries, subject to a maximum of 60% of his or her final average compensation. The amount of a participant’s monthly SERP benefit is reduced by (i) the amount payable under the Company’s Pension Plan (described above), and (ii) 50% of the participant’s primary social security benefit. Final average compensation means the average of the five highest consecutive calendar years of earnings during the last ten years of service prior to termination of employment. The SERP is an unfunded plan. Payments are made from the general assets of the Company. Effective December 31, 2012, the Company froze the SERP to all participants.
The following table reconciles the beginning and ending balances of the SERP’s benefit obligation, as computed by the Company’s independent actuarial consultants:
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Change in benefit obligation | | | | | | |
Benefit obligation at beginning of year | | $ | 3,521 | | | 4,660 | | | 5,982 | |
Service cost | | — | | | — | | | — | |
Interest cost | | 158 | | | 112 | | | 119 | |
Actuarial gain | | (86) | | | (1,006) | | | (1,119) | |
Benefits paid | | (241) | | | (245) | | | (322) | |
Accumulated benefit obligation at end of year | | 3,352 | | | 3,521 | | | 4,660 | |
Plan assets | | — | | | — | | | — | |
Funded status at end of year | | $ | (3,352) | | | (3,521) | | | (4,660) | |
The accumulated benefit obligation presented above is included in "Other liabilities" in the consolidated balance sheets at December 31, 2023 and 2022.
The following table presents information regarding the amounts recognized in AOCI at December 31, 2023 and 2022, as it relates to the SERP:
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Net (loss) gain | | $ | (100) | | | 1,551 | |
Prior service cost | | — | | | — | |
Amount recognized in AOCI before tax effect | | (100) | | | 1,551 | |
Tax benefit (expense) | | 23 | | | (356) | |
Net amount recognized as (decrease) increase to AOCI | | $ | (77) | | | 1,195 | |
The following table reconciles the beginning and ending balances of AOCI at December 31, 2023 and 2022, as it relates to the SERP:
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Accumulated other comprehensive income at beginning of fiscal year | | $ | 1,195 | | | 838 | |
Net gain arising during period | | 86 | | | 1,007 | |
Prior service cost | | — | | | — | |
Amortization of unrecognized actuarial loss | | (1,737) | | | (544) | |
| | | | |
Tax benefit (expense) related to changes during the year, net | | 379 | | | (106) | |
Accumulated other comprehensive (loss) income at end of fiscal year | | $ | (77) | | | 1,195 | |
The following table reconciles the beginning and ending balances of the prepaid pension cost related to the SERP:
| | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 |
Accrued liability as of beginning of fiscal year | | $ | (5,071) | | | (5,748) | |
Net periodic pension cost for fiscal year | | 1,579 | | | 432 | |
Benefits paid | | 241 | | | 245 | |
Accrued liability as of end of fiscal year | | $ | (3,251) | | | (5,071) | |
Net pension cost for the SERP included the following components for the years ended December 31, 2023, 2022, and 2021:
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Service cost – benefits earned during the period | | $ | — | | | — | | | — | |
Interest cost on projected benefit obligation | | 158 | | | 112 | | | 119 | |
Amortization of net actuarial (loss) gain | | (1,737) | | | (544) | | | 15 | |
Net periodic pension cost | | $ | (1,579) | | | (432) | | | 134 | |
The components of net periodic benefit cost other than the service cost component are included in the line item "Other operating expenses" in the consolidated statements of income.
The following table is an estimate of the benefits that will be paid in accordance with the SERP for each of the five calendar years ending December 31, 2027 and thereafter:
| | | | | | | | |
($ in thousands) | | Estimated benefit payments |
2024 | | $ | 240 | |
2025 | | 278 | |
2026 | | 280 | |
2027 | | 298 | |
2028 | | 288 | |
2029-2033 | | 1,322 | |
The following assumptions were used in determining the actuarial information for the SERP for the years ended December 31, 2023, 2022, and 2021:
| | | | | | | | | | | | | | | | | | | | |
| | 2023 | | 2022 | | 2021 |
Discount rate used to determine net periodic pension cost | | 4.90 | % | | 2.48 | % | | 2.04 | % |
Discount rate used to calculate end of year liability disclosures | | 4.68 | % | | 4.90 | % | | 2.48 | % |
The Company’s discount rate policy for the SERP is to use the FTSE yield curve that matches the expected cash flows of the SERP.
Note 12. Commitments and Contingencies
In the normal course of business, there are various outstanding commitments to extend credit that are not reflected in the financial statements. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment. Commitments may expire without being used. The following table presents the Company’s outstanding loan commitments, including credit cards, at December 31, 2023 and December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 | | December 31, 2022 |
($ in thousands) | | Fixed Rate | | Variable Rate | | Total | | Fixed Rate | | Variable Rate | | Total |
Loan commitments | | $ | 442,916 | | | 179,934 | | | 622,850 | | | 681,486 | | | 211,071 | | | 892,557 | |
Unused lines of credit | | 407,521 | | | 1,417,250 | | | 1,824,771 | | | 273,244 | | | 1,194,575 | | | 1,467,819 | |
Total | | $ | 850,437 | | | 1,597,184 | | | 2,447,621 | | | 954,730 | | | 1,405,646 | | | 2,360,376 | |
In addition to loan commitments, at December 31, 2023 and 2022, the Company had $20.6 million and $20.2 million, respectively, in standby letters of credit outstanding. The Company has no carrying amount for these standby letters of credit at either of those dates. The nature of the standby letters of credit is a stand-alone
obligation made on behalf of the Company’s customers to suppliers of the customers to guarantee payments owed to the supplier by the customer. The standby letters of credit are generally for terms for one year, at which time they may be renewed for another year if both parties agree.
The Company maintains an allowance for unfunded loan commitments which is included in "Other liabilities" in the consolidated balance sheets. The allowance for unfunded loan commitments is determined as part of the quarterly ACL analysis.
The Company also periodically invests in limited partnerships and LLCs primarily for the purposes of fulfilling CRA requirements and obtaining tax credits. As of December 31, 2023, the Company had a remaining funding commitments of $26.3 million related to these investments.
