NOTE 1: PREPARATION OF INTERIM FINANCIAL STATEMENTS
Description of Business and Organizational Structure
Simmons First National Corporation (“Company”) is a Mid-South financial holding company headquartered in Pine Bluff, Arkansas, and the parent company of Simmons Bank, an Arkansas state-chartered bank that has been in operation since 1903 (“Simmons Bank” or the “Bank”). Simmons First Insurance Services, Inc. and Simmons First Insurance Services of TN, LLC are wholly-owned subsidiaries of Simmons Bank and are insurance agencies that offer various lines of personal and corporate insurance coverage to individual and commercial customers. The Company, through its subsidiaries, offers, among other things, consumer, real estate and commercial loans; checking, savings and time deposits; and specialized products and services (such as credit cards, trust and fiduciary services, investments, agricultural finance lending, equipment lending, insurance and Small Business Administration (“SBA”) lending) from approximately 230 financial centers as of September 30, 2022, located throughout market areas in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared based upon Securities and Exchange Commission (“SEC”) rules that permit reduced disclosures for interim periods. Certain information and footnote disclosures have been condensed or omitted in accordance with those rules and regulations. The accompanying consolidated balance sheet as of December 31, 2021, was derived from audited financial statements. In the opinion of management, these financial statements reflect all adjustments that are necessary for a fair presentation of interim results of operations, including normal recurring accruals. Significant intercompany accounts and transactions have been eliminated in consolidation. The results for the interim periods are not necessarily indicative of results for the full year. For a more complete discussion of significant accounting policies and certain other information, this report should be read in conjunction with the consolidated financial statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on February 25, 2022.
The preparation of financial statements, in accordance with accounting principles generally accepted in the United States (“US GAAP”), requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, income items and expenses and disclosure of contingent assets and liabilities. The estimates and assumptions used in the accompanying consolidated financial statements are based upon management’s evaluation of the relevant facts and circumstances as of the date of the consolidated financial statements and actual results may differ from these estimates. Such estimates include, but are not limited to, the Company’s allowance for credit losses.
Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses, the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans and the valuation of acquired loans. Management obtains independent appraisals for significant properties in connection with the determination of the allowance for credit losses and the valuation of foreclosed assets.
Recently Adopted Accounting Standards
Reference Rate Reform – In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”), which provides relief for companies preparing for discontinuation of interest rates such as the London Interbank Offered Rate (“LIBOR”). LIBOR is a benchmark interest rate referenced in a variety of agreements that are used by numerous entities. On March 5, 2021, the U.K. Financial Conduct Authority (“FCA”) announced that the majority of LIBOR rates will no longer be published after December 31, 2021, although a number of key settings will continue until June 2023, to support the rundown of legacy contracts only. As a result, LIBOR should be discontinued as a reference rate.
Other interest rates used globally could also be discontinued for similar reasons. ASU 2020-04 provides optional expedients and exceptions to contracts, hedging relationships and other transactions affected by reference rate reform. The main provisions for
contract modifications include optional relief by allowing the modification as a continuation of the existing contract without additional analysis and other optional expedients regarding embedded features. Optional expedients for hedge accounting permits changes to critical terms of hedging relationships and to the designated benchmark interest rate in a fair value hedge and also provides relief for assessing hedge effectiveness for cash flow hedges. Companies are able to apply ASU 2020-04 immediately; however, the guidance will only be available for a limited time (generally through December 31, 2022). The Company formed a LIBOR Transition Team in 2020, has created standard LIBOR replacement language for new and modified loan notes, and is monitoring the remaining loans with LIBOR rates monthly to ensure progress in updating these loans with acceptable LIBOR replacement language or converting them to other interest rates. During 2021, the Company did not offer LIBOR-indexed rates on loans which it originated, although it did participate in some shared credit agreements originated by other banks subject to the Company’s determination that the LIBOR replacement language in the loan documents met the Company’s standards. Pursuant to the Joint Regulatory Statement on LIBOR transition issued in October 2021, the Company, as of January 1, 2022, is not entering into any new LIBOR-based credit agreements and is not extending, renewing, or modifying any prior LIBOR credit agreements without requiring conversion of the agreements to other interest rates. The adoption of ASU 2020-04 has not had a material impact on the Company’s financial position or results of operations.
In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848): Scope (“ASU 2021-01”), which clarifies that certain optional expedients and exceptions in Accounting Standard Codification (“ASC”) 848 for contract modifications and hedge accounting apply to derivatives that are affected by the changes in the interest rates used for margining, discounting, or contract price alignment for derivative instruments that are being implemented as part of the market-wide transition to new reference rates (commonly referred to as the “discounting transition”). ASU 2021-01 also amends the expedients and exceptions in ASC 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. ASU 2021-01 was effective upon issuance and generally can be applied through December 31, 2022. ASU 2021-01 did not have a material impact on the Company’s financial position or results of operations.
Leases - In July 2021, the FASB issued ASU No. 2021-05, Leases (Topic 842): Lessors-Certain Leases with Variable Lease Payments (“ASU 2021-05”), that amends lease classification requirements for lessors. In accordance with ASU 2021-05, lessors should classify and account for a lease that have variable lease payments that do not depend on a reference index rate as an operating lease if both of the following criteria are met: i) the lease would have been classified as a sales-type lease or a direct financing lease under the previous lease classification criteria and ii) sales-type or direct financing lease classification would result in a Day 1 loss. ASU 2021-05 is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2021, with early adoption permitted. The adoption of ASU No. 2021-05 did not have a material impact on the Company’s results of operations, financial position or disclosures.
Recently Issued Accounting Standards
Fair Value Hedging - In March 2022, the FASB issued ASU No. 2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging - Portfolio Layer Method (“ASU 2022-01”), which clarifies the guidance on fair value hedge accounting of interest rate risk for portfolios of financial assets. This ASU amends the guidance in ASU 2017-12 that, among other things, established the “last-of-layer” method for making the fair value hedge accounting for these portfolios more accessible. ASU 2022-01 renames that method the “portfolio layer” method and expands the scope of this guidance to allow entities to apply the portfolio layer method to portfolios of all financial assets, including both prepayable and nonprepayable financial assets. This scope expansion is consistent with the FASB’s efforts to simplify hedge accounting and allows entities to apply the same method to similar hedging strategies. ASU 2022-01 is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022, with early adoption permitted. The Company is currently evaluating the impact this standard will have on the Company’s results of operations, financial position and disclosures.
Credit Losses on Financial Instruments - In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”), which eliminates the accounting guidance on troubled debt restructurings (TDRs) for creditors in ASC 310-40 and amends the guidance on “vintage disclosures” to require disclosure of current-period gross write-offs by year of origination. The ASU also updates the requirements related to accounting for credit losses under ASC 326 and adds enhanced disclosures for creditors with respect to loan refinancings and restructurings made to borrowers experiencing financial difficulty. ASU 2022-02 is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022, with early adoption permitted. The Company is currently evaluating the impact this standard will have on the Company’s results of operations, financial position and disclosures.
There have been no other significant changes to the Company’s accounting policies disclosed in Note 1, Summary of Significant Accounting Policies, of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Presently, the
Company is not aware of any other changes to the Accounting Standards Codification that will have a material impact on its present or future financial position or results of operations.
NOTE 2: ACQUISITIONS
Spirit of Texas Bancshares, Inc.
On April 8, 2022, the Company completed its merger with Spirit of Texas Bancshares, Inc. (“Spirit”) pursuant to the terms of the Agreement and Plan of Merger dated as of November 18, 2021 (“Spirit Agreement”), at which time Spirit merged with and into the Company, with the Company continuing as the surviving corporation. The Company issued 18,275,074 shares of its common stock valued at approximately $464.9 million as of April 8, 2022, plus $1,393,508.90 in cash, in exchange for all outstanding shares of Spirit capital stock (and common stock equivalents) to effect the merger.
Prior to the acquisition, Spirit, headquartered in Conroe, Texas, conducted banking business through its subsidiary bank, Spirit of Texas Bank SSB, from 35 branches located primarily in the Texas Triangle - consisting of Dallas-Fort Worth, Houston, San Antonio and Austin metropolitan areas - with additional locations in the Bryan-College Station, Corpus Christi and Tyler metropolitan areas, along with offices in North Central and South Texas. Including the effects of the acquisition method accounting adjustments, the Company acquired approximately $3.12 billion in assets, including approximately $2.29 billion in loans (inclusive of loan discounts), and approximately $2.72 billion in deposits.
Goodwill of $162.3 million was recorded as a result of the transaction. The merger strengthened the Company’s position in the Texas market and brought forth additional opportunities in the Company’s current footprint, which gave rise to the goodwill recorded. The goodwill will not be deductible for tax purposes.
A summary, at fair value, of the assets acquired and liabilities assumed in the Spirit acquisition, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | |
(In thousands) | Acquired from Spirit | | Fair Value Adjustments | | Fair Value |
Assets Acquired | | | | | |
Cash and due from banks | $ | 277,790 | | | $ | — | | | $ | 277,790 | |
Investment securities | 362,088 | | | (13,401) | | | 348,687 | |
Loans acquired | 2,314,085 | | | (19,925) | | | 2,294,160 | |
Allowance for credit losses on loans | (17,005) | | | 11,905 | | | (5,100) | |
Premises and equipment | 84,135 | | | (19,029) | | | 65,106 | |
Bank owned life insurance | 36,890 | | | — | | | 36,890 | |
Goodwill | 77,681 | | | (77,681) | | | — | |
Core deposit and other intangible assets | 6,245 | | | 32,386 | | | 38,631 | |
Other assets | 58,403 | | | 3,582 | | | 61,985 | |
Total assets acquired | $ | 3,200,312 | | | $ | (82,163) | | | $ | 3,118,149 | |
| | | | | |
| | | | | | | | | | | | | | | | | |
(In thousands) | Acquired from Spirit | | Fair Value Adjustments | | Fair Value |
Liabilities Assumed | | | | | |
Deposits: | | | | | |
Noninterest bearing transaction accounts | $ | 825,228 | | | $ | (165) | | | $ | 825,063 | |
Interest bearing transaction accounts and savings deposits | 1,383,663 | | | — | | | 1,383,663 | |
Time deposits | 509,209 | | | 1,081 | | | 510,290 | |
Total deposits | 2,718,100 | | | 916 | | | 2,719,016 | |
Other borrowings | 37,547 | | | 503 | | | 38,050 | |
Subordinated debentures | 36,491 | | | 879 | | | 37,370 | |
Accrued interest and other liabilities | 23,667 | | | (3,918) | | | 19,749 | |
Total liabilities assumed | 2,815,805 | | | (1,620) | | | 2,814,185 | |
Equity | 384,507 | | | (384,507) | | | — | |
Total equity assumed | 384,507 | | | (384,507) | | | — | |
Total liabilities and equity assumed | $ | 3,200,312 | | | $ | (386,127) | | | $ | 2,814,185 | |
Net assets acquired | | | | | 303,964 | |
Purchase price | | | | | 466,311 | |
Goodwill | | | | | $ | 162,347 | |
The purchase price allocation and certain fair value measurements remain preliminary due to the timing of the merger. Management will continue to review the estimated fair values and evaluate the assumed tax positions. The Company expects to finalize its analysis of the acquired assets and assumed liabilities in this transaction within one year of the completion of the merger. Therefore, adjustments to the estimated amounts and carrying values may occur.
The Company’s operating results include the operating results of the acquired assets and assumed liabilities of Spirit subsequent to the acquisition date.
Landmark Community Bank
On October 8, 2021, the Company completed its acquisition of Landmark Community Bank (“Landmark”) pursuant to the terms of the Agreement and Plan of Merger dated as of June 4, 2021 (“Landmark Agreement”), at which time Landmark merged with and into Simmons Bank, with Simmons Bank continuing as the surviving entity. The Company issued 4,499,872 shares of its common stock valued at approximately $138.2 million as of October 8, 2021, plus $6,451,727.43 in cash, in exchange for all outstanding shares of Landmark capital stock (and common stock equivalents) to effect the merger.
Prior to the acquisition, Landmark, headquartered in Collierville, Tennessee, conducted banking business from 8 branches located in the Memphis and Nashville, Tennessee, metropolitan areas. Including the effects of the acquisition method accounting adjustments, the Company acquired approximately $968.8 million in assets, including approximately $789.5 million in loans (inclusive of loan discounts), and approximately $802.7 million in deposits.
Goodwill of $31.4 million was recorded as a result of the transaction. The merger strengthened the Company’s market share and brought forth additional opportunities in the Company’s current footprint, which gave rise to the goodwill recorded. The goodwill will not be deductible for tax purposes.
A summary, at fair value, of the assets acquired and liabilities assumed in the Landmark acquisition, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | |
(In thousands) | Acquired from Landmark | | Fair Value Adjustments | | Fair Value |
Assets Acquired | | | | | |
Cash and due from banks | $ | 27,591 | | | $ | — | | | $ | 27,591 | |
Due from banks - time | 100 | | | — | | | 100 | |
Investment securities | 114,793 | | | (125) | | | 114,668 | |
Loans acquired | 785,551 | | | 3,953 | | | 789,504 | |
Allowance for credit losses on loans | (5,980) | | | 3,621 | | | (2,359) | |
Premises and equipment | 9,540 | | | (4,099) | | | 5,441 | |
Bank owned life insurance | 21,287 | | | — | | | 21,287 | |
Core deposit intangible | 88 | | | 4,071 | | | 4,159 | |
Other assets | 13,036 | | | (4,605) | | | 8,431 | |
Total assets acquired | $ | 966,006 | | | $ | 2,816 | | | $ | 968,822 | |
| | | | | |
Liabilities Assumed | | | | | |
Deposits: | | | | | |
Noninterest bearing transaction accounts | $ | 110,393 | | | $ | — | | | $ | 110,393 | |
Interest bearing transaction accounts and savings deposits | 425,777 | | | — | | | 425,777 | |
Time deposits | 266,835 | | | (334) | | | 266,501 | |
Total deposits | 803,005 | | | (334) | | | 802,671 | |
Other borrowings | 47,023 | | | — | | | 47,023 | |
Accrued interest and other liabilities | 8,459 | | | (3,122) | | | 5,337 | |
Total liabilities assumed | 858,487 | | | (3,456) | | | 855,031 | |
Equity | 107,519 | | | (107,519) | | | — | |
Total equity assumed | 107,519 | | | (107,519) | | | — | |
Total liabilities and equity assumed | $ | 966,006 | | | $ | (110,975) | | | $ | 855,031 | |
Net assets acquired | | | | | 113,791 | |
Purchase price | | | | | 145,195 | |
Goodwill | | | | | $ | 31,404 | |
During 2022, the Company finalized its analysis of the loans acquired along with other acquired assets and assumed liabilities related to Landmark.
The Company’s operating results include the operating results of the acquired assets and assumed liabilities of Landmark subsequent to the acquisition date.
Triumph Bancshares, Inc.
On October 8, 2021, the Company completed its merger with Triumph Bancshares, Inc. (“Triumph”) pursuant to the terms of the Agreement and Plan of Merger dated as of June 4, 2021 (“Triumph Agreement”), at which time Triumph merged with and into the Company, with the Company continuing as the surviving corporation. The Company issued 4,164,712 shares of its common stock valued at approximately $127.9 million as of October 8, 2021, plus $1,693,402.93 in cash, in exchange for all outstanding shares of Triumph capital stock (and common stock equivalents) to effect the merger.
Prior to the acquisition, Triumph, headquartered in Memphis, Tennessee, conducted banking business through its subsidiary bank, Triumph Bank, from 6 branches located in the Memphis and Nashville, Tennessee, metropolitan areas. Including the effects of the acquisition method accounting adjustments, the Company acquired approximately $847.2 million in assets, including approximately $698.8 million in loans (inclusive of loan discounts), and approximately $719.7 million in deposits.
Goodwill of $39.9 million was recorded as a result of the transaction. The merger strengthened the Company’s market share and brought forth additional opportunities in the Company’s current footprint, which gave rise to the goodwill recorded. The goodwill will not be deductible for tax purposes.
A summary, at fair value, of the assets acquired and liabilities assumed in the Triumph acquisition, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | |
(In thousands) | Acquired from Triumph | | Fair Value Adjustments | | Fair Value |
Assets Acquired | | | | | |
Cash and due from banks | $ | 7,484 | | | $ | — | | | $ | 7,484 | |
Due from banks - time | 495 | | | — | | | 495 | |
Investment securities | 130,571 | | | (1,116) | | | 129,455 | |
Loans acquired | 702,460 | | | (3,674) | | | 698,786 | |
Allowance for credit losses on loans | (12,617) | | | 1,525 | | | (11,092) | |
Premises and equipment | 2,774 | | | 484 | | | 3,258 | |
Goodwill | 1,550 | | | (1,550) | | | — | |
Core deposit intangible | — | | | 5,136 | | | 5,136 | |
Other assets | 12,806 | | | 897 | | | 13,703 | |
Total assets acquired | $ | 845,523 | | | $ | 1,702 | | | $ | 847,225 | |
| | | | | |
Liabilities Assumed | | | | | |
Deposits: | | | | | |
Noninterest bearing transaction accounts | $ | 115,729 | | | $ | — | | | $ | 115,729 | |
Interest bearing transaction accounts and savings deposits | 383,434 | | | — | | | 383,434 | |
Time deposits | 219,477 | | | 1,094 | | | 220,571 | |
Total deposits | 718,640 | | | 1,094 | | | 719,734 | |
Securities sold under agreement to repurchase | 2,854 | | | — | | | 2,854 | |
Other borrowings | 30,700 | | | — | | | 30,700 | |
Accrued interest and other liabilities | 2,882 | | | 455 | | | 3,337 | |
Total liabilities assumed | 755,076 | | | 1,549 | | | 756,625 | |
Equity | 90,446 | | | (90,446) | | | — | |
Total equity assumed | 90,446 | | | (90,446) | | | — | |
Total liabilities and equity assumed | $ | 845,522 | | | $ | (88,897) | | | $ | 756,625 | |
Net assets acquired | | | | | 90,600 | |
Purchase price | | | | | 130,544 | |
Goodwill | | | | | $ | 39,944 | |
During 2022, the Company finalized its analysis of the loans acquired along with other acquired assets and assumed liabilities related to Triumph.
The Company’s operating results include the operating results of the acquired assets and assumed liabilities of Triumph subsequent to the acquisition date.
The following is a description of the methods used to determine the fair values of significant assets and liabilities presented in the acquisitions above.
