Delaware | 43-1706259 | |||||||
(State or Other Jurisdiction of | (I.R.S. Employer | |||||||
Incorporation or Organization) | Identification No.) |
(Title of each class) | (Trading Symbol) | (Name of each exchange on which registered) | ||||||||||||
Common Stock, par value $.01 per share | EFSC | Nasdaq Global Select Market | ||||||||||||
Depositary Shares, each representing a 1/40th interest in a share of 5.00% Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A | EFSCP | Nasdaq Global Select Market |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | ||||||||
PART I | ||||||||
Item 1. | Business | |||||||
Item 1A. | Risk Factors | |||||||
Item 1B. | Unresolved Staff Comments | |||||||
Item 2. | Properties | |||||||
Item 3. | Legal Proceedings | |||||||
Item 4. | Mine Safety Disclosures | |||||||
PART II | ||||||||
Item 5. | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities | |||||||
Item 6. | Reserved | |||||||
Item 7. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | |||||||
Item 7A. | Quantitative and Qualitative Disclosures About Market Risk | |||||||
Item 8. | Financial Statements and Supplementary Data | |||||||
Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | |||||||
Item 9A. | Controls and Procedures | |||||||
Item 9B. | Other Information | |||||||
Item 9C. | Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | |||||||
PART III | ||||||||
Item 10. | Directors, Executive Officers, and Corporate Governance | |||||||
Item 11. | Executive Compensation | |||||||
Item 12. | Security Ownership of Certain Beneficial Owners, and Management and Related Stockholder Matters | |||||||
Item 13. | Certain Relationships and Related Transactions, and Director Independence | |||||||
Item 14. | Principal Accountant Fees and Services | |||||||
PART IV | ||||||||
Item 15. | Exhibits and Financial Statement Schedules | |||||||
Item 16. | Form 10-K Summary | |||||||
SIGNATURES |
ACL | Allowance for Credit Losses | Federal Reserve | Federal Reserve Board | |||||||||||
ASC | Accounting Standards Codification | FHLB | Federal Home Loan Bank | |||||||||||
ASU | Accounting Standards Update | First Choice | First Choice Bancorp | |||||||||||
Bank | Enterprise Bank & Trust | FCB | First Choice Bank | |||||||||||
BHCA | Bank Holding Company Act of 1956, as amended | GAAP | Generally Accepted Accounting Principles | |||||||||||
Board or Board of Directors | Enterprise Financial Services Corp board of directors | GDP | Gross Domestic Product | |||||||||||
C&I | Commercial and Industrial | ICE | The Intercontinental Exchange | |||||||||||
CCB | Capital Conservation Buffer | LIBOR | London Interbank Offered Rate | |||||||||||
CDFI | Community Development Financial Institution | MD&A | Management’s Discussion and Analysis of Financial Condition and Results of Operations | |||||||||||
CECL | Current Expected Credit Loss | OCC | Office of the Comptroller of the Currency | |||||||||||
CET1 | Common Equity Tier 1 Capital | PCD | Purchased Credit Deteriorated | |||||||||||
CFPB | Consumer Financial Protection Bureau | PCI | Purchased Credit Impaired | |||||||||||
Company | Enterprise Financial Services Corp and Subsidiaries | PPP | Paycheck Protection Program | |||||||||||
CRE | Commercial Real Estate | PPPLF | Paycheck Protection Program Liquidity Facility | |||||||||||
Dodd-Frank Act | Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 | SBA | U.S. Small Business Administration | |||||||||||
EFSC | Enterprise Financial Services Corp | SBIC | Small Business Investment Company | |||||||||||
Enterprise | Enterprise Financial Services Corp and Subsidiaries | Seacoast | Seacoast Commerce Banc Holdings | |||||||||||
FASB | Financial Accounting Standards Board | SEC | Securities and Exchange Commission | |||||||||||
FDIC | Federal Deposit Insurance Corporation | SOFR | Secured Overnight Financing Rate |
Prompt Corrective Action Category | Total Risk-Based Capital | Tier 1 Risk-Based Capital | Common Equity Tier 1 Risk-Based Capital | Tier 1 Leverage Ratio | ||||||||||
Well-capitalized | 10.0% | 8.0% | 6.5% | 5.0% | ||||||||||
Adequately capitalized | 8.0% | 6.0% | 4.5% | 4.0% | ||||||||||
Undercapitalized | < 8.0% | < 6.0% | < 4.5% | < 4.0% | ||||||||||
Significantly undercapitalized | < 6.0% | < 4.0% | < 3.0% | < 3.0% | ||||||||||
Critically undercapitalized | Tangible equity / Total assets ≤ 2.0% |
Period Ending December 31, | ||||||||||||||||||||
Index | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||
Enterprise Financial Services Corp | $ | 100.00 | $ | 84.14 | $ | 109.38 | $ | 81.22 | $ | 111.19 | $ | 117.88 | ||||||||
Nasdaq Composite Index | $ | 100.00 | $ | 97.16 | $ | 132.81 | $ | 192.47 | $ | 235.15 | $ | 158.65 | ||||||||
S&P Regional Banks Select Industry Index | $ | 100.00 | $ | 81.23 | $ | 103.68 | $ | 96.33 | $ | 134.76 | $ | 114.88 |
($ in thousands, except per share data) | Year ended December 31, | ||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
EARNINGS | |||||||||||||||||
Total interest income | $ | 515,082 | $ | 383,230 | $ | 304,779 | |||||||||||
Total interest expense | 41,179 | 23,036 | 34,778 | ||||||||||||||
Net interest income | 473,903 | 360,194 | 270,001 | ||||||||||||||
Provision (benefit) for credit losses | (611) | 13,385 | 65,398 | ||||||||||||||
Net interest income after provision (benefit) for credit losses | 474,514 | 346,809 | 204,603 | ||||||||||||||
Total noninterest income | 59,162 | 67,743 | 54,503 | ||||||||||||||
Total noninterest expense | 274,216 | 245,919 | 167,159 | ||||||||||||||
Income before income tax expense | 259,460 | 168,633 | 91,947 | ||||||||||||||
Income tax expense | 56,417 | 35,578 | 17,563 | ||||||||||||||
Net income | $ | 203,043 | $ | 133,055 | $ | 74,384 | |||||||||||
Preferred dividends | 4,041 | — | — | ||||||||||||||
Net income available to common shareholders | $ | 199,002 | $ | 133,055 | $ | 74,384 | |||||||||||
Basic earnings per share | $ | 5.32 | $ | 3.86 | $ | 2.76 | |||||||||||
Diluted earnings per share | $ | 5.31 | $ | 3.86 | $ | 2.76 | |||||||||||
Return on average assets | 1.52 | % | 1.16 | % | 0.90 | % | |||||||||||
Return on average common equity | 13.95 | % | 10.49 | % | 8.24 | % | |||||||||||
Return on average tangible common equity1 | 19.10 | % | 14.18 | % | 11.23 | % | |||||||||||
Net interest margin (fully tax equivalent) | 3.89 | % | 3.41 | % | 3.56 | % | |||||||||||
Efficiency ratio | 51.44 | % | 57.47 | % | 51.51 | % | |||||||||||
Core efficiency ratio1 | 49.77 | % | 49.68 | % | 48.70 | % | |||||||||||
Dividend payout ratio | 16.89 | % | 19.66 | % | 26.61 | % | |||||||||||
Book value per common share | $ | 38.93 | $ | 38.53 | $ | 34.57 | |||||||||||
Tangible book value per common share1 | $ | 28.67 | $ | 28.28 | $ | 25.48 | |||||||||||
Average common equity to average assets | 11.25 | % | 11.14 | % | 10.94 | % | |||||||||||
Tangible common equity to tangible assets1 | 8.43 | % | 8.13 | % | 8.40 | % | |||||||||||
At or for the year ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
ASSET QUALITY | |||||||||||||||||
Net charge-offs | $ | 3,899 | $ | 11,629 | $ | 1,907 | |||||||||||
Nonperforming loans | 9,981 | 28,024 | 38,507 | ||||||||||||||
Classified assets | 99,122 | 100,797 | 123,808 | ||||||||||||||
Classified assets to total assets | 0.76 | % | 0.74 | % | 1.27 | % | |||||||||||
Nonperforming loans to total loans | 0.10 | % | 0.31 | % | 0.53 | % | |||||||||||
Nonperforming assets to total assets | 0.08 | % | 0.23 | % | 0.45 | % | |||||||||||
Allowance for credit losses to total loans | 1.41 | % | 1.61 | % | 1.89 | % | |||||||||||
Net charge-offs to average loans | 0.04 | % | 0.14 | % | 0.03 | % |
Year ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Average Balance | Interest Income/Expense | Average Yield/ Rate | Average Balance | Interest Income/Expense | Average Yield/ Rate | Average Balance | Interest Income/Expense | Average Yield/ Rate | ||||||||||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans1, 2 | $ | 9,193,682 | $ | 456,703 | 4.97 | % | $ | 8,055,873 | $ | 349,112 | 4.33 | % | $ | 6,071,496 | $ | 270,673 | 4.46 | % | |||||||||||||||||||||||||||||||||||
Taxable securities | 1,228,514 | 29,638 | 2.41 | 908,189 | 19,305 | 2.13 | 1,016,100 | 25,524 | 2.51 | ||||||||||||||||||||||||||||||||||||||||||||
Non-taxable securities2 | 872,173 | 25,184 | 2.89 | 659,804 | 18,468 | 2.80 | 350,501 | 11,151 | 3.18 | ||||||||||||||||||||||||||||||||||||||||||||
Total securities | 2,100,687 | 54,822 | 2.61 | 1,567,993 | 37,773 | 2.41 | 1,366,601 | 36,675 | 2.68 | ||||||||||||||||||||||||||||||||||||||||||||
Interest-earning deposits | 1,074,165 | 10,599 | 0.99 | 1,084,853 | 1,496 | 0.14 | 228,760 | 620 | 0.27 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-earning assets | 12,368,534 | 522,124 | 4.22 | 10,708,719 | 388,381 | 3.63 | 7,666,857 | 307,968 | 4.02 | ||||||||||||||||||||||||||||||||||||||||||||
Noninterest-earning assets | 951,090 | 758,591 | 587,057 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 13,319,624 | $ | 11,467,310 | $ | 8,253,914 | |||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand accounts | $ | 2,318,363 | $ | 7,038 | 0.30 | % | $ | 2,122,752 | $ | 1,614 | 0.08 | % | $ | 1,494,364 | $ | 2,101 | 0.14 | % | |||||||||||||||||||||||||||||||||||
Money market accounts | 2,781,579 | 19,306 | 0.69 | 2,557,836 | 4,669 | 0.18 | 1,977,826 | 7,754 | 0.39 | ||||||||||||||||||||||||||||||||||||||||||||
Savings accounts | 819,043 | 305 | 0.04 | 724,768 | 225 | 0.03 | 589,832 | 279 | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||
Certificates of deposit | 569,272 | 3,509 | 0.62 | 570,496 | 4,160 | 0.73 | 676,889 | 10,915 | 1.61 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 6,488,257 | 30,158 | 0.46 | 5,975,852 | 10,668 | 0.18 | 4,738,911 | 21,049 | 0.44 | ||||||||||||||||||||||||||||||||||||||||||||
Subordinated debentures and notes | 155,160 | 9,166 | 5.91 | 195,686 | 10,960 | 5.60 | 179,534 | 9,885 | 5.51 | ||||||||||||||||||||||||||||||||||||||||||||
FHLB advances | 33,467 | 599 | 1.79 | 59,945 | 803 | 1.34 | 241,635 | 2,673 | 1.11 | ||||||||||||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 211,039 | 506 | 0.24 | 225,894 | 235 | 0.10 | 206,338 | 542 | 0.26 | ||||||||||||||||||||||||||||||||||||||||||||
Other borrowings | 22,812 | 750 | 3.29 | 26,428 | 370 | 1.40 | 32,147 | 629 | 1.96 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 6,910,735 | 41,179 | 0.60 | 6,483,805 | 23,036 | 0.36 | 5,398,565 | 34,778 | 0.64 | ||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Demand deposits | 4,805,549 | 3,597,204 | 1,854,982 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 104,581 | 109,148 | 97,492 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 11,820,865 | 10,190,157 | 7,351,039 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 1,498,759 | 1,277,153 | 902,875 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities & shareholders' equity | $ | 13,319,624 | $ | 11,467,310 | $ | 8,253,914 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 480,945 | $ | 365,345 | $ | 273,190 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest spread | 3.62 | % | 3.27 | % | 3.38 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin (tax equivalent) | 3.89 | % | 3.41 | % | 3.56 | % | |||||||||||||||||||||||||||||||||||||||||||||||
2022 compared to 2021 | 2021 compared to 2020 | ||||||||||||||||||||||||||||||||||
Increase (decrease) due to | Increase (decrease) due to | ||||||||||||||||||||||||||||||||||
($ in thousands) | Volume1 | Rate2 | Net | Volume1 | Rate2 | Net | |||||||||||||||||||||||||||||
Interest earned on: | |||||||||||||||||||||||||||||||||||
Loans | $ | 52,238 | $ | 55,353 | $ | 107,591 | $ | 86,183 | $ | (7,744) | $ | 78,439 | |||||||||||||||||||||||
Taxable securities | 7,474 | 2,859 | 10,333 | (2,541) | (3,678) | (6,219) | |||||||||||||||||||||||||||||
Non-taxable securities3 | 6,115 | 601 | 6,716 | 8,799 | (1,482) | 7,317 | |||||||||||||||||||||||||||||
Interest-earning deposits | (15) | 9,118 | 9,103 | 1,313 | (437) | 876 | |||||||||||||||||||||||||||||
Total interest-earning assets | 65,812 | 67,931 | 133,743 | 93,754 | (13,341) | 80,413 | |||||||||||||||||||||||||||||
Interest paid on: | |||||||||||||||||||||||||||||||||||
Interest-bearing demand accounts | $ | 162 | $ | 5,262 | $ | 5,424 | $ | 689 | $ | (1,176) | $ | (487) | |||||||||||||||||||||||
Money market accounts | 443 | 14,194 | 14,637 | 1,844 | (4,929) | (3,085) | |||||||||||||||||||||||||||||
Savings | 31 | 49 | 80 | 55 | (109) | (54) | |||||||||||||||||||||||||||||
Certificates of deposit | (9) | (642) | (651) | (1,506) | (5,249) | (6,755) | |||||||||||||||||||||||||||||
Subordinated debentures and notes | (2,368) | 574 | (1,794) | 902 | 173 | 1,075 | |||||||||||||||||||||||||||||
FHLB advances | (423) | 219 | (204) | (2,341) | 471 | (1,870) | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | (16) | 287 | 271 | 47 | (354) | (307) | |||||||||||||||||||||||||||||
Other borrowed funds | (57) | 437 | 380 | (100) | (159) | (259) | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | (2,237) | 20,380 | 18,143 | (410) | (11,332) | (11,742) | |||||||||||||||||||||||||||||
Net interest income | $ | 68,049 | $ | 47,551 | $ | 115,600 | $ | 94,164 | $ | (2,009) | $ | 92,155 | |||||||||||||||||||||||
1Change in volume multiplied by yield/rate of prior period. | |||||||||||||||||||||||||||||||||||