The Company, in the normal course of business, may be subject to various pending and threatened lawsuits in which claims for monetary damages are asserted. The Company is not involved in any legal proceedings which, in management’s opinion, could have a material effect on the consolidated financial position of the Company.
Note 13. Derivatives and Hedging Activities
In the normal course of business, the Company is exposed to certain risk arising from both its business operations and economic conditions. As an element of its risk management strategies, the Company may enter into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. To accommodate customers, the Company may enter into interest rate swaps with certain commercial loan customers, with offsetting positions to dealers under a back-to-back swap program.
At December 31, 2023, the Company's derivative financial instruments consist entirely of customer back-to-back interest rate swaps which are not designated as hedges. Under this program, the Company executes interest rate swaps with commercial banking customers to facilitate their risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program are not designated as hedging instruments, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
The Company's derivative instruments are carried at fair value and included in "Other assets" for derivatives with positive fair values and "Other liabilities" for derivatives with negative fair values on the consolidated balance sheets.
The table below presents the fair value of Company’s derivative financial instruments as of the date indicated.
| | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2023 | | |
| | | | Fair Value | | | | |
($ in thousands) | | Notional Amount | | Derivative Assets | | Derivative Liabilities | | | | |
Derivatives not designated as hedging instruments: | | | | | | | | | | |
Customer interest rate contracts | | $ | 13,000 | | | $ | 295 | | | — | | | | | |
Offsetting counterparty interest rate contracts | | 13,000 | | | — | | | 349 | | | | | |
Total derivatives not designated as hedging instruments | | | | $ | 295 | | | 349 | | | | | |
The table below presents the gains and losses recognized in income related to derivative financial instruments that are not designated as hedging instruments. Gains and losses on interest rate swap undesignated hedges are included in "Other gains, net" on the consolidated statements of income for the date indicated.
| | | | | | | |
| Gains (Losses) |
($ in thousands) | Year Ended December 31, 2023 | | |
Customer interest rate swaps and counterparty offsets | $ | (54) | | | |
Total | $ | (54) | | | |
The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company’s derivatives as of December 31, 2023. The Company’s interest rate swaps are subject to master netting arrangements between the Company and its counterparties, however, the Company has not made a policy election
to offset its derivative positions. The interest rate swaps with borrowers are cross collateralized with the underlying loan and, therefore, there is no posted collateral. Interest rate swap agreements with third-party counterparties contain provisions that require the Company to post collateral if the derivative exposure exceeds a threshold amount and receive collateral for agreements in a net asset position.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2023 | | Gross Amounts of Recognized Assets | | Gross Amounts Offset in the Consolidated Balance Sheet | | Net Amounts of Assets presented in the Consolidated Balance Sheets | | Gross Amounts Not Offset in the Consolidated Balance Sheets |
| | | | | Financial Instruments | | Cash Collateral Received | | Net Amount |
Interest rate swaps | | $ | 295 | | | — | | | 295 | | | — | | | — | | | 295 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | Gross Amounts of Recognized Liabilities | | Gross Amounts Offset in the Consolidated Balance Sheets | | Net Amounts of Liabilities presented in the Consolidated Balance Sheets | | Gross Amounts Not Offset in the Consolidated Balance Sheets |
| | | | | Financial Instruments | | Cash Collateral Posted | | Net Amount |
Interest rate swaps | | $ | 349 | | | — | | | 349 | | | — | | | 330 | | | 19 | |
| | | | | | | | | | | | |
The commitments to originate residential mortgage loans and forward loan sales commitments are freestanding derivative instruments which were immaterial at December 31, 2023 and 2022.
Credit-risk-related Contingent Features
The Company's agreements with its derivative counterparties contain a provision where if either party defaults on any of its indebtedness, then it could also be declared in default on its derivative obligations. The agreements with derivative counterparties also include provisions that if not met, could result in the Company being declared in default on its derivative obligations, including if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness. The Company has provisions in its derivative counterparty agreement providing that if the Company fails to maintain its status as a well-capitalized institution or is subject to a prompt corrective action directive, the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements.
The Company manages its credit exposure on derivative transactions by entering into a bilateral credit support agreement with each non-customer counterparty. The credit support agreement requires collateralization of exposure beyond specified minimum threshold amounts. As of December 31, 2023, the fair value of derivatives in a net liability position, including accrued interest, was $349 thousand. As of December 31, 2023, the Company has minimum collateral posting thresholds with its derivative counterparty and has posted collateral of $330 thousand.
Note 14. Fair Value of Financial Instruments
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal and most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) of identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The following table summarizes the Company’s financial instruments that were measured at fair value on a recurring and nonrecurring basis at December 31, 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Description of Financial Instruments ($ in thousands) | | Fair Value at December 31, 2023 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Recurring | | | | | | | | |
Securities available for sale: | | | | | | | | |
US Treasury securities | | $ | 172,570 | | | — | | | 172,570 | | | — | |
Government-sponsored enterprise securities | | 60,266 | | | — | | | 60,266 | | | — | |
Mortgage-backed securities | | 1,937,784 | | | — | | | 1,937,784 | | | — | |
Corporate bonds | | 18,759 | | | — | | | 18,759 | | | — | |
Total available for sale securities | | 2,189,379 | | | — | | | 2,189,379 | | | — | |
| | | | | | | | |
Derivative financial assets | | 295 | | | — | | | 295 | | | — | |
| | | | | | | | |
Presold mortgages in process of settlement | | 2,667 | | | — | | | 2,667 | | | — | |
| | | | | | | | |
Derivative financial liabilities | | 349 | | | — | | | 349 | | | — | |
| | | | | | | | |
Nonrecurring | | | | | | | | |
Individually evaluated loans | | 1,953 | | | — | | | — | | | 1,953 | |
| | | | | | | | |
The following table summarizes the Company’s financial instruments that were measured at fair value on a recurring and nonrecurring basis at December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Description of Financial Instruments ($ in thousands) | | Fair Value at December 31, 2022 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Recurring | | | | | | | | |
Securities available for sale: | | | | | | | | |
US Treasury securities | | $ | 168,758 | | | — | | | 168,758 | | | — | |
Government-sponsored enterprise securities | | 57,456 | | | — | | | 57,456 | | | — | |
Mortgage-backed securities | | 2,045,000 | | | — | | | 2,045,000 | | | — | |
Corporate bonds | | 43,279 | | | — | | | 43,279 | | | — | |
Total available for sale securities | | 2,314,493 | | | — | | | 2,314,493 | | | — | |
| | | | | | | | |
Presold Mortgages in process of settlement | | 1,282 | | | — | | | 1,282 | | | — | |
| | | | | | | | |
Nonrecurring | | | | | | | | |
Impaired loans | | 9,590 | | | — | | | — | | | 9,590 | |
Foreclosed real estate | | 38 | | | — | | | — | | | 38 | |
The following is a description of the valuation methodologies used for instruments measured at fair value.