Cash and due from banks and time deposits due from banks – The carrying amount of these assets is a reasonable estimate of fair value based on the short-term nature of these assets.
Investment securities – Investment securities were acquired with an adjustment to fair value based upon quoted market prices if material. Otherwise, the carrying amount of these assets was deemed to be a reasonable estimate of fair value.
Loans acquired – Fair values for loans were based on a discounted cash flow methodology that considered factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and current discount rates. The discount rates used for loans are based on current market rates for new originations of comparable loans and include adjustments for liquidity concerns. The discount rate does not include a factor for credit losses as that has been included in the estimated cash flows. Loans were grouped together according to similar characteristics and were treated in the aggregate when applying various valuation techniques. See Note 5, Loans and Allowance for Credit Losses, in the accompanying Notes to Consolidated Financial Statements for additional information related to purchased financial assets with credit deterioration.
Premises and equipment – Bank premises and equipment were acquired with an adjustment to fair value, which represents the difference between the Company’s current analysis of property and equipment values completed in connection with the acquisition and book value acquired.
Bank owned life insurance – Bank owned life insurance is carried at its current cash surrender value, which is the most reasonable estimate of fair value.
Goodwill – The consideration paid as a result of the acquisition exceeded the fair value of the assets acquired, resulting in an intangible asset, goodwill. Goodwill established prior to the acquisitions, if applicable, was written off.
Core deposit intangible – This intangible asset represents the value of the relationships that the acquired banks had with their deposit customers. The fair value of this intangible asset was estimated based on a discounted cash flow methodology that gave appropriate consideration to expected customer attrition rates, cost of the deposit base and the net maintenance cost attributable to customer deposits. Any core deposit intangible established prior to the acquisitions, if applicable, was written off.
Other assets – The fair value adjustment results from certain assets whose value was estimated to be more or less than book value, such as certain prepaid assets, receivables and other miscellaneous assets. Otherwise, the carrying amount of these assets was deemed to be a reasonable estimate of fair value.
Deposits – The fair values used for the demand and savings deposits that comprise the transaction accounts acquired, by definition equal the amount payable on demand at the acquisition date. The Company performed a fair value analysis of the estimated weighted average interest rate of the certificates of deposits compared to the current market rates and recorded a fair value adjustment for the difference when material.
Securities sold under agreement to repurchase – The carrying amount of securities sold under agreement to repurchase is a reasonable estimate of fair value based on the short-term nature of these liabilities.
Other borrowings – The fair value of other borrowings is estimated based on borrowing rates currently available to the Company for borrowings with similar terms and maturities.
Subordinated debentures – The fair value of subordinated debentures is estimated based on borrowing rates currently available to the Company for borrowings with similar terms and maturities.
Accrued interest and other liabilities – The fair value adjustment results from certain liabilities whose value was estimated to be more or less than book value, such as certain accounts payable and other miscellaneous liabilities. The adjustment also establishes a liability for unfunded commitments equal to the fair value of that liability at the date of acquisition. The carrying amount of accrued interest and the remainder of other liabilities was deemed to be a reasonable estimate of fair value.
NOTE 3: INVESTMENT SECURITIES
Held-to-maturity securities (“HTM”), which include any security for which the Company has both the positive intent and ability to hold until maturity, are carried at historical cost adjusted for amortization of premiums and accretion of discounts. Premiums and discounts are amortized and accreted, respectively, to interest income using the constant effective yield method over the security’s estimated life. Prepayments are anticipated for mortgage-backed and SBA securities. Premiums on callable securities are amortized to their earliest call date.
Available-for-sale securities (“AFS”), which include any security for which the Company has no immediate plan to sell but which may be sold in the future, are carried at fair value. Realized gains and losses, based on specifically identified amortized cost of the individual security, are included in other income. Unrealized gains and losses are recorded, net of related income tax effects, in stockholders’ equity, further discussed below. Premiums and discounts are amortized and accreted, respectively, to interest income using the constant effective yield method over the estimated life of the security. Prepayments are anticipated for mortgage-backed and SBA securities. Premiums on callable securities are amortized to their earliest call date.
During the quarters ended June 30, 2022 and September 30, 2021, the Company transferred, at fair value, $1.99 billion and $500.8 million, respectively, of securities from the available-for-sale portfolio to the held-to-maturity portfolio. The related remaining net unrealized losses of $148.3 million and net unrealized gains of $738,000, respectively, in accumulated other comprehensive income (loss) will be amortized over the remaining life of the securities. No gains or losses on these securities were recognized at the time of transfer.
The amortized cost, fair value and allowance for credit losses of investment securities that are classified as HTM are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Amortized Cost | | Allowance for Credit Losses | | Net Carrying Amount | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | Estimated Fair Value |
Held-to-maturity | | | | | | | | | | | |
| | | | | | | | | | | |
September 30, 2022 | | | | | | | | | | | |
U.S. Government agencies | $ | 447,400 | | | $ | — | | | $ | 447,400 | | | $ | — | | | $ | (97,871) | | | $ | 349,529 | |
Mortgage-backed securities | 1,214,882 | | | — | | | 1,214,882 | | | 1,069 | | | (131,437) | | | 1,084,514 | |
State and political subdivisions | 1,865,310 | | | (107) | | | 1,865,203 | | | 60 | | | (540,980) | | | 1,324,283 | |
Other securities | 260,868 | | | (1,277) | | | 259,591 | | | — | | | (33,877) | | | 225,714 | |
Total HTM | $ | 3,788,460 | | | $ | (1,384) | | | $ | 3,787,076 | | | $ | 1,129 | | | $ | (804,165) | | | $ | 2,984,040 | |
| | | | | | | | | | | |
December 31, 2021 | | | | | | | | | | | |
U.S. Government agencies | $ | 232,609 | | | $ | — | | | $ | 232,609 | | | $ | — | | | $ | (7,914) | | | $ | 224,695 | |
Mortgage-backed securities | 70,342 | | | — | | | 70,342 | | | 232 | | | (1,425) | | | 69,149 | |
State and political subdivisions | 1,210,248 | | | (1,197) | | | 1,209,051 | | | 6,166 | | | (8,462) | | | 1,206,755 | |
Other securities | 17,301 | | | (82) | | | 17,219 | | | — | | | (440) | | | 16,779 | |
Total HTM | $ | 1,530,500 | | | $ | (1,279) | | | $ | 1,529,221 | | | $ | 6,398 | | | $ | (18,241) | | | $ | 1,517,378 | |
Mortgage-backed securities (“MBS”) are commercial MBS, secured by commercial properties, and residential MBS, generally secured by single-family residential properties. All mortgage-backed securities included in the table above were issued by U.S. government agencies or corporations. As of September 30, 2022, HTM MBS consists of $150.0 million and $1.06 billion of commercial MBS and residential MBS, respectively. As of December 31, 2021, HTM MBS consists of $4.9 million and $65.5 million of commercial MBS and residential MBS, respectively.
The amortized cost, fair value and allowance for credit losses of investment securities that are classified as AFS are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Amortized Cost | | Allowance for Credit Losses | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | Estimated Fair Value |
Available-for-sale | | | | | | | | | |
| | | | | | | | | |
September 30, 2022 | | | | | | | | | |
U.S. Treasury | $ | 2,250 | | | $ | — | | | $ | — | | | $ | (59) | | | $ | 2,191 | |
U.S. Government agencies | 195,369 | | | — | | | 145 | | | (7,454) | | | 188,060 | |
Mortgage-backed securities | 2,959,882 | | | — | | | 5 | | | (289,539) | | | 2,670,348 | |
State and political subdivisions | 1,054,356 | | | — | | | 244 | | | (232,091) | | | 822,509 | |
Other securities | 272,274 | | | — | | | 1 | | | (17,840) | | | 254,435 | |
Total AFS | $ | 4,484,131 | | | $ | — | | | $ | 395 | | | $ | (546,983) | | | $ | 3,937,543 | |
| | | | | | | | | |
December 31, 2021 | | | | | | | | | |
U.S. Treasury | $ | 300 | | | $ | — | | | $ | — | | | $ | — | | | $ | 300 | |
U.S. Government agencies | 374,754 | | | — | | | 495 | | | (10,608) | | | 364,641 | |
Mortgage-backed securities | 4,485,548 | | | — | | | 6,307 | | | (43,239) | | | 4,448,616 | |
State and political subdivisions | 1,791,097 | | | — | | | 30,556 | | | (1,995) | | | 1,819,658 | |
Other securities | 479,162 | | | — | | | 6,647 | | | (5,479) | | | 480,330 | |
Total AFS | $ | 7,130,861 | | | $ | — | | | $ | 44,005 | | | $ | (61,321) | | | $ | 7,113,545 | |
As of September 30, 2022, AFS MBS consists of $1.17 billion and $1.50 billion of commercial MBS and residential MBS, respectively. As of December 31, 2021, AFS MBS consists of $1.53 billion and $2.92 billion of commercial MBS and residential MBS, respectively.
Accrued interest receivable on HTM and AFS securities at September 30, 2022 was $17.7 million and $16.2 million, respectively, and is included in interest receivable on the consolidated balance sheets. The Company has made the election to exclude all accrued interest receivable from securities from the estimate of credit losses.
The following table summarizes the Company’s AFS investments in an unrealized loss position for which an allowance for credit loss has not been recorded as of September 30, 2022, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less Than 12 Months | | 12 Months or More | | Total |
(In thousands) | Estimated Fair Value | | Gross Unrealized Losses | | Estimated Fair Value | | Gross Unrealized Losses | | Estimated Fair Value | | Gross Unrealized Losses |
Available-for-sale | | | | | | | | | | | |
U.S. Treasury | $ | 2,191 | | | $ | (59) | | | $ | — | | | $ | — | | | $ | 2,191 | | | $ | (59) | |
U.S. Government agencies | 116,968 | | | (5,120) | | | 53,942 | | | (2,334) | | | 170,910 | | | (7,454) | |
Mortgage-backed securities | 1,115,220 | | | (73,690) | | | 1,545,776 | | | (215,849) | | | 2,660,996 | | | (289,539) | |
State and political subdivisions | 536,510 | | | (79,426) | | | 259,147 | | | (152,665) | | | 795,657 | | | (232,091) | |
Other securities | 212,701 | | | (14,259) | | | 36,243 | | | (3,581) | | | 248,944 | | | (17,840) | |
Total AFS | $ | 1,983,590 | | | $ | (172,554) | | | $ | 1,895,108 | | | $ | (374,429) | | | $ | 3,878,698 | | | $ | (546,983) | |
As of September 30, 2022, the Company’s investment portfolio included $3.94 billion of AFS securities, of which $3.88 billion, or 98.5%, were in an unrealized loss position that were not deemed to have credit losses. A portion of the unrealized losses were related to the Company’s MBS, which are issued and guaranteed by U.S. government-sponsored entities and agencies, and the Company’s state and political subdivision securities, specifically investments in insured fixed rate municipal bonds for which the issuers continue to make timely principal and interest payments under the contractual terms of the securities.
Furthermore, the decline in fair value for each of the above AFS securities is attributable to the rates for those investments yielding less than current market rates. Management does not believe any of the securities are impaired due to reasons of credit quality. Management believes the declines in fair value for the securities are temporary. Management does not have the intent to sell the securities, and management believes it is more likely than not the Company will not have to sell the securities before recovery of their amortized cost basis.
Allowance for Credit Losses
All MBS held by the Company are issued by U.S. government-sponsored entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, highly rated by major rating agencies and have a long history of no credit losses. Accordingly, no allowance for credit losses has been recorded for these securities.
Regarding securities issued by state and political subdivisions and other HTM securities, management considers (i) issuer bond ratings, (ii) historical loss rates for given bond ratings, (iii) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities, (iv) internal forecasts, and (v) whether or not such securities provide insurance or other credit enhancement or are pre-refunded by the issuers.
The following table details activity in the allowance for credit losses by investment security type for the three and nine months ended September 30, 2022 on the Company’s HTM securities portfolio.
| | | | | | | | | | | | | | | | | |
(In thousands) | State and Political Subdivisions | | Other Securities | | Total |
Three Months Ended September 30, 2022 | | | | | |
Held-to-maturity | | | | | |
Beginning balance, July 1, 2022 | $ | 103 | | | $ | 1,278 | | | $ | 1,381 | |
Provision for credit loss expense | — | | | — | | | — | |
Net increase (decrease) in allowance on previously impaired securities | 3 | | | (3) | | | — | |
Recoveries | 1 | | | 2 | | | 3 | |
Ending balance, September 30, 2022 | $ | 107 | | | $ | 1,277 | | | $ | 1,384 | |
| | | | | |
Nine Months Ended September 30, 2022 | | | | | |
Held-to-maturity | | | | | |
Beginning balance, January 1, 2022 | $ | 1,197 | | | $ | 82 | | | $ | 1,279 | |
Provision for credit loss expense | — | | | — | | | — | |
Net increase (decrease) in allowance on previously impaired securities | (1,180) | | | 1,180 | | | — | |
Recoveries | 90 | | | 15 | | | 105 | |
Ending balance, September 30, 2022 | $ | 107 | | | $ | 1,277 | | | $ | 1,384 | |
Activity in the allowance for credit losses by investment security type for the three and nine months ended September 30, 2021 on the Company’s HTM and AFS securities portfolio was as follows:
| | | | | | | | | | | | | | | | | |
(In thousands) | State and Political Subdivisions | | Other Securities | | Total |
Three Months Ended September 30, 2021 | | | | | |
Held-to-maturity | | | | | |
Beginning balance, July 1, 2021 | $ | 871 | | | $ | 261 | | | $ | 1,132 | |
Provision for credit loss expense | 325 | | | (325) | | | — | |
Recoveries | — | | | 147 | | | 147 | |
Ending balance, September 30, 2021 | $ | 1,196 | | | $ | 83 | | | $ | 1,279 | |
| | | | | |
Nine Months Ended September 30, 2021 | | | | | |
Held-to-maturity | | | | | |
Beginning balance, January 1, 2021 | $ | 2,307 | | | $ | 608 | | | $ | 2,915 | |
Provision for credit loss expense | (1,111) | | | (72) | | | (1,183) | |
Securities charged-off | — | | | (600) | | | (600) | |
Recoveries | — | | | 147 | | | 147 | |
Ending balance, September 30, 2021 | $ | 1,196 | | | $ | 83 | | | $ | 1,279 | |
| | | | | |
Available-for-sale | | | | | |
Beginning balance, January 1, 2021 | $ | 217 | | | $ | 95 | | | $ | 312 | |
Reduction due to sales | — | | | (11) | | | (11) | |
Net decrease in allowance on previously impaired securities | (217) | | | (84) | | | (301) | |
Ending balance, September 30, 2021 | $ | — | | | $ | — | | | $ | — | |
Based upon the Company’s analysis of the underlying risk characteristics of its AFS portfolio, including credit ratings and other qualitative factors, as previously discussed, there was no provision for credit losses related to AFS securities recorded for the three and nine months ended September 30, 2022. There was no provision for credit losses related to AFS securities recorded in the three month period ended September 30, 2021 and it was reduced by $312,000 during the nine months ended September 30, 2021.
The following table summarizes bond ratings for the Company’s HTM portfolio, based upon amortized cost, issued by state and political subdivisions and other securities as of September 30, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| State and Political Subdivisions | | |
(In thousands) | Not Guaranteed or Pre-Refunded | | Other Credit Enhancement or Insurance | | Pre-Refunded | | Total | | Other Securities |
Aaa/AAA | $ | 187,185 | | | $ | 280,768 | | | $ | — | | | $ | 467,953 | | | $ | — | |
Aa/AA | 671,239 | | | 502,057 | | | — | | | 1,173,296 | | | — | |
A | 45,493 | | | 157,441 | | | — | | | 202,934 | | | 172,861 | |
Baa/BBB | — | | | 5,937 | | | — | | | 5,937 | | | 53,500 | |
Not Rated | 8,321 | | | 6,869 | | | — | | | 15,190 | | | 34,507 | |
Total | $ | 912,238 | | | $ | 953,072 | | | $ | — | | | $ | 1,865,310 | | | $ | 260,868 | |
Historical loss rates associated with securities having similar grades as those in the Company’s portfolio have generally not been significant. Pre-refunded securities, if any, have been defeased by the issuer and are fully secured by cash and/or U.S. Treasury securities held in escrow for payment to holders when the underlying call dates of the securities are reached. Securities with other credit enhancement or insurance continue to make timely principal and interest payments under the contractual terms of the securities. Accordingly, no allowance for credit losses has been recorded for these securities as there is no current expectation of credit losses related to these securities.
Income earned on securities for the three and nine months ended September 30, 2022 and 2021, is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
Taxable: | | | | | | | |
Held-to-maturity | $ | 10,679 | | | $ | 1,127 | | | $ | 23,169 | | | $ | 2,477 | |
Available-for-sale | 14,169 | | | 15,949 | | | 41,622 | | | 39,313 | |
| | | | | | | |
Non-taxable: | | | | | | | |
Held-to-maturity | 10,181 | | | 4,853 | | | 26,371 | | | 9,887 | |
Available-for-sale | 5,925 | | | 8,788 | | | 21,352 | | | 27,741 | |
Total | $ | 40,954 | | | $ | 30,717 | | | $ | 112,514 | | | $ | 79,418 | |
The amortized cost and estimated fair value by maturity of securities as of September 30, 2022 are shown in the following table. Securities are classified according to their contractual maturities without consideration of principal amortization, potential prepayments or call options. Accordingly, actual maturities may differ from contractual maturities.
| | | | | | | | | | | | | | | | | | | | | | | |
| Held-to-Maturity | | Available-for-Sale |
(In thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
One year or less | $ | 4,519 | | | $ | 4,519 | | | $ | 3,165 | | | $ | 3,142 | |
After one through five years | 7,671 | | | 7,449 | | | 184,193 | | | 177,833 | |
After five through ten years | 327,461 | | | 284,166 | | | 268,732 | | | 248,862 | |
After ten years | 2,233,927 | | | 1,603,392 | | | 1,067,671 | | | 836,869 | |
Securities not due on a single maturity date | 1,214,882 | | | 1,084,514 | | | 2,959,882 | | | 2,670,348 | |
Other securities (no maturity) | — | | | — | | | 488 | | | 489 | |
Total | $ | 3,788,460 | | | $ | 2,984,040 | | | $ | 4,484,131 | | | $ | 3,937,543 | |
The carrying value, which approximates the fair value, of securities pledged as collateral, to secure public deposits and for other purposes, amounted to $3.93 billion at September 30, 2022 and $3.88 billion at December 31, 2021.