2Change in yield/rate multiplied by volume of prior period. | |||||||||||||||||||||||||||||||||||
3Nontaxable income is presented on a fully tax equivalent basis using a tax rate of 25.2% and 24.7% for 2021 and 2020, respectively. | |||||||||||||||||||||||||||||||||||
NOTE: The change in interest due to both rate and volume has been allocated to rate and volume changes in proportion to the relationship of the absolute dollar amounts of the change in each. |
Year ended December 31, | Change from | ||||||||||||||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | 2022 vs. 2021 | 2021 vs. 2020 | ||||||||||||||||||||||||
Service charges on deposit accounts | $ | 18,326 | $ | 15,428 | $ | 11,717 | $ | 2,898 | $ | 3,711 | |||||||||||||||||||
Wealth management revenue | 10,010 | 10,259 | 9,732 | (249) | 527 | ||||||||||||||||||||||||
Card services revenue | 11,551 | 11,880 | 9,481 | (329) | 2,399 | ||||||||||||||||||||||||
Tax credit income | 2,558 | 8,028 | 6,611 | (5,470) | 1,417 | ||||||||||||||||||||||||
Miscellaneous income | 16,717 | 22,148 | 16,962 | (5,431) | 5,186 | ||||||||||||||||||||||||
Total noninterest income | $ | 59,162 | $ | 67,743 | $ | 54,503 | $ | (8,581) | $ | 13,240 |
Year ended December 31, | Change from | ||||||||||||||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | 2022 vs. 2021 | 2021 vs. 2020 | ||||||||||||||||||||||||
Employee compensation and benefits | $ | 147,029 | $ | 124,904 | $ | 92,288 | $ | 22,125 | $ | 32,616 | |||||||||||||||||||
Occupancy | 17,640 | 16,286 | 13,457 | 1,354 | 2,829 | ||||||||||||||||||||||||
Data processing | 13,513 | 12,242 | 9,050 | 1,271 | 3,192 | ||||||||||||||||||||||||
Professional fees | 7,079 | 4,289 | 3,940 | 2,790 | 349 | ||||||||||||||||||||||||
Branch-closure expenses | — | 3,441 | — | (3,441) | 3,441 | ||||||||||||||||||||||||
Merger-related expenses | — | 22,082 | 4,174 | (22,082) | 17,908 | ||||||||||||||||||||||||
Deposit costs | 31,082 | 14,211 | 1,246 | 16,871 | 12,965 | ||||||||||||||||||||||||
Other expenses | 57,873 | 48,464 | 43,004 | 9,409 | 5,460 | ||||||||||||||||||||||||
Total noninterest expense | $ | 274,216 | $ | 245,919 | $ | 167,159 | $ | 28,297 | $ | 78,760 | |||||||||||||||||||
Efficiency ratio | 51.44 | % | 57.47 | % | 51.51 | % | (6.03) | % | 5.96 | % | |||||||||||||||||||
Core efficiency ratio1 | 49.77 | % | 49.68 | % | 48.70 | % | 0.09 | % | 0.98 | % | |||||||||||||||||||
1 A non-GAAP measure. A reconciliation has been included in this MD&A section under the caption “Use of Non-GAAP Financial Measures.” |
($ in thousands) | December 31, | % Increase (Decrease) | |||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||
Total cash and cash equivalents | $ | 291,359 | $ | 2,021,689 | $ | 537,703 | (85.59) | % | 275.99 | % | |||||||||||||||||||
Securities | 2,245,722 | 1,795,687 | 1,400,039 | 25.06 | % | 28.26 | % | ||||||||||||||||||||||
Total loans | 9,737,138 | 9,017,642 | 7,224,935 | 7.98 | % | 24.81 | % | ||||||||||||||||||||||
Total assets | 13,054,172 | 13,537,358 | 9,751,571 | (3.57) | % | 38.82 | % | ||||||||||||||||||||||
Deposits | 10,829,150 | 11,343,799 | 7,985,389 | (4.54) | % | 42.06 | % | ||||||||||||||||||||||
Total liabilities | 11,531,909 | 12,008,242 | 8,672,596 | (3.97) | % | 38.46 | % | ||||||||||||||||||||||
Total shareholders’ equity | 1,522,263 | 1,529,116 | 1,078,975 | (0.45) | % | 41.72 | % |
December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Commercial and industrial | $ | 3,859,882 | $ | 3,392,375 | |||||||
Commercial real estate - investor owned | 2,357,820 | 2,141,143 | |||||||||
Commercial real estate - owner occupied | 2,270,551 | 2,035,785 | |||||||||
Construction and land development | 611,565 | 734,073 | |||||||||
Residential real estate | 395,537 | 454,052 | |||||||||
Other | 241,783 | 260,214 | |||||||||
Total loans | $ | 9,737,138 | $ | 9,017,642 | |||||||
December 31, | |||||||||||
2022 | 2021 | ||||||||||
Commercial and industrial | 39.6 | % | 37.6 | % | |||||||
Commercial real estate - investor owned | 24.2 | % | 23.8 | % | |||||||
Commercial real estate - owner occupied | 23.3 | % | 22.6 | % | |||||||
Construction and land development | 6.3 | % | 8.1 | % | |||||||
Residential real estate | 4.1 | % | 5.0 | % | |||||||
Other | 2.5 | % | 2.9 | % | |||||||
Total loans | 100.0 | % | 100.0 | % |
December 31, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Number of Loans | Outstanding Balance | Average Balance | Number of Loans | Outstanding Balance | Average Balance | |||||||||||||||||||||||||||||
<$2 million | 2,116 | $ | 771,717 | $ | 365 | 3,326 | $ | 921,537 | $ | 277 | |||||||||||||||||||||||||
$2-5 million | 314 | 991,748 | 3,158 | 289 | 915,656 | 3,168 | |||||||||||||||||||||||||||||
$5-10 million | 124 | 862,427 | 6,955 | 92 | 627,728 | 6,823 | |||||||||||||||||||||||||||||
>$10 million | 76 | 1,233,990 | 16,237 | 60 | 927,454 | 15,458 | |||||||||||||||||||||||||||||
Total | 2,630 | $ | 3,859,882 | $ | 1,468 | 3,767 | $ | 3,392,375 | $ | 901 |
December 31, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Number of Loans | Outstanding Balance | Average Balance | Number of Loans | Outstanding Balance | Average Balance | |||||||||||||||||||||||||||||
<$2 million | 3,170 | $ | 1,872,671 | $ | 591 | 3,300 | $ | 1,840,760 | $ | 558 | |||||||||||||||||||||||||
$2-5 million | 416 | 1,272,977 | 3,060 | 383 | 1,184,292 | 3,092 | |||||||||||||||||||||||||||||
$5-10 million | 105 | 727,681 | 6,930 | 90 | 626,733 | 6,964 | |||||||||||||||||||||||||||||
>$10 million | 50 | 755,042 | 15,101 | 34 | 525,143 | 15,445 | |||||||||||||||||||||||||||||
Total | 3,741 | $ | 4,628,371 | $ | 1,237 | 3,807 | $ | 4,176,928 | $ | 1,097 |
December 31, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Number of Loans | Outstanding Balance | Average Balance | Number of Loans | Outstanding Balance | Average Balance | |||||||||||||||||||||||||||||
<$2 million | 408 | $ | 181,813 | $ | 446 | 539 | $ | 212,129 | $ | 394 | |||||||||||||||||||||||||
$2-5 million | 52 | 154,563 | 2,972 | 63 | 200,775 | 3,187 | |||||||||||||||||||||||||||||
$5-10 million | 14 | 96,194 | 6,871 | 30 | 206,262 | 6,875 | |||||||||||||||||||||||||||||
>$10 million | 13 | 178,995 | 13,769 | 8 | 114,907 | 14,363 | |||||||||||||||||||||||||||||
Total | 487 | $ | 611,565 | $ | 1,256 | 640 | $ | 734,073 | $ | 1,147 |
December 31, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Number of Loans | Outstanding Balance | Average Balance | Number of Loans | Outstanding Balance | Average Balance | |||||||||||||||||||||||||||||
<$2 million | 2,252 | $ | 293,691 | $ | 130 | 2,457 | $ | 304,224 | $ | 124 | |||||||||||||||||||||||||
$2-5 million | 21 | 70,658 | 3,365 | 27 | 83,666 | 3,099 | |||||||||||||||||||||||||||||
$5-10 million | 4 | 31,188 | 7,797 | 8 | 54,019 | 6,752 | |||||||||||||||||||||||||||||
>$10 million | — | — | — | 1 | 12,143 | 12,143 | |||||||||||||||||||||||||||||
Total | 2,277 | $ | 395,537 | $ | 174 | 2,493 | $ | 454,052 | $ | 182 |
December 31, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Number of Loans | Outstanding Balance | Average Balance | Number of Loans | Outstanding Balance | Average Balance | |||||||||||||||||||||||||||||
<$2 million | 1,265 | $ | 125,136 | $ | 99 | 1,415 | $ | 154,663 | $ | 109 | |||||||||||||||||||||||||
$2-5 million | 18 | 59,099 | 3,283 | 16 | 43,306 | 2,707 | |||||||||||||||||||||||||||||
$5-10 million | 3 | 18,255 | 6,085 | 7 | 41,262 | 5,895 | |||||||||||||||||||||||||||||
>$10 million | 3 | 39,293 | 13,098 | 2 | 20,983 | 10,491 | |||||||||||||||||||||||||||||
Total | 1,289 | $ | 241,783 | $ | 188 | 1,440 | $ | 260,214 | $ | 181 |
December 31, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Midwest | $ | 3,214,305 | $ | 2,939,092 | |||||||
Southwest | 1,242,125 | 1,084,343 | |||||||||
West | 1,654,899 | 1,656,511 | |||||||||
Specialty, PPP and Other loans | 3,625,809 | 3,337,696 | |||||||||
Total | $ | 9,737,138 | $ | 9,017,642 |
December 31, | |||||||||||||||||||||||
($ in thousands) | 2022 | 2021 | Change | % Change | |||||||||||||||||||
C&I | $ | 1,904,654 | $ | 1,478,689 | $ | 425,965 | 28.8 | % | |||||||||||||||
CRE investor owned | 2,176,424 | 1,955,087 | 221,337 | 11.3 | % | ||||||||||||||||||
CRE owner occupied | 1,174,094 | 1,112,463 | 61,631 | 5.5 | % | ||||||||||||||||||
SBA loans | 1,312,378 | 1,241,449 | 70,929 | 5.7 | % | ||||||||||||||||||
Sponsor finance | 635,061 | 508,469 | 126,592 | 24.9 | % | ||||||||||||||||||
Life insurance premium finance | 817,115 | 653,028 | 164,087 | 25.1 | % | ||||||||||||||||||
Tax credits | 559,605 | 486,881 | 72,724 | 14.9 | % | ||||||||||||||||||
SBA PPP loans | 7,272 | 271,958 | (264,686) | (97.3) | % | ||||||||||||||||||
Residential real estate | 379,924 | 430,985 | (51,061) | (11.8) | % | ||||||||||||||||||
Construction and land development | 534,753 | 625,526 | (90,773) | (14.5) | % | ||||||||||||||||||
Other | 235,858 | 253,107 | (17,249) | (6.8) | % | ||||||||||||||||||
Total Loans | $ | 9,737,138 | $ | 9,017,642 | $ | 719,496 | 8.0 | % |
($ in thousands) | Due in One Year or Less (1) | After One Through Five Years | After Five Through Fifteen Years | After Fifteen Years | Total | Percent of Total Loans | |||||||||||||||||||||||||||||
Fixed Rate Loans | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 60,863 | $ | 449,944 | $ | 464,988 | $ | 11,593 | $ | 987,388 | 10 | % | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||
Commercial | 193,033 | 1,416,693 | 554,376 | 19,952 | 2,184,054 | 22 | % | ||||||||||||||||||||||||||||
Construction and land development | 41,884 | 73,081 | 4,703 | 3,064 | 122,732 | 1 | % | ||||||||||||||||||||||||||||
Residential | 8,901 | 87,614 | 17,159 | 29,740 | 143,414 | 2 | % | ||||||||||||||||||||||||||||
Other | 6,946 | 2,431 | 98,291 | 81,769 | 189,437 | 2 | % | ||||||||||||||||||||||||||||
Total | $ | 311,627 | $ | 2,029,763 | $ | 1,139,517 | $ | 146,118 | $ | 3,627,025 | 37 | % | |||||||||||||||||||||||
Variable Rate Loans | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,093,647 | $ | 1,584,018 | $ | 165,260 | $ | 29,569 | $ | 2,872,494 | 30 | % | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||
Commercial | 155,516 | 487,648 | 412,447 | 1,388,706 | 2,444,317 | 25 | % | ||||||||||||||||||||||||||||
Construction and land development | 159,160 | 202,875 | 53,165 | 73,633 | 488,833 | 5 | % | ||||||||||||||||||||||||||||
Residential | 45,670 | 30,635 | 71,506 | 104,312 | 252,123 | 2 | % | ||||||||||||||||||||||||||||
Other | 7,914 | 16,089 | 28,219 | 124 | 52,346 | 1 | % | ||||||||||||||||||||||||||||
Total | $ | 1,461,907 | $ | 2,321,265 | $ | 730,597 | $ | 1,596,344 | $ | 6,110,113 | 63 | % | |||||||||||||||||||||||
Total Loans | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,154,510 | $ | 2,033,962 | $ | 630,248 | $ | 41,162 | $ | 3,859,882 | 40 | % | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||
Commercial | 348,549 | 1,904,341 | 966,823 | 1,408,658 | 4,628,371 | 47 | % | ||||||||||||||||||||||||||||
Construction and land development | 201,044 | 275,956 | 57,868 | 76,697 | 611,565 | 6 | % | ||||||||||||||||||||||||||||
Residential | 54,571 | 118,249 | 88,665 | 134,052 | 395,537 | 4 | % | ||||||||||||||||||||||||||||
Other | 14,860 | 18,520 | 126,510 | 81,893 | 241,783 | 3 | % | ||||||||||||||||||||||||||||
Total | $ | 1,773,534 | $ | 4,351,028 | $ | 1,870,114 | $ | 1,742,462 | $ | 9,737,138 | 100 | % | |||||||||||||||||||||||
December 31, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Benefit for loan losses | $ | (4,210) | $ | (10,911) | |||||||
Provision on acquired loans | — | 23,904 | |||||||||
Provision for off-balance sheet commitments1 | 4,462 | 1,911 | |||||||||
Provision for held-to-maturity securities | 121 | 165 | |||||||||
Recovery of accrued interest | (984) | (1,684) | |||||||||
Provision (benefit) for credit losses | $ | (611) | $ | 13,385 |
December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | |||||||||||||||
Balance at End of Period Applicable to: | Amount | Percent of loans in each category to total loans | Amount | Percent of loans in each category to total loans | |||||||||||||
Commercial and industrial | $ | 53,835 | 39.6 | % | $ | 63,825 | 37.6 | % | |||||||||
Real estate: | |||||||||||||||||
Commercial | 58,943 | 47.5 | % | 53,437 | 46.3 | % | |||||||||||
Construction and land development | 11,444 | 6.3 | % | 14,536 | 8.1 | % | |||||||||||
Residential | 7,928 | 4.1 | % | 7,927 | 5.1 | % | |||||||||||
Other | 4,782 | 2.5 | % | 5,316 | 2.9 | % | |||||||||||
Total allowance | $ | 136,932 | 100.0 | % | $ | 145,041 | 100.0 | % |
December 31, | |||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
($ in thousands) | Net Charge-offs (Recoveries) | Average Loans(1) | Net Charge-offs (Recoveries)/Average Loans | Net Charge-offs (Recoveries) | Average Loans(1) | Net Charge-offs (Recoveries)/Average Loans | |||||||||||||||||
Commercial and industrial | $ | 3,869 | $ | 3,555,483 | 0.11 | % | $ | 10,425 | $ | 3,195,017 | 0.33 | % | |||||||||||
Real estate: | |||||||||||||||||||||||
Commercial | (593) | 4,323,757 | (0.01) | % | 810 | 3,586,773 | 0.02 | % | |||||||||||||||
Construction and land development | (53) | 689,048 | (0.01) | % | (451) | 673,646 | (0.07) | % | |||||||||||||||
Residential | 539 | 382,485 | 0.14 | % | 558 | 396,777 | 0.14 | % | |||||||||||||||
Other | 137 | 240,816 | 0.06 | % | 287 | 197,172 | 0.15 | % | |||||||||||||||