Securities Available for Sale — When quoted market prices are available in an active market, the securities are classified as Level 1 in the valuation hierarchy. If quoted market prices are not available, but fair values can be estimated by observing quoted prices of securities with similar characteristics, the securities are classified as Level 2 on the valuation hierarchy. Most of the fair values for the Company’s Level 2 securities are determined by the Company's third-party bond accounting provider using matrix pricing. Matrix pricing is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities. For the Company, Level 2 securities include mortgage-backed securities, commercial mortgage-backed obligations, government-sponsored enterprise securities, and corporate bonds. In cases where Level 1 or Level 2 inputs are not available, securities may be classified within Level 3 of the hierarchy.
The Company reviews the pricing methodologies utilized by the bond accounting provider to ensure the fair value determination is consistent with the applicable accounting guidance and that the investments are properly classified in the fair value hierarchy.
Presold Mortgages in Process of Settlement - The fair value is based on the committed price that an investor has agreed to pay for the loan which is considered a Level 2 input.
Derivative financial assets and liabilities - The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. These are considered a Level 2 input.
Individually evaluated loans — Fair values for individually evaluated loans are measured on a non-recurring basis and are based on the underlying collateral values securing the loans, adjusted for estimated selling costs, or the net present value of the cash flows expected to be received for such loans. Collateral may be in the form of real estate or business assets including equipment, inventory and accounts receivable. The vast majority of the collateral is real estate. The value of real estate collateral is generally determined by third-party appraisers using an income or market valuation approach based on an appraisal conducted by an independent, licensed third party appraiser (Level 3). The value of business equipment is based upon an outside appraisal if deemed significant, or the net book value on the applicable borrower’s financial statements if not considered significant. Likewise, values for inventory and accounts receivable collateral are based on borrower financial statement balances or aging reports on a discounted basis as appropriate (Level 3). Appraisals used in this analysis are generally obtained at least annually based on when the loans first became impaired, and thus the appraisals are not necessarily as of the period ends presented. Any fair value adjustments are recorded in the period incurred as provision for credit losses on the consolidated statements of income.
Foreclosed real estate – Foreclosed real estate, consisting of properties obtained through foreclosure or in satisfaction of loans, is reported at the lower of cost or fair value. Fair value is measured on a non-recurring basis and is based upon independent market prices or current appraisals that are generally prepared using an income or market valuation approach and conducted by an independent, licensed third party appraiser, adjusted for estimated selling costs (Level 3). Appraisals used in this analysis are generally obtained at least annually based on when the assets were acquired, and thus the appraisals are not necessarily as of the period ends presented. At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the ACL. For any real estate valuations subsequent to foreclosure, any excess of the real estate recorded value over the fair value of the real estate is treated as a foreclosed real estate write-down on the consolidated statements of income.
For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2023, the significant unobservable inputs used in the fair value measurements were as presented in the tables below.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Fair Value at December 31, 2023 | | Valuation Technique | | Significant Unobservable Inputs | | Range (Weighted Average) |
Individually evaluated loans - collateral-dependent | | $ | 1,953 | | | Appraised value | | Discounts applied for estimated costs to sell | | 10% |
| | | | | | | | |
| | | | | | | | |
For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Fair Value at December 31, 2022 | | Valuation Technique | | Significant Unobservable Inputs | | Range (Weighted Average) |
Individually evaluated loans - collateral-dependent | | $ | 5,680 | | | Appraised value | | Discounts applied for estimated costs to sell | | 10% |
Individually evaluated loans - valued at PV of expected cash flows | | 3,910 | | | PV of expected cash flows | | Discount rates used in the calculation of PV of expected cash flows | | 5.5% - 11.1% (6.76%) |
Foreclosed real estate | | 38 | | | Appraised value | | Discounts applied for estimated costs to sell | | 10% |
In the above tables, weighted average discounts were calculated on relative fair value for underlying loans based on the range of discount rates applied. The discount applied for estimated costs to sell collateral on individually evaluated loans was 10%.
The carrying amounts and estimated fair values of financial instruments not carried at fair value as of December 31, 2023 and 2022 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2023 | | December 31, 2022 |
($ in thousands) | | Level in Fair Value Hierarchy | | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
Cash and due from banks, noninterest-bearing | | Level 1 | | $ | 100,891 | | | 100,891 | | | 101,133 | | | 101,133 | |
Due from banks, interest-bearing | | Level 1 | | 136,964 | | | 136,964 | | | 169,185 | | | 169,185 | |
Securities held to maturity | | Level 2 | | 533,678 | | | 449,623 | | | 541,700 | | | 432,528 | |
| | | | | | | | | | |
Total loans, net of allowance | | Level 3 | | 8,040,249 | | | 7,379,079 | | | 6,574,178 | | | 6,240,870 | |
Accrued interest receivable | | Level 1 | | 37,351 | | | 37,351 | | | 29,710 | | | 29,710 | |
Bank-owned life insurance | | Level 1 | | 183,897 | | | 183,897 | | | 164,592 | | | 164,592 | |
SBA servicing asset | | Level 3 | | 3,351 | | | 4,049 | | | 4,004 | | | 4,721 | |
| | | | | | | | | | |
Demand deposits, money market and savings | | Level 1 | | 9,052,905 | | | 9,052,905 | | | 8,224,956 | | | 8,224,956 | |
Time deposits | | Level 2 | | 978,694 | | | 972,513 | | | 1,002,573 | | | 993,989 | |
Borrowings | | Level 2 | | 630,158 | | | 615,614 | | | 287,507 | | | 277,146 | |
Accrued interest payable | | Level 1 | | 5,699 | | | 5,699 | | | 2,738 | | | 2,738 | |
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no highly liquid market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial assets or liabilities include net premises and equipment, intangible and other assets such as deferred income taxes, prepaid expense accounts, income taxes currently payable, and other various accrued expenses. In addition, the income tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of the estimates.