There were approximately $8,000 of gross realized gains and $30,000 of gross realized losses from the sale and calls of securities during the three months ended September 30, 2022, and approximately $45,000 of gross realized gains and $271,000 of gross realized losses from the sale and call of securities during the nine months ended September 30, 2022. There were approximately $5.3 million of gross realized gains and $24,500 of gross realized losses from the sale of securities during the three months ended September 30, 2021, and approximately $15.9 million of gross realized gains and $63,600 of gross realized losses from the sale of securities during the nine months ended September 30, 2021. The income tax expense/benefit related to security gains/losses was 26.135% of the gross amounts in 2022 and 2021.
The Company has entered into various fair value hedging transactions to mitigate the impact of changing interest rates on the fair value of AFS securities. See Note 23: Derivative Instruments for disclosure of the gains and losses recognized on derivative instruments and the cumulative fair value hedging adjustments to the carrying amount of the hedged securities.
NOTE 4: OTHER ASSETS AND OTHER LIABILITIES HELD FOR SALE
Spirit Acquisition
In connection with the Spirit acquisition, the Company acquired a portfolio of loans which were identified as held for sale by the acquired bank prior to the completion of the acquisition. These loans were valued at $35.2 million, net of fair value discounts, at the date of acquisition. As of September 30, 2022, the remaining balance of loans held for sale, net of fair value discounts, was $2.3 million. The decrease in the remaining balance as compared to June 30, 2022, is due to continued paydowns and the sale of a portion of loans within the acquired portfolio.
As of September 30, 2022, there were no outstanding other liabilities held for sale.
Illinois Branch Sale
On November 30, 2020, the Company’s subsidiary bank, Simmons Bank, entered into a Branch Purchase and Assumption Agreement (the “Citizens Equity Agreement”) with Citizens Equity First Credit Union (“CEFCU”).
On March 12, 2021, CEFCU completed its purchase of certain assets and assumption of certain liabilities (“Illinois Branch Sale”) associated with four Simmons Bank locations in the Metro East area of Southern Illinois, near St. Louis (collectively, the “Illinois Branches”). Pursuant to the terms of the Citizens Equity Agreement, CEFCU assumed certain deposit liabilities and acquired certain loans, as well as cash, personal property and other fixed assets associated with the Illinois Branches. The loan and deposit balances of the Illinois Branches were $354,000 and $137.9 million, respectively.
The Company recognized a gain on sale of $5.3 million related to the Illinois Branches in the nine month period ended September 30, 2021.
NOTE 5: LOANS AND ALLOWANCE FOR CREDIT LOSSES
At September 30, 2022, the Company’s loan portfolio was $15.61 billion, compared to $12.01 billion at December 31, 2021. The various categories of loans are summarized as follows:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Consumer: | | | |
Credit cards | $ | 192,559 | | | $ | 187,052 | |
Other consumer | 180,604 | | | 168,318 | |
Total consumer | 373,163 | | | 355,370 | |
Real Estate: | | | |
Construction and development | 2,372,294 | | | 1,326,371 | |
Single family residential | 2,467,008 | | | 2,101,975 | |
Other commercial | 7,249,891 | | | 5,738,904 | |
Total real estate | 12,089,193 | | | 9,167,250 | |
Commercial: | | | |
Commercial | 2,525,218 | | | 1,992,043 | |
Agricultural | 263,539 | | | 168,717 | |
Total commercial | 2,788,757 | | | 2,160,760 | |
Other | 356,022 | | | 329,123 | |
Total loans | $ | 15,607,135 | | | $ | 12,012,503 | |
The above table presents total loans at amortized cost. The difference between amortized cost and unpaid principal balance is primarily premiums and discounts associated with acquisition date fair value adjustments on acquired loans as well as net deferred origination fees totaling $29.1 million and $21.5 million at September 30, 2022 and December 31, 2021, respectively.
Accrued interest on loans, which is excluded from the amortized cost of loans held for investment, totaled $52.7 million and $39.8 million at September 30, 2022 and December 31, 2021, respectively, and is included in interest receivable on the consolidated balance sheets.
Loan Origination/Risk Management – The Company seeks to manage its credit risk by diversifying its loan portfolio, determining that borrowers have adequate sources of cash flow for loan repayment without liquidation of collateral; obtaining and monitoring collateral; and providing an adequate allowance for credit losses by regularly reviewing loans through the internal loan review process. The loan portfolio is diversified by borrower, purpose and industry. The Company seeks to use diversification within the loan portfolio to reduce its credit risk, thereby minimizing the adverse impact on the portfolio if weaknesses develop in either the economy or a particular segment of borrowers. Collateral requirements are based on credit assessments of borrowers and may be used to recover the debt in case of default.
Consumer – The consumer loan portfolio consists of credit card loans and other consumer loans. Credit card loans are diversified by geographic region to reduce credit risk and minimize any adverse impact on the portfolio. Although they are regularly reviewed to facilitate the identification and monitoring of creditworthiness, credit card loans are unsecured loans, making them more susceptible to economic downturns that result in increased unemployment. Other consumer loans include direct and indirect installment loans and account overdrafts. Loans in this portfolio segment are sensitive to unemployment and other key consumer economic measures.
Real estate – The real estate loan portfolio consists of construction and development loans (“C&D”), single family residential loans and commercial loans. C&D and commercial real estate (“CRE”) loans can be particularly sensitive to valuation of real estate. CRE cycles are inevitable. The long planning and production process for new properties and rapid shifts in business conditions and employment create an inherent tension between supply and demand for commercial properties. While general economic trends often move individual markets in the same direction over time, the timing and magnitude of changes are determined by other forces unique to each market. CRE cycles tend to be local in nature and longer than other credit cycles. Factors influencing the CRE market are traditionally different from those affecting residential real estate markets; thereby making predictions for one market based on the other difficult. Additionally, submarkets within CRE – such as office, industrial, apartment, retail and hotel – also experience different cycles, providing an opportunity to lower the overall risk through diversification across types of CRE loans. Management realizes that local demand and supply conditions will also mean that different geographic areas will experience cycles of different amplitude and duration. The Company monitors these loans closely.
Commercial – The commercial loan portfolio includes commercial and agricultural loans, representing loans to commercial customers and farmers for use in normal business or farming operations to finance working capital needs, equipment purchases or other expansion projects. Paycheck Protection Program (“PPP”) loans are also included in the commercial loan portfolio. Collection risk in this portfolio is driven by the creditworthiness of the underlying borrowers, particularly cash flow from customers’ business or farming operations. The Company continues its efforts to keep loan terms short, reducing the negative impact of upward movement in interest rates. Term loans are generally set up with one or three year balloons, and the Company has instituted a pricing mechanism for commercial loans. It is standard practice to require personal guaranties on commercial loans for closely-held or limited liability entities.
Paycheck Protection Program Loans – The Company originated loans pursuant to multiple PPP appropriations of the Coronavirus Aid, Relief and Economic Security Act which provided 100% federally guaranteed loans for small businesses to cover up to 24 weeks of payroll costs and assistance with mortgage interest, rent and utilities. Notably, these small business loans may be forgiven by the SBA if borrowers maintain their payrolls and satisfy certain other conditions. PPP loans have a zero percent risk-weight for regulatory capital ratios. As of September 30, 2022 and December 31, 2021, the total outstanding balance of PPP loans was $12.1 million and $116.7 million, respectively.
Other – The other loan portfolio includes mortgage warehouse loans, representing warehouse lines of credit to mortgage originators for the disbursement of newly originated 1-4 family residential loans. Also included in the other loan portfolio are loans to public sector customers, including state and local governments.
Nonaccrual and Past Due Loans – Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The amortized cost basis of nonaccrual loans segregated by category of loans are as follows:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Consumer: | | | |
Credit cards | $ | 305 | | | $ | 377 | |
Other consumer | 306 | | | 381 | |
Total consumer | 611 | | | 758 | |
Real estate: | | | |
Construction and development | 3,285 | | | 2,296 | |
Single family residential | 22,761 | | | 19,268 | |
Other commercial | 15,382 | | | 26,953 | |
Total real estate | 41,428 | | | 48,517 | |
Commercial: | | | |
Commercial | 15,411 | | | 18,774 | |
Agricultural | 74 | | | 152 | |
Total commercial | 15,485 | | | 18,926 | |
Other | 10 | | | 3 | |
Total | $ | 57,534 | | | $ | 68,204 | |
As of September 30, 2022 and December 31, 2021, nonaccrual loans for which there was no related allowance for credit losses had an amortized cost of $13.7 million and $14.5 million, respectively. These loans are individually assessed and do not hold an allowance due to being adequately collateralized under the collateral-dependent valuation method.
An age analysis of the amortized cost basis of past due loans, including nonaccrual loans, segregated by class of loans is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Gross 30-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Current | | Total Loans | | 90 Days Past Due & Accruing |
September 30, 2022 | | | | | | | | | | | |
Consumer: | | | | | | | | | | | |
Credit cards | $ | 1,348 | | | $ | 267 | | | $ | 1,615 | | | $ | 190,944 | | | $ | 192,559 | | | $ | 201 | |
Other consumer | 814 | | | 119 | | | 933 | | | 179,671 | | | 180,604 | | | — | |
Total consumer | 2,162 | | | 386 | | | 2,548 | | | 370,615 | | | 373,163 | | | 201 | |
Real estate: | | | | | | | | | | | |
Construction and development | 1,613 | | | 1,631 | | | 3,244 | | | 2,369,050 | | | 2,372,294 | | | — | |
Single family residential | 11,175 | | | 11,250 | | | 22,425 | | | 2,444,583 | | | 2,467,008 | | | — | |
Other commercial | 5,461 | | | 8,182 | | | 13,643 | | | 7,236,248 | | | 7,249,891 | | | — | |
Total real estate | 18,249 | | | 21,063 | | | 39,312 | | | 12,049,881 | | | 12,089,193 | | | — | |
Commercial: | | | | | | | | | | | |
Commercial | 4,474 | | | 7,008 | | | 11,482 | | | 2,513,736 | | | 2,525,218 | | | 41 | |
Agricultural | 55 | | | 26 | | | 81 | | | 263,458 | | | 263,539 | | | — | |
Total commercial | 4,529 | | | 7,034 | | | 11,563 | | | 2,777,194 | | | 2,788,757 | | | 41 | |
Other | — | | | 3 | | | 3 | | | 356,019 | | | 356,022 | | | — | |
Total | $ | 24,940 | | | $ | 28,486 | | | $ | 53,426 | | | $ | 15,553,709 | | | $ | 15,607,135 | | | $ | 242 | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Gross 30-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Current | | Total Loans | | 90 Days Past Due & Accruing |
December 31, 2021 | | | | | | | | | | | |
Consumer: | | | | | | | | | | | |
Credit cards | $ | 847 | | | $ | 413 | | | $ | 1,260 | | | $ | 185,792 | | | $ | 187,052 | | | $ | 247 | |
Other consumer | 1,149 | | | 130 | | | 1,279 | | | 167,039 | | | 168,318 | | | — | |
Total consumer | 1,996 | | | 543 | | | 2,539 | | | 352,831 | | | 355,370 | | | 247 | |
Real estate: | | | | | | | | | | | |
Construction and development | 114 | | | 504 | | | 618 | | | 1,325,753 | | | 1,326,371 | | | — | |
Single family residential | 11,313 | | | 9,398 | | | 20,711 | | | 2,081,264 | | | 2,101,975 | | | 102 | |
Other commercial | 2,474 | | | 12,268 | | | 14,742 | | | 5,724,162 | | | 5,738,904 | | | — | |
Total real estate | 13,901 | | | 22,170 | | | 36,071 | | | 9,131,179 | | | 9,167,250 | | | 102 | |
Commercial: | | | | | | | | | | | |
Commercial | 4,812 | | | 10,074 | | | 14,886 | | | 1,977,157 | | | 1,992,043 | | | — | |
Agricultural | 13 | | | 117 | | | 130 | | | 168,587 | | | 168,717 | | | — | |
Total commercial | 4,825 | | | 10,191 | | | 15,016 | | | 2,145,744 | | | 2,160,760 | | | — | |
Other | — | | | 3 | | | 3 | | | 329,120 | | | 329,123 | | | — | |
Total | $ | 20,722 | | | $ | 32,907 | | | $ | 53,629 | | | $ | 11,958,874 | | | $ | 12,012,503 | | | $ | 349 | |
When the Company restructures a loan to a borrower that is experiencing financial difficulty and grants a concession that it would not otherwise consider, a “troubled debt restructuring” (“TDR”) results and the Company classifies the loan as a TDR. The Company grants various types of concessions, primarily interest rate reduction and/or payment modifications or extensions, with an occasional forgiveness of principal.
Once an obligation has been restructured because of such credit problems, it continues to be considered a TDR until paid in full; or, if an obligation yields a market interest rate and no longer has any concession regarding payment amount or amortization, then it is not considered a TDR at the beginning of the calendar year after the year in which the improvement takes place. The Company returns TDRs to accrual status only if (1) all contractual amounts due can reasonably be expected to be repaid within a prudent period and (2) repayment has been in accordance with the contract for a sustained period, typically at least six months.
TDRs are individually evaluated for expected credit losses. The Company assesses the exposure for each modification, either by the fair value of the underlying collateral or the present value of expected cash flows, and determines if a specific allowance for credit losses is needed.
The following table presents a summary of TDRs segregated by class of loans.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accruing TDR Loans | | Nonaccrual TDR Loans | | Total TDR Loans |
(Dollars in thousands) | Number | | Balance | | Number | | Balance | | Number | | Balance |
September 30, 2022 | | | | | | | | | | | |
Real estate: | | | | | | | | | | | |
Single-family residential | 24 | | | $ | 1,868 | | | 12 | | | $ | 1,676 | | | 36 | | | $ | 3,544 | |
Other commercial | 1 | | | 1 | | | — | | | — | | | 1 | | | 1 | |
Total real estate | 25 | | | 1,869 | | | 12 | | | 1,676 | | | 37 | | | 3,545 | |
Commercial: | | | | | | | | | | | |
Commercial | — | | | — | | | 3 | | | 1,351 | | | 3 | | | 1,351 | |
Total commercial | — | | | — | | | 3 | | | 1,351 | | | 3 | | | 1,351 | |
Total | 25 | | | $ | 1,869 | | | 15 | | | $ | 3,027 | | | 40 | | | $ | 4,896 | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accruing TDR Loans | | Nonaccrual TDR Loans | | Total TDR Loans |
(Dollars in thousands) | Number | | Balance | | Number | | Balance | | Number | | Balance |
December 31, 2021 | | | | | | | | | | | |
Real estate: | | | | | | | | | | | |
Single-family residential | 28 | | | $ | 3,087 | | | 14 | | | $ | 1,196 | | | 42 | | | $ | 4,283 | |
Other commercial | 1 | | | 766 | | | 2 | | | 48 | | | 3 | | | 814 | |
Total real estate | 29 | | | 3,853 | | | 16 | | | 1,244 | | | 45 | | | 5,097 | |
Commercial: | | | | | | | | | | | |
Commercial | 2 | | | 436 | | | 2 | | | 1,406 | | | 4 | | | 1,842 | |
Total commercial | 2 | | | 436 | | | 2 | | | 1,406 | | | 4 | | | 1,842 | |
Total | 31 | | | $ | 4,289 | | | 18 | | | $ | 2,650 | | | 49 | | | $ | 6,939 | |
The following table presents loans that were restructured as TDRs during the three and nine month periods ended September 30, 2022 and nine months ended September 30, 2021. There were no loans restructured as TDRs during the three months ended September 30, 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
(Dollars in thousands) | Number of loans | | Balance Prior to TDR | | Balance at September 30, | | Change in Maturity Date | | Change in Rate | | Financial Impact on Date of Restructure |
Three Months Ended September 30, 2022 | | | | | | | | | | |
Real estate: | | | | | | | | | | | |
Other commercial | 3 | | | $ | 747 | | | $ | 727 | | | $ | — | | | $ | 727 | | | $ | — | |
Total real estate | 3 | | | $ | 747 | | | $ | 727 | | | $ | — | | | $ | 727 | | | $ | — | |
| | | | | | | | | | | |
Nine Months Ended September 30, 2022 | | | | | | | | | | |
Real estate: | | | | | | | | | | | |
Other commercial | 4 | | | $ | 760 | | | $ | 740 | | | $ | — | | | $ | 740 | | | $ | — | |
Total real estate | 4 | | | $ | 760 | | | $ | 740 | | | $ | — | | | $ | 740 | | | $ | — | |
| | | | | | | | | | | |
Nine Months Ended September 30, 2021 | | | | | | | | | | |
Real estate: | | | | | | | | | | | |
Other commercial | 1 | | | $ | 784 | | | $ | 778 | | | $ | — | | | $ | 778 | | | $ | — | |
Total real estate | 1 | | | $ | 784 | | | $ | 778 | | | $ | — | | | $ | 778 | | | $ | — | |
During the three months ended September 30, 2022, the Company modified three loans with a recorded investment of $747,000 prior to modification, which were deemed TDRs. The restructured loans were modified by reducing the interest rate on the loan. No specific reserve was recorded with respect to these TDRs. Also, there was no immediate financial impact from the restructuring of these loans, as it was not considered necessary to charge-off interest or principal on the date of restructure.
During the nine months ended September 30, 2022, the Company modified four loans with a recorded investment of $760,000 prior to modification, which were deemed TDRs. The restructured loans were modified by reducing the interest rate on the loan. No specific reserve was recorded with respect to these TDRs. Also, there was no immediate financial impact from the restructuring of these loans, as it was not considered necessary to charge-off interest or principal on the date of restructure.
During the nine months ended September 30, 2021, the Company modified one loan with a recorded investment of $784,000 prior to modification, which was deemed a TDR. The restructured loan was modified by deferring amortized principal payments and requiring interest only payments for a period of up to 12 months. A specific reserve of approximately $5,100 was recorded with respect to this TDR. Also, there was no immediate financial impact from the restructuring of this loan, as it was not considered necessary to charge-off interest or principal on the date of restructure.
Additionally, there were no loans considered TDRs for which a payment default occurred during the nine months ended September 30, 2022 or 2021. The Company defines a payment default as a payment received more than 90 days after its due date.