Total | $ | 3,899 | $ | 9,191,589 | 0.04 | % | $ | 11,629 | $ | 8,049,385 | 0.14 | % |
December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Non-accrual loans | $ | 9,766 | $ | 23,449 | |||||||
Loans past due 90 days or more and still accruing interest | 142 | 1,716 | |||||||||
Restructured loans | 73 | 2,859 | |||||||||
Total nonperforming loans | 9,981 | 28,024 | |||||||||
Other real estate | 269 | 3,493 | |||||||||
Total nonperforming assets | $ | 10,250 | $ | 31,517 | |||||||
Total assets | $ | 13,054,172 | $ | 13,537,358 | |||||||
Total loans | 9,737,138 | 9,017,642 | |||||||||
Total allowance for credit losses | 136,932 | 145,041 | |||||||||
Allowance for credit losses to nonaccrual loans | 1,402 | % | 619 | % | |||||||
Allowance for credit losses to nonperforming loans | 1,372 | % | 518 | % | |||||||
Allowance for credit losses to total loans | 1.41 | % | 1.61 | % | |||||||
Nonaccrual loans to total loans | 0.10 | % | 0.26 | % | |||||||
Nonperforming loans to total loans | 0.10 | % | 0.31 | % | |||||||
Nonperforming assets to total assets | 0.08 | % | 0.23 | % | |||||||
($ in thousands) | December 31, 2022 | Number of loans | December 31, 2021 | Number of loans | |||||||||||||||||||||||||||||||
Commercial and industrial | $ | 4,443 | 44 | % | 14 | $ | 21,538 | 77 | % | 34 | |||||||||||||||||||||||||
Commercial real estate | 4,200 | 42 | % | 10 | 4,414 | 16 | % | 14 | |||||||||||||||||||||||||||
Construction and land development | 1,192 | 12 | % | 2 | — | — | % | — | |||||||||||||||||||||||||||
Residential real estate | 73 | 1 | % | 1 | 2,048 | 7 | % | 12 | |||||||||||||||||||||||||||
Other | 73 | 1 | % | 2 | 24 | — | % | 4 | |||||||||||||||||||||||||||
Total | $ | 9,981 | 100 | % | 29 | $ | 28,024 | 100 | % | 64 |
Year ended December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Nonperforming loans, beginning of period | $ | 28,024 | $ | 38,507 | |||||||
Additions to nonaccrual loans | 8,904 | 43,350 | |||||||||
Charge-offs | (9,393) | (17,185) | |||||||||
Principal payments | (17,554) | (36,648) | |||||||||
Nonperforming loans, end of period | $ | 9,981 | $ | 28,024 |
Year ended December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Other real estate, beginning of period | $ | 3,493 | $ | 5,330 | |||||||
Additions | — | 3,175 | |||||||||
Writedowns in value | (268) | (29) | |||||||||
Sales | (2,956) | (4,983) | |||||||||
Other real estate, end of period | $ | 269 | $ | 3,493 |
December 31, | |||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
($ in thousands) | Amount | % | Amount | % | |||||||||||||||||||
Obligations of U.S. Government sponsored enterprises | $ | 237,785 | 10.6 | % | $ | 173,511 | 9.6 | % | |||||||||||||||
Obligations of states and political subdivisions | 946,456 | 42.1 | % | 811,463 | 45.2 | % | |||||||||||||||||
Agency mortgage-backed securities | 716,422 | 31.9 | % | 581,964 | 32.4 | % | |||||||||||||||||
U.S. Treasury Bills | 208,534 | 9.3 | % | 91,170 | 5.1 | % | |||||||||||||||||
Corporate debt securities | 137,260 | 6.1 | % | 138,193 | 7.7 | % | |||||||||||||||||
Total | $ | 2,246,457 | 100.0 | % | $ | 1,796,301 | 100.0 | % |
Within 1 year | 1 to 5 years | 5 to 10 years | Over 10 years | Total | ||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | — | — | % | $ | 204,217 | 1.32 | % | $ | 18,721 | 2.79 | % | $ | 14,847 | 2.10 | % | $ | 237,785 | 1.48 | % | ||||||||||||||||||||||||
Obligations of states and political subdivisions | 2,019 | 3.71 | % | 22,340 | 2.29 | % | 111,165 | 3.57 | % | 810,932 | 3.11 | % | 946,456 | 3.15 | % | |||||||||||||||||||||||||||||
Agency mortgage-backed securities | 6,141 | 2.80 | % | 64,629 | 3.00 | % | 55,614 | 2.82 | % | 590,038 | 2.64 | % | 716,422 | 2.69 | % | |||||||||||||||||||||||||||||
U.S. Treasury Bills | 102,931 | 3.16 | % | 100,825 | 2.68 | % | 4,778 | 3.07 | % | — | — | % | 208,534 | 2.93 | % | |||||||||||||||||||||||||||||
Corporate debt securities | — | — | % | 32,486 | 3.11 | % | 104,774 | 3.46 | % | — | — | % | 137,260 | 3.38 | % | |||||||||||||||||||||||||||||
Total | $ | 111,091 | 3.15 | % | $ | 424,497 | 2.09 | % | $ | 295,052 | 3.33 | % | $ | 1,415,817 | 2.90 | % | $ | 2,246,457 | 2.82 | % |
December 31, | |||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
($ in thousands) | Amount | % | Amount | % | |||||||||||||||||||
FHLB capital stock | $ | 14,015 | 22.0 | % | $ | 12,075 | 20.2 | % | |||||||||||||||
Other investments | 49,775 | 78.0 | % | 47,821 | 79.8 | % | |||||||||||||||||
Total | $ | 63,790 | 100.0 | % | $ | 59,896 | 100.0 | % |
Years ended December 31, | % Increase (decrease) | ||||||||||||||||
($ in thousands) | 2022 | 2021 | 2022 vs. 2021 | ||||||||||||||
Noninterest-bearing demand accounts | $ | 4,642,732 | $ | 4,578,436 | 1.4 | % | |||||||||||
Interest-bearing demand accounts | 2,256,295 | 2,465,884 | (8.5) | % | |||||||||||||
Money market accounts | 2,655,159 | 2,890,976 | (8.2) | % | |||||||||||||
Savings accounts | 744,256 | 800,210 | (7.0) | % | |||||||||||||
Certificates of deposit: | |||||||||||||||||
Brokered | 118,968 | 128,970 | (7.8) | % | |||||||||||||
Other | 411,740 | 479,323 | (14.1) | % | |||||||||||||
Total deposits | $ | 10,829,150 | $ | 11,343,799 | (4.5) | % | |||||||||||
Noninterest-bearing deposits / Total deposits | 43 | % | 40 | % |
Years ended December 31, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||||
($ in thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||||||||||||||||||||||
Noninterest-bearing deposit accounts | $ | 4,805,549 | — | % | $ | 3,597,204 | — | % | $ | 1,854,982 | — | % | |||||||||||||||||||||||
Interest-bearing demand accounts | 2,318,363 | 0.30 | % | 2,122,752 | 0.08 | % | 1,494,364 | 0.14 | % | ||||||||||||||||||||||||||
Money market accounts | 2,781,579 | 0.69 | % | 2,557,836 | 0.18 | % | 1,977,826 | 0.39 | % | ||||||||||||||||||||||||||
Savings accounts | 819,043 | 0.04 | % | 724,768 | 0.03 | % | 589,832 | 0.05 | % | ||||||||||||||||||||||||||
Certificates of deposit | 569,272 | 0.62 | % | 570,496 | 0.73 | % | 676,889 | 1.61 | % | ||||||||||||||||||||||||||
Total interest-bearing deposits | $ | 6,488,257 | 0.46 | % | $ | 5,975,852 | 0.18 | % | $ | 4,738,911 | 0.44 | % | |||||||||||||||||||||||
Total average deposits | $ | 11,293,806 | 0.27 | % | $ | 9,573,056 | 0.11 | % | $ | 6,593,893 | 0.32 | % |
($ in thousands) | Total | ||||
Three months or less | $ | 27,656 | |||
Over three through six months | 22,492 | ||||
Over six through twelve months | 48,721 | ||||
Over twelve months | 25,702 | ||||
Total | $ | 124,571 |
December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||
($ in thousands) | EFSC | Bank | EFSC | Bank | To Be Well-Capitalized | Minimum Ratio with CCB | ||||||||||||||||||||
Common Equity Tier 1 Capital to Risk Weighted Assets | 11.1 | % | 12.1 | % | 11.3 | % | 12.5 | % | 6.5 | % | 7.0 | % | ||||||||||||||
Tier 1 Capital to Risk Weighted Assets | 12.6 | % | 12.1 | % | 13.0 | % | 12.5 | % | 8.0 | % | 8.5 | % | ||||||||||||||
Total Capital to Risk Weighted Assets | 14.2 | % | 13.1 | % | 14.7 | % | 13.5 | % | 10.0 | % | 10.5 | % | ||||||||||||||
Leverage Ratio (Tier 1 Capital to Average Assets) | 10.9 | % | 10.5 | % | 9.7 | % | 9.3 | % | 5.0 | % | 4.0 | % | ||||||||||||||
Tangible common equity to tangible assets1 | 8.4 | % | 8.1 | % | ||||||||||||||||||||||
Common equity tier 1 capital | $ | 1,228,786 | $ | 1,333,978 | $ | 1,091,823 | $ | 1,201,340 | ||||||||||||||||||
Tier 1 capital | 1,394,426 | 1,334,030 | 1,257,462 | 1,201,391 | ||||||||||||||||||||||
Total risk-based capital | 1,568,332 | 1,444,685 | 1,423,036 | 1,303,715 | ||||||||||||||||||||||
1 Not a required regulatory capital ratio |
For the Years ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Net interest income (GAAP) | $ | 473,903 | $ | 360,194 | $ | 270,001 | |||||||||||
Tax-equivalent adjustment | 7,042 | 5,151 | 3,190 | ||||||||||||||
Less incremental accretion income | — | — | 4,083 | ||||||||||||||
Noninterest income (GAAP) | 59,162 | 67,743 | 54,503 | ||||||||||||||
Less gain (loss) on sale of other real estate | (93) | 884 | — | ||||||||||||||
Less gain on sale of investment securities | — | — | 421 | ||||||||||||||
Less other non-core income | — | — | 265 | ||||||||||||||
Core revenue (non-GAAP) | $ | 540,200 | $ | 432,204 | $ | 322,925 | |||||||||||
Noninterest expense (GAAP) | $ | 274,216 | $ | 245,919 | $ | 167,159 | |||||||||||
Less amortization on intangibles | 5,367 | 5,691 | 5,673 | ||||||||||||||
Less merger-related expenses | — | 22,082 | 4,174 | ||||||||||||||
Less branch-closure expenses | — | 3,441 | — | ||||||||||||||
Less other non-core expenses | — | — | 57 | ||||||||||||||
Core noninterest expense (non-GAAP) | $ | 268,849 | $ | 214,705 | $ | 157,255 | |||||||||||
Core efficiency ratio (non-GAAP) | 49.77 | % | 49.68 | % | 48.70 | % |
Period ended December 31, | |||||||||||||||||
($ in thousands, except per share data) | 2022 | 2021 | 2020 | ||||||||||||||
Total shareholders' equity | $ | 1,522,263 | $ | 1,529,116 | $ | 1,078,975 | |||||||||||
Less preferred stock | 71,988 | 71,988 | — | ||||||||||||||
Less goodwill | 365,164 | 365,164 | 260,567 | ||||||||||||||
Less intangible assets | 16,919 | 22,286 | 23,084 | ||||||||||||||
Tangible common equity | $ | 1,068,192 | $ | 1,069,678 | $ | 795,324 | |||||||||||
Common shares outstanding | 37,253 | 37,820 | 31,210 | ||||||||||||||
Tangible book value per share | $ | 28.67 | $ | 28.28 | $ | 25.48 | |||||||||||
Total assets | $ | 13,054,172 | $ | 13,537,358 | $ | 9,751,571 | |||||||||||
Less goodwill | 365,164 | 365,164 | 260,567 | ||||||||||||||
Less intangible assets | 16,919 | 22,286 | 23,084 | ||||||||||||||
Tangible assets | $ | 12,672,089 | $ | 13,149,908 | $ | 9,467,920 | |||||||||||
Tangible common equity to tangible assets | 8.43 | % | 8.13 | % | 8.40 | % |
For the Years ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Average shareholder’s equity | $ | 1,498,759 | $ | 1,277,153 | $ | 902,875 | |||||||||||
Less average preferred stock | 71,988 | 8,903 | — | ||||||||||||||
Less average goodwill | 365,164 | 307,614 | 217,205 | ||||||||||||||
Less average intangible assets | 19,516 | 22,460 | 23,551 | ||||||||||||||
Average tangible common equity | $ | 1,042,091 | $ | 938,176 | $ | 662,119 | |||||||||||
Net income available to common shareholders (GAAP) | $ | 199,002 | $ | 133,055 | $ | 74,384 | |||||||||||
Return on average tangible common equity | 19.10 | % | 14.18 | % | 11.23 | % |
Page Number | |||||
Report of Independent Registered Public Accounting Firm, PCAOB ID 34 | |||||
Consolidated Balance Sheets at December 31, 2022 and 2021 | |||||
Consolidated Statements of Income for the years ended December 31, 2022, 2021, and 2020 | |||||
Consolidated Statements of Comprehensive Income for the years ended December 31, 2022, 2021, and 2020 | |||||
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2022, 2021, and 2020 | |||||
Consolidated Statements of Cash Flows for the years ended December 31, 2022, 2021, and 2020 | |||||
Notes to Consolidated Financial Statements | |||||
December 31, | |||||||||||
($ in thousands, except per share data) | 2022 | 2021 | |||||||||
Assets | |||||||||||
Cash and due from banks | $ | 229,580 | $ | 209,177 | |||||||
Federal funds sold | 1,753 | 1,356 | |||||||||
Interest-earning deposits (including $— and $14,595 pledged as collateral, respectively) | 60,026 | 1,811,156 | |||||||||
Total cash and cash equivalents | 291,359 | 2,021,689 | |||||||||
Interest-earning deposits greater than 90 days | 8,029 | 6,996 | |||||||||
Securities available-for-sale | 1,535,807 | 1,366,006 | |||||||||
Securities held-to-maturity, net | 709,915 | 429,681 | |||||||||
Loans held-for-sale | 1,228 | 6,389 | |||||||||
Loans | 9,737,138 | 9,017,642 | |||||||||
Allowance for credit losses on loans | (136,932) | (145,041) | |||||||||
Total loans, net | 9,600,206 | 8,872,601 | |||||||||
Other investments | 63,790 | 59,896 | |||||||||
Fixed assets, net | 42,985 | 47,915 | |||||||||
Goodwill | 365,164 | 365,164 | |||||||||
Intangible assets, net | 16,919 | 22,286 | |||||||||
Other assets | 418,770 | 338,735 | |||||||||
Total assets | $ | 13,054,172 | $ | 13,537,358 | |||||||
Liabilities and Shareholders' equity | |||||||||||
Noninterest-bearing demand accounts | $ | 4,642,732 | $ | 4,578,436 | |||||||
Interest-bearing demand accounts | 2,256,295 | 2,465,884 | |||||||||
Money market accounts | 2,655,159 | 2,890,976 | |||||||||
Savings accounts | 744,256 | 800,210 | |||||||||
Certificates of deposit: | |||||||||||
Brokered | 118,968 | 128,970 | |||||||||
Other | 411,740 | 479,323 | |||||||||
Total deposits | 10,829,150 | 11,343,799 | |||||||||
Subordinated debentures and notes | 155,433 | 154,899 | |||||||||
FHLB advances | 100,000 | 50,000 | |||||||||
Other borrowings | 324,119 | 353,863 | |||||||||
Other liabilities | 123,207 | 105,681 | |||||||||
Total liabilities | 11,531,909 | 12,008,242 | |||||||||
Commitments and contingent liabilities (Note 18) | |||||||||||
Shareholders' equity: | |||||||||||
Preferred stock, $0.01 par value; 5,000,000 shares authorized; 75,000 shares issued and outstanding, respectively ($1,000 per share liquidation preference) | 71,988 | 71,988 | |||||||||
Common stock, $0.01 par value; 75,000,000 shares authorized; 37,253,292 shares issued and outstanding and 39,799,615 shares issued, respectively | 373 | 398 | |||||||||