Note 15. Stock-Based Compensation
The Company recorded total stock-based compensation expense of $4.6 million, $3.0 million, and $2.3 million for the years ended December 31, 2023, 2022, and 2021, respectively, include in "Total personnel expense" on the accompanying consolidated statements of income. The Company recognized $1.1 million, $0.7 million, and $0.5 million of income tax benefits related to stock-based compensation expense in its income statement for the years ended December 31, 2023, 2022, and 2021, respectively.
At December 31, 2023, the sole equity-based compensation plan for the Company is the First Bancorp 2014 Equity Plan (the "Equity Plan"), which was approved by shareholders on May 8, 2014. As of December 31, 2023, the Equity Plan had 205,498 shares remaining available for grant.
The Equity Plan is intended to serve as a means to attract, retain, and motivate key employees and directors and to associate the interests of the Plan's participants with those of the Company and its shareholders. The Equity Plan allows for both grants of stock options and other types of equity-based compensation, including stock appreciation rights, restricted and unrestricted stock, restricted performance stock, and performance units. For the last several
years, the only equity-based compensation granted by the Company has been shares of restricted stock, as it relates to employees, and unrestricted stock as it relates to non-employee directors.
Recent restricted stock awards to employees typically include service-related vesting conditions only. Compensation expense for these grants is recorded over the requisite service periods. Upon forfeiture, any previously recognized compensation cost is reversed. Upon a change in control (as defined in the Equity Plan), unless the awards remain outstanding or substitute equivalent awards are provided, the awards become immediately vested.
Certain of the Company’s equity grants contain terms that provide for a graded vesting schedule whereby portions of the award vest in increments over the requisite service period. The Company recognizes compensation expense for awards with graded vesting schedules on a straight-line basis over the requisite service period for each incremental award. Compensation expense is based on the estimated number of stock awards that will ultimately vest. Over the past five years, there have been insignificant amounts of forfeitures, and therefore the Company assumes that all awards granted with service conditions will vest. The Company recognizes forfeitures as they occur.
In addition to employee equity awards, the Company's practice is to grant unrestricted common shares to each non-employee director (currently 14 in total) in June of each year. These grants were each valued at approximately $37,500 in 2023 and $32,000 in 2022. Compensation expense associated with these director awards is recognized on the date of the award since there are no vesting conditions. On June 1, 2023, the Company granted 17,094 shares of common stock to non-employee directors (1,221 shares per director), at a fair market value of $30.69 per share, which was the closing price of the Company’s common stock on that date, which resulted in $525,000 in expense. On June 1, 2022, the Company granted 10,344 shares of common stock to non-employee directors (862 shares per director), at a fair market value of $37.12 per share, which was the closing price of the Company’s common stock on that date, which resulted in $384,000 in expense. The expense associated with director grants is classified as "Other operating expense" in the consolidated statements of income.
The following table presents information regarding the activity during 2021, 2022, and 2023 related to the Company’s outstanding restricted stock:
| | | | | | | | | | | | | | |
| | Long-Term Restricted Stock |
| | Shares | | Weighted Average Grant Date Fair Value |
Nonvested at January 1, 2021 | | 172,105 | | | $ | 33.80 | |
Granted during the period | | 104,414 | | | 40.56 | |
Vested during the period | | (63,369) | | | 39.82 | |
Forfeited or expired during the period | | (6,819) | | | 37.32 | |
| | | | |
Nonvested at December 31, 2021 | | 206,331 | | | 35.25 | |
Granted during the period | | 95,960 | | | 38.09 | |
Vested during the period | | (70,110) | | | 36.69 | |
Forfeited or expired during the period | | (9,169) | | | 32.62 | |
| | | | |
Nonvested at December 31, 2022 | | 223,012 | | | 36.14 | |
Granted during the period | | 143,380 | | | 37.08 | |
Vested during the period | | (74,310) | | | 29.43 | |
Forfeited or expired during the period | | (791) | | | 37.88 | |
| | | | |
Nonvested at December 31, 2023 | | 291,291 | | | 38.01 | |
The total fair value of shares vested during 2023, 2022 and 2021 was $2.2 million, $2.6 million and $2.5 million, respectively. Total unrecognized compensation expense as of December 31, 2023 amounted to $5.0 million with a weighted average remaining term of 1.8 years. The Company expects to record $3.3 million of compensation expense in the next twelve months related to these nonvested awards that are outstanding at December 31, 2023.
As discussed in Note 2, in conjunction with the GrandSouth acquisition, GrandSouth common stock options outstanding at January 1, 2023 became fully vested under the change in control provisions in the GrandSouth option plans and were converted into replacement options to acquire 0.91 shares of the Company's common stock. The Company issues new shares of common stock when options are exercised.