There were no TDRs with pre-modification loan balances for which Other Real Estate Owned (“OREO”) was received in full or partial satisfaction of the loans during the three and nine month periods ended September 30, 2022 or 2021. At September 30, 2022 and December 31, 2021, the Company had $3,389,000 and $1,806,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At September 30, 2022 and December 31, 2021, the Company had $524,000 and $831,000, respectively, of OREO secured by residential real estate properties.
Credit Quality Indicators – As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk rating of commercial and real estate loans, (ii) the level of classified commercial and real estate loans, (iii) net charge-offs, (iv) non-performing loans (see details above) and (v) the general economic conditions of the Company’s local markets.
The Company utilizes a risk rating matrix to assign a risk rate to each of its commercial and real estate loans. Risk ratings are updated on an ongoing basis and are subject to change by continuous loan monitoring processes including lending management monitoring, executive management and board committee oversight, and independent credit review. A description of the general characteristics of the risk ratings is as follows:
•Pass (Excellent) – This category includes loans which are virtually free of credit risk. Borrowers in this category represent the highest credit quality and greatest financial strength.
•Pass (Good) - Loans under this category possess a nominal risk of default. This category includes borrowers with strong financial strength and superior financial ratios and trends. These loans are generally fully secured by cash or equivalents (other than those rated “excellent”).
•Pass (Acceptable – Average) - Loans in this category are considered to possess a normal level of risk. Borrowers in this category have satisfactory financial strength and adequate cash flow coverage to service debt requirements. If secured, the perfected collateral should be of acceptable quality and within established borrowing parameters.
•Pass (Monitor) - Loans in the Watch (Monitor) category exhibit an overall acceptable level of risk, but that risk may be increased by certain conditions, which represent “red flags”. These “red flags” require a higher level of supervision or monitoring than the normal “Pass” rated credit. The borrower may be experiencing these conditions for the first time, or it may be recovering from weakness, which at one time justified a higher rating. These conditions may include: weaknesses in financial trends; marginal cash flow; one-time negative operating results; non-compliance with policy or borrowing agreements; poor diversity in operations; lack of adequate monitoring information or lender supervision; questionable management ability/stability.
•Special Mention - A loan in this category has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special Mention loans are not adversely classified (although they are “criticized”) and do not expose an institution to sufficient risk to warrant adverse classification. Borrowers may be experiencing adverse operating trends or an ill-proportioned balance sheet. Non-financial characteristics of a Special Mention rating may include management problems, pending litigation, a non-existent or ineffective loan agreement or other material structural weakness, and/or other significant deviation from prudent lending practices.
•Substandard - A Substandard loan is inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. The loans are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. This does not imply ultimate loss of the principal, but may involve burdensome administrative expenses and the accompanying cost to carry the loan.
•Doubtful - A loan classified Doubtful has all the weaknesses inherent in a substandard loan except that the weaknesses make collection or liquidation in full (on the basis of currently existing facts, conditions, and values) highly questionable and improbable. Doubtful borrowers are usually in default, lack adequate liquidity or capital, and lack the resources necessary to remain an operating entity. The possibility of loss is extremely high, but because of specific pending events that may strengthen the asset, its classification as loss is deferred. Pending factors include: proposed merger or acquisition; liquidation procedures; capital injection; perfection of liens on additional collateral; and refinancing plans. Loans classified as Doubtful are placed on nonaccrual status.
•Loss - Loans classified Loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the loans has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless loan, even though partial recovery may be affected in the future. Borrowers in the Loss category are often in bankruptcy, have formally suspended debt repayments, or have otherwise ceased normal business operations. Loans should be classified as Loss and charged-off in the period in which they become uncollectible.
The Company monitors credit quality in the consumer portfolio by delinquency status. The delinquency status of loans is updated daily. A description of the delinquency credit quality indicators is as follows:
•Current - Loans in this category are either current in payments or are under 30 days past due. These loans are considered to have a normal level of risk.
•30-89 Days Past Due - Loans in this category are between 30 and 89 days past due and are subject to the Company’s loss mitigation process. These loans are considered to have a moderate level of risk.
•90+ Days Past Due - Loans in this category are 90 days or more past due and are placed on nonaccrual status. These loans have been subject to the Company’s loss mitigation process and foreclosure and/or charge-off proceedings have commenced.
The Company uses a dual risk rating scale that utilizes quantitative models and qualitative factors (“score cards”) to assist in determining the appropriate risk rating for its commercial loans. This dual risk rating methodology incorporates a “probability of default” analysis which utilizes quantified metrics such as loan terms and financial performance, as well as a “loss given default” analysis which utilizes collateral values and economics of the market, among other attributes. Model outputs are reviewed and analyzed to ensure the projected risk levels are commensurate with underwriting and credit leader expectations. The risk rating scale includes Probability of Default levels of 1 – 16 and Loss Given Default levels of A – I. The scale allows for more granular recognition of risk and diversification of grading among traditional Pass grades.
The following is a reconciliation between the expanded risk rating scale and the Company’s traditional risk rating segments utilized within the commercial loan classes presented in the credit quality indicator tables.
•Pass - Includes loans with an expanded risk rating of 1 through 11. Loans with a risk rating of 10 and 11 equate to loans included on management’s “watch list” and is intended to be utilized on a temporary basis for pass grade borrowers where a significant risk-modifying action is anticipated in the near term.
•Special Mention - Includes loans with an expanded risk rating of 12.
•Substandard - Includes loans with an expanded risk rating of 13 and 14.
•Doubtful and loss - Includes loans with an expanded risk rating of 15 and 16.
The following table presents a summary of loans by credit quality indicator, as of September 30, 2022, segregated by class of loans.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loans Amortized Cost Basis by Origination Year | | | | | | |
(In thousands) | 2022 (YTD) | | 2021 | | 2020 | | 2019 | | 2018 | | 2017 and Prior | | Lines of Credit (“LOC”) Amortized Cost Basis | | LOC Converted to Term Loans Amortized Cost Basis | | Total |
Consumer - credit cards | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 190,944 | | | $ | — | | | $ | 190,944 | |
30-89 days past due | — | | | — | | | — | | | — | | | — | | | — | | | 1,348 | | | — | | | 1,348 | |
90+ days past due | — | | | — | | | — | | | — | | | — | | | — | | | 267 | | | — | | | 267 | |
Total consumer - credit cards | — | | | — | | | — | | | — | | | — | | | — | | | 192,559 | | | — | | | 192,559 | |
Consumer - other | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | 101,692 | | | 31,531 | | | 12,111 | | | 5,375 | | | 3,465 | | | 3,514 | | | 21,980 | | | 3 | | | 179,671 | |
30-89 days past due | 279 | | | 270 | | | 68 | | | 46 | | | 17 | | | 128 | | | 6 | | | — | | | 814 | |
90+ days past due | 19 | | | 26 | | | 20 | | | 12 | | | 2 | | | 31 | | | 9 | | | — | | | 119 | |
Total consumer - other | 101,990 | | | 31,827 | | | 12,199 | | | 5,433 | | | 3,484 | | | 3,673 | | | 21,995 | | | 3 | | | 180,604 | |
Real estate - C&D | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 184,664 | | | 86,225 | | | 65,254 | | | 20,346 | | | 19,807 | | | 17,516 | | | 1,963,664 | | | 340 | | | 2,357,816 | |
Special mention | 252 | | | — | | | — | | | — | | | — | | | 42 | | | 9,074 | | | — | | | 9,368 | |
Substandard | 1,005 | | | 85 | | | 10 | | | 14 | | | 31 | | | 138 | | | 3,827 | | | — | | | 5,110 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total real estate - C&D | 185,921 | | | 86,310 | | | 65,264 | | | 20,360 | | | 19,838 | | | 17,696 | | | 1,976,565 | | | 340 | | | 2,372,294 | |
Real estate - SF residential | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | 544,782 | | | 426,319 | | | 265,458 | | | 162,395 | | | 216,192 | | | 509,819 | | | 314,903 | | | 4,715 | | | 2,444,583 | |
30-89 days past due | 453 | | | 1,070 | | | 1,222 | | | 420 | | | 1,786 | | | 5,435 | | | 789 | | | — | | | 11,175 | |
90+ days past due | 160 | | | 904 | | | 565 | | | 936 | | | 1,212 | | | 5,793 | | | 1,680 | | | — | | | 11,250 | |
Total real estate - SF residential | 545,395 | | | 428,293 | | | 267,245 | | | 163,751 | | | 219,190 | | | 521,047 | | | 317,372 | | | 4,715 | | | 2,467,008 | |
Real estate - other commercial | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 1,498,718 | | | 1,544,045 | | | 646,921 | | | 339,571 | | | 241,678 | | | 758,803 | | | 1,882,897 | | | 19,646 | | | 6,932,279 | |
Special mention | 30,970 | | | 13,928 | | | 31,702 | | | 208 | | | 6,768 | | | 37,207 | | | 49,083 | | | — | | | 169,866 | |
Substandard | 22,117 | | | 16,487 | | | 15,292 | | | 4,624 | | | 8,377 | | | 36,445 | | | 44,404 | | | — | | | 147,746 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total real estate - other commercial | 1,551,805 | | | 1,574,460 | | | 693,915 | | | 344,403 | | | 256,823 | | | 832,455 | | | 1,976,384 | | | 19,646 | | | 7,249,891 | |
Commercial | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 503,656 | | | 330,386 | | | 167,711 | | | 75,215 | | | 43,335 | | | 54,340 | | | 1,281,039 | | | 27,220 | | | 2,482,902 | |
Special mention | 51 | | | 1,080 | | | 34 | | | 58 | | | 8 | | | 963 | | | 2,042 | | | — | | | 4,236 | |
Substandard | 2,247 | | | 6,059 | | | 764 | | | 1,014 | | | 1,462 | | | 4,682 | | | 20,968 | | | 884 | | | 38,080 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total commercial | 505,954 | | | 337,525 | | | 168,509 | | | 76,287 | | | 44,805 | | | 59,985 | | | 1,304,049 | | | 28,104 | | | 2,525,218 | |
Commercial - agriculture | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 34,791 | | | 25,667 | | | 12,321 | | | 6,336 | | | 1,600 | | | 1,469 | | | 180,276 | | | 413 | | | 262,873 | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | 9 | | | 23 | | | 5 | | | 57 | | | 10 | | | — | | | 562 | | | — | | | 666 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total commercial - agriculture | 34,800 | | | 25,690 | | | 12,326 | | | 6,393 | | | 1,610 | | | 1,469 | | | 180,838 | | | 413 | | | 263,539 | |
Other | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | 96,254 | | | 30,852 | | | 8,599 | | | 5,529 | | | 20,537 | | | 26,057 | | | 167,238 | | | 953 | | | 356,019 | |
30-89 days past due | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
90+ days past due | — | | | — | | | — | | | — | | | — | | | 3 | | | — | | | — | | | 3 | |
Total other | 96,254 | | | 30,852 | | | 8,599 | | | 5,529 | | | 20,537 | | | 26,060 | | | 167,238 | | | 953 | | | 356,022 | |
Total | $ | 3,022,119 | | | $ | 2,514,957 | | | $ | 1,228,057 | | | $ | 622,156 | | | $ | 566,287 | | | $ | 1,462,385 | | | $ | 6,137,000 | | | $ | 54,174 | | | $ | 15,607,135 | |
The following table presents a summary of loans by credit quality indicator, as of December 31, 2021, segregated by class of loans.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loans Amortized Cost Basis by Origination Year | | | | | | |
(In thousands) | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | 2016 and Prior | | Lines of Credit (“LOC”) Amortized Cost Basis | | LOC Converted to Term Loans Amortized Cost Basis | | Total |
Consumer - credit cards | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 185,792 | | | $ | — | | | $ | 185,792 | |
30-89 days past due | — | | | — | | | — | | | — | | | — | | | — | | | 847 | | | — | | | 847 | |
90+ days past due | — | | | — | | | — | | | — | | | — | | | — | | | 413 | | | — | | | 413 | |
Total consumer - credit cards | — | | | — | | | — | | | — | | | — | | | — | | | 187,052 | | | — | | | 187,052 | |
Consumer - other | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | 97,830 | | | 21,885 | | | 11,712 | | | 6,756 | | | 5,416 | | | 3,833 | | | 19,607 | | | — | | | 167,039 | |
30-89 days past due | 265 | | | 121 | | | 164 | | | 49 | | | 219 | | | 156 | | | 175 | | | — | | | 1,149 | |
90+ days past due | 23 | | | 23 | | | 28 | | | 21 | | | 13 | | | 22 | | | — | | | — | | | 130 | |
Total consumer - other | 98,118 | | | 22,029 | | | 11,904 | | | 6,826 | | | 5,648 | | | 4,011 | | | 19,782 | | | — | | | 168,318 | |
Real estate - C&D | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 74,813 | | | 83,729 | | | 28,803 | | | 17,349 | | | 8,505 | | | 9,319 | | | 1,074,617 | | | 20,285 | | | 1,317,420 | |
Special mention | — | | | — | | | 270 | | | — | | | — | | | 47 | | | — | | | — | | | 317 | |
Substandard | 191 | | | 77 | | | 16 | | | 54 | | | 324 | | | 423 | | | 5,598 | | | 1,951 | | | 8,634 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total real estate - C&D | 75,004 | | | 83,806 | | | 29,089 | | | 17,403 | | | 8,829 | | | 9,789 | | | 1,080,215 | | | 22,236 | | | 1,326,371 | |
Real estate - SF residential | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | 419,605 | | | 335,788 | | | 185,190 | | | 260,037 | | | 193,110 | | | 421,957 | | | 256,155 | | | 9,422 | | | 2,081,264 | |
30-89 days past due | 1,061 | | | 883 | | | 1,662 | | | 791 | | | 1,077 | | | 4,360 | | | 1,479 | | | — | | | 11,313 | |
90+ days past due | 27 | | | 561 | | | 507 | | | 1,199 | | | 1,358 | | | 5,104 | | | 570 | | | 72 | | | 9,398 | |
Total real estate - SF residential | 420,693 | | | 337,232 | | | 187,359 | | | 262,027 | | | 195,545 | | | 431,421 | | | 258,204 | | | 9,494 | | | 2,101,975 | |
Real estate - other commercial | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 1,349,746 | | | 807,701 | | | 375,824 | | | 267,696 | | | 476,029 | | | 537,493 | | | 1,409,099 | | | 164,856 | | | 5,388,444 | |
Special mention | 28,151 | | | 30,981 | | | 2,799 | | | 6,650 | | | 39,361 | | | 4,801 | | | 38,638 | | | 1,608 | | | 152,989 | |
Substandard | 28,137 | | | 10,186 | | | 5,243 | | | 10,806 | | | 30,060 | | | 27,107 | | | 53,860 | | | 32,072 | | | 197,471 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total real estate - other commercial | 1,406,034 | | | 848,868 | | | 383,866 | | | 285,152 | | | 545,450 | | | 569,401 | | | 1,501,597 | | | 198,536 | | | 5,738,904 | |
Commercial | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 455,499 | | | 187,517 | | | 80,486 | | | 57,437 | | | 36,529 | | | 57,099 | | | 1,004,971 | | | 41,885 | | | 1,921,423 | |
Special mention | 670 | | | 2,482 | | | 1,066 | | | 189 | | | 261 | | | 2,770 | | | 8,500 | | | 10,499 | | | 26,437 | |
Substandard | 3,436 | | | 18,381 | | | 4,397 | | | 1,196 | | | 578 | | | 850 | | | 8,242 | | | 7,103 | | | 44,183 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total commercial | 459,605 | | | 208,380 | | | 85,949 | | | 58,822 | | | 37,368 | | | 60,719 | | | 1,021,713 | | | 59,487 | | | 1,992,043 | |
Commercial - agriculture | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | |
Pass | 32,780 | | | 20,230 | | | 10,253 | | | 3,646 | | | 2,364 | | | 459 | | | 98,245 | | | 327 | | | 168,304 | |
Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Substandard | 191 | | | 25 | | | 27 | | | 53 | | | 22 | | | 3 | | | 23 | | | 69 | | | 413 | |
Doubtful and loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total commercial - agriculture | 32,971 | | | 20,255 | | | 10,280 | | | 3,699 | | | 2,386 | | | 462 | | | 98,268 | | | 396 | | | 168,717 | |
Other | | | | | | | | | | | | | | | | | |
Delinquency: | | | | | | | | | | | | | | | | | |
Current | 24,247 | | | 4,740 | | | 1,236 | | | 22,438 | | | 6,692 | | | 5,578 | | | 264,189 | | | — | | | 329,120 | |
30-89 days past due | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
90+ days past due | — | | | — | | | — | | | — | | | — | | | 3 | | | — | | | — | | | 3 | |
Total other | 24,247 | | | 4,740 | | | 1,236 | | | 22,438 | | | 6,692 | | | 5,581 | | | 264,189 | | | — | | | 329,123 | |
Total | $ | 2,516,672 | | | $ | 1,525,310 | | | $ | 709,683 | | | $ | 656,367 | | | $ | 801,918 | | | $ | 1,081,384 | | | $ | 4,431,020 | | | $ | 290,149 | | | $ | 12,012,503 | |
Allowance for Credit Losses
Allowance for Credit Losses – The allowance for credit losses is a reserve established through a provision for credit losses charged to expense, which represents management’s best estimate of lifetime expected losses based on reasonable and supportable forecasts, historical loss experience, and other qualitative considerations. The allowance, in the judgment of management, is necessary to reserve for expected loan losses and risks inherent in the loan portfolio. The Company’s allowance for credit loss methodology includes reserve factors calculated to estimate current expected credit losses to amortized cost balances over the remaining contractual life of the portfolio, adjusted for the effective interest rate used to discount prepayments, in accordance with ASC Topic 326-20, Financial Instruments - Credit Losses. Accordingly, the methodology is based on the Company’s reasonable and supportable economic forecasts, historical loss experience, and other qualitative adjustments.
Loans with similar risk characteristics such as loan type, collateral type, and internal risk ratings are aggregated into homogeneous segments for assessment. Reserve factors are based on estimated probability of default and loss given default for each segment. The estimates are determined based on economic forecasts over the reasonable and supportable forecast period based on projected performance of economic variables that have a statistical relationship with the historical loss experience of the segments. For contractual periods that extend beyond the one-year forecast period, the estimates revert to average historical loss experiences over a one-year period on a straight-line basis.
The Company also includes qualitative adjustments to the allowance based on factors and considerations that have not otherwise been fully accounted for. Qualitative adjustments include, but are not limited to:
•Changes in asset quality - Adjustments related to trending credit quality metrics including delinquency, non-performing loans, charge-offs, and risk ratings that may not be fully accounted for in the reserve factor.