Treasury stock, at cost; — and 1,980,093 shares, respectively | — | (73,528) | |||||||||
Additional paid-in capital | 982,660 | 1,018,799 | |||||||||
Retained earnings | 597,574 | 492,682 | |||||||||
Accumulated other comprehensive (loss) income, net | (130,332) | 18,777 | |||||||||
Total shareholders' equity | 1,522,263 | 1,529,116 | |||||||||
Total liabilities and shareholders' equity | $ | 13,054,172 | $ | 13,537,358 |
Year ended December 31, | |||||||||||||||||
($ in thousands, except per share data) | 2022 | 2021 | 2020 | ||||||||||||||
Interest income: | |||||||||||||||||
Loans | $ | 456,007 | $ | 348,615 | $ | 270,238 | |||||||||||
Debt securities: | |||||||||||||||||
Taxable | 28,267 | 18,030 | 24,629 | ||||||||||||||
Nontaxable | 18,838 | 13,814 | 8,397 | ||||||||||||||
Interest-earning deposits | 10,599 | 1,496 | 620 | ||||||||||||||
Dividends on equity securities | 1,371 | 1,275 | 895 | ||||||||||||||
Total interest income | 515,082 | 383,230 | 304,779 | ||||||||||||||
Interest expense: | |||||||||||||||||
Deposits | 30,158 | 10,668 | 21,049 | ||||||||||||||
Subordinated debentures and notes | 9,166 | 10,960 | 9,885 | ||||||||||||||
FHLB advances | 599 | 803 | 2,673 | ||||||||||||||
Other borrowings | 1,256 | 605 | 1,171 | ||||||||||||||
Total interest expense | 41,179 | 23,036 | 34,778 | ||||||||||||||
Net interest income | 473,903 | 360,194 | 270,001 | ||||||||||||||
Provision (benefit) for credit losses | (611) | 13,385 | 65,398 | ||||||||||||||
Net interest income after provision (benefit) for credit losses | 474,514 | 346,809 | 204,603 | ||||||||||||||
Noninterest income: | |||||||||||||||||
Service charges on deposit accounts | 18,326 | 15,428 | 11,717 | ||||||||||||||
Wealth management revenue | 10,010 | 10,259 | 9,732 | ||||||||||||||
Card services revenue | 11,551 | 11,880 | 9,481 | ||||||||||||||
Tax credit income | 2,558 | 8,028 | 6,611 | ||||||||||||||
Other income | 16,717 | 22,148 | 16,962 | ||||||||||||||
Total noninterest income | 59,162 | 67,743 | 54,503 | ||||||||||||||
Noninterest expense: | |||||||||||||||||
Employee compensation and benefits | 147,029 | 124,904 | 92,288 | ||||||||||||||
Occupancy | 17,640 | 16,286 | 13,457 | ||||||||||||||
Data processing | 13,513 | 12,242 | 9,050 | ||||||||||||||
Professional fees | 7,079 | 4,289 | 3,940 | ||||||||||||||
Branch-closure expenses | — | 3,441 | — | ||||||||||||||
Merger-related expenses | — | 22,082 | 4,174 | ||||||||||||||
Other expenses | 88,955 | 62,675 | 44,250 | ||||||||||||||
Total noninterest expense | 274,216 | 245,919 | 167,159 | ||||||||||||||
Income before income tax expense | 259,460 | 168,633 | 91,947 | ||||||||||||||
Income tax expense | 56,417 | 35,578 | 17,563 | ||||||||||||||
Net income | $ | 203,043 | $ | 133,055 | $ | 74,384 | |||||||||||
Dividends on preferred stock | 4,041 | — | — | ||||||||||||||
Net income available to common shareholders | $ | 199,002 | $ | 133,055 | $ | 74,384 | |||||||||||
Earnings per common share | |||||||||||||||||
Basic | $ | 5.32 | $ | 3.86 | $ | 2.76 | |||||||||||
Diluted | 5.31 | 3.86 | 2.76 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Net income | $ | 203,043 | $ | 133,055 | $ | 74,384 | |||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||
Change in unrealized gain (loss) on available-for-sale securities | (149,623) | (17,049) | 23,944 | ||||||||||||||
Reclassification of gain on the sale of available-for-sale securities | — | — | (317) | ||||||||||||||
Reclassification of gain on held-to-maturity securities | (2,696) | (3,624) | (1,910) | ||||||||||||||
Change in unrealized gain (loss) on cash flow hedges | 2,798 | 1,161 | (5,947) | ||||||||||||||
Reclassification of loss on cash flow hedges | 412 | 1,169 | 3,601 | ||||||||||||||
Total other comprehensive income (loss), net | (149,109) | (18,343) | 19,371 | ||||||||||||||
Total comprehensive income | $ | 53,934 | $ | 114,712 | $ | 93,755 |
Preferred | Common | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | Shares | Amount | Shares | Amount | Treasury Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Shareholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2019 | — | $ | — | 26,543 | $ | 281 | $ | (58,181) | $ | 526,599 | $ | 380,737 | $ | 17,749 | $ | 867,185 | ||||||||||||||||||||||||||||||||||||||||
Net income | — | $ | — | — | $ | — | $ | — | $ | — | $ | 74,384 | $ | — | $ | 74,384 | ||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | — | — | 19,371 | 19,371 | |||||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.72 per share) | — | — | — | — | — | — | (19,795) | — | (19,795) | |||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | (456) | — | (15,347) | — | — | — | (15,347) | |||||||||||||||||||||||||||||||||||||||||||||||
Issuance under equity compensation plans, net | — | — | 146 | 1 | — | 77 | — | — | 78 | |||||||||||||||||||||||||||||||||||||||||||||||
Shares issued in connection with acquisition of Seacoast Commerce Banc Holdings | 4,977 | 50 | — | 166,985 | — | — | 167,035 | |||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | — | 4,178 | — | — | 4,178 | |||||||||||||||||||||||||||||||||||||||||||||||
Reclassification for the adoption of ASU 2016-13 (CECL) | — | — | — | — | — | — | (18,114) | — | (18,114) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2020 | — | $ | — | 31,210 | $ | 332 | $ | (73,528) | $ | 697,839 | $ | 417,212 | $ | 37,120 | $ | 1,078,975 | ||||||||||||||||||||||||||||||||||||||||
Net income | — | $ | — | — | $ | — | $ | — | $ | — | $ | 133,055 | $ | — | $ | 133,055 | ||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | (18,343) | (18,343) | |||||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.75 per share) | — | — | — | — | — | — | (26,153) | — | (26,153) | |||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | (1,300) | (12) | — | (30,518) | (30,059) | — | (60,589) | |||||||||||||||||||||||||||||||||||||||||||||||
Issuance under equity compensation plans, net | — | — | 132 | — | — | 2,549 | (663) | — | 1,886 | |||||||||||||||||||||||||||||||||||||||||||||||
Shares issued in connection with acquisition of First Choice Bancorp, net (gross issuance 7,808 shares) | — | — | 7,777 | 78 | — | 342,912 | (710) | — | 342,280 | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock issuance, net of $3,012 issuance cost | 75 | 71,988 | — | — | — | — | — | — | 71,988 | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | — | 6,017 | — | — | $ | 6,017 | ||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2021 | 75 | $ | 71,988 | 37,819 | $ | 398 | $ | (73,528) | $ | 1,018,799 | $ | 492,682 | $ | 18,777 | $ | 1,529,116 | ||||||||||||||||||||||||||||||||||||||||
Net income | — | $ | — | — | $ | — | $ | — | $ | — | $ | 203,043 | $ | — | $ | 203,043 | ||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | (149,109) | (149,109) | |||||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.90 per share) | — | — | — | — | — | — | (33,602) | — | (33,602) | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends ($53.889 per share) | — | — | — | — | — | (4,041) | (4,041) | |||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | (700) | (7) | — | (18,867) | (14,049) | — | (32,923) | |||||||||||||||||||||||||||||||||||||||||||||||
Issuance under equity compensation plans, net | — | — | 134 | 2 | — | 2,460 | (689) | — | 1,773 | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | — | 8,006 | — | — | 8,006 | |||||||||||||||||||||||||||||||||||||||||||||||
Retirement of treasury stock (1,980 shares) | — | — | — | (20) | 73,528 | (27,738) | (45,770) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2022 | 75 | $ | 71,988 | 37,253 | $ | 373 | $ | — | $ | 982,660 | $ | 597,574 | $ | (130,332) | $ | 1,522,263 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Cash flows from operating activities: | |||||||||||||||||
Net income | $ | 203,043 | $ | 133,055 | $ | 74,384 | |||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Depreciation | 5,573 | 6,147 | 6,152 | ||||||||||||||
Provision (benefit) for credit losses | (611) | 13,385 | 65,398 | ||||||||||||||
Deferred income taxes | 2,194 | 545 | (12,578) | ||||||||||||||
Net amortization of debt securities | 5,639 | 7,343 | 6,745 | ||||||||||||||
Net amortization (accretion) on loans | 266 | (1,140) | (7,767) | ||||||||||||||
Amortization of intangible assets | 5,367 | 5,690 | 5,673 | ||||||||||||||
Amortization of servicing assets | 3,066 | 2,311 | 37 | ||||||||||||||
Mortgage loans originated-for-sale | (67,470) | (159,670) | (223,094) | ||||||||||||||
Proceeds from mortgage loans sold | 73,014 | 163,864 | 217,934 | ||||||||||||||
Loss (gain) on: | |||||||||||||||||
Investment securities | — | — | (421) | ||||||||||||||
Other real estate | 93 | (931) | 13 | ||||||||||||||
Fixed assets | (54) | — | — | ||||||||||||||
State tax credits | (1,506) | (2,220) | (2,016) | ||||||||||||||
Asset impairment | — | 3,441 | — | ||||||||||||||
Share-based compensation | 8,006 | 6,017 | 4,178 | ||||||||||||||
Changes in other assets and liabilities, net | (19,980) | (17,262) | 876 | ||||||||||||||
Net cash provided by operating activities | 216,640 | 160,575 | 135,514 | ||||||||||||||
Cash flows from investing activities: | |||||||||||||||||
Proceeds from acquisitions, net | — | 212,642 | 62,114 | ||||||||||||||
Net (increase) decrease in loans | (722,677) | 138,455 | (700,096) | ||||||||||||||
Proceeds received from: | |||||||||||||||||
Sale of debt securities, available-for-sale | — | 27,135 | 20,221 | ||||||||||||||
Paydown or maturity of debt securities, available-for-sale | 238,909 | 306,360 | 329,350 | ||||||||||||||
Paydown or maturity of debt securities, held-to-maturity | 11,913 | 49,947 | 41,377 | ||||||||||||||
Redemption of other investments | 12,989 | 18,159 | 43,555 | ||||||||||||||
Sale of state tax credits held-for-sale | 20,645 | 18,507 | 14,252 | ||||||||||||||
Sale of other real estate | 2,517 | 5,915 | 652 | ||||||||||||||
Sale of fixed assets | 1,699 | — | — | ||||||||||||||
Settlement of bank-owned life insurance policies | 534 | — | 1,993 | ||||||||||||||
Payments for the purchase of: | |||||||||||||||||
Available-for-sale debt securities | (728,247) | (779,481) | (452,541) | ||||||||||||||
Held-to-maturity debt securities | (182,004) | — | — | ||||||||||||||
Other investments | (19,286) | (9,564) | (50,421) | ||||||||||||||
State tax credits held-for-sale | (18,846) | (8,689) | (11,026) | ||||||||||||||
Fixed assets | (1,930) | (2,500) | (2,259) | ||||||||||||||
Net cash used in investing activities | (1,383,784) | (23,114) | (702,829) |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Cash flows from financing activities: | |||||||||||||||||
Net increase in noninterest-bearing deposit accounts | $ | 64,296 | $ | 869,203 | $ | 627,756 | |||||||||||
Net (decrease) increase in interest-bearing deposit accounts | (578,945) | 648,778 | 505,604 | ||||||||||||||
Proceeds from the issuance of subordinated notes | — | — | 61,953 | ||||||||||||||
Payments for the redemption of subordinated notes | — | (50,000) | — | ||||||||||||||
Net increase (decrease) in short term FHLB advances, net | 100,000 | (160,000) | (172,300) | ||||||||||||||
Repayments of long-term FHLB advances | (50,000) | — | — | ||||||||||||||
Repayment of PPPLF advances | — | — | (86,096) | ||||||||||||||
Repayments of notes payable | (5,714) | (7,143) | (4,286) | ||||||||||||||
Net (decrease) increase in other borrowings | (24,030) | 59,925 | 40,195 | ||||||||||||||
Dividends paid on common stock | (33,602) | (26,153) | (19,795) | ||||||||||||||
Repurchase of common stock | (32,923) | (60,589) | (15,347) | ||||||||||||||
Dividends paid on preferred stock | (4,041) | — | — | ||||||||||||||
Proceeds from issuance of preferred stock, net | — | 71,988 | — | ||||||||||||||
Other, net | 1,773 | 516 | 78 | ||||||||||||||
Net cash (used in) provided by financing activities | (563,186) | 1,346,525 | 937,762 | ||||||||||||||
Net (decrease) increase in cash and cash equivalents | (1,730,330) | 1,483,986 | 370,447 | ||||||||||||||
Cash and cash equivalents, beginning of period | 2,021,689 | 537,703 | 167,256 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 291,359 | $ | 2,021,689 | $ | 537,703 | |||||||||||
Supplemental disclosures of cash flow information: | |||||||||||||||||
Cash paid during the period for: | |||||||||||||||||
Interest | $ | 40,736 | $ | 23,957 | $ | 35,423 | |||||||||||
Income taxes | 46,009 | 56,845 | 7,514 | ||||||||||||||
Noncash investing and financing transactions: | |||||||||||||||||
Transfer to other real estate owned in settlement of loans | $ | — | $ | 3,227 | $ | 798 | |||||||||||
Sales of other real estate financed | — | 228 | 48 | ||||||||||||||
Transfer of securities from available-for-sale to held-to-maturity | 116,927 | — | 352,665 | ||||||||||||||
Transfer to loans from fixed assets for deconsolidation of partnership | — | — | 3,336 | ||||||||||||||
Right-of-use assets obtained in exchange for lease obligations | 9,512 | 5,658 | 1,623 | ||||||||||||||
Common shares issued in connection with acquisitions | — | 343,650 | 167,035 |
Year ended December 31, | |||||||||||||||||
($ in thousands, except per share data) | 2022 | 2021 | 2020 | ||||||||||||||
Net income available to common shareholders | $ | 199,002 | $ | 133,055 | $ | 74,384 | |||||||||||
Weighted average common shares outstanding | 37,381 | 34,436 | 26,954 | ||||||||||||||