Stock option activity and related information is presented below as of and for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Options Outstanding |
| | Number of Shares | | Weighted- Average Exercise Price | | Weighted- Average Remaining Contractual Term (years) | | Aggregate Intrinsic Value (thousands) |
Balance at January 1, 2023 | | — | | | — | | | | | |
Replacement options issued in conjunction with acquisition of GrandSouth | | 542,345 | | | 20.14 | | | | | |
Exercised during the period | | (236,760) | | | 19.09 | | | | | |
Forfeited or expired during the period | | — | | | — | | | | | |
| | | | | | | | |
Outstanding at December 31, 2023 | | 305,585 | | | 20.95 | | | 5.74 | | $ | 4,907 | |
| | | | | | | | |
Exercisable at December 31, 2023 | | 305,585 | | | 20.95 | | | 5.74 | | $ | 4,907 | |
Stock options outstanding are summarized as follows as of December 31, 2023:
| | | | | | | | | | | | | | | | | | | | |
Shares | | Range | | Weighted Average Price | | Weighted Average Remaining Life in Years |
77,857 | | $13.79 - 18.18 | | 15.69 | | 3.51 |
120,500 | | $18.19 | | 18.19 | | 5.48 |
107,228 | | $18.20 - 31.32 | | 27.88 | | 7.64 |
305,585 | | | | 20.95 | | 5.74 |
The fair value of the replacement options issued in conjunction with the GrandSouth acquisition as of January 1, 2023 was measured using the Black-Scholes option pricing model. The following table illustrates the assumptions for the Black-Scholes model used in determining the fair value of options granted:
| | | | | | | | |
| | For the twelve months ended |
| | December 31, 2023 |
Fair value per option, weighted average | | $ | 24.85 | |
Expected life (years) | | 1.4 - 4.7 |
Expected stock price volatility, weighted average | | 46.39 | % |
Expected dividend yield | | 2.05 | % |
Risk-free interest rate, weighted average | | 4.18 | % |
Expected forfeiture rate | | — | % |
The expected life is based on historical exercises and forfeitures experience of the grantees. The volatility is based on historical price volatility. The risk-free interest rate is based on a U.S. Treasury instrument with a life that is similar to the expected life of the option grant.
At December 31, 2023, the Company had no unrecognized compensation expense related to stock options. All unexercised options expire ten years after the applicable original grant dates under the GrandSouth stock option plan.
Note 16. Shareholders’ Equity
Rabbi Trust Obligations
With the acquisition of Carolina Bank in March 2017, the Company assumed a deferred compensation plan structured as a Rabbi Trust for certain members of Carolina Bank’s board of directors that is fully funded by Company common stock, which was valued at $7.7 million on the date of acquisition. Subsequent to this acquisition, approximately $6.8 million of the deferred compensation has been paid to the plan participants. The balances of the related asset and liability were $1.4 million and $1.6 million at December 31, 2023 and December 31, 2022, respectively, both of which are presented as components of shareholders’ equity.
Stock Repurchases
Pursuant to authorizations by the Company's Board, the Company from time to time has repurchased shares of common stock in private transactions and in open-market purchases. The Company did not repurchase any shares of the Company's common stock during either 2023 or 2022. As of December 31, 2023, there was no share repurchase program in place.
Note 17. Earnings Per Share
The following is a reconciliation of the income (numerator) and shares (denominator) used in computing Basic and Diluted EPS:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For Years Ended December 31, |
| | 2023 | | 2022 | | 2021 |
($ in thousands except per share amounts) | | Income | | Shares | | Per Share Amount | | Income | | Shares | | Per Share Amount | | Income | | Shares | | Per Share Amount |
Basic EPS: | | | | | | | | | | | | | | | | | | |
Net income | | $ | 104,131 | | | | | | | $ | 146,936 | | | | | | | $ | 95,644 | | | | | |
Less: income allocated to participating securities | | (685) | | | | | | | (779) | | | | | | | (483) | | | | | |
Basic EPS per common share | | $ | 103,446 | | | 40,746,772 | | | $ | 2.54 | | | $ | 146,157 | | | 35,485,620 | | | $ | 4.12 | | | $ | 95,161 | | | 29,876,151 | | | $ | 3.19 | |
| | | | | | | | | | | | | | | | | | |
Diluted EPS: | | | | | | | | | | | | | | | | | | |
Net income | | $ | 104,131 | | | 40,746,772 | | | | | $ | 146,936 | | | 35,485,620 | | | | | $ | 95,644 | | | 29,876,151 | | | |
Effect of Dilutive Securities | | — | | | 418,062 | | | | | — | | | 189,110 | | | | | — | | | 151,634 | | | |
Diluted EPS per common share | | $ | 104,131 | | | 41,164,834 | | | $ | 2.53 | | | $ | 146,936 | | | 35,674,730 | | | $ | 4.12 | | | $ | 95,644 | | | 30,027,785 | | | $ | 3.19 | |
For the year ended December 31, 2023, there were no options that were anti-dilutive. There were no outstanding options in other year presented.
Note 18. Accumulated Other Comprehensive Income (Loss)
The components of AOCI for the Company are as follows:
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | December 31, 2023 | | December 31, 2022 | | December 31, 2021 |
Unrealized loss on securities available for sale | | $ | (400,720) | | | (444,063) | | | (32,067) | |
Deferred tax asset | | 92,767 | | | 102,046 | | | 7,369 | |
Net unrealized loss on securities available for sale | | (307,953) | | | (342,017) | | | (24,698) | |
| | | | | | |
Postretirement plans (liability) asset | | (100) | | | 54 | | | (353) | |
Deferred tax asset (liability) | | 23 | | | (12) | | | 81 | |
Net postretirement plans (liability) asset | | (77) | | | 42 | | | (272) | |
| | | | | | |
Total accumulated other comprehensive loss | | $ | (308,030) | | | (341,975) | | | (24,970) | |
The following table discloses the changes in AOCI for the years ended December 31, 2023, 2022, and 2021 (all amounts are net of tax).