•Changes in the nature and volume of the portfolio - Adjustments related to current changes in the loan portfolio that are not fully represented or accounted for in the reserve factors.
•Changes in lending and loan monitoring policies and procedures - Adjustments related to current changes in lending and loan monitoring procedures as well as review of specific internal policy compliance metrics.
•Changes in the experience, ability, and depth of lending management and other relevant staff - Adjustments to measure increasing or decreasing credit risk related to lending and loan monitoring management.
•Changes in the value of underlying collateral of collateralized loans - Adjustments related to improving or deterioration of the value of underlying collateral that are not fully captured in the reserve factors.
•Changes in and the existence and effect of any concentrations of credit - Adjustments related to credit risk of specific industries that are not fully captured in the reserve factors.
•Changes in regional and local economic and business conditions and developments - Adjustments related to expected and current economic conditions at a regional or local-level that are not fully captured within the Company’s reasonable and supportable forecast.
•Data imprecisions due to limited historical loss data - Adjustments related to limited historical loss data that is representative of the collective loan portfolio.
Loans that do not share similar risk characteristics are evaluated on an individual basis. These evaluations are typically performed on loans with a deteriorated internal risk rating or are classified as a troubled debt restructuring. The allowance for credit loss is determined based on several methods including estimating the fair value of the underlying collateral or the present value of expected cash flows.
For a collateral dependent loan, the Company’s evaluation process includes a valuation by appraisal or other collateral analysis adjusted for selling costs, when appropriate. This valuation is compared to the remaining outstanding principal balance of the loan. If a loss is determined to be probable, the loss is included in the allowance for credit losses as a specific allocation. If the loan is not collateral dependent, the measurement of loss is based on the difference between the expected and contractual future cash flows of the loan.
Loans for which the repayment is expected to be provided substantially through the operation or sale of collateral and where the borrower is experiencing financial difficulty had an amortized cost of $77.1 million and $47.1 million as of September 30, 2022 and December 31, 2021, respectively, as further detailed in the table below. The collateral securing these loans consist of commercial real estate properties, residential properties, and other business assets.
| | | | | | | | | | | | | | | | | |
(In thousands) | Real Estate Collateral | | Other Collateral | | Total |
September 30, 2022 | | | | | |
Construction and development | $ | 2,683 | | | $ | — | | | $ | 2,683 | |
Single family residential | 1,008 | | | — | | | 1,008 | |
Other commercial real estate | 64,772 | | | — | | | 64,772 | |
Commercial | — | | | 8,607 | | | 8,607 | |
Total | $ | 68,463 | | | $ | 8,607 | | | $ | 77,070 | |
| | | | | |
December 31, 2021 | | | | | |
Construction and development | $ | 2,489 | | | $ | — | | | $ | 2,489 | |
Single family residential | 1,838 | | | — | | | 1,838 | |
Other commercial real estate | 32,849 | | | — | | | 32,849 | |
Commercial | — | | | 9,913 | | | 9,913 | |
Total | $ | 37,176 | | | $ | 9,913 | | | $ | 47,089 | |
The following table details activity in the allowance for credit losses by portfolio segment for the three and nine months ended September 30, 2022. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Commercial | | Real Estate | | Credit Card | | Other Consumer and Other | | Total |
Allowance for credit losses: | | | | | | | | | |
Three Months Ended September 30, 2022 | | | | | | | | | |
Beginning balance, July 1, 2022 | $ | 32,817 | | | $ | 166,481 | | | $ | 6,609 | | | $ | 6,704 | | | $ | 212,611 | |
Acquisition adjustment for PCD loans | 1,057 | | | — | | | — | | | — | | | 1,057 | |
Provision for credit loss expense | (613) | | | (17,243) | | | 1,119 | | | 840 | | | (15,897) | |
Charge-offs | (1,873) | | | (130) | | | (903) | | | (506) | | | (3,412) | |
Recoveries | 720 | | | 1,982 | | | 250 | | | 278 | | | 3,230 | |
Net (charge-offs) recoveries | (1,153) | | | 1,852 | | | (653) | | | (228) | | | (182) | |
Ending balance, September 30, 2022 | $ | 32,108 | | | $ | 151,090 | | | $ | 7,075 | | | $ | 7,316 | | | $ | 197,589 | |
| | | | | | | | | |
Nine Months Ended September 30, 2022 | | | | | | | | | |
Beginning balance, January 1, 2022 | $ | 17,458 | | | $ | 179,270 | | | $ | 3,987 | | | $ | 4,617 | | | $ | 205,332 | |
Acquisition adjustment for PCD loans | 1,911 | | | 3,187 | | | — | | | 2 | | | 5,100 | |
Provision for credit loss expense | 19,721 | | | (33,436) | | | 5,142 | | | 3,168 | | | (5,405) | |
Charge-offs | (8,880) | | | (730) | | | (2,827) | | | (1,438) | | | (13,875) | |
Recoveries | 1,898 | | | 2,799 | | | 773 | | | 967 | | | 6,437 | |
Net (charge-offs) recoveries | (6,982) | | | 2,069 | | | (2,054) | | | (471) | | | (7,438) | |
Ending balance, September 30, 2022 | $ | 32,108 | | | $ | 151,090 | | | $ | 7,075 | | | $ | 7,316 | | | $ | 197,589 | |
Activity in the allowance for credit losses for the three and nine months ended September 30, 2021 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Commercial | | Real Estate | | Credit Card | | Other Consumer and Other | | Total |
Allowance for credit losses: | | | | | | | | | |
Three Months Ended September 30, 2021 | | | | | | | | | |
Beginning balance, July 1, 2021 | $ | 29,793 | | | $ | 188,388 | | | $ | 5,442 | | | $ | 3,616 | | | $ | 227,239 | |
Provision for credit loss expense | (11,853) | | | (7,668) | | | (247) | | | (122) | | | (19,890) | |
Charge-offs | (932) | | | (5,941) | | | (711) | | | (463) | | | (8,047) | |
Recoveries | 463 | | | 2,068 | | | 267 | | | 408 | | | 3,206 | |
Net charge-offs | (469) | | | (3,873) | | | (444) | | | (55) | | | (4,841) | |
Ending balance, September 30, 2021 | $ | 17,471 | | | $ | 176,847 | | | $ | 4,751 | | | $ | 3,439 | | | $ | 202,508 | |
| | | | | | | | | |
Nine Months Ended September 30, 2021 | | | | | | | | | |
Beginning balance, January 1, 2021 | $ | 42,093 | | | $ | 182,868 | | | $ | 7,472 | | | $ | 5,617 | | | $ | 238,050 | |
Provision for credit loss expense | (25,453) | | | (1,948) | | | (763) | | | (1,737) | | | (29,901) | |
Charge-offs | (2,099) | | | (8,068) | | | (2,759) | | | (1,577) | | | (14,503) | |
Recoveries | 2,930 | | | 3,995 | | | 801 | | | 1,136 | | | 8,862 | |
Net (charge-offs) recoveries | 831 | | | (4,073) | | | (1,958) | | | (441) | | | (5,641) | |
Ending balance, September 30, 2021 | $ | 17,471 | | | $ | 176,847 | | | $ | 4,751 | | | $ | 3,439 | | | $ | 202,508 | |
As of September 30, 2022, the Company’s allowance for credit losses was considered sufficient based upon expected loan level cash flows that were supported by economic forecasts. The provision recapture for the three months ended September 30, 2022 was primarily due to a release of $16.0 million driven by a reduction to certain industry specific qualitative factors related to overall improvement from pandemic related stresses to these industries. The provision recapture for the nine months ended September 30, 2022 was primarily due to the qualitative factor reduction previously noted coupled with the improved asset credit quality metrics combined with improved Moody’s economic modeling scenarios, which more than offset the Day 2 provision expense related to the Spirit acquisition.
Reserve for Unfunded Commitments
In addition to the allowance for credit losses, the Company has established a reserve for unfunded commitments, classified in other liabilities. This reserve is maintained at a level management believes to be sufficient to absorb losses arising from unfunded loan commitments. The reserve for unfunded commitments was $41.9 million and $22.4 million as of September 30, 2022 and December 31, 2021, respectively. The adequacy of the reserve for unfunded commitments is determined quarterly based on methodology similar to the methodology for determining the allowance for credit losses. For the three month period ended September 30, 2022, an adjustment to the reserve for unfunded commitments resulted in an expense of $16.0 million due to the overall increase in unfunded commitments, primarily made up of commercial construction loans, which receive a higher reserve allocation than other loans. For the nine month period ended September 30, 2022, an adjustment to the reserve for unfunded commitments resulted in an expense of $19.5 million, made up of the increase previously discussed combined with the Day 2 provision related to the Spirit acquisition. These adjustments were included in the provision for credit losses in the statement of income. No adjustment was made to the reserve for unfunded commitments during the three and nine months ended September 30, 2021, as it was considered sufficient to cover any loss expectations.
Provision for Credit Losses
Provision for credit losses is determined by the Company as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposure after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The components of the provision for credit losses for the three and nine month periods ended September 30, 2022 and 2021 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
Provision for credit losses related to: | | | | | | | |
Loans | $ | (15,897) | | | $ | (19,890) | | | $ | (5,405) | | | $ | (29,901) | |
Unfunded commitments | 16,000 | | | — | | | 19,453 | | | — | |
Securities - HTM | — | | | — | | | — | | | (1,183) | |
Securities - AFS | — | | | — | | | — | | | (312) | |
Total | $ | 103 | | | $ | (19,890) | | | $ | 14,048 | | | $ | (31,396) | |
Purchased Credit Deteriorated (“PCD”) Loans
Purchased loans that reflect a more-than-insignificant deterioration of credit from origination are considered PCD. For PCD loans, the initial estimate of expected credit losses is recognized in the allowance for credit loss on the date of acquisition using the same methodology as discussed in the Allowance for Credit Losses section included above.
The following table provides a summary of loans purchased during the fourth quarter of 2021 as part of the Landmark acquisition with credit deterioration at acquisition:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Commercial | | Real Estate | | Credit Card | | Other Consumer and Other | | Total |
Unpaid principal balance | $ | 11,046 | | | $ | 55,549 | | | $ | — | | | $ | 67 | | | $ | 66,662 | |
PCD allowance for credit loss at acquisition | (350) | | | (2,008) | | | — | | | (1) | | | (2,359) | |
Non-credit related discount | (160) | | | (2,415) | | | — | | | (2) | | | (2,577) | |
Fair value of PCD loans | $ | 10,536 | | | $ | 51,126 | | | $ | — | | | $ | 64 | | | $ | 61,726 | |
The following table provides a summary of loans purchased during the fourth quarter of 2021 as part of the Triumph acquisition with credit deterioration at acquisition:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Commercial | | Real Estate | | Credit Card | | Other Consumer and Other | | Total |
Unpaid principal balance | $ | 40,466 | | | $ | 80,803 | | | $ | — | | | $ | 15 | | | $ | 121,284 | |
PCD allowance for credit loss at acquisition | (2,999) | | | (8,093) | | | — | | | — | | | (11,092) | |
Non-credit related discount | (279) | | | (1,314) | | | — | | | (1) | | | (1,594) | |
Fair value of PCD loans | $ | 37,188 | | | $ | 71,396 | | | $ | — | | | $ | 14 | | | $ | 108,598 | |
The following table provides a summary of loans purchased during the second quarter of 2022 as part of the Spirit acquisition with credit deterioration at acquisition:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | Commercial | | Real Estate | | Credit Card | | Other Consumer and Other | | Total |
Unpaid principal balance | $ | 8,258 | | | $ | 66,534 | | | $ | — | | | $ | 59 | | | $ | 74,851 | |
PCD allowance for credit loss at acquisition | (1,911) | | | (3,187) | | | — | | | (2) | | | (5,100) | |
Non-credit related discount | (378) | | | (998) | | | — | | | (1) | | | (1,377) | |
Fair value of PCD loans | $ | 5,969 | | | $ | 62,349 | | | $ | — | | | $ | 56 | | | $ | 68,374 | |
NOTE 6: RIGHT-OF-USE LEASE ASSETS AND LEASE LIABILITIES
The Company accounts for its leases in accordance with ASC Topic 842, Leases, which requires recognition of most leases, including operating leases, with a term greater than 12 months on the balance sheet. At lease commencement, the lease contract is reviewed to determine whether the contract is a finance lease or an operating lease; a lease liability is recognized on a discounted basis, related to the Company’s obligation to make lease payments; and a right-of-use asset is also recognized related to the Company’s right to use, or control the use of, a specified asset for the lease term. The Company accounts for lease and non-lease components (such as taxes, insurance and common area maintenance costs) separately as such amounts are generally readily determinable under the lease contracts. Lease payments over the expected term are discounted using the Company’s Federal Home Loan Bank (“FHLB”) advance rates for borrowings of similar term. If it is reasonably certain that a renewal or termination option will be exercised, the effects of such options are included in the determination of the expected lease term. Leases with an initial term of 12 months or less are not recorded on the balance sheet; the Company recognizes lease expense for these leases on a straight-line basis over the lease term.
The Company’s leases are classified as operating leases with a term, including expected renewal or termination options, greater than one year, and are related to certain office facilities and office equipment. The following table presents information as of September 30, 2022 and December 31, 2021 related to the Company’s right-of-use lease assets, included in premises and equipment, and lease liabilities, included in accrued interest and other liabilities.
| | | | | | | | | | | |
| September 30, | | December 31, |
(Dollars in thousands) | 2022 | | 2021 |
Right-of-use lease assets | $ | 49,308 | | | $ | 48,855 | |
Lease liabilities | 50,187 | | | 49,321 | |
| | | |
Weighted average remaining lease term | 7.82 years | | 7.96 years |
Weighted average discount rate | 2.05 | % | | 2.00 | % |
Operating lease cost for the three and nine month periods ended September 30, 2022 was $3.6 million and $10.5 million, respectively, as compared to $2.8 million and $8.5 million for the same periods in 2021.
NOTE 7: PREMISES AND EQUIPMENT
Premises and equipment are stated at cost less accumulated depreciation and amortization. Total premises and equipment, net at September 30, 2022 and December 31, 2021 were as follows:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Right-of-use lease assets | $ | 49,308 | | | $ | 48,855 | |
Premises and equipment: | | | |
Land | 123,068 | | | 101,728 | |
Buildings and improvements | 366,773 | | | 320,844 | |
Furniture, fixtures and equipment | 117,111 | | | 107,122 | |
Software | 67,515 | | | 66,947 | |
Construction in progress | 20,767 | | | 9,117 | |
Accumulated depreciation and amortization | (194,610) | | | (171,144) | |
Total premises and equipment, net | $ | 549,932 | | | $ | 483,469 | |
NOTE 8: GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill is tested annually, or more often than annually, if circumstances warrant, for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated, and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the financial statements. Goodwill totaled $1.31 billion and $1.15 billion at September 30, 2022 and December 31, 2021, respectively. Goodwill increased $163.0 million during the nine months ended September 30, 2022 primarily due to the Spirit acquisition, along with adjustments related to the continued assessment of the fair value and assumed tax position of the Landmark and Triumph acquisitions.
Goodwill impairment was neither indicated nor recorded during the nine months ended September 30, 2022 or the year ended December 31, 2021. During the second quarter of 2022, the Company performed an annual goodwill impairment analysis and concluded no impairment existed. Also during 2022, the Company’s share price began to decline as markets in the United States responded to record inflation and other economic pressures. As a result of the effect on share price, the Company performed interim goodwill impairment assessments during the second and third quarters and concluded no impairment existed during the periods.
Core deposit premiums represent the value of the relationships that acquired banks had with their deposit customers and are amortized over periods ranging from 10 years to 15 years and are periodically evaluated, at least annually, as to the recoverability of their carrying value. Other intangible assets represent the value of other acquired relationships, including relationships with trust and wealth management customers, and are being amortized over various periods ranging from 8 to 15 years.
Changes in the carrying amount and accumulated amortization of the Company’s core deposit premiums and other intangible assets at September 30, 2022 and December 31, 2021 were as follows:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Core deposit premiums: | | | |
Balance, beginning of year | $ | 93,862 | | | $ | 97,363 | |
Acquisitions(1) | 36,500 | | | 9,295 | |
Disposition of intangible asset(2) | — | | | (674) | |
Amortization | (10,647) | | | (12,122) | |
Balance, end of period | 119,715 | | | 93,862 | |
Books of business and other intangibles: | | | |
Balance, beginning of year | 12,373 | | | 13,747 | |
Acquisitions(3) | 2,131 | | | — | |
Amortization | (1,160) | | | (1,374) | |
Balance, end of period | 13,344 | | | 12,373 | |
Total other intangible assets, net | $ | 133,059 | | | $ | 106,235 | |
_________________________
(1) A core deposit premium of $36.5 million was recorded during 2022 as part of the Spirit acquisition. Core deposit premiums of $5.1 million and $4.2 million were recorded during 2021 as part of the Triumph and Landmark acquisitions, respectively. See Note 2, Acquisitions, for additional information on acquisitions.
(2) Adjustments recorded for the premiums on certain deposit liabilities associated with the sale of banking operations.
(3) The Company recorded $2.1 million during 2022 related to servicing assets acquired as part of the Spirit acquisition. See Note 2, Acquisitions, for additional information on acquisitions.
The carrying basis and accumulated amortization of the Company’s other intangible assets at September 30, 2022 and December 31, 2021 were as follows:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Core deposit premiums: | | | |
Gross carrying amount | $ | 189,996 | | | $ | 153,496 | |
Accumulated amortization | (70,281) | | | (59,634) | |
Core deposit premiums, net | 119,715 | | | 93,862 | |
Books of business and other intangibles: | | | |
Gross carrying amount | 22,068 | | | 19,937 | |
Accumulated amortization | (8,724) | | | (7,564) | |
Books of business and other intangibles, net | 13,344 | | | 12,373 | |
Total other intangible assets, net | $ | 133,059 | | | $ | 106,235 | |
The Company’s estimated remaining amortization expense on other intangible assets as of September 30, 2022 is as follows:
| | | | | | | | | | | |
(In thousands) | Year | | Amortization Expense |
| Remainder of 2022 | | $ | 4,108 | |
| 2023 | | 16,306 | |
| 2024 | | 15,403 | |
| 2025 | | 12,819 | |
| 2026 | | 12,346 | |
| Thereafter | | 72,077 | |
| Total | | $ | 133,059 | |
NOTE 9: TIME DEPOSITS
Time deposits included approximately $1.25 billion and $784.9 million of certificates of deposit over $250,000 at September 30, 2022 and December 31, 2021, respectively. Brokered time deposits were $1.82 billion and $466.0 million at September 30, 2022 and December 31, 2021, respectively.