Additional dilutive common stock equivalents | 119 | 60 | 35 | ||||||||||||||
Weighted average diluted common shares outstanding | 37,500 | 34,496 | 26,989 | ||||||||||||||
Basic earnings per common share | $ | 5.32 | $ | 3.86 | $ | 2.76 | |||||||||||
Diluted earnings per common share | $ | 5.31 | $ | 3.86 | $ | 2.76 |
December 31, 2022 | |||||||||||||||||||||||
($ in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | 266,090 | $ | — | $ | (28,305) | $ | 237,785 | |||||||||||||||
Obligations of states and political subdivisions | 507,842 | 27 | (90,425) | 417,444 | |||||||||||||||||||
Agency mortgage-backed securities | 727,931 | 453 | (68,980) | 659,404 | |||||||||||||||||||
Corporate debt securities | 13,750 | — | (1,110) | 12,640 | |||||||||||||||||||
U.S. Treasury Bills | 213,441 | 1 | (4,908) | 208,534 | |||||||||||||||||||
Total securities available-for-sale | $ | 1,729,054 | $ | 481 | $ | (193,728) | $ | 1,535,807 | |||||||||||||||
Held-to-maturity securities: | |||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 529,012 | $ | 2,321 | $ | (65,347) | $ | 465,986 | |||||||||||||||
Agency mortgage-backed securities | 57,018 | — | (6,416) | 50,602 | |||||||||||||||||||
Corporate debt securities | 124,620 | 163 | (12,854) | 111,929 | |||||||||||||||||||
Total securities held-to-maturity | $ | 710,650 | $ | 2,484 | $ | (84,617) | $ | 628,517 | |||||||||||||||
Allowance for credit losses | (735) | ||||||||||||||||||||||
Total securities held-to-maturity, net | $ | 709,915 | |||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||
($ in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | 175,409 | $ | 3 | $ | (1,901) | $ | 173,511 | |||||||||||||||
Obligations of states and political subdivisions | 571,587 | 5,907 | (2,410) | 575,084 | |||||||||||||||||||
Agency mortgage-backed securities | 509,243 | 8,485 | (3,869) | 513,859 | |||||||||||||||||||
Corporate debt securities | 11,750 | 632 | — | 12,382 | |||||||||||||||||||
U.S. Treasury Bills | 90,971 | 220 | (21) | 91,170 | |||||||||||||||||||
Total securities available-for-sale | $ | 1,358,960 | $ | 15,247 | $ | (8,201) | $ | 1,366,006 | |||||||||||||||
Held-to-maturity securities: | |||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 236,379 | $ | 1,794 | $ | (730) | $ | 237,443 | |||||||||||||||
Agency mortgage-backed securities | 68,105 | 940 | (666) | 68,379 | |||||||||||||||||||
Corporate debt securities | 125,811 | 3,039 | — | 128,850 | |||||||||||||||||||
Total securities held-to-maturity | $ | 430,295 | $ | 5,773 | $ | (1,396) | $ | 434,672 | |||||||||||||||
Allowance for credit losses | (614) | ||||||||||||||||||||||
Total securities held-to-maturity, net | $ | 429,681 |
Available-for-sale | Held-to-maturity | ||||||||||||||||||||||
($ in thousands) | Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | |||||||||||||||||||
Due in one year or less | $ | 104,362 | $ | 104,000 | $ | 950 | $ | 949 | |||||||||||||||
Due after one year through five years | 345,957 | 318,556 | 41,312 | 38,210 | |||||||||||||||||||
Due after five years through ten years | 67,667 | 60,425 | 179,013 | 165,304 | |||||||||||||||||||
Due after ten years | 483,137 | 393,422 | 432,357 | 373,452 | |||||||||||||||||||
Agency mortgage-backed securities | 727,931 | 659,404 | 57,018 | 50,602 | |||||||||||||||||||
$ | 1,729,054 | $ | 1,535,807 | $ | 710,650 | $ | 628,517 |
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
($ in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | 73,738 | $ | 6,249 | $ | 163,047 | $ | 22,056 | $ | 236,785 | $ | 28,305 | |||||||||||||||||||||||
Obligations of states and political subdivisions | 103,179 | 13,501 | 311,634 | 76,924 | 414,813 | 90,425 | |||||||||||||||||||||||||||||
Agency mortgage-backed securities | 334,431 | 20,038 | 281,321 | 48,942 | 615,752 | 68,980 | |||||||||||||||||||||||||||||
Corporate debt securities | 12,640 | 1,110 | — | — | 12,640 | 1,110 | |||||||||||||||||||||||||||||
U.S. Treasury Bills | 198,688 | 4,908 | — | — | 198,688 | 4,908 | |||||||||||||||||||||||||||||
$ | 722,676 | $ | 45,806 | $ | 756,002 | $ | 147,922 | $ | 1,478,678 | $ | 193,728 | ||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
($ in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | 163,634 | $ | 1,775 | $ | 4,874 | $ | 126 | $ | 168,508 | $ | 1,901 | |||||||||||||||||||||||
Obligations of states and political subdivisions | 242,188 | 2,361 | 1,776 | 49 | 243,964 | 2,410 | |||||||||||||||||||||||||||||
Agency mortgage-backed securities | 259,047 | 3,685 | 6,467 | 184 | 265,514 | 3,869 | |||||||||||||||||||||||||||||
U.S. Treasury Bills | 60,961 | 21 | — | — | 60,961 | 21 | |||||||||||||||||||||||||||||
$ | 725,830 | $ | 7,842 | $ | 13,117 | $ | 359 | $ | 738,947 | $ | 8,201 |
December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Gross gains realized | $ | — | $ | — | $ | 421 | |||||||||||
Proceeds from sales | — | 27,135 | 20,221 |
($ in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Commercial and industrial | $ | 3,859,964 | $ | 3,396,590 | |||||||
Real estate loans: | |||||||||||
Commercial - investor owned | 2,357,820 | 2,141,143 | |||||||||
Commercial - owner occupied | 2,270,551 | 2,035,785 | |||||||||
Construction and land development | 611,565 | 734,073 | |||||||||
Residential | 395,537 | 454,052 | |||||||||
Total real estate loans | 5,635,473 | 5,365,053 | |||||||||
Other | 248,990 | 265,137 | |||||||||
Loans, before unearned loan fees | 9,744,427 | 9,026,780 | |||||||||
Unearned loan fees, net | (7,289) | (9,138) | |||||||||
Loans, including unearned loan fees | $ | 9,737,138 | $ | 9,017,642 |
($ in thousands) | Commercial and industrial | CRE - investor owned | CRE - owner occupied | Construction and land development | Residential real estate | Other | Total | ||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||||||||
Balance, beginning of year | $ | 33,949 | $ | 16,656 | $ | 7,414 | $ | 7,577 | $ | 3,349 | $ | 1,050 | $ | 69,995 | |||||||||||||||||||||||||||
Provision for loan losses | 28,373 | 11,037 | 7,845 | 13,438 | 674 | 2,012 | 63,379 | ||||||||||||||||||||||||||||||||||
Initial allowance on acquired PCD loans | 23 | 2,026 | 1,427 | 45 | 3 | — | 3,524 | ||||||||||||||||||||||||||||||||||
Charge-offs | (5,381) | (498) | (30) | (31) | (408) | (391) | (6,739) | ||||||||||||||||||||||||||||||||||
Recoveries | 1,848 | 2,841 | 356 | 384 | 967 | 116 | 6,512 | ||||||||||||||||||||||||||||||||||
Balance, end of year | $ | 58,812 | $ | 32,062 | $ | 17,012 | $ | 21,413 | $ | 4,585 | $ | 2,787 | $ | 136,671 | |||||||||||||||||||||||||||
Balance at December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||||||||
Balance, beginning of year | $ | 58,812 | $ | 32,062 | $ | 17,012 | $ | 21,413 | $ | 4,585 | $ | 2,787 | $ | 136,671 | |||||||||||||||||||||||||||
Provision (benefit) for loan losses | 14,361 | 568 | (550) | (7,365) | 3,900 | 2,079 | 12,993 | ||||||||||||||||||||||||||||||||||
Initial allowance on acquired PCD loans | 1,077 | 3,651 | 1,504 | 37 | — | 737 | 7,006 | ||||||||||||||||||||||||||||||||||
Charge-offs | (12,113) | (2,487) | (602) | (3) | (1,521) | (459) | (17,185) | ||||||||||||||||||||||||||||||||||
Recoveries | 1,688 | 2,083 | 196 | 454 | 963 | 172 | 5,556 | ||||||||||||||||||||||||||||||||||
Balance, end of year | $ | 63,825 | $ | 35,877 | $ | 17,560 | $ | 14,536 | $ | 7,927 | $ | 5,316 | $ | 145,041 | |||||||||||||||||||||||||||
Balance at December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||
Allowance for credit losses: | |||||||||||||||||||||||||||||||||||||||||
Balance, beginning of year | $ | 63,825 | $ | 35,877 | $ | 17,560 | $ | 14,536 | $ | 7,927 | $ | 5,316 | $ | 145,041 | |||||||||||||||||||||||||||
Provision (benefit) for loan losses | (6,121) | 46 | 4,867 | (3,145) | 540 | (397) | (4,210) | ||||||||||||||||||||||||||||||||||
Charge-offs | (6,082) | (478) | (395) | — | (2,068) | (370) | (9,393) | ||||||||||||||||||||||||||||||||||
Recoveries | 2,213 | 746 | 720 | 53 | 1,529 | 233 | 5,494 | ||||||||||||||||||||||||||||||||||
Balance, end of year | $ | 53,835 | $ | 36,191 | $ | 22,752 | $ | 11,444 | $ | 7,928 | $ | 4,782 | $ | 136,932 | |||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||
($ in thousands) | Non-accrual | Restructured, accruing | Loans over 90 days past due and still accruing interest | Total nonperforming loans | Nonaccrual loans with no allowance | ||||||||||||||||||||||||
Commercial and industrial | $ | 4,373 | $ | — | $ | 70 | $ | 4,443 | $ | 1,047 | |||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Commercial - investor owned | 3,023 | — | — | 3,023 | — | ||||||||||||||||||||||||
Commercial - owner occupied | 1,177 | — | — | 1,177 | — | ||||||||||||||||||||||||
Construction and land development | 1,192 | — | — | 1,192 | 1,192 | ||||||||||||||||||||||||
Residential | — | 73 | — | 73 | — | ||||||||||||||||||||||||
Other | 1 | — | 72 | 73 | — | ||||||||||||||||||||||||
Total | $ | 9,766 | $ | 73 | $ | 142 | $ | 9,981 | $ | 2,239 |
December 31, 2021 | |||||||||||||||||||||||||||||
($ in thousands) | Non-accrual | Restructured, accruing | Loans over 90 days past due and still accruing interest | Total nonperforming loans | Nonaccrual loans with no allowance | ||||||||||||||||||||||||
Commercial and industrial | $ | 17,052 | $ | 2,783 | $ | 1,703 | $ | 21,538 | $ | 5,685 | |||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Commercial - investor owned | 1,575 | — | — | 1,575 | 168 | ||||||||||||||||||||||||
Commercial - owner occupied | 2,839 | — | — | 2,839 | 2,550 | ||||||||||||||||||||||||
Residential | 1,971 | 76 | 1 | 2,048 | 1,348 | ||||||||||||||||||||||||
Other | 12 | — | 12 | 24 | — | ||||||||||||||||||||||||
Total | $ | 23,449 | $ | 2,859 | $ | 1,716 | $ | 28,024 | $ | 9,751 |
December 31, 2022 | |||||||||||||||||
Type of Collateral | |||||||||||||||||
(in thousands) | Commercial Real Estate | Residential Real Estate | Blanket Lien | ||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | 1,047 | |||||||||||
Real estate: | |||||||||||||||||
Commercial - investor owned | 2,238 | 785 | — | ||||||||||||||
Commercial - owner occupied | 1,177 | — | — | ||||||||||||||
Construction and land development | — | 1,192 | — | ||||||||||||||
Residential | — | 73 | — | ||||||||||||||
Total | $ | 3,415 | $ | 2,050 | $ | 1,047 |
December 31, 2021 | |||||||||||||||||
Type of Collateral | |||||||||||||||||
(in thousands) | Commercial Real Estate | Residential Real Estate | Blanket Lien | ||||||||||||||
Commercial and industrial | $ | 4,271 | $ | 209 | $ | 9,312 | |||||||||||
Real estate: | |||||||||||||||||
Commercial - investor owned | 169 | 1,200 | — | ||||||||||||||
Commercial - owner occupied | 2,807 | 32 | — | ||||||||||||||
Residential | — | 2,048 | — | ||||||||||||||
Other | — | — | — | ||||||||||||||
Total | $ | 7,247 | $ | 3,489 | $ | 9,312 |
Year ended December 31, 2021 | |||||||||||||||||
($ in thousands, except for number of loans) | Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | ||||||||||||||
Real Estate: Residential | 1 | 221 | 221 | ||||||||||||||
Year ended December 31, 2021 | |||||||||||
($ in thousands, except for number of loans) | Number of Loans | Recorded Balance | |||||||||
Real Estate: Residential | 1 | $ | 148 | ||||||||
December 31, 2022 | |||||||||||||||||||||||||||||
($ in thousands) | 30-89 Days Past Due | 90 or More Days Past Due | Total Past Due | Current | Total | ||||||||||||||||||||||||
Commercial and industrial | $ | 555 | $ | 2,373 | $ | 2,928 | $ | 3,857,036 | $ | 3,859,964 | |||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Commercial - investor owned | — | 1,135 | 1,135 | 2,356,685 | 2,357,820 | ||||||||||||||||||||||||
Commercial - owner occupied | 8,628 | 164 | 8,792 | 2,261,759 | 2,270,551 | ||||||||||||||||||||||||
Construction and land development | 9 | 1,192 | 1,201 | 610,364 | 611,565 | ||||||||||||||||||||||||
Residential | 1,227 | — | 1,227 | 394,310 | 395,537 | ||||||||||||||||||||||||
Other | 18 | 72 | 90 | 248,900 | 248,990 | ||||||||||||||||||||||||
Loans, before unearned loan fees | 10,437 | 4,936 | 15,373 | 9,729,054 | 9,744,427 | ||||||||||||||||||||||||
Unearned loan fees, net | — | — | — | (7,289) | (7,289) | ||||||||||||||||||||||||
Total | $ | 10,437 | $ | 4,936 | $ | 15,373 | $ | 9,721,765 | $ | 9,737,138 |
December 31, 2021 | |||||||||||||||||||||||||||||
($ in thousands) | 30-89 Days Past Due | 90 or More Days Past Due | Total Past Due | Current | Total | ||||||||||||||||||||||||
Commercial and industrial | $ | 24,447 | $ | 14,158 | $ | 38,605 | $ | 3,357,985 | $ | 3,396,590 | |||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Commercial - investor owned | 3,880 | — | 3,880 | 2,137,263 | 2,141,143 | ||||||||||||||||||||||||
Commercial - owner occupied | 10,070 | 289 | 10,359 | 2,025,426 | 2,035,785 | ||||||||||||||||||||||||
Construction and land development | 24 | — | 24 | 734,049 | 734,073 | ||||||||||||||||||||||||
Residential | 3,181 | 1,305 | 4,486 | 449,566 | 454,052 | ||||||||||||||||||||||||
Other | 37 | 11 | 48 | 265,089 | 265,137 | ||||||||||||||||||||||||
Loans, before unearned loan fees | 41,639 | 15,763 | 57,402 | 8,969,378 | 9,026,780 | ||||||||||||||||||||||||
Unearned loan fees, net | — | — | — | (9,138) | (9,138) | ||||||||||||||||||||||||
Total | $ | 41,639 | $ | 15,763 | $ | 57,402 | $ | 8,960,240 | $ | 9,017,642 |