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | Unrealized Gain (Loss) on Securities Available for Sale | | Postretirement Plans (Liability) Asset | | Total |
Beginning balance at January 1, 2021 | | $ | 15,749 | | | (1,399) | | | 14,350 | |
| | | | | | |
Other comprehensive (loss) income before reclassifications | | (41,400) | | | 671 | | | (40,729) | |
Amounts reclassified from accumulated other comprehensive income | | 953 | | | 456 | | | 1,409 | |
Net current-period other comprehensive (loss) income | | (40,447) | | | 1,127 | | | (39,320) | |
| | | | | | |
Ending balance at December 31, 2021 | | (24,698) | | | (272) | | | (24,970) | |
| | | | | | |
Other comprehensive (loss) income before reclassifications | | (317,319) | | | 536 | | | (316,783) | |
Amounts reclassified from accumulated other comprehensive income | | — | | | (222) | | | (222) | |
Net current-period other comprehensive (loss) income | | (317,319) | | | 314 | | | (317,005) | |
| | | | | | |
Ending balance at December 31, 2022 | | (342,017) | | | 42 | | | (341,975) | |
| | | | | | |
Other comprehensive income (loss) before reclassifications | | 34,064 | | | (466) | | | 33,598 | |
Amounts reclassified from accumulated other comprehensive income | | — | | | 347 | | | 347 | |
Net current-period other comprehensive income (loss) | | 34,064 | | | (119) | | | 33,945 | |
| | | | | | |
Ending balance at December 31, 2023 | | $ | (307,953) | | | (77) | | | (308,030) | |
Amounts reclassified from AOCI for Unrealized Gain (Loss) on Securities AFS represent realized securities gains or losses, net of tax effects. Amounts reclassified from AOCI for Postretirement Plans Asset (Liability) represent amortization of amounts included in AOCI, net of taxes, and are recorded in the "Other operating expenses" line item of the consolidated statements of income.
Note 19. Regulatory Restrictions
The Company is regulated by the Federal Reserve and is subject to securities registration and public reporting regulations of the Securities and Exchange Commission. The Bank is regulated by the Federal Reserve and the North Carolina Commissioner of Banks.
The primary source of funds for the payment of dividends by the Company is dividends received from its subsidiary, the Bank. The Bank, as a North Carolina banking corporation, may declare dividends so long as such dividends do not reduce its capital below its applicable required capital (typically, the level of capital required to be deemed “adequately capitalized”). As of December 31, 2023, approximately $1.1 billion of the Company’s investment in the Bank was restricted as to transfer to the Company without obtaining prior regulatory approval.
There was no average reserve balance requirement under the requirements of the Federal Reserve at December 31, 2023.
The Company and the Bank must comply with regulatory capital requirements established by the Federal Reserve. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
The Company’s and the Bank’s respective regulatory capital ratios as of December 31, 2023 and 2022, along with the minimum amounts required for capital adequacy purposes and to be well capitalized under prompt corrective action in effect at such times are presented below. There are no conditions or events since year-end that management believes have changed the Company’s or the Bank's classification.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Actual | | Fully Phased-In Regulatory Guidelines Minimum | | To Be Well Capitalized Under Current Prompt Corrective Action Provisions |
($ in thousands) | | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio |
| | | | | | (must equal or exceed) | | (must equal or exceed) |
As of December 31, 2023 | | | | | | | | | | | | |
Common Equity Tier I Capital Ratio | | | | | | | | | | | |
Company | | $ | 1,187,027 | | | 13.20 | % | | 629,376 | | | 7.00 | % | | N/A | | N/A |
Bank | | 1,291,074 | | | 14.36 | % | | 629,256 | | | 7.00 | % | | 584,309 | | | 6.50 | % |
Total Capital Ratio | | | | | | | | | | | | |
Company | | 1,397,502 | | | 15.54 | % | | 944,064 | | | 10.50 | % | | N/A | | N/A |
Bank | | 1,403,551 | | | 15.61 | % | | 943,884 | | | 10.50 | % | | 898,938 | | | 10.00 | % |
Tier I Capital Ratio | | | | | | | | | | | | |
Company | | 1,257,834 | | | 13.99 | % | | 764,242 | | | 8.50 | % | | N/A | | N/A |
Bank | | 1,291,074 | | | 14.36 | % | | 764,097 | | | 8.50 | % | | 719,150 | | | 8.00 | % |
Leverage Ratio | | | | | | | | | | | | |
Company | | 1,257,834 | | | 10.91 | % | | 461,312 | | | 4.00 | % | | N/A | | N/A |
Bank | | 1,291,074 | | | 11.20 | % | | 461,248 | | | 4.00 | % | | 576,560 | | | 5.00 | % |
| | | | | | | | | | | | |
As of December 31, 2022 | | | | | | | | | | | | |
Common Equity Tier I Capital Ratio | | | | | | | | | | | |
Company | | $ | 1,010,369 | | | 13.02 | % | | 543,403 | | | 7.00 | % | | N/A | | N/A |
Bank | | 1,077,526 | | | 13.88 | % | | 543,301 | | | 7.00 | % | | 504,494 | | | 6.50 | % |
Total Capital Ratio | | | | | | | | | | | | |
Company | | 1,171,084 | | | 15.09 | % | | 815,104 | | | 10.50 | % | | N/A | | N/A |
Bank | | 1,174,634 | | | 15.13 | % | | 814,951 | | | 10.50 | % | | 776,144 | | | 10.00 | % |
Tier I Capital Ratio | | | | | | | | | | | | |
Company | | 1,073,958 | | | 13.83 | % | | 659,846 | | | 8.50 | % | | N/A | | N/A |
Bank | | 1,077,526 | | | 13.88 | % | | 659,723 | | | 8.50 | % | | 620,915 | | | 8.00 | % |
Leverage Ratio | | | | | | | | | | | | |
Company | | 1,073,958 | | | 10.51 | % | | 408,623 | | | 4.00 | % | | N/A | | N/A |
Bank | | 1,077,526 | | | 10.55 | % | | 408,569 | | | 4.00 | % | | 510,712 | | | 5.00 | % |
Note 20. Revenue from Contracts with Customers
All of the Company’s revenues that are in the scope of ASC Topic 606: Revenue from Contracts with Customers (“ASC 606”) are recognized within noninterest income. The following table presents the Company’s sources of noninterest income for years ended December 31, 2023, 2022, and 2021. Items outside the scope of ASC 606 are noted as such.
| | | | | | | | | | | | | | | | | | | | |
| | For the Years Ended December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Noninterest income in-scope of ASC 606: | | | | | | |
Service charges on deposit accounts | | $ | 16,800 | | | 15,523 | | | 12,317 | |
Other service charges, commissions, and fees: | | | | | | |
Bankcard Interchange income, net | | 9,319 | | | 14,996 | | | 17,323 | |
Other service charges and fees | | 6,405 | | | 5,683 | | | 4,352 | |
Commissions from sales of insurance and financial products: | | | | | | |
Insurance income | | — | | | — | | | 2,725 | |
Wealth management income | | 5,503 | | | 5,195 | | | 4,160 | |
SBA consulting fees | | 1,803 | | | 2,608 | | | 7,231 | |
Noninterest income (in-scope of ASC 606) | | 39,830 | | | 44,005 | | | 48,108 | |
Noninterest income (out-of-scope of ASC 606) | | 17,660 | | | 23,980 | | | 25,503 | |
Total noninterest income | | $ | 57,490 | | | 67,985 | | | 73,611 | |
A description of the Company’s revenue streams accounted for under ASC 606 is detailed below.