NOTE 10: INCOME TAXES
The provision for income taxes is comprised of the following components for the periods indicated below:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
Income taxes currently payable | $ | 14,952 | | | $ | 21,500 | | | $ | 35,412 | | | $ | 46,566 | |
Deferred income taxes | 2,007 | | | (2,730) | | | 2,924 | | | 3,585 | |
Provision for income taxes | $ | 16,959 | | | $ | 18,770 | | | $ | 38,336 | | | $ | 50,151 | |
The tax effects of temporary differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to deferred income tax assets and liabilities, and their approximate tax effects, are as follows:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Deferred tax assets: | | | |
Loans acquired | $ | 7,459 | | | $ | 4,832 | |
Allowance for credit losses | 47,048 | | | 48,462 | |
Valuation of foreclosed assets | 628 | | | 628 | |
Tax NOLs from acquisition | 12,423 | | | 13,537 | |
Deferred compensation payable | 3,795 | | | 3,426 | |
Accrued equity and other compensation | 5,738 | | | 5,776 | |
Acquired securities | 19,749 | | | 223 | |
Right-of-use lease liability | 12,194 | | | 11,984 | |
Unrealized loss on AFS securities | 204,415 | | | 8,164 | |
Allowance for unfunded commitments | 10,188 | | | 5,442 | |
Other | 5,905 | | | 7,202 | |
Gross deferred tax assets | 329,542 | | | 109,676 | |
Deferred tax liabilities: | | | |
Goodwill and other intangible amortization | (45,070) | | | (38,329) | |
Accumulated depreciation | (24,741) | | | (26,347) | |
Right-of-use lease asset | (11,981) | | | (11,871) | |
Unrealized gain on swaps | (29,279) | | | (2,767) | |
Other | (4,233) | | | (3,718) | |
Gross deferred tax liabilities | (115,304) | | | (83,032) | |
| | | |
Net deferred tax asset | $ | 214,238 | | | $ | 26,644 | |
A reconciliation of income tax expense at the statutory rate to the Company’s actual income tax expense is shown for the periods indicated below:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
Computed at the statutory rate (21%) | $ | 20,488 | | | $ | 20,859 | | | $ | 44,412 | | | $ | 57,336 | |
Increase (decrease) in taxes resulting from: | | | | | | | |
State income taxes, net of federal tax benefit | 1,774 | | | 1,477 | | | 2,339 | | | 4,855 | |
Stock-based compensation | 16 | | | (22) | | | (89) | | | 15 | |
Tax exempt interest income | (3,682) | | | (2,973) | | | (10,704) | | | (8,224) | |
Tax exempt earnings on BOLI | (509) | | | (435) | | | (1,399) | | | (995) | |
Federal tax credits | (301) | | | (491) | | | (1,838) | | | (1,670) | |
Other differences, net | (827) | | | 355 | | | 5,615 | | | (1,166) | |
Actual tax provision | $ | 16,959 | | | $ | 18,770 | | | $ | 38,336 | | | $ | 50,151 | |
The Company follows ASC Topic 740, Income Taxes, which prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Benefits from tax positions should be recognized in the financial statements only when it is more likely than not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold should be derecognized in the first subsequent financial reporting period in which that threshold is no longer met. ASC Topic 740 also provides guidance on the accounting for and disclosure of unrecognized tax benefits, interest and penalties. The Company has no history of expiring net operating loss carryforwards and is projecting significant pre-tax and financial taxable income in future years. The Company expects to fully realize its deferred tax assets in the future.
The amount of unrecognized tax benefits may increase or decrease in the future for various reasons including adding amounts for current tax year positions, expiration of open income tax returns due to the statutes of limitation, changes in management’s judgment about the level of uncertainty, status of examinations, litigation and legislative activity and the addition or elimination of uncertain tax positions.
Section 382 of the Internal Revenue Code imposes an annual limit on the ability of a corporation that undergoes an “ownership change” to use its U.S. net operating losses to reduce its tax liability. The Company has engaged in two tax-free reorganization transactions in which acquired net operating losses are limited pursuant to Section 382. In total, approximately $55.6 million of federal net operating losses subject to the IRC Section 382 annual limitation are expected to be utilized by the Company. All of the acquired net operating loss carryforwards are expected to be fully utilized by 2036.
The Company files income tax returns in the U.S. federal jurisdiction. The Company’s U.S. federal income tax returns are open and subject to examinations from the 2018 tax year and forward. The Company’s various state income tax returns are generally open from the 2018 and later tax return years based on individual state statute of limitations.
NOTE 11: SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
The Company utilizes securities sold under agreements to repurchase to facilitate the needs of its customers and to facilitate secured short-term funding needs. Securities sold under agreements to repurchase are stated at the amount of cash received in connection with the transaction. The Company monitors collateral levels on a continuous basis. The Company may be required to provide additional collateral based on the fair value of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with the Company’s safekeeping agents.
The gross amount of recognized liabilities for repurchase agreements was $159.5 million and $170.4 million at September 30, 2022 and December 31, 2021, respectively. The remaining contractual maturity of the securities sold under agreements to repurchase in the consolidated balance sheets as of September 30, 2022 and December 31, 2021 is presented in the following tables.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Remaining Contractual Maturity of the Agreements |
(In thousands) | Overnight and Continuous | | Up to 30 Days | | 30-90 Days | | Greater than 90 Days | | Total |
September 30, 2022 | | | | | | | | | |
Repurchase agreements: | | | | | | | | | |
U.S. Government agencies | $ | 159,513 | | | $ | — | | | $ | — | | | $ | — | | | $ | 159,513 | |
| | | | | | | | | |
December 31, 2021 | | | | | | | | | |
Repurchase agreements: | | | | | | | | | |
U.S. Government agencies | $ | 170,403 | | | $ | — | | | $ | — | | | $ | — | | | $ | 170,403 | |
NOTE 12: OTHER BORROWINGS AND SUBORDINATED NOTES AND DEBENTURES
Debt at September 30, 2022 and December 31, 2021 consisted of the following components:
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Other Borrowings | | | |
FHLB advances, net of discount, due 2022 to 2034, 1.49% to 5.53% secured by real estate loans | $ | 934,147 | | | $ | 1,306,143 | |
Other long-term debt | 30,625 | | | 31,830 | |
Total other borrowings | 964,772 | | | 1,337,973 | |
| | | |
Subordinated Notes and Debentures | | | |
Subordinated notes payable, due 4/1/2028, fixed-to-floating rate (fixed rate of 5.00% through 3/31/2023, floating rate of 2.15% above the three month LIBOR rate, reset quarterly) | 330,000 | | | 330,000 | |
Subordinated notes payable, net of premium adjustments, due 7/31/2030, fixed-to-floating rate (fixed rate of 6.00% through 7/30/2025, floating rate of 5.92% above the three month SOFR rate, reset quarterly) | 37,313 | | | — | |
Trust preferred securities, due 9/15/2037, floating rate of 1.37% above the three month LIBOR rate, reset quarterly | — | | | 10,310 | |
Trust preferred securities, due 6/6/2037, floating rate of 1.57% above the three month LIBOR rate, reset quarterly, callable without penalty | — | | | 10,310 | |
Trust preferred securities, due 12/15/2035, floating rate of 1.45% above the three month LIBOR rate, reset quarterly, callable without penalty | — | | | 6,702 | |
Trust preferred securities, net of discount, due 6/15/2037, floating rate of 1.85% above the three month LIBOR rate, reset quarterly, callable without penalty | — | | | 25,329 | |
Trust preferred securities, net of discount, due 12/15/2036, floating rate of 1.85% above the three month LIBOR rate, reset quarterly, callable without penalty | — | | | 3,041 | |
Unamortized debt issuance costs | (1,362) | | | (1,561) | |
Total subordinated notes and debentures | 365,951 | | | 384,131 | |
Total other borrowings and subordinated debt | $ | 1,330,723 | | | $ | 1,722,104 | |
In March 2018, the Company issued $330.0 million in aggregate principal amount, of 5.00% Fixed-to-Floating Rate Subordinated Notes (“Notes”) at a public offering price equal to 100% of the aggregate principal amount of the Notes. The Company incurred $3.6 million in debt issuance costs related to the offering during March 2018. The Notes will mature on April 1, 2028 and will bear interest at an initial fixed rate of 5.00% per annum, payable semi-annually in arrears. From and including April 1, 2023 to, but excluding, the maturity date or the date of earlier redemption, the interest rate will reset quarterly to an annual interest rate equal to the then-current three month LIBOR rate plus 215 basis points, payable quarterly in arrears. The Notes will be subordinated in right of payment to the payment of the Company’s other existing and future senior indebtedness, including all of its general creditors. The Notes are obligations of the Company only and are not obligations of, and are not guaranteed by, any of its subsidiaries. The Company used a portion of the net proceeds from the sale of the Notes to repay certain outstanding indebtedness. The Notes qualify for Tier 2 capital treatment.
The terms of the Company’s Notes utilize the three month LIBOR rate to determine the interest rate and expense due each quarter. The Company is currently reviewing all applicable documents and working with the debt holders and all relevant parties to determine the alternate interest rate index to be utilized, or other impacts, when LIBOR is discontinued.
The Company assumed subordinated debt in an aggregate principal amount, net of premium adjustments, of $37.4 million in connection with the Spirit acquisition in April 2022 (the “Spirit Notes”). The Spirit Notes will mature on July 31, 2030, and initially bear interest at a fixed annual rate of 6.00%, payable quarterly, in arrears, to, but excluding, July 31, 2025. From and including July 31, 2025, to, but excluding, the maturity date or earlier redemption date, the interest rate will reset quarterly to an interest rate per annum equal to a benchmark rate, which is expected to be the then-current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York (provided, that in the event the benchmark rate is less than zero, the benchmark rate will be deemed to be zero) plus 592 basis points, payable quarterly, in arrears.
The Company had total FHLB advances of $934.1 million and $1.31 billion at September 30, 2022 and December 31, 2021, respectively, which are primarily FHLB Owns the Option (“FOTO”) advances. FOTO advances are a low cost, fixed-rate source of funding in return for granting to FHLB the flexibility to choose a termination date earlier than the maturity date and therefore are classified as short-term advances by the Company. At September 30, 2022, the FHLB advances outstanding were secured by mortgage loans and investment securities totaling approximately $6.0 billion and the Company had approximately $5.0 billion of additional advances available from the FHLB.
During the third quarter of 2022, the Company redeemed the five issuances of trust preferred securities which had an outstanding aggregate principal amount of $56.2 million. The Company recorded a loss of $365,000 related to the early retirement of debt, which represented the unamortized purchase discounts associated with the previously acquired trust preferred securities. Each of the trusts was a statutory business trust organized for the sole purpose of issuing trust securities and investing the proceeds thereof in junior subordinated debentures of the Company, the sole asset of each trust. The preferred securities of each trust represented preferred beneficial interests in the assets of the respective trusts and were subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust were wholly-owned by the Company. The trust preferred securities were tax-advantaged issues that qualified for inclusion as Tier 2 capital.
The Company’s long-term debt primarily includes subordinated debt and other notes payable. Aggregate annual maturities of long-term debt at September 30, 2022, are as follows:
| | | | | | | | |
Year | | (In thousands) |
Remainder of 2022 | | $ | 429 | |
2023 | | 1,783 | |
2024 | | 1,839 | |
2025 | | 4,841 | |
2026 | | 1,844 | |
Thereafter | | 389,986 | |
Total | | $ | 400,722 | |
NOTE 13: CONTINGENT LIABILITIES
In the ordinary course of its operations, the Company and its subsidiaries are parties to various legal proceedings incidental to the conduct of our business, including proceedings based on breach of contract claims, lender liability claims, and other ordinary-course claims, some of which seek substantial relief or damages.
On May 22, 2019, Danny Walkingstick and Whitnye Fort filed a putative class action complaint against Simmons Bank in the United States District Court for the Western District of Missouri. The operative complaint alleges that Simmons Bank improperly charges overdraft fees on transactions that did not actually overdraw customers’ accounts by utilizing the checking account’s “available balance” to assess overdraft fees instead of the “ledger balance.” Plaintiffs’ claims include breach of contract and unjust enrichment, and they seek to represent a proposed class of all Simmons Bank checking account customers who were assessed an overdraft fee on a transaction that purportedly did not overdraw the account. Plaintiffs seek unspecified damages, costs, attorneys’ fees, pre- and post-judgment interest, and other relief as the Court deems proper for themselves and the putative class. Simmons Bank denies the allegations but has entered into a settlement agreement and release with the plaintiffs on behalf of themselves and the proposed class to resolve this matter, subject to the court’s final approval. The settlement is not expected to have a material adverse effect on the Company’s business, consolidated results of operations, financial condition, or cash flows.
On January 14, 2020, Susanne Pace filed a putative class action complaint in the Circuit Court of Boone County, Missouri against Landmark Bank, formerly a wholly-owned subsidiary of The Landrum Company, to which Simmons Bank is a successor by merger in connection with the Company’s acquisition of The Landrum Company, which closed in October 2019. The complaint alleges that Landmark Bank improperly charged overdraft fees where a transaction was initially authorized on sufficient funds but later settled negative due to intervening transactions. The complaint asserts a claim for breach of contract, which incorporates the implied duty of good faith and fair dealing. Plaintiff seeks to represent a proposed class of all Landmark Bank checking account customers from Missouri who were allegedly charged overdraft fees on transactions that did not overdraw their checking account. Plaintiff seeks unspecified actual, statutory, and punitive damages as well as costs, attorneys’ fees, prejudgment interest, an injunction, and other relief as the Court deems proper for herself and the putative class. Simmons Bank denies the allegations but has entered into a settlement agreement and release with the plaintiffs on behalf of themselves and the proposed class to resolve
this matter, subject to the court’s final approval. The settlement is not expected to have a material adverse effect on the Company’s business, consolidated results of operations, financial condition, or cash flows.
On June 29, 2020, Shunda Wilkins, Diann Graham, and David Watson filed a putative class action complaint against Simmons Bank in the United States District Court for the Eastern District of Arkansas. The complaint alleges that Simmons Bank improperly charges multiple insufficient funds or overdraft fees when a merchant resubmits a rejected payment request. The complaint asserts claims for breach of contract and unjust enrichment. Plaintiffs seek to represent a proposed class of all Simmons Bank checking account customers who were charged multiple insufficient funds or overdraft fees on resubmitted payment requests. Plaintiffs seek unspecified damages, costs, attorney’s fees, pre-judgment interest, an injunction, and other relief as the Court deems proper for themselves and the purported class. Simmons Bank denies the allegations and is vigorously defending the matter.
We establish reserves for legal proceedings when potential losses become probable and can be reasonably estimated. While the ultimate resolution (including amounts thereof) of any legal proceedings, including the matters described above, cannot be determined at this time, based on information presently available and after consultation with legal counsel, management believes that the ultimate outcome in such proceedings, either individually or in the aggregate, will not have a material adverse effect on our business, consolidated results of operations, financial condition, or cash flows. It is possible, however, that future developments could result in an unfavorable outcome for or resolution of any of these proceedings, which may be material to our results of operations for a given fiscal period.
NOTE 14: CAPITAL STOCK
On February 27, 2009, at a special meeting, the Company’s shareholders approved an amendment to the Articles of Incorporation to establish 40,040,000 authorized shares of preferred stock, $0.01 par value. As of September 30, 2022, the aggregate liquidation preference of all shares of preferred stock cannot exceed $80,000,000.
On October 29, 2019, the Company filed Amended and Restated Articles of Incorporation (“October Amended Articles”) with the Arkansas Secretary of State. The October Amended Articles classified and designated Series D Preferred Stock, Par Value $0.01 Per Share, out of the Company’s authorized preferred stock. On November 30, 2021, the Company redeemed all of the Series D Preferred Stock, including accrued and unpaid dividends.
On April 27, 2022, shareholders of the Company approved an increase in the number of authorized shares of its Class A common stock from 175,000,000 to 350,000,000.
Effective July 23, 2021, the Company’s Board of Directors approved an amendment to the Company’s stock repurchase program originally established in October 2019 (“2019 Program”) that increased the amount of the Company’s Class A common stock that may be repurchased under the 2019 Program from a maximum of $180 million to a maximum of $276.5 million and extended the term of the 2019 Program from October 31, 2021, to October 31, 2022 (unless terminated sooner).
During January 2022, the Company substantially exhausted the repurchase capacity under the 2019 Program. As a result, the Company’s Board of Directors authorized a new stock repurchase program in January 2022 (the “2022 Program”) under which the Company may repurchase up to $175.0 million of its Class A common stock currently issued and outstanding. The 2022 Program will terminate on January 31, 2024 (unless terminated sooner).
During the three month period ended September 30, 2022, the Company repurchased 1,883,713 shares at an average price of $23.91 per share under the 2022 Program. During the nine month period ended September 30, 2022, the Company repurchased 513,725 shares at an average price of $31.25 per share under the 2019 Program and 3,919,037 shares at an average price of $24.26 per share under the 2022 Program, respectively. The 2022 Program repurchases were all completed during the second and third quarters of 2022. Market conditions and the Company’s capital needs will drive decisions regarding additional, future stock repurchases. During the three and nine month periods ended September 30, 2021, the Company repurchased 1,806,205 shares at an average price of $28.48 per share and 1,937,121 shares at an average price of $28.14 per share, respectively, under the 2019 Program.
Under the 2022 Program, which replaced the 2019 Program, the Company may repurchase shares of its common stock through open market and privately negotiated transactions or otherwise. The timing, pricing, and amount of any repurchases under the 2022 Program will be determined by the Company’s management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of the Company’s common stock, corporate considerations, the Company’s working capital and investment requirements, general market and economic conditions, and legal requirements. The 2022 Program does not obligate the Company to repurchase any common stock and may be modified, discontinued, or suspended at any time without
prior notice. The Company anticipates funding for this 2022 Program to come from available sources of liquidity, including cash on hand and future cash flow.