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans by Origination Year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Converted to Term Loans | Revolving Loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 1,403,381 | $ | 635,275 | $ | 332,740 | $ | 172,127 | $ | 62,729 | $ | 66,152 | $ | 8,388 | $ | 964,592 | $ | 3,645,384 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 37,048 | 10,836 | 13,858 | 423 | 7,995 | 4,102 | — | 72,944 | 147,206 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 16,176 | 4,457 | 1,627 | 24 | 166 | 183 | — | 21,349 | 43,982 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Commercial and industrial | $ | 1,456,605 | $ | 650,568 | $ | 348,225 | $ | 172,574 | $ | 70,890 | $ | 70,437 | $ | 8,388 | $ | 1,058,885 | $ | 3,836,572 | ||||||||||||||||||||||||||||||||||||||
Commercial real estate-investor owned | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 667,107 | $ | 584,644 | $ | 392,402 | $ | 240,033 | $ | 115,530 | $ | 202,661 | $ | 1,457 | $ | 53,051 | $ | 2,256,885 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 18,844 | 5,751 | 23,502 | 11,605 | — | 13,063 | — | — | 72,765 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 1,823 | — | 465 | 953 | 193 | 6,092 | 49 | — | 9,575 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Commercial real estate-investor owned | $ | 687,774 | $ | 590,395 | $ | 416,369 | $ | 252,591 | $ | 115,723 | $ | 221,816 | $ | 1,506 | $ | 53,051 | $ | 2,339,225 | ||||||||||||||||||||||||||||||||||||||
Commercial real estate-owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 539,610 | $ | 555,690 | $ | 362,150 | $ | 232,335 | $ | 123,095 | $ | 270,613 | $ | — | $ | 57,308 | $ | 2,140,801 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 11,164 | 3,801 | 16,856 | 4,455 | 13,043 | 9,009 | — | 800 | 59,128 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | — | 1,572 | 3,483 | 8,910 | 15,873 | 11,387 | — | — | 41,225 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Commercial real estate-owner occupied | $ | 550,774 | $ | 561,063 | $ | 382,489 | $ | 245,700 | $ | 152,011 | $ | 291,009 | $ | — | $ | 58,108 | $ | 2,241,154 | ||||||||||||||||||||||||||||||||||||||
Construction real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 290,146 | $ | 232,998 | $ | 53,129 | $ | 2,909 | $ | 2,061 | $ | 8,480 | $ | — | $ | 1,769 | $ | 591,492 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 17,331 | — | 681 | 146 | 111 | 106 | — | — | 18,375 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 1,192 | — | — | 14 | 471 | 21 | — | — | 1,698 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Construction real estate | $ | 308,669 | $ | 232,998 | $ | 53,810 | $ | 3,069 | $ | 2,643 | $ | 8,607 | $ | — | $ | 1,769 | $ | 611,565 | ||||||||||||||||||||||||||||||||||||||
Residential real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 63,317 | $ | 60,910 | $ | 48,796 | $ | 20,943 | $ | 11,259 | $ | 88,795 | $ | 579 | $ | 96,304 | $ | 390,903 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 331 | — | — | 79 | 352 | 781 | — | — | 1,543 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 121 | 73 | — | 53 | 1,102 | 994 | — | 5 | 2,348 | |||||||||||||||||||||||||||||||||||||||||||||||
Total residential real estate | $ | 63,769 | $ | 60,983 | $ | 48,796 | $ | 21,075 | $ | 12,713 | $ | 90,570 | $ | 579 | $ | 96,309 | $ | 394,794 | ||||||||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 38,753 | $ | 88,613 | $ | 56,252 | $ | 10,556 | $ | 20,508 | $ | 10,796 | $ | — | $ | 9,536 | $ | 235,014 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | — | — | — | 4 | 3 | 11 | 3 | 4 | 25 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Other | $ | 38,753 | $ | 88,613 | $ | 56,252 | $ | 10,560 | $ | 20,511 | $ | 10,807 | $ | 3 | $ | 9,540 | $ | 235,039 | ||||||||||||||||||||||||||||||||||||||
Total loans classified by risk category | $ | 3,106,344 | $ | 2,184,620 | $ | 1,305,941 | $ | 705,569 | $ | 374,491 | $ | 693,246 | $ | 10,476 | $ | 1,277,662 | $ | 9,658,349 | ||||||||||||||||||||||||||||||||||||||
Total loans classified by performing status | 78,789 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 9,737,138 |
December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans by Origination Year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Converted to Term Loans | Revolving Loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 1,180,601 | $ | 477,374 | $ | 317,869 | $ | 132,851 | $ | 116,738 | $ | 82,846 | $ | 11,648 | $ | 854,102 | $ | 3,174,029 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 35,005 | 17,502 | 9,404 | 9,880 | 12,217 | 10,979 | 4,037 | 53,595 | 152,619 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 14,917 | 3,530 | 3,840 | 1,689 | 2,988 | 813 | 787 | 10,996 | 39,560 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Commercial and industrial | $ | 1,230,523 | $ | 498,406 | $ | 331,113 | $ | 144,420 | $ | 131,943 | $ | 94,638 | $ | 16,472 | $ | 918,693 | $ | 3,366,208 | ||||||||||||||||||||||||||||||||||||||
Commercial real estate-investor owned | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 651,740 | $ | 476,946 | $ | 346,245 | $ | 146,107 | $ | 112,043 | $ | 217,808 | $ | 3,625 | $ | 68,236 | $ | 2,022,750 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 16,871 | 35,908 | 32,755 | 1,003 | 502 | 17,478 | 300 | 2,062 | 106,879 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 1,376 | 3,135 | 835 | 817 | 1,159 | 4,141 | — | 50 | 11,513 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Commercial real estate-investor owned | $ | 669,987 | $ | 515,989 | $ | 379,835 | $ | 147,927 | $ | 113,704 | $ | 239,427 | $ | 3,925 | $ | 70,348 | $ | 2,141,142 | ||||||||||||||||||||||||||||||||||||||
Commercial real estate-owner occupied | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 604,975 | $ | 423,263 | $ | 278,830 | $ | 164,210 | $ | 140,515 | $ | 235,973 | $ | 250 | $ | 48,349 | $ | 1,896,365 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 12,825 | 13,585 | 4,301 | 16,774 | 10,274 | 15,764 | — | 300 | 73,823 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 2,048 | 556 | 9,181 | 17,016 | 6,432 | 6,959 | — | — | 42,192 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Commercial real estate-owner occupied | $ | 619,848 | $ | 437,404 | $ | 292,312 | $ | 198,000 | $ | 157,221 | $ | 258,696 | $ | 250 | $ | 48,649 | $ | 2,012,380 | ||||||||||||||||||||||||||||||||||||||
Construction real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 310,140 | $ | 229,396 | $ | 70,531 | $ | 35,936 | $ | 14,860 | $ | 7,180 | $ | 568 | $ | 2,992 | $ | 671,603 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 28,947 | 15,348 | 60 | 1,199 | 11,068 | 2,330 | — | — | 58,952 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | — | — | 387 | 419 | — | 22 | — | — | 828 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Construction real estate | $ | 339,087 | $ | 244,744 | $ | 70,978 | $ | 37,554 | $ | 25,928 | $ | 9,532 | $ | 568 | $ | 2,992 | $ | 731,383 | ||||||||||||||||||||||||||||||||||||||
Residential real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 116,352 | $ | 66,481 | $ | 21,356 | $ | 14,841 | $ | 24,778 | $ | 103,840 | $ | 9,980 | $ | 87,146 | $ | 444,774 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | 2,425 | 2 | 622 | 1,157 | 248 | 1,305 | — | 79 | 5,838 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | 414 | 169 | 554 | — | 12 | 2,024 | — | — | 3,173 | |||||||||||||||||||||||||||||||||||||||||||||||
Total residential real estate | $ | 119,191 | $ | 66,652 | $ | 22,532 | $ | 15,998 | $ | 25,038 | $ | 107,169 | $ | 9,980 | $ | 87,225 | $ | 453,785 | ||||||||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass (1-6) | $ | 108,209 | $ | 68,806 | $ | 22,684 | $ | 23,145 | $ | 6,924 | $ | 13,832 | $ | 1,500 | $ | 9,166 | $ | 254,266 | ||||||||||||||||||||||||||||||||||||||
Special Mention (7) | — | — | — | 4 | — | 2,440 | — | 1 | 2,445 | |||||||||||||||||||||||||||||||||||||||||||||||
Classified (8-9) | — | — | 10 | 10 | — | 16 | — | 2 | 38 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Other | $ | 108,209 | $ | 68,806 | $ | 22,694 | $ | 23,159 | $ | 6,924 | $ | 16,288 | $ | 1,500 | $ | 9,169 | $ | 256,749 | ||||||||||||||||||||||||||||||||||||||
Total loans classified by risk category | $ | 3,086,845 | $ | 1,832,001 | $ | 1,119,464 | $ | 567,058 | $ | 460,758 | $ | 725,750 | $ | 32,695 | $ | 1,137,076 | $ | 8,961,647 | ||||||||||||||||||||||||||||||||||||||
Total loans classified by performing status | 55,995 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 9,017,642 |
December 31, 2022 | |||||||||||||||||
(in thousands) | Performing | Non Performing | Total | ||||||||||||||
Commercial and industrial | $ | 23,240 | $ | 70 | $ | 23,310 | |||||||||||
Real estate: | |||||||||||||||||
Commercial - investor owned | 18,595 | — | 18,595 | ||||||||||||||
Commercial - owner occupied | 29,397 | — | 29,397 | ||||||||||||||
Construction and land development | — | — | — | ||||||||||||||
Residential | 743 | — | 743 | ||||||||||||||
Other | 6,672 | 72 | 6,744 | ||||||||||||||
Total | $ | 78,647 | $ | 142 | $ | 78,789 |
December 31, 2021 | |||||||||||||||||
(in thousands) | Performing | Non Performing | Total | ||||||||||||||
Commercial and industrial | $ | 26,166 | $ | 1 | $ | 26,167 | |||||||||||
Real estate: | |||||||||||||||||
Commercial - investor owned | 1 | — | 1 | ||||||||||||||
Commercial - owner occupied | 23,405 | — | 23,405 | ||||||||||||||
Construction and land development | 2,690 | — | 2,690 | ||||||||||||||
Residential | 267 | — | 267 | ||||||||||||||
Other | 3,453 | 12 | 3,465 | ||||||||||||||
Total | $ | 55,982 | $ | 13 | $ | 55,995 |
For the year ended December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Operating lease cost | $ | 5,868 | $ | 4,877 | |||||||
Short-term lease cost | 814 | 833 | |||||||||
Total lease cost | $ | 6,682 | $ | 5,710 |
($ in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
$ | 17,355 | $ | 13,483 | ||||||||
18,038 | 14,865 | ||||||||||
Operating leases | |||||||||||
Weighted average remaining lease term | 5 years | 4 years | |||||||||
Weighted average discount rate | 2.5 | % | 2.0 | % |
($ in thousands) | |||||
Year | Amount | ||||
2023 | $ | 5,352 | |||
2024 | 4,402 | ||||
2025 | 3,096 | ||||
2026 | 3,148 | ||||
2027 | 1,891 | ||||
Thereafter | 1,182 | ||||
Total operating lease liabilities, payments | 19,071 | ||||
Less: present value adjustment | 1,033 | ||||
Operating lease liabilities | $ | 18,038 |
$ in thousands | ||||||||
Notional | Fixed Rate | Maturity Date | ||||||
$15,465 | 2.60% | March 15, 2024 | ||||||
$14,433 | 2.60% | March 30, 2024 | ||||||
$18,558 | 2.64% | March 15, 2026 | ||||||
$13,506 | 2.64% | March 17, 2026 |
As of December 31, 2022 | |||||||||||||||||||||||||||||||||||
Gross Amounts Not Offset in the Statement of Financial Position | |||||||||||||||||||||||||||||||||||
($ in thousands) | Gross Amounts Recognized | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets presented in the Statement of Financial Position | Financial Instruments | Fair Value Collateral Posted | Net Amount | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 22,958 | $ | — | $ | 22,958 | $ | — | $ | 9,010 | $ | 13,948 | |||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 21,533 | $ | — | $ | 21,533 | $ | — | $ | — | $ | 21,533 | |||||||||||||||||||||||
Interest rate collar | 48 | — | 48 | — | — | 48 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 270,773 | — | 270,773 | — | 270,773 | — | |||||||||||||||||||||||||||||
As of December 31, 2021 | |||||||||||||||||||||||||||||||||||
Gross Amounts Not Offset in the Statement of Financial Position | |||||||||||||||||||||||||||||||||||
($ in thousands) | Gross Amounts Recognized | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets presented in the Statement of Financial Position | Financial Instruments | Fair Value Collateral Posted | Net Amount | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 12,869 | $ | — | $ | 12,869 | $ | 1,033 | $ | — | $ | 11,836 | |||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 15,794 | $ | — | $ | 15,794 | $ | 1,033 | $ | 14,031 | $ | 730 | |||||||||||||||||||||||
Securities sold under agreements to repurchase | 331,006 | — | 331,006 | — | 331,006 | — |
December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Land | $ | 12,362 | $ | 12,849 | |||||||
Buildings and leasehold improvements | 50,243 | 52,012 | |||||||||
Furniture, fixtures and equipment | 19,569 | 18,821 | |||||||||
82,174 | 83,682 | ||||||||||
Less accumulated depreciation and amortization | 39,189 | 35,767 | |||||||||
Total fixed assets | $ | 42,985 | $ | 47,915 |
($ in thousands) | Years ended December 31, | ||||||||||
2022 | 2021 | ||||||||||
Goodwill, beginning of year | $ | 365,164 | $ | 260,567 | |||||||
Additions from acquisition | — | 104,597 | |||||||||
Goodwill, end of year | $ | 365,164 | $ | 365,164 |
($ in thousands) | Years ended December 31, | ||||||||||
2022 | 2021 | ||||||||||
Core deposit intangible, net, beginning of year | $ | 22,286 | $ | 23,084 | |||||||
Additions from acquisition | — | 4,892 | |||||||||
Amortization | (5,367) | (5,690) | |||||||||
Core deposit intangible, net, end of year | $ | 16,919 | $ | 22,286 |
Year | Core Deposit Intangible ($ in thousands) | ||||
2023 | $ | 4,601 | |||
2024 | 3,834 | ||||