Service Charges on Deposit Accounts: The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Overdraft fees are recognized at the point in time that the overdraft occurs. Maintenance and activity fees include account maintenance fees and transaction-based fees. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of the month, representing the period over which the Company satisfies the performance obligation. Transaction-based fees, which include services such as ATM usage fees, stop payment charges, statement rendering, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Service charges on deposits are withdrawn from the customer’s account balance.
Other service charges, commissions, and fees: The Company earns interchange income on its customers’ debit and credit card usage and earns fees from other services utilized by its customers. "Bankcard interchange income" is primarily comprised of interchange fees earned whenever the Company’s debit and credit cards are processed through card payment networks such as MasterCard. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. Interchange fees are offset with interchange expenses and are presented on a net basis. "Other service charges and fees" includes revenue from processing wire transfers, bill pay service, cashier’s checks, ATM surcharge fees, and other services. The Company’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month.
Commissions from the sale of insurance and financial products: The Company earns commissions from the sale of wealth management products and also earned commissions from the sale of insurance policies until the sale of First Bank Insurance Services on June 30, 2021.
Wealth management income primarily consists of commissions received on financial product sales, such as annuities. The Company’s performance obligation is generally satisfied upon the issuance of the financial product. Shortly after the policy is issued, the carrier remits the commission payment to the Company, and the Company recognizes the revenue. The Company also earns some fees from asset management, which is billed quarterly and due upon billing for services rendered in the most recent period, for which the performance obligation has been satisfied.
Insurance income, which was earned by the Company until June 30, 2021, generally consisted of commissions from the sale of insurance policies and performance-based commissions from insurance companies. The Company recognized commission income from the sale of insurance policies when it acted as an agent between the
insurance company and the policyholder. The Company’s performance obligation was generally satisfied upon the issuance of the insurance policy and is due upon billing.
SBA Consulting fees: The Company earns fees for its consulting services related to the origination of SBA loans. Fees are based on a percentage of the dollar amount of the originated loans and are recorded when the performance obligation has been satisfied and are due upon billing.
The Company has made no significant judgments in applying the revenue guidance prescribed in ASC 606 that affect the determination of the amount and timing of revenue from the above-described contracts with customers.
Note 21. Supplementary Income Statement Information
Components of other noninterest income or noninterest expense exceeding 1% of total revenue for any of the years ended December 31, 2023, 2022, and 2021 are as follows:
| | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Total revenue threshold (1%) | | $ | 5,462 | | | 4,089 | | | 3,295 | |
Noninterest income: | | | | | | |
Other service charges, commissions, and fees – interchange fees, net | | $ | 9,319 | | | 14,996 | | | 17,323 | |
Noninterest expense: | | | | | | |
Other operating expenses – software costs | | 8,717 | | | 6,064 | | | 5,315 | |
Other operating expenses – data processing expense | | 8,733 | | | 7,535 | | | 5,959 | |
Other operating expenses – credit card rewards expense | | 3,841 | | | 547 | | | 3,431 | |
Other operating expenses – FDIC insurance expense | | 6,982 | | | 2,913 | | | 2,332 | |
Note 22. Condensed Parent Company Information
Condensed financial data for the Company (parent company only) follows:
| | | | | | | | | | | | | | |
CONDENSED BALANCE SHEETS | | As of December 31, |
($ in thousands) | | 2023 | | 2022 |
Assets | | | | |
Cash on deposit with bank subsidiary | | $ | 4,597 | | | 5,611 | |
Investment in subsidiaries | | 1,478,750 | | | 1,100,829 | |
Premises and equipment | | 7 | | | 7 | |
Other assets | | 379 | | | 22 | |
Total assets | | $ | 1,483,733 | | | 1,106,469 | |
| | | | |
Liabilities and shareholders’ equity | | | | |
Subordinated debt | | $ | 27,177 | | | — | |
Trust preferred securities | | 73,130 | | | 65,665 | |
Other liabilities | | 11,046 | | | 9,208 | |
Total liabilities | | 111,353 | | | 74,873 | |
Shareholders’ equity | | 1,372,380 | | | 1,031,596 | |
Total liabilities and shareholders’ equity | | $ | 1,483,733 | | | 1,106,469 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED STATEMENTS OF INCOME | | Year Ended December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Interest income | | $ | 116 | | | 48 | | | 24 | |
Dividends from subsidiaries | | 32,700 | | | 17,400 | | | 25,300 | |
Total income | | 32,816 | | | 17,448 | | | 25,324 | |
| | | | | | |
Interest expense | | 7,945 | | | 2,926 | | | 1,455 | |
Other expenses | | 2,057 | | | 1,693 | | | 5,345 | |
Total expense | | 10,002 | | | 4,619 | | | 6,800 | |
| | | | | | |
Income before income taxes and equity in undistributed income of subsidiaries | | 22,814 | | | 12,829 | | | 18,524 | |
Income tax benefit | | (2,076) | | | (960) | | | (1,423) | |
Income before equity in undistributed income of subsidiaries | | 24,890 | | | 13,789 | | | 19,947 | |
Equity in undistributed income of subsidiaries | | 79,241 | | | 133,147 | | | 75,697 | |
Net income | | $ | 104,131 | | | 146,936 | | | 95,644 | |
| | | | | | | | | | | | | | | | | | | | |
CONDENSED STATEMENTS OF CASH FLOWS | | Year Ended December 31, |
($ in thousands) | | 2023 | | 2022 | | 2021 |
Operating Activities: | | | | | | |
Net income | | $ | 104,131 | | | 146,936 | | | 95,644 | |
Equity in undistributed earnings of subsidiaries | | (79,241) | | | (133,147) | | | (75,697) | |
(Increase) decrease in other assets | | (604) | | | 4,055 | | | 3,924 | |
Increase (decrease) in other liabilities | | 1,741 | | | 642 | | | (859) | |
Net cash provided by operating activities | | 26,027 | | | 18,486 | | | 23,012 | |
Investing Activities: | | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Net cash received in acquisitions | | 4,123 | | | — | | | 7,379 | |
Net cash provided by investing activities | | 4,123 | | | — | | | 7,379 | |
Financing Activities: | | | | | | |
Payment of common stock cash dividends | | (34,940) | | | (30,660) | | | (22,228) | |
Repurchases of common stock | | — | | | — | | | (4,036) | |
Proceeds from stock option exercises | | 4,519 | | | — | | | — | |
Stock withheld for payment of taxes | | (743) | | | (840) | | | (786) | |