NOTE 15: UNDIVIDED PROFITS
Simmons Bank, the Company’s subsidiary bank, is subject to legal limitations on dividends that can be paid to the parent company without prior approval of the applicable regulatory agencies. The approval of the Commissioner of the Arkansas State Bank Department is required if the total of all dividends declared by an Arkansas state bank in any calendar year exceeds seventy-five percent (75%) of the total of its net profits, as defined, for that year combined with seventy-five percent (75%) of its retained net profits of the preceding year. At September 30, 2022, Simmons Bank had approximately $175.1 million available for payment of dividends to the Company, without prior regulatory approval.
The risk-based capital guidelines of the Federal Reserve Board and the Arkansas State Bank Department include the definitions for (1) a well-capitalized institution, (2) an adequately-capitalized institution, and (3) an undercapitalized institution. The criteria for a well-capitalized institution are: a 5% “Tier l leverage capital” ratio, an 8% “Tier 1 risk-based capital” ratio, 10% “total risk-based capital” ratio; and a 6.5% “common equity Tier 1 (CET1)” ratio.
The Company and Simmons Bank, must hold a capital conservation buffer of 2.5% composed of CET1 capital above its minimum risk-based capital requirements. Failure to meet this capital conservation buffer would result in additional limits on dividends, other distributions and discretionary bonuses. As of September 30, 2022, the Company and Simmons Bank met all capital adequacy requirements, including the capital conservation buffer, under the Basel III Capital Rules. The Company’s CET1 ratio was 11.73% at September 30, 2022.
NOTE 16: STOCK-BASED COMPENSATION
The Company’s Board of Directors has adopted various stock-based compensation plans. The plans provide for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock awards, restricted stock units and performance stock units. Pursuant to the plans, shares are reserved for future issuance by the Company upon exercise of stock options or awards of restricted stock, restricted stock units, or performance stock units granted to directors, officers and other key employees.
The table below summarizes the transactions under the Company’s active stock-based compensation plans for the nine months ended September 30, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stock Options Outstanding | | Non-vested Stock Awards Outstanding | | Non-vested Stock Units Outstanding |
(Shares in thousands) | Number of Shares | | Weighted Average Exercise Price | | Number of Shares | | Weighted Average Grant-Date Fair Value | | Number of Shares | | Weighted Average Grant-Date Fair Value |
Beginning balance, January 1, 2022 | 473 | | | $ | 22.50 | | | 2 | | | $ | 22.20 | | | 1,111 | | | $ | 26.49 | |
Granted | — | | | — | | | — | | | — | | | 671 | | | 26.64 | |
Stock options exercised | (2) | | | 13.89 | | | — | | | — | | | — | | | — | |
Stock awards/units vested (earned) | — | | | — | | | (2) | | | 22.20 | | | (397) | | | 26.42 | |
Forfeited/expired | — | | | — | | | — | | | — | | | (80) | | | 25.69 | |
| | | | | | | | | | | |
Balance, September 30, 2022 | 471 | | | $ | 22.54 | | | — | | | $ | — | | | 1,305 | | | $ | 26.66 | |
| | | | | | | | | | | |
Exercisable, September 30, 2022 | 471 | | | $ | 22.54 | | | | | | | | | |
The following table summarizes information about stock options under the plans outstanding at September 30, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Options Outstanding | | Options Exercisable |
Range of Exercise Prices | | Number of Shares (In thousands) | | Weighted Average Remaining Contractual Life (Years) | | Weighted Average Exercise Price | | Number of Shares (In thousands) | | Weighted Average Exercise Price |
$ | 10.65 | | | — | | $ | 10.65 | | | 1 | | 0.29 | | $10.65 | | 1 | | $10.65 |
20.29 | | | — | | 20.29 | | | 47 | | 2.25 | | 20.29 | | 47 | | 20.29 |
22.20 | | | — | | 22.20 | | | 51 | | 2.48 | | 22.20 | | 51 | | 22.20 |
22.75 | | | — | | 22.75 | | | 293 | | 2.86 | | 22.75 | | 293 | | 22.75 |
23.51 | | | — | | 23.51 | | | 72 | | 3.30 | | 23.51 | | 72 | | 23.51 |
24.07 | | | — | | 24.07 | | | 7 | | 2.96 | | 24.07 | | 7 | | 24.07 |
$ | 10.65 | | | — | | $ | 24.07 | | | 471 | | 2.82 | | $22.54 | | 471 | | $22.54 |
The table below summarizes the Company’s performance stock unit activity for the nine months ended September 30, 2022:
| | | | | | | | |
(In thousands) | | Performance Stock Units |
Non-vested, January 1, 2022 | | 257 | |
Granted | | 185 | |
Vested (earned) | | (75) | |
Forfeited | | (12) | |
Non-vested,September 30, 2022 | | 355 | |
Stock-based compensation expense was $11.5 million and $12.6 million during the nine month periods ended September 30, 2022 and 2021, respectively. Stock-based compensation expense is recognized ratably over the requisite service period for all stock-based awards. There was no unrecognized stock-based compensation expense related to stock options at September 30, 2022. Unrecognized stock-based compensation expense related to non-vested stock awards and stock units was $20.5 million at September 30, 2022. At such date, the weighted-average period over which this unrecognized expense is expected to be recognized was 1.6 years.
The intrinsic value of stock options outstanding and stock options exercisable at September 30, 2022 was $86,000. Aggregate intrinsic value represents the difference between the Company’s closing stock price on the last trading day of the period, which was $21.79 as of September 30, 2022, and the exercise price multiplied by the number of options outstanding. There was no
intrinsic value of stock options exercised during the nine months ended September 30, 2022, while the total intrinsic value of stock options exercised during the nine months ended September 30, 2021 was $1.3 million.
The fair value of the Company’s employee stock options granted is estimated on the date of grant using the Black-Scholes option-pricing model. This model requires the input of highly subjective assumptions, changes to which can materially affect the fair value estimate. There were no stock options granted during the nine months ended September 30, 2022 and 2021.
NOTE 17: EARNINGS PER SHARE (“EPS”)
Basic EPS is computed by dividing reported net income available to common stockholders by weighted average number of common shares outstanding during each period. Diluted EPS is computed by dividing reported net income available to common stockholders by the weighted average common shares and all potential dilutive common shares outstanding during the period.
The computation of earnings per share is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands, except per share data) | 2022 | | 2021 | | 2022 | | 2021 |
Net income available to common stockholders | $ | 80,603 | | | $ | 80,561 | | | $ | 173,152 | | | $ | 222,879 | |
| | | | | | | |
Average common shares outstanding | 127,884 | | | 107,822 | | | 122,935 | | | 108,130 | |
Average potential dilutive common shares | 452 | | | 538 | | | 452 | | | 538 | |
Average diluted common shares | 128,336 | | | 108,360 | | | 123,387 | | | 108,668 | |
| | | | | | | |
Basic earnings per share | $ | 0.63 | | | $ | 0.75 | | | $ | 1.41 | | | $ | 2.06 | |
Diluted earnings per share | $ | 0.63 | | | $ | 0.74 | | | $ | 1.40 | | | $ | 2.05 | |
There were 99,837 stock options excluded from the three months ended September 30, 2022 earnings per share calculation due to the related stock option exercise price exceeding the average market price of the Company’s stock during the period. There were no stock options excluded from the earnings per share calculation for the nine months ended September 30, 2022 due to the related exercise price exceeding the average market price. There were no stock options excluded from the earnings per share calculation for the three and nine months ended September 30, 2021 due to the related stock option exercise price exceeding the average market price.
NOTE 18: ADDITIONAL CASH FLOW INFORMATION
The following is a summary of the Company’s additional cash flow information:
| | | | | | | | | | | |
| Nine Months Ended September 30, |
(In thousands) | 2022 | | 2021 |
Interest paid | $ | 66,744 | | | $ | 59,535 | |
Income taxes (refunded) paid | 14,674 | | | 46,693 | |
Transfers of loans to foreclosed assets held for sale | 632 | | | 3,516 | |
Transfers of premises held for sale to other real estate owned | — | | | 4,368 | |
Transfers of assets held for sale to other assets | 100 | | | — | |
Transfers of premises held for sale to premises | — | | | 5,610 | |
Transfers of available-for-sale to held-to-maturity securities | 1,992,542 | | | 500,809 | |
NOTE 19: OTHER INCOME AND OTHER OPERATING EXPENSES
Other income for the three and nine months ended September 30, 2022 was $6.7 million and $20.8 million, respectively. Other income for the same periods in 2021 was $6.4 million and $25.3 million, respectively. During the nine month period ended September 30, 2021, the Company recognized a gain on sale of $5.3 million related to the sale of banking operations and bank branches.
Other operating expenses consisted of the following:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands) | 2022 | | 2021 | | 2022 | | 2021 |
Professional services | $ | 4,339 | | | $ | 4,399 | | | $ | 13,987 | | | $ | 14,207 | |
Postage | 2,385 | | | 1,964 | | | 6,728 | | | 6,277 | |
Telephone | 1,668 | | | 1,516 | | | 4,921 | | | 4,758 | |
Credit card expense | 3,149 | | | 2,727 | | | 8,892 | | | 7,588 | |
Marketing | 6,662 | | | 5,019 | | | 21,556 | | | 12,912 | |
Software and technology | 10,340 | | | 10,134 | | | 30,565 | | | 30,242 | |
Operating supplies | 441 | | | 605 | | | 1,852 | | | 2,013 | |
Amortization of intangibles | 4,225 | | | 3,332 | | | 11,807 | | | 10,008 | |
Branch right sizing expense | 1,170 | | | (3,280) | | | 2,371 | | | (2,187) | |
Other expense | 10,705 | | | 8,149 | | | 28,534 | | | 22,008 | |
Total other operating expenses | $ | 45,084 | | | $ | 34,565 | | | $ | 131,213 | | | $ | 107,826 | |
NOTE 20: CERTAIN TRANSACTIONS
From time to time, the Company and its subsidiaries have made loans, other extensions of credit, and vendor contracts to directors, officers, their associates and members of their immediate families. Additionally, some directors, officers and their associates and members of their immediate families have placed deposits with the Company’s subsidiary bank, Simmons Bank. Such loans and other extensions of credit, deposits and vendor contracts (which were not material) were made in the ordinary course of business, on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with unrelated persons or through a competitive bid process. Further, in management’s opinion, these extensions of credit did not involve more than normal risk of collectability or present other unfavorable features.
NOTE 21: COMMITMENTS AND CREDIT RISK
The Company grants agribusiness, commercial and residential loans to customers primarily throughout Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas, along with credit card loans to customers throughout the United States. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.
At September 30, 2022, the Company had outstanding commitments to extend credit aggregating approximately $696.7 million and $5.62 billion for credit card commitments and other loan commitments, respectively. At December 31, 2021, the Company had outstanding commitments to extend credit aggregating approximately $685.3 million and $3.41 billion for credit card commitments and other loan commitments, respectively.
As of September 30, 2022, the Company had outstanding commitments to originate fixed rate-rate mortgage loans of approximately $37.2 million. At December 31, 2021, the Company had outstanding commitments to originate fixed-rate mortgage loans of approximately $108.5 million.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial
paper, bond financing, and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. The Company had total outstanding letters of credit amounting to $50.6 million and $37.7 million at September 30, 2022, and December 31, 2021, respectively, with terms ranging from 9 months to 15 years. At September 30, 2022 and December 31, 2021, the Company had no deferred revenue under standby letter of credit agreements.
The Company has purchased letters of credit from the FHLB as security for certain public deposits. The amount of the letters of credit was $113.8 million and $59.1 million at September 30, 2022 and December 31, 2021, respectively, and they expire in less than one year from issuance.
NOTE 22: FAIR VALUE MEASUREMENTS
ASC Topic 820, Fair Value Measurements defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements.
ASC Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The guidance also establishes a fair value hierarchy that requires the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. Topic 820 describes three levels of inputs that may be used to measure fair value:
•Level 1 Inputs – Quoted prices in active markets for identical assets or liabilities.
•Level 2 Inputs – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets; quoted prices for similar assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3 Inputs – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Company’s creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Furthermore, the reported fair value amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein. A more detailed description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.
Following is a description of the inputs and valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
Available-for-sale securities – Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and certain other financial products. Other securities classified as available-for-sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things. In order to ensure the fair values are consistent with ASC Topic 820, the Company periodically checks the fair values by comparing them to another pricing source, such as Bloomberg. The availability of pricing confirms Level 2 classification in the fair value hierarchy. The third-party pricing service is subject to an annual review of internal controls. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. The Company’s investment in U.S. Treasury securities, if any, is reported at fair value utilizing Level 1 inputs. The remainder of the Company’s available-for-sale securities are reported at fair value utilizing Level 2 inputs.
Mortgage loans held for sale – Mortgage loans held for sale are reported at fair value on an aggregate basis. Adjustments to fair value are recognized monthly and reflected in earnings. In determining the fair value of loans held for sale, the Company may consider outstanding investor commitments, discounted cash flow analyses with market assumptions or the fair value of the collateral if the loan is collateral dependent. Such loans are classified within either Level 2 or Level 3 of the fair value hierarchy. Where assumptions are made using significant unobservable inputs, such loans held for sale are classified as Level 3. At September 30, 2022 and December 31, 2021, the aggregate fair value of mortgage loans held for sale exceeded their cost.
Derivative instruments – The Company’s derivative instruments are reported at fair value utilizing Level 2 inputs. The Company obtains fair value measurements from dealer quotes.
The following table sets forth the Company’s financial assets by level within the fair value hierarchy that were measured at fair value on a recurring basis as of September 30, 2022 and December 31, 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Fair Value Measurements Using |
(In thousands) | | Fair Value | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
September 30, 2022 | | | | | | | | |
Available-for-sale securities | | | | | | | | |
U.S. Treasury | | $ | 2,191 | | | $ | 2,191 | | | $ | — | | | $ | — | |
U.S. Government agencies | | 188,060 | | | — | | | 188,060 | | | — | |
Mortgage-backed securities | | 2,670,348 | | | — | | | 2,670,348 | | | — | |
State and political subdivisions | | 822,509 | | | — | | | 822,509 | | | — | |
Other securities | | 254,435 | | | — | | | 254,435 | | | — | |
Mortgage loans held for sale | | 12,759 | | | — | | | — | | | 12,759 | |
Derivative asset | | 149,637 | | | — | | | 149,637 | | | — | |
Derivative liability | | (39,119) | | | — | | | (39,119) | | | — | |
| | | | | | | | |
December 31, 2021 | | | | | | | | |
Available-for-sale securities | | | | | | | | |
U.S. Treasury | | $ | 300 | | | $ | 300 | | | $ | — | | | $ | — | |
U.S. Government agencies | | 364,641 | | | — | | | 364,641 | | | — | |
Mortgage-backed securities | | 4,448,616 | | | — | | | 4,448,616 | | | — | |
States and political subdivisions | | 1,819,658 | | | — | | | 1,819,658 | | | — | |
Other securities | | 480,330 | | | — | | | 480,330 | | | — | |
Mortgage loans held for sale | | 36,356 | | | — | | | — | | | 36,356 | |
Derivative asset | | 25,852 | | | — | | | 25,852 | | | — | |
Derivative liability | | (15,443) | | | — | | | (15,443) | | | — | |
Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. Assets and liabilities measured at fair value on a nonrecurring basis include the following:
Individually assessed loans (collateral-dependent) – When the Company has a specific expectation to initiate, or has initiated, foreclosure proceedings, and when the repayment of a loan is expected to be substantially dependent on the liquidation of underlying collateral, the relationship is deemed collateral-dependent. Fair value of the loan is determined by establishing an allowance for credit loss for any exposure based on the valuation of the underlying collateral. The valuation of the collateral is determined by either an independent third-party appraisal or other collateral analysis. Discounts can be made by the Company based upon the overall evaluation of the independent appraisal. Collateral-dependent loans are classified within Level 3 of the fair value hierarchy due to the unobservable inputs used in determining their fair value such as collateral values and the borrower’s underlying financial condition. Collateral values supporting the individually assessed loans are evaluated quarterly for updates to appraised values or adjustments due to non-current valuations.
Foreclosed assets and other real estate owned – Foreclosed assets and other real estate owned are reported at fair value, less estimated costs to sell. At foreclosure, if the fair value, less estimated costs to sell, of the real estate acquired is less than the Company’s recorded investment in the related loan, a write-down is recognized through a charge to the allowance for credit losses. Additionally, valuations are periodically performed by management and any subsequent reduction in value is recognized by a charge to income. The fair value of foreclosed assets and other real estate owned is estimated using Level 3 inputs based on unobservable market data.
The significant unobservable inputs (Level 3) used in the fair value measurement of collateral for collateral-dependent loans and foreclosed assets primarily relate to the specialized discounting criteria applied to the borrower’s reported amount of collateral. The amount of the collateral discount depends upon the condition and marketability of the collateral, as well as other factors which may affect the collectability of the loan. Management’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset. It is reasonably possible that a change in the estimated fair value for instruments measured using Level 3 inputs could occur in the future. As the Company’s primary objective in the event of default would be to liquidate the collateral to settle the outstanding balance of the loan, collateral that is less marketable would receive a larger discount.
The following table sets forth the Company’s assets by level within the fair value hierarchy that were measured at fair value on a nonrecurring basis as of September 30, 2022 and December 31, 2021.
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements Using |
(In thousands) | Fair Value | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
September 30, 2022 | | | | | | | |
Individually assessed loans (1) (2) (collateral-dependent) | $ | 77,070 | | | $ | — | | | $ | — | | | $ | 77,070 | |
Foreclosed assets and other real estate owned (1) | 2,897 | | | — | | | — | | | 2,897 | |
| | | | | | | |
December 31, 2021 | | | | | | | |
Individually assessed loans (1) (2) (collateral-dependent) | $ | 47,089 | | | $ | — | | | $ | — | | | $ | 47,089 | |
Foreclosed assets and other real estate owned (1) | 4,875 | | | — | | | — | | | 4,875 | |
________________________
(1)These amounts represent the resulting carrying amounts on the consolidated balance sheets for collateral-dependent loans and foreclosed assets and other real estate owned for which fair value re-measurements took place during the period.
(2)Identified reserves of $10,783,000 and $4,214,000 were related to collateral-dependent loans for which fair value re-measurements took place during the periods ended September 30, 2022 and December 31, 2021, respectively.
ASC Topic 825, Financial Instruments, requires disclosure in annual and interim financial statements of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or nonrecurring basis. The following methods and assumptions were used to estimate the fair value of each class of financial instruments not previously disclosed.
Cash and cash equivalents – The carrying amount for cash and cash equivalents approximates fair value (Level 1).
Interest bearing balances due from banks – The fair value of interest bearing balances due from banks – time is estimated using a discounted cash flow calculation that applies the rates currently offered on deposits of similar remaining maturities (Level 2).
Held-to-maturity securities – Fair values for held-to-maturity securities equal quoted market prices, if available, such as for highly liquid government bonds (Level 1). If quoted market prices are not available, fair values are estimated based on quoted market prices of similar securities. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things (Level 2). In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.
Loans and other loans held for sale – The fair value of loans is estimated by discounting the future cash flows, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Additional factors considered include the type of loan and related collateral, variable or fixed rate, classification status, remaining term, interest rate, historical delinquencies, loan to value ratios, current market rates and remaining loan balance. The loans were grouped together according to similar characteristics and were treated in the aggregate when applying various valuation techniques. The discount rates used for loans were based on current market rates for new originations of similar loans. Estimated credit losses were also factored into the projected cash flows of the loans. The fair value of loans is estimated on an exit price basis incorporating the above factors (Level 3).
Deposits – The fair value of demand deposits, savings accounts and money market deposits is the amount payable on demand at the reporting date (i.e., their carrying amount) (Level 2). The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities (Level 3).
Federal Funds purchased, securities sold under agreement to repurchase and short-term debt – The carrying amount for Federal funds purchased, securities sold under agreement to repurchase and short-term debt are a reasonable estimate of fair value (Level 2).
Other borrowings – For short-term instruments, the carrying amount is a reasonable estimate of fair value. For long-term debt, rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value (Level 2).
Subordinated debentures – The fair value of subordinated debentures is estimated using the rates that would be charged for subordinated debentures of similar remaining maturities (Level 2).
Accrued interest receivable/payable – The carrying amounts of accrued interest approximated fair value (Level 2).
Commitments to extend credit, letters of credit and lines of credit – The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date.
The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The estimated fair values, and related carrying amounts, of the Company’s financial instruments are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Carrying | | Fair Value Measurements |
(In thousands) | Amount | | Level 1 | | Level 2 | | Level 3 | | Total |
September 30, 2022 | | | | | | | | | |
Financial assets: | | | | | | | | | |
Cash and cash equivalents | $ | 679,410 | | | $ | 679,410 | | | $ | — | | | $ | — | | | $ | 679,410 | |
Interest bearing balances due from banks - time | 1,290 | | | — | | | 1,290 | | | — | | | 1,290 | |
Held-to-maturity securities, net | 3,787,076 | | | — | | | 2,984,040 | | | — | | | 2,984,040 | |
Interest receivable | 86,637 | | | — | | | 86,637 | | | — | | | 86,637 | |
Loans and other loans held for sale, net | 15,411,838 | | | — | | | — | | | 14,967,078 | | | 14,967,078 | |
| | | | | | | | | |
Financial liabilities: | | | | | | | | | |
Noninterest bearing transaction accounts | 6,218,283 | | | — | | | 6,218,283 | | | — | | | 6,218,283 | |
Interest bearing transaction accounts and savings deposits | 12,103,994 | | | — | | | 12,103,994 | | | — | | | 12,103,994 | |
Time deposits | 3,826,415 | | | — | | | — | | | 3,761,408 | | | 3,761,408 | |
Federal funds purchased and securities sold under agreements to repurchase | 168,513 | | | — | | | 168,513 | | | — | | | 168,513 | |
Other borrowings | 964,772 | | | — | | | 961,666 | | | — | | | 961,666 | |
Subordinated notes and debentures | 365,951 | | | — | | | 362,823 | | | — | | | 362,823 | |
Interest payable | 13,077 | | | — | | | 13,077 | | | — | | | 13,077 | |
| | | | | | | | | |
December 31, 2021 | | | | | | | | | |
Financial assets: | | | | | | | | | |
Cash and cash equivalents | $ | 1,650,653 | | | $ | 1,650,653 | | | $ | — | | | $ | — | | | $ | 1,650,653 | |
Interest bearing balances due from banks - time | 1,882 | | | — | | | 1,882 | | | — | | | 1,882 | |
Held-to-maturity securities, net | 1,529,221 | | | — | | | 1,517,378 | | | — | | | 1,517,378 | |
Interest receivable | 72,990 | | | — | | | 72,990 | | | — | | | 72,990 | |
Loans and other loans held for sale, net | 11,807,171 | | | — | | | — | | | 11,922,735 | | | 11,922,735 | |
| | | | | | | | | |
Financial liabilities: | | | | | | | | | |
Noninterest bearing transaction accounts | 5,325,318 | | | — | | | 5,325,318 | | | — | | | 5,325,318 | |
Interest bearing transaction accounts and savings deposits | 11,588,770 | | | — | | | 11,588,770 | | | — | | | 11,588,770 | |
Time deposits | 2,452,460 | | | — | | | — | | | 2,451,055 | | | 2,451,055 | |
Federal funds purchased and securities sold under agreements to repurchase | 185,403 | | | — | | | 185,403 | | | — | | | 185,403 | |
Other borrowings | 1,337,973 | | | — | | | 1,393,711 | | | — | | | 1,393,711 | |
Subordinated notes and debentures | 384,131 | | | — | | | 394,464 | | | — | | | 394,464 | |
Interest payable | 6,759 | | | — | | | 6,759 | | | — | | | 6,759 | |
The fair value of commitments to extend credit, letters of credit and lines of credit is not presented since management believes the fair value to be insignificant.
NOTE 23: DERIVATIVE INSTRUMENTS
The Company utilizes derivative instruments to manage exposure to various types of interest rate risk for itself and its customers within policy guidelines. Transactions should only be entered into with an associated underlying exposure. All derivative instruments are carried at fair value.
Derivative contracts involve the risk of dealing with institutional derivative counterparties and their ability to meet contractual terms. Institutional counterparties must have an investment grade credit rating and be approved by the Company’s asset/liability management committee. In arranging these products for its customers, the Company assumes additional credit risk from the customer and from the dealer counterparty with whom the transaction is undertaken. Credit risk exists due to the default credit risk created in the exchange of the payments over a period of time. Credit exposure on interest rate swaps is limited to the net favorable value and interest payments of all swaps with each counterparty. Access to collateral in the event of default is reasonably assured. Therefore, credit exposure may be reduced by the amount of collateral pledged by the counterparty.
Hedge Structures
The Company will seek to enter derivative structures that most effectively address the risk exposure and structural terms of the underlying position being hedged. The term and notional principal amount of a hedge transaction will not exceed the term or principal amount of the underlying exposure. In addition, the Company will use hedge indices which are the same as, or highly correlated to, the index or rate on the underlying exposure. Derivative credit exposure is monitored on an ongoing basis for each customer transaction and aggregate exposure to each counterparty is tracked. The Company has set a maximum outstanding notional contract amount at 10% of the Company’s assets.
Fair Value Hedges
For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative instrument as well as the offsetting loss or gain on the hedged asset or liability attributable to the hedged risk are recognized in current earnings. The gain or loss on the derivative instrument is presented on the same income statement line item as the earnings effect of the hedged item. During the third quarter of 2021, the Company began utilizing interest rate swaps designated as fair value hedges to mitigate the effect of changing interest rates on the fair values of fixed rate callable AFS securities. The hedging strategy converts the fixed interest rates to variable interest rates based on federal funds rates.
The following table summarizes the fair value hedges recorded in the accompanying consolidated balance sheets.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | September 30, 2022 | | December 31, 2021 |
(In thousands) | Balance Sheet Location | Weighted Average Pay Rate | Receive Rate | Notional | | Fair Value | | Notional | | Fair Value |
Derivative assets | Other assets | 1.21% | Federal Funds | $ | 999,700 | | | $ | 110,469 | | | $ | 1,001,715 | | | $ | 10,524 | |
The following amounts were recorded on the balance sheet related to carrying amounts and cumulative basis adjustments for fair value hedges.
| | | | | | | | | | | | | | | | | | | | | | | |
| Carrying Amount of Hedged Assets | | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of Hedged Assets |
Line Item on the Balance Sheet (In thousands) | September 30, 2022 | | December 31, 2021 | | September 30, 2022 | | December 31, 2021 |
Investment securities - Available-for-sale | $ | 716,275 | | | $ | 1,063,173 | | | $ | 110,469 | | | $ | 10,524 | |
Customer Risk Management Interest Rate Swaps
The Company’s qualified loan customers have the opportunity to participate in its interest rate swap program for the purpose of managing interest rate risk on their variable rate loans with the Company. The Company enters into such agreements with customers, then offsetting agreements are executed between the Company and an approved dealer counterparty to minimize market risk from changes in interest rates. The counterparty contracts are identical to customer contracts in terms of notional amounts, interest rates, and maturity dates, except for a fixed pricing spread or fee paid to the Company by the dealer counterparty. These interest rate swaps carry varying degrees of credit, interest rate and market or liquidity risks. The fair value of these derivative instruments is recognized as either derivative assets or liabilities in the accompanying consolidated balance sheets. The Company has a limited number of swaps that are standalone without a similar agreement with the loan customer.
The following table summarizes the fair values of loan derivative contracts recorded in the accompanying consolidated balance sheets.
| | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
(In thousands) | Notional | | Fair Value | | Notional | | Fair Value |
Derivative assets | $ | 431,588 | | | $ | 39,168 | | | $ | 318,428 | | | $ | 15,328 | |
Derivative liabilities | 432,582 | | | 39,119 | | | 321,985 | | | 15,443 | |
Risk Participation Agreements
The Company has a limited number of Risk Participation Agreement swaps, that are associated with loan participations, where the Company is not the counterparty to the interest rate swaps that are associated with the risk participation sold. The interest rate swap mark to market only impacts the Company if the swap is in a liability position to the counterparty and the customer defaults on payments to the counterparty. The notional amount of these contingent agreements is $15.6 million as of September 30, 2022.
Energy Hedging
The Company provides energy derivative services to qualifying, high quality oil and gas borrowers for hedging purposes. The Company serves as an intermediary on energy derivative products between the Company’s borrowers and dealers. The Company will only enter into back-to-back trades, thus maintaining a balanced book between the dealer and the borrower.
Energy hedging risk exposure to the Company’s customer increases as energy prices for crude oil and natural gas rise. As prices decrease, exposure to the exchange increases. These risks are mitigated by customer credit underwriting policies and establishing a predetermined hedge line for each borrower and by monitoring the exchange margin.
The outstanding notional value as of September 30, 2022 for energy hedging Customer Sell to Company swaps were $6.4 million and the corresponding Company Sell to Dealer swaps were $6.4 million and the corresponding net fair value of the derivative asset and derivative liability was $82,400.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Stockholders, Board of Directors and Audit Committee
Simmons First National Corporation
Pine Bluff, Arkansas
Results of Review of Interim Financial Statements
We have reviewed the consolidated balance sheet of Simmons First National Corporation and subsidiaries (“the Company”) as of September 30, 2022, and the related condensed consolidated statements of income, comprehensive income (loss) and stockholders’ equity for the three-month and nine-month periods ended September 30, 2022 and 2021, and cash flows for the nine-month periods ended September 30, 2022 and 2021, and the related notes (collectively referred to as the “interim financial information or statements”). Based on our reviews, we are not aware of any material modifications that should be made to the condensed consolidated financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated balance sheet of the Company and subsidiaries as of December 31, 2021, and the related consolidated statements of income, comprehensive income, stockholders’ equity and cash flows for the year then ended (not presented herein), and in our report dated February 25, 2022, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2021, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
Basis for Review Results
These financial statements are the responsibility of the Company’s management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our review in accordance with the standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ FORVIS, LLP
(formerly BKD, LLP)
Little Rock, Arkansas
November 4, 2022
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
As permitted by SEC rules, management presents a sequential quarterly analysis of the Company’s performance as we believe that comparing current quarter results to those of the immediately preceding fiscal quarter is more useful in identifying current business trends and provides a more relevant analysis of our business results than comparing to the same period in the prior year. Accordingly, we have compared our results of operations for the three months ended September 30, 2022 to our results of operations for the three months ended June 30, 2022, as applicable, throughout this Management's Discussion and Analysis of Financial Condition and Results of Operations. For additional information regarding the Company’s results for the three months ended June 30, 2022, please refer to our second quarter Form 10-Q filed with the SEC on August 5, 2022.
OVERVIEW
Our net income for the three months ended September 30, 2022 was $80.6 million, or $0.63 diluted earnings per share, increases of $53.1 million and $0.42, respectively, compared to the three months ended June 30, 2022. Included in both period end results were certain items related to our acquisitions and branch right sizing initiatives, while the results for the three months ended September 30, 2022 also include adjustments for the loss from early retirement of trust preferred securities and the gain on sale of intellectual property, and results for the three months ended June 30, 2022 also include Day 2 accounting provision required for loans and unfunded commitments acquired in connection with the Spirit acquisition. Excluding these certain items, adjusted earnings for the three months ended September 30, 2022 were $82.3 million, or $0.64 adjusted diluted earnings per share, compared to $66.8 million, or $0.52 adjusted diluted earnings per share for the three months ended June 30, 2022.
Net income for the first nine months of 2022 was $173.2 million, or $1.40 diluted earnings per share, compared to $222.9 million, or $2.05 diluted earnings per share, for the same period in 2021. In addition to the certain items referenced above, gains associated with the sale of branch operations were included in the results for the first nine months of 2021. Excluding these certain items, year-to-date adjusted earnings were $216.3 million, a decrease of $2.5 million compared to the same period in the prior year. Adjusted diluted earnings per share for the first nine months of 2022 were $1.75 compared to $2.01 for the same period in 2021.
Third quarter results were strong and demonstrate our ability to navigate the current economic environment and volatile market conditions. Highlights for the quarter include an increase in revenue, well contained operating expense growth, improved asset quality, strong organic loan growth, marked improvement in the efficiency ratio, expansion of the net interest margin, and excellent capital ratios.
On April 8, 2022 we completed our acquisition of Spirit, headquartered in Conroe, Texas, including its wholly-owned bank subsidiary, Spirit of Texas Bank SSB. We were able to obtain all necessary approvals, consummate the transaction and successfully complete the systems conversion less than five months after the announcement, which we believe speaks to the outstanding team we have developed. See Note 2, Acquisitions, in the accompanying Notes to Consolidated Financial Statements for additional information related to this acquisition.
Simmons Bank was named to Forbes magazine’s list of “World’s Best Banks” for the third consecutive year and ranked among the top 45 banks in Forbes’ list of “America’s Best Banks” for 2022 and our Chief Digital Officer was recently recognized by American Banker as a 2022 Digital Banker of the Year. We continue to work to develop new and innovative products and services using digital channels to provide an enhanced customer experience to “bank when you want, where you want”.
Asset quality metrics remain at historically low-levels and reflect our conservative credit culture, as well as the impact of our strategic decision in 2019 designed to de-risk certain elements of loan portfolios that were acquired in connection with our geographic diversification and expansion. As a result of this strategic decision, over the past two years we have prudently and systematically exited certain non-relationship credits and non-core industries while also significantly reducing its exposure to commercial real estate to more acceptable levels. Total nonperforming loans as of September 30, 2022, December 31, 2021, and September 30, 2021 were $57.8 million, $68.6 million, and $59.4 million, respectively. Non-performing assets, including troubled debt restructurings (“TDRs”) and acquired foreclosed assets, as a percent of total assets were 0.24% at September 30, 2022, compared to 0.33% at December 31, 2021 and 0.33% at September 30, 2021.
Stockholders’ equity as of September 30, 2022 was $3.16 billion, book value per share was $24.87 and tangible book value per share was $13.51. Our ratio of common stockholders’ equity to total assets was 11.66% and the ratio of tangible common stockholders’ equity to tangible assets was 6.69% at September 30, 2022. The Company’s Tier 1 leverage ratio of 9.24%, as well as our other regulatory capital ratios, remain significantly above the “well capitalized” guidelines (see Table 12 in the Capital section of this Item). In January 2022, our Board of Directors authorized the 2022 Program, which replaced the 2019 Program and under which we may repurchase up to $175.0 million of its Class A common stock currently issued and outstanding. We repurchased approximately 1.9 million shares of our common stock under the 2022 Program during the third quarter of 2022.
Total loans were $15.61 billion at September 30, 2022, compared to $12.01 billion at December 31, 2021.The increase in total loans during these periods primarily reflects the acquisition of Spirit during the second quarter of 2022. Net loan growth has also been driven by increased activity throughout our geographic footprint.
While activity in our commercial pipeline slowed to $1.55 billion due to, in large part, the impact of the rapidly rising interest rates and our emphasis on maintaining prudent underwriting standards and pricing discipline, our unfunded commitments increased for the sixth consecutive quarter to $5.14 billion, and were up 15% from the prior quarter end. Our strategy of restructuring our loan portfolio over the past two years not only diversified the risk profile but also established capacity which should provide the foundation for additional loan and revenue growth, and which is evident in our loan pipeline and unfunded commitments. Our liquidity is solid, and our capital is strong.
In our discussion and analysis of our financial condition and results of operation in this Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” we provide certain financial information determined by methods other than in accordance with US GAAP. We believe the presentation of non-GAAP financial measures provides a meaningful basis for period-to-period and company-to-company comparisons, which we believe will assist investors and analysts in analyzing the adjusted financial measures of the Company and predicting future performance. See the GAAP Reconciliation of Non-GAAP Financial Measures section below for additional discussion and reconciliations of non-GAAP measures.
Simmons First National Corporation is a Mid-South based financial holding company that, as of September 30, 2022, has approximately $27.1 billion in consolidated assets and, through its subsidiaries, conducts financial operations in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas.
CRITICAL ACCOUNTING ESTIMATES
Overview
We follow accounting and reporting policies that conform, in all material respects, to US GAAP and to general practices within the financial services industry. The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
The accounting policies that we view as critical to us are those relating to estimates and judgments regarding (a) the determination of the adequacy of the allowance for credit losses, (b) acquisition accounting and valuation of loans, (c) the valuation of goodwill and the useful lives applied to intangible assets, (d) the valuation of stock-based compensation plans and (e) income taxes.
Allowance for Credit Losses
The allowance for credit losses is a reserve established through a provision for credit losses charged to expense, which represents management’s best estimate of lifetime expected losses based on reasonable and supportable forecasts, historical loss experience, and other qualitative considerations. The allowance, in the judgment of management, is necessary to reserve for expected credit losses and risks inherent in the loan portfolio. Our allowance for credit loss methodology includes reserve factors calculated