2025 | 3,068 | ||||
2026 | 2,301 | ||||
2027 | 1,535 | ||||
After 2027 | 1,580 | ||||
$ | 16,919 |
($ in thousands) | Brokered | Customer | Total | ||||||||||||||
Less than 1 year | $ | 61,173 | $ | 316,364 | $ | 377,537 | |||||||||||
Greater than 1 year and less than 2 years | 37,869 | 72,172 | 110,041 | ||||||||||||||
Greater than 2 years and less than 3 years | 19,926 | 9,408 | 29,334 | ||||||||||||||
Greater than 3 years and less than 4 years | — | 7,275 | 7,275 | ||||||||||||||
Greater than 4 years and less than 5 years | — | 2,037 | 2,037 | ||||||||||||||
Greater than 5 years | — | 4,484 | 4,484 | ||||||||||||||
$ | 118,968 | $ | 411,740 | $ | 530,708 |
Amount | Maturity Date | Initial Call Date (1) | Interest Rate | ||||||||||||||||||||||||||
($ in thousands) | 2022 | 2021 | |||||||||||||||||||||||||||
EFSC Clayco Statutory Trust I | $ | 3,196 | $ | 3,196 | December 17, 2033 | December 17, 2008 | Floats @ 3MO LIBOR + 2.85% | ||||||||||||||||||||||
EFSC Capital Trust II | 5,155 | 5,155 | June 17, 2034 | June 17, 2009 | Floats @ 3MO LIBOR + 2.65% | ||||||||||||||||||||||||
EFSC Statutory Trust III | 11,341 | 11,341 | December 15, 2034 | December 15, 2009 | Floats @ 3MO LIBOR + 1.97% | ||||||||||||||||||||||||
EFSC Clayco Statutory Trust II | 4,124 | 4,124 | September 15, 2035 | September 15, 2010 | Floats @ 3MO LIBOR + 1.83% | ||||||||||||||||||||||||
EFSC Statutory Trust IV | 10,310 | 10,310 | December 15, 2035 | December 15, 2010 | Floats @ 3MO LIBOR + 1.44% | ||||||||||||||||||||||||
EFSC Statutory Trust V | 4,124 | 4,124 | September 15, 2036 | September 15, 2011 | Floats @ 3MO LIBOR + 1.60% | ||||||||||||||||||||||||
EFSC Capital Trust VI | 14,433 | 14,433 | March 30, 2037 | March 30, 2012 | Floats @ 3MO LIBOR + 1.60% | ||||||||||||||||||||||||
EFSC Capital Trust VII | 4,124 | 4,124 | December 15, 2037 | December 15, 2012 | Floats @ 3MO LIBOR + 2.25% | ||||||||||||||||||||||||
JEFFCO Stat Trust I | 7,732 | 7,732 | February 22, 2031 | February 22, 2011 | Fixed @ 10.20% | ||||||||||||||||||||||||
JEFFCO Stat Trust II (2) | 4,550 | 4,496 | March 17, 2034 | March 17, 2009 | Floats @ 3MO LIBOR + 2.75% | ||||||||||||||||||||||||
Trinity Capital Trust III (2) | 5,406 | 5,339 | September 8, 2034 | September 8, 2009 | Floats @ 3MO LIBOR + 2.70% | ||||||||||||||||||||||||
Trinity Capital Trust IV | 10,310 | 10,310 | November 23, 2035 | August 23, 2010 | Fixed @ 6.88% | ||||||||||||||||||||||||
Trinity Capital Trust V (2) | 8,032 | 7,869 | December 15, 2036 | September 15, 2011 | Floats @ 3MO LIBOR + 1.65% | ||||||||||||||||||||||||
Total junior subordinated debentures | 92,837 | 92,553 | |||||||||||||||||||||||||||
5.75% Fixed-to-floating rate subordinated notes | 63,250 | 63,250 | June 1, 2030 | June 1, 2025 | Fixed @ 5.75% until June 1, 2025, then floats @ Benchmark rate (3 month term SOFR) + 5.66% | ||||||||||||||||||||||||
Debt issuance costs | (654) | (904) | |||||||||||||||||||||||||||
Total fixed-to-floating rate subordinated notes | 62,596 | 62,346 | |||||||||||||||||||||||||||
Total subordinated debentures and notes | $ | 155,433 | $ | 154,899 | |||||||||||||||||||||||||
(1) Callable each quarter after initial call date. | |||||||||||||||||||||||||||||
(2) Purchase accounting adjustments are reflected in the balance and also impact the effective interest rate. |
2022 | 2021 | |||||||||||||||||||
($ in thousands) | Outstanding Balance | Weighted Rate | Outstanding Balance | Weighted Rate | ||||||||||||||||
Non-amortizing fixed advance | $ | 100,000 | 4.57 | % | $ | 50,000 | 1.56 | % | ||||||||||||
December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Securities sold under agreement to repurchase | $ | 270,773 | $ | 331,006 | |||||||
Average balance during the year | 211,039 | 225,895 | |||||||||
Maximum balance outstanding at any month-end | 284,269 | 331,006 | |||||||||
Average interest rate during the year | 0.24 | % | 0.10 | % | |||||||
Average interest rate at December 31 | 1.44 | % | 0.06 | % |
December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Term Loan | $ | 17,143 | $ | 22,857 | |||||||
Average balance during the year | 20,681 | 26,427 | |||||||||
Maximum balance outstanding at any month-end | 22,857 | 28,571 | |||||||||
Weighted average interest rate during the year | 2.94 | % | 1.40 | % | |||||||
Average interest rate at December 31 | 5.48 | % | 1.38 | % |
December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||
EFSC | Bank | EFSC | Bank | To Be Well-Capitalized | Minimum Ratio with CCB | |||||||||||||||||||||
Common Equity Tier 1 Capital to Risk Weighted Assets | 11.1 | % | 12.1 | % | 11.3 | % | 12.5 | % | 6.5 | % | 7.0 | % | ||||||||||||||
Tier 1 Capital to Risk Weighted Assets | 12.6 | % | 12.1 | % | 13.0 | % | 12.5 | % | 8.0 | % | 8.5 | % | ||||||||||||||
Total Capital to Risk Weighted Assets | 14.2 | % | 13.1 | % | 14.7 | % | 13.5 | % | 10.0 | % | 10.5 | % | ||||||||||||||
Leverage Ratio (Tier 1 Capital to Average Assets) | 10.9 | % | 10.5 | % | 9.7 | % | 9.3 | % | 5.0 | % | 4.0 | % |
December 31, 2022 | December 31, 2021 | ||||||||||
Outstanding performance units (maximum issuance) | 209,702 | 169,244 | |||||||||
Outstanding RSU’s | 269,868 | 181,657 | |||||||||
Outstanding options | 222,032 | 112,927 | |||||||||
2018 Stock Incentive Plan | 342,157 | 670,326 | |||||||||
Non-Management Director Plan | 55,878 | 73,618 | |||||||||
2018 Employee Stock Purchase Plan | 515,941 | 571,064 | |||||||||
Total | 1,615,578 | 1,778,836 |
($ in thousands) | Net Unrealized Gain (Loss) on Available-for-Sale Debt Securities | Unamortized Gain (Loss) on Held-to-Maturity Securities | Net Unrealized Gain (Loss) on Cash Flow Hedges | Total | |||||||||||||||||||
Balance, December 31, 2019 | $ | 14,977 | $ | 4,934 | $ | (2,162) | $ | 17,749 | |||||||||||||||
Net change | 23,627 | (1,910) | (2,346) | 19,371 | |||||||||||||||||||
Transfer from available-for-sale to held-to-maturity | (16,284) | 16,284 | — | — | |||||||||||||||||||
Balance, December 31, 2020 | $ | 22,320 | $ | 19,308 | $ | (4,508) | $ | 37,120 | |||||||||||||||
Net change | (17,049) | (3,624) | 2,330 | (18,343) | |||||||||||||||||||
Balance, December 31, 2021 | $ | 5,271 | $ | 15,684 | $ | (2,178) | $ | 18,777 | |||||||||||||||
Net change | (149,623) | (2,696) | 3,210 | (149,109) | |||||||||||||||||||
Transfer from available-for-sale to held-to-maturity | (197) | $ | 197 | $ | — | $ | — | ||||||||||||||||
Balance, December 31, 2022 | $ | (144,549) | $ | 13,185 | $ | 1,032 | $ | (130,332) |
2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Pre-tax | Tax effect | After-tax | Pre-tax | Tax effect | After-tax | Pre-tax | Tax effect | After-tax | ||||||||||||||||||||||||||||||||||||||||||||
Change in unrealized gain (loss) on available-for-sale securities | $ | (200,030) | $ | (50,407) | $ | (149,623) | $ | (22,701) | $ | (5,652) | $ | (17,049) | $ | 31,798 | $ | 7,854 | $ | 23,944 | |||||||||||||||||||||||||||||||||||
Reclassification of gain on sale of available-for-sale securities(a) | — | — | — | — | — | — | (421) | (104) | (317) | ||||||||||||||||||||||||||||||||||||||||||||
Reclassification of gain on held-to-maturity securities(b) | (3,605) | (909) | (2,696) | (4,672) | (1,048) | (3,624) | (2,537) | (627) | (1,910) | ||||||||||||||||||||||||||||||||||||||||||||
Change in unrealized gain (loss) on cash flow hedges | 3,741 | 943 | 2,798 | 1,533 | 372 | 1,161 | (7,898) | (1,951) | (5,947) | ||||||||||||||||||||||||||||||||||||||||||||
Reclassification of loss on cash flow hedges(b) | 551 | 139 | 412 | 1,543 | 374 | 1,169 | 4,782 | 1,181 | 3,601 | ||||||||||||||||||||||||||||||||||||||||||||
Total other comprehensive income (loss) | $ | (199,343) | $ | (50,234) | $ | (149,109) | $ | (24,297) | $ | (5,954) | $ | (18,343) | $ | 25,724 | $ | 6,353 | $ | 19,371 | |||||||||||||||||||||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Performance stock units | $ | 2,391 | $ | 1,777 | $ | 1,097 | |||||||||||
Restricted stock units | 4,156 | 3,109 | 2,613 | ||||||||||||||
Stock options | 916 | 396 | — | ||||||||||||||
Employee stock purchase plan | 543 | 735 | 468 | ||||||||||||||
Total share-based compensation expense | $ | 8,006 | $ | 6,017 | $ | 4,178 |
($ in thousands) | 2020 - 2022 Cycle | 2021 - 2023 Cycle | 2022 - 2024 Cycle | ||||||||||||||
Shares issuable at target | 24,674 | 38,412 | 41,765 | ||||||||||||||
Maximum shares issuable | 49,348 | 76,824 | 83,530 | ||||||||||||||
Unrecognized compensation cost | $ | 42 | $ | 981 | $ | 2,301 | |||||||||||
Weighted average grant date fair value | $ | 38.09 | $ | 47.16 | $ | 51.91 |
Maximum Shares Issuable | |||||
Outstanding at December 31, 2021 | 169,244 | ||||
Granted | 86,978 | ||||
Vested (issued 11,275 shares) | (39,152) | ||||
Forfeited | (7,368) | ||||
Outstanding at December 31, 2022 | 209,702 |
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Total fair value at vesting date | $ | 3,888 | $ | 2,855 | $ | 1,702 | |||||||||||
Unrecognized compensation cost | 8,507 | 4,622 | 3,899 | ||||||||||||||
Expected years to recognize unearned compensation | 2.0 years | 1.9 years | 1.9 years | ||||||||||||||
Weighted average grant date fair value | $ | 47.96 | $ | 44.01 | $ | 39.63 |
Shares | Weighted Average Grant Date Fair Value | ||||||||||
Outstanding at December 31, 2021 | 181,657 | $ | 42.71 | ||||||||
Granted | 180,400 | 47.96 | |||||||||
Vested | (79,617) | 43.02 | |||||||||
Forfeited | (12,572) | 34.99 | |||||||||
Outstanding at December 31, 2022 | 269,868 | $ | 46.49 |
Weighted Average | |||||
Risk Free Interest Rate | 1.95% | ||||
Expected Dividend Yield | 1.74% | ||||
Expected Volatility | 34.54% | ||||
Expected Term (years) | 6.2 |
($ in thousands, except per share data) | Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | ||||||||||||||
Outstanding at December 31, 2021 | 112,927 | $ | 43.80 | ||||||||||||||
Granted | 120,707 | 48.24 | |||||||||||||||
Exercised | (1,445) | 43.81 | |||||||||||||||
Forfeited | (10,157) | 45.81 | |||||||||||||||
Outstanding at December 31, 2022 | 222,032 | $ | 46.12 | 8.7 years | |||||||||||||
Exercisable at December 31, 2022 | 18,196 | $ | 43.80 | 8.2 years |
2022 | 2021 | 2020 | |||||||||||||||
Shares granted | 23,343 | 12,998 | 15,901 | ||||||||||||||
Weighted average grant date fair value | $ | 42.17 | $ | 46.05 | $ | 30.28 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Current: | |||||||||||||||||
Federal | $ | 42,718 | $ | 29,835 | $ | 25,132 | |||||||||||
State and local | 11,505 | 5,198 | 5,009 | ||||||||||||||
Total current | 54,223 | 35,033 | 30,141 | ||||||||||||||
Deferred: | |||||||||||||||||
Federal | 1,853 | 870 | (10,651) | ||||||||||||||
State and local | 341 | (325) | (1,927) | ||||||||||||||
Total deferred | 2,194 | 545 | (12,578) | ||||||||||||||
Total income tax expense | $ | 56,417 | $ | 35,578 | $ | 17,563 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Income tax expense at statutory rate | $ | 54,487 | $ | 35,413 | $ | 19,309 | |||||||||||
Increase (reduction) in income tax resulting from: | |||||||||||||||||
Tax-exempt interest income, net | (4,351) | (3,198) | (2,010) | ||||||||||||||
State and local income taxes, net | 9,767 | 4,936 | 3,254 | ||||||||||||||
Bank-owned life insurance | (545) | (713) | (778) | ||||||||||||||
Non-deductible expenses | 926 | 1,090 | 637 | ||||||||||||||
Tax benefit of low-income housing tax credit ("LIHTC") investments, net | (195) | (132) | (444) | ||||||||||||||
Excess tax benefits | (68) | 146 | (175) | ||||||||||||||
Federal tax credits | (3,661) | (1,136) | (1,327) | ||||||||||||||
Non-taxable donation to charitable foundation | — | (263) | — | ||||||||||||||
Other, net | 57 | (565) | (903) | ||||||||||||||
Total income tax expense | $ | 56,417 | $ | 35,578 | $ | 17,563 |
Year ended December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Deferred tax assets: | |||||||||||
Allowance for loan losses | $ | 34,507 | $ | 36,550 | |||||||
Loans held-for-sale | 5,917 | 6,971 | |||||||||
Other real estate | 179 | 305 | |||||||||
Deferred compensation | 3,527 | 2,704 | |||||||||
Accrued compensation | 6,294 | 5,881 | |||||||||
Unrealized losses on securities, net | 44,094 | — | |||||||||
Net operating losses and tax credits | 5,829 | 6,061 | |||||||||
Lease liability accrual | 4,545 | 3,747 | |||||||||
Other investments | 4,293 | 3,169 | |||||||||
Other deferred tax assets | 6,463 | 5,594 | |||||||||
Total deferred tax assets | 115,648 | 70,982 | |||||||||
Deferred tax liabilities: | |||||||||||
Acquired loans | 2,212 | 1,709 | |||||||||
Unrealized gains on securities, net | — | 6,171 | |||||||||
Intangible assets | 8,676 | 8,789 | |||||||||
Right of use asset | 4,374 | 3,670 | |||||||||
Other investments | 7,530 | 5,646 | |||||||||
Other deferred tax liabilities | 1,065 | 1,277 | |||||||||
Total deferred tax liabilities | 23,857 | 27,262 | |||||||||
Net deferred tax asset before valuation allowance | 91,791 | 43,720 | |||||||||
Less: valuation allowance | 2,830 | 2,830 | |||||||||
Net deferred tax asset | $ | 88,961 | $ | 40,890 | |||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Balance at beginning of year | $ | 2,697 | $ | 3,157 | $ | 1,497 | |||||||||||
Additions based on tax positions related to the current year | 683 | 563 | 395 | ||||||||||||||
Additions for tax positions of prior years | 47 | 436 | 1,556 | ||||||||||||||
Settlements for tax positions of prior years | (82) | (1,289) | — | ||||||||||||||
Settlements or lapse of statute of limitations | (621) | (170) | (291) | ||||||||||||||
Balance at end of year | $ | 2,724 | $ | 2,697 | $ | 3,157 |
(in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Commitments to extend credit | $ | 3,113,966 | $ | 2,481,173 | |||||||
Letters of credit | 68,544 | 77,314 | |||||||||
Tax credits | 4,075 | 18,118 | |||||||||
Limited partnership commitments | 35,090 | 21,553 |
December 31, 2022 | |||||||||||||||||||||||
($ in thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value | |||||||||||||||||||
Assets | |||||||||||||||||||||||
Securities available-for-sale | |||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | — | $ | 237,785 | $ | — | $ | 237,785 | |||||||||||||||
Obligations of states and political subdivisions | — | 417,444 | — | 417,444 | |||||||||||||||||||
Residential mortgage-backed securities | — | 659,404 | — | 659,404 | |||||||||||||||||||
Corporate debt securities | — | 12,640 | — | 12,640 | |||||||||||||||||||
U.S. Treasury Bills | — | 208,534 | — | 208,534 | |||||||||||||||||||
Total securities available-for-sale | — | 1,535,807 | — | 1,535,807 | |||||||||||||||||||
Other investments | — | 2,667 | — | 2,667 | |||||||||||||||||||
Derivative financial instruments | — | 22,958 | — | 22,958 | |||||||||||||||||||
Total assets | $ | — | $ | 1,561,432 | $ | — | $ | 1,561,432 | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative financial instruments | $ | — | $ | 21,581 | $ | — | $ | 21,581 | |||||||||||||||
Total liabilities | $ | — | $ | 21,581 | $ | — | $ | 21,581 |
December 31, 2021 | |||||||||||||||||||||||
($ in thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value | |||||||||||||||||||
Assets | |||||||||||||||||||||||
Securities available-for-sale | |||||||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises | $ | — | $ | 173,511 | $ | — | $ | 173,511 | |||||||||||||||
Obligations of states and political subdivisions | — | 575,084 | — | 575,084 | |||||||||||||||||||
Residential mortgage-backed securities | — | 513,859 | — | 513,859 | |||||||||||||||||||
Corporate debt securities | — | 12,382 | — | 12,382 | |||||||||||||||||||
U.S. Treasury Bills | — | 91,170 | — | 91,170 | |||||||||||||||||||
Total securities available-for-sale | — | 1,366,006 | — | 1,366,006 | |||||||||||||||||||
Other investments | — | 3,012 | — | 3,012 | |||||||||||||||||||
Derivative financial instruments | — | 12,869 | — | 12,869 | |||||||||||||||||||
Total assets | $ | — | $ | 1,381,887 | $ | — | $ | 1,381,887 | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative financial instruments | $ | — | $ | 15,794 | $ | — | $ | 15,794 | |||||||||||||||
Total liabilities | $ | — | $ | 15,794 | $ | — | $ | 15,794 |
December 31, 2021 | |||||||||||||||||||||||
(1) | (1) | (1) | (1) | ||||||||||||||||||||
($ in thousands) | Total Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
Impaired loans | $ | 6,406 | $ | — | $ | — | $ | 6,406 | |||||||||||||||
Other real estate | 632 | — | — | 632 | |||||||||||||||||||
Loan servicing asset | 3,146 | 3,146 | — | ||||||||||||||||||||
Total | $ | 10,184 | $ | — | $ | 3,146 | $ | 7,038 |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Carrying Amount | Estimated fair value | Level | Carrying Amount | Estimated fair value | Level | |||||||||||||||||||||||||||||
Balance sheet assets | |||||||||||||||||||||||||||||||||||
Securities held-to-maturity | $ | 709,915 | $ | 628,517 | Level 2 | $ | 429,681 | $ | 434,672 | Level 2 | |||||||||||||||||||||||||
Other investments | 61,123 | 61,123 | Level 2 | 56,884 | 56,884 | Level 2 | |||||||||||||||||||||||||||||
Loans held-for-sale | 1,228 | 1,228 | Level 2 | 6,389 | 6,389 | Level 2 | |||||||||||||||||||||||||||||
Loans, net | 9,600,206 | 9,328,844 | Level 3 | 8,872,601 | 8,869,891 | Level 3 | |||||||||||||||||||||||||||||
State tax credits, held-for-sale | 27,700 | 28,880 | Level 3 | 27,994 | 30,686 | Level 3 | |||||||||||||||||||||||||||||
Servicing asset | 3,648 | 3,905 | Level 2 | 6,714 | 6,714 | Level 2 | |||||||||||||||||||||||||||||
Balance sheet liabilities | |||||||||||||||||||||||||||||||||||
Certificates of deposit | $ | 530,708 | $ | 512,229 | Level 3 | $ | 608,293 | $ | 606,177 | Level 3 | |||||||||||||||||||||||||
Subordinated debentures and notes | 155,433 | 152,679 | Level 2 | 154,899 | 155,972 | Level 2 | |||||||||||||||||||||||||||||
FHLB advances | 100,000 | 100,004 | Level 2 | 50,000 | 51,527 | Level 2 | |||||||||||||||||||||||||||||
Other borrowings | 324,119 | 324,119 | Level 2 | 353,863 | 353,863 | Level 2 | |||||||||||||||||||||||||||||
December 31, | |||||||||||
($ in thousands) | 2022 | 2021 | |||||||||
Assets | |||||||||||
Cash | $ | 99,018 | $ | 94,760 | |||||||
Investment in Bank | 1,553,657 | 1,568,796 | |||||||||
Investment in nonbank subsidiaries | 16,476 | 14,302 | |||||||||
Other assets | 30,312 | 33,847 | |||||||||
Total assets | $ | 1,699,463 | $ | 1,711,705 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Subordinated debentures and notes | $ | 155,433 | $ | 154,899 | |||||||
Notes payable | 17,143 | 22,857 | |||||||||
Accounts payable and other liabilities | 4,624 | 4,833 | |||||||||
Shareholders' equity | 1,522,263 | 1,529,116 | |||||||||
Total liabilities and shareholders' equity | $ | 1,699,463 | $ | 1,711,705 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Income: | |||||||||||||||||
Dividends from Bank | $ | 75,000 | $ | 95,000 | $ | 37,000 | |||||||||||
Dividends from nonbank subsidiaries | 1,700 | 2,000 | 1,400 | ||||||||||||||
Other | 1,086 | 3,600 | 483 | ||||||||||||||
Total income | 77,786 | 100,600 | 38,883 | ||||||||||||||
Expenses: | |||||||||||||||||
Interest expense | 9,825 | 11,406 | 10,590 | ||||||||||||||
Other expenses | 8,580 | 11,037 | 6,946 | ||||||||||||||
Total expenses | 18,405 | 22,443 | 17,536 | ||||||||||||||
Income before taxes and equity in undistributed earnings of subsidiaries | 59,381 | 78,157 | 21,347 | ||||||||||||||
Income tax benefit | 3,585 | 3,710 | 3,448 | ||||||||||||||
Net income before equity in undistributed earnings of subsidiaries | 62,966 | 81,867 | 24,795 | ||||||||||||||
Equity in undistributed earnings of subsidiaries | 140,077 | 51,188 | 49,589 | ||||||||||||||
Net income | $ | 203,043 | $ | 133,055 | $ | 74,384 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Cash flows from operating activities: | |||||||||||||||||
Net income | $ | 203,043 | $ | 133,055 | $ | 74,384 | |||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Share-based compensation | 8,006 | 6,017 | 4,178 | ||||||||||||||
Net income of subsidiaries | (216,777) | (148,188) | (87,989) | ||||||||||||||
Dividends from subsidiaries | 76,700 | 97,000 | 38,400 | ||||||||||||||
Other, net | 6,102 | (16) | 3,588 | ||||||||||||||
Net cash provided by operating activities | 77,074 | 87,868 | 32,561 | ||||||||||||||
Cash flows from investing activities: | |||||||||||||||||
Proceeds (cash paid) for acquisitions, net of cash acquired | — | 2,346 | (1,243) | ||||||||||||||
Purchases of other investments | (2,187) | (2,204) | (1,166) | ||||||||||||||
Proceeds from distributions on other investments | 3,878 | 2,656 | 765 | ||||||||||||||
Net cash provided by (used in) investing activities | 1,691 | 2,798 | (1,644) | ||||||||||||||
Cash flows from financing activities: | |||||||||||||||||
Proceeds from issuance of subordinated notes | — | — | 61,953 | ||||||||||||||
Payments for the redemption of subordinated notes | — | (50,000) | — | ||||||||||||||
Repayment of long-term debt | (5,714) | (7,143) | (4,286) | ||||||||||||||
Dividends paid on common stock | (33,602) | (26,153) | (19,795) | ||||||||||||||
Payments for the repurchase of common stock | (32,923) | (60,589) | (15,347) | ||||||||||||||
Proceeds from issuance of preferred stock | — | 71,988 | — | ||||||||||||||
Dividends paid on preferred stock | (4,041) | — | — | ||||||||||||||
Other | 1,773 | 516 | 78 | ||||||||||||||
Net cash provided by (used in) financing activities | (74,507) | (71,381) | 22,603 | ||||||||||||||
Net increase in cash and cash equivalents | 4,258 | 19,285 | 53,520 | ||||||||||||||
Cash and cash equivalents, beginning of year | 94,760 | 75,475 | 21,955 | ||||||||||||||
Cash and cash equivalents, end of year | $ | 99,018 | $ | 94,760 | $ | 75,475 | |||||||||||
Supplemental disclosures of cash flow information: | |||||||||||||||||
Noncash transactions: | |||||||||||||||||
Common shares issued in connection with acquisitions | $ | — | $ | 343,650 | $ | 167,035 |
Year ended December 31, | |||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | ||||||||||||||
Other income: | |||||||||||||||||
Community development fees | $ | 5,304 | $ | 5,491 | $ | 3,353 | |||||||||||
Bank-owned life insurance | 3,324 | 2,938 | 3,194 | ||||||||||||||
Other income | 8,089 | 13,719 | 10,415 | ||||||||||||||
Total other noninterest income | $ | 16,717 | $ | 22,148 | $ | 16,962 | |||||||||||
Other expense: | |||||||||||||||||
Amortization of intangibles | $ | 5,367 | $ | 5,691 | $ | 5,673 | |||||||||||
Banking expenses | 7,212 | 6,123 | 4,921 | ||||||||||||||
Deposit costs | 31,082 | 14,211 | 1,410 | ||||||||||||||
FDIC and other insurance | 7,098 | 5,789 | 3,897 | ||||||||||||||
Loan, legal expenses | 6,943 | 7,130 | 4,003 | ||||||||||||||
Outside services | 5,399 | 4,992 | 4,961 | ||||||||||||||
Other expenses | 25,854 | 18,739 | 19,385 | ||||||||||||||
Total other noninterest expenses | $ | 88,955 | $ | 62,675 | $ | 44,250 |
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) | Weighted-average exercise price of outstanding options, warrants and rights (b) | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) | |||||||||||||||||
Equity compensation plans approved by security holders | 721,571 | $ | 46.12 | 894,007 | ||||||||||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||||||||||
Total | 721,571 | $ | 46.12 | 894,007 |
/s/ James B. Lally | ||
James B. Lally | ||
Chief Executive Officer and Director | ||
Signatures | Title | |||||||
/s/ James B. Lally | Chief Executive Officer and Director (Principal Executive Officer) | |||||||
James B. Lally | ||||||||
/s/ Keene S. Turner | Executive Vice President and Chief Financial Officer (Principal Financial Officer) | |||||||
Keene S. Turner | ||||||||
/s/ Troy R. Dumlao | Chief Accounting Officer (Principal Accounting Officer) | |||||||
Troy R. Dumlao | ||||||||
/s/ John S. Eulich* | ||||||||
John S. Eulich | Chairman of the Board of Directors | |||||||
/s/ Lyne B. Andrich* | ||||||||
Lyne B. Andrich | Director | |||||||
/s/ Michael A. DeCola* | ||||||||
Michael A. DeCola | Director | |||||||
/s/ Robert E. Guest, Jr.* | ||||||||
Robert E. Guest, Jr. | Director | |||||||
/s/ James M. Havel* | ||||||||
James M. Havel | Director | |||||||
/s/ Michael R. Holmes* | ||||||||
Michael R. Holmes | Director | |||||||
/s/ Peter H. Hui* | ||||||||
Peter H. Hui | Director | |||||||
/s/ Nevada A. Kent, IV* | ||||||||
Nevada A. Kent, IV | Director | |||||||
/s/ Marcela Manjarrez* | ||||||||
Marcela Manjarrez | Director | |||||||
/s/ Stephen P. Marsh* | ||||||||
Stephen P. Marsh | Director | |||||||
/s/ Daniel A. Rodrigues* | ||||||||
Daniel A. Rodrigues | Director | |||||||
/s/ Richard M. Sanborn* | ||||||||
Richard M. Sanborn | Director | |||||||
/s/ Eloise E. Schmitz* | ||||||||
Eloise E. Schmitz | Director | |||||||
/s/ Sandra A. Van Trease* | ||||||||
Sandra A. Van Trease | Director | |||||||
/s/ Lina A. Young* | ||||||||
Lina A. Young | Director |
Company | State of Organization | |||||||
Enterprise Bank & Trust | Missouri | |||||||
Enterprise Real Estate Mortgage Company, LLC | Missouri | |||||||
Enterprise IHC, LLC | Missouri | |||||||
Enterprise Portfolio Holdings, Inc. | Nevada |
Signature | Title | Date | ||||||
/s/ John S. Eulich | Chairman of the Board of Directors | February 24, 2023 | ||||||
John S. Eulich | ||||||||
/s/ Lyne B. Andrich | Director | February 24, 2023 | ||||||
Lyne B. Andrich | ||||||||
/s/ Michael A. DeCola | Director | February 24, 2023 | ||||||
Michael A. DeCola | ||||||||
/s/ Robert E. Guest, Jr. | Director | February 24, 2023 | ||||||
Robert E. Guest, Jr. | ||||||||
/s/ James M. Havel | Director | February 24, 2023 | ||||||
James M. Havel | ||||||||
/s/ Michael R. Holmes | Director | February 24, 2023 | ||||||
Michael R. Holmes | ||||||||
/s/ Peter H. Hui | Director | February 24, 2023 | ||||||
Peter H. Hui | ||||||||
/s/ Nevada A. Kent, IV | Director | February 24, 2023 | ||||||
Nevada A. Kent, IV | ||||||||
/s/ Marcela Manjarrez | Director | February 24, 2023 | ||||||
Marcela Manjarrez | ||||||||
/s/ Stephen P. Marsh | Director | February 24, 2023 | ||||||
Stephen P. Marsh | ||||||||
/s/ Daniel A. Rodrigues | Director | February 24, 2023 | ||||||
Daniel A. Rodrigues | ||||||||
/s/ Richard M. Sanborn | Director | February 24, 2023 | ||||||
Richard M. Sanborn | ||||||||
/s/ Eloise E. Schmitz | Director | February 24, 2023 | ||||||
Eloise E. Schmitz | ||||||||
/s/ Sandra A. Van Trease | Director | February 24, 2023 | ||||||
Sandra A. Van Trease | ||||||||
/s/ Lina A. Young | Director | February 24, 2023 | ||||||
Lina A. Young |
By: | /s/ James B. Lally | Date: | February 24, 2023 | ||||||||
James B. Lally | |||||||||||
Chief Executive Officer |
By: | /s/ Keene S. Turner | Date: | February 24, 2023 | ||||||||
Keene S. Turner | |||||||||||
Chief Financial Officer |