Net cash used in financing activities | | (31,164) | | | (31,500) | | | (27,050) | |
Net (decrease) increase in cash | | (1,014) | | | (13,014) | | | 3,341 | |
Cash, beginning of year | | 5,611 | | | 18,625 | | | 15,284 | |
Cash, end of year | | $ | 4,597 | | | 5,611 | | | 18,625 | |
Report of Independent Registered Public Accounting Firm
Shareholders and Board of Directors
First Bancorp
Southern Pines, North Carolina
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of First Bancorp (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income (loss), shareholders’ equity, and cash flows for each of the three years in the period ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) ("PCAOB"), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) and our report dated February 28, 2024 expressed an adverse opinion thereon.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for Credit Losses
As described in Notes 1 and 4 to the Company's consolidated financial statements, the Company had a gross loan portfolio of approximately $8.2 billion and related allowance for credit losses of approximately $109.9 million as of December 31, 2023. The allowance for credit losses consists of quantitative and qualitative components. The Company considers historical default and loss experience, current and projected economic conditions, asset quality trends, and known and inherent risks in the portfolio to develop the quantitative component. This quantitative component is then adjusted for qualitative risk factors that involve management assessments and subjective assumptions that require a high degree of management’s judgment.
We identified management’s judgments and assumptions used in the determination of the qualitative factors as described in Note 1 and the selection of the appropriate macroeconomic forecasts to be used in the reasonable and supportable forecast period of the allowance for credit losses as a critical audit matter. Auditing these complex judgments and assumptions involved especially challenging auditor judgment due to the subjective nature of management’s qualitative assessment, inherent uncertainty involved in forecasting, and the nature and extent of audit effort required to address these matters, including the extent of specialized skills and knowledge needed.
The primary procedures we performed to address this critical audit matter included:
•Assessing the reasonableness of management’s significant judgments and assumptions related to the determination of the qualitative factors for collectively evaluated loans by assessing consistent application of evaluation and conclusions reached, including consideration of contradictory evidence.
•Evaluating the relevance and reliability of data used in determining the qualitative factors by comparing the data to internally developed and third-party sources, and other audit evidence gathered.
•Utilizing personnel with specialized skill and knowledge with evaluating the reasonableness of the macroeconomic forecasts used in the reasonable and supportable forecast period by comparing to third-party sources.
Acquisition of GrandSouth Bancorporation
As described in Note 2 to the Company’s consolidated financial statements, the Company completed its acquisition of GrandSouth Bancorporation on January 1, 2023, for a total purchase consideration of $229.5 million, with total assets acquired of $1.2 billion, liabilities assumed of $1.1 billion and resulting goodwill of $114.5 million. Determination of the acquisition date fair values of the assets acquired and liabilities assumed requires the Company to make significant estimates and assumptions. In determining the fair values of loans acquired, the Company must determine projected prepayment and discount rates, among other assumptions.
We identified the determination of the projected prepayment and discount rate assumptions in the valuation of loans acquired as a critical audit matter. Auditing these significant assumptions involved especially challenging and subjective auditor judgment due to the nature and extent of audit effort required to address these matters, including evaluating the appropriateness of the market data selected and use of specialized skill and knowledge needed.
The primary procedures we performed to address this critical audit matter included:
•Testing the completeness and accuracy of the loan level data utilized in the valuation of the acquisition date fair value of loans acquired by (i) evaluating the reliability of data utilized in the valuation of loans acquired and (ii) confirming loan level data with borrowers on a sample basis, and agreeing loan level data to supporting documentation.
•Utilizing personnel with specialized skill and knowledge in valuation of loans to assist with evaluation of projected prepayment and discount rate assumptions used in the valuation of the loans acquired. This includes utilizing information obtained from market sources to test the assumptions and identify potential sources of disconfirming information.
/s/ BDO USA, P.C.
We have served as the Company's auditor since 2019.
Philadelphia, Pennsylvania
February 28, 2024
Report of Independent Registered Public Accounting Firm
Shareholders and Board of Directors
First Bancorp
Southern Pines, North Carolina
Opinion on Internal Control over Financial Reporting
We have audited First Bancorp’s (the “Company’s”) internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO criteria”). In our opinion, the Company did not maintain, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on the COSO criteria.
We do not express an opinion or any other form of assurance on management’s statements referring to any corrective actions taken by the Company after the date of management’s assessment.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated balance sheets of the Company as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income (loss), shareholders’ equity, and cash flows for each of the three years in the period ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”) and our report dated February 28, 2024 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Item 9A, Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit of internal control over financial reporting in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely basis. A material weakness regarding management’s failure to maintain effective information technology general controls in the areas of user access management and segregation of duties, within an application supporting the Company’s accounting and reporting processes, has been identified. As a result, many of the Company’s manual controls dependent upon the information derived from this information technology application were also ineffective, as segregation of duties was not appropriately designed. This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the 2023 financial statements, and this report does not affect our report dated February 28, 2024 on those financial statements.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ BDO USA, P.C.
Philadelphia, Pennsylvania
February 28, 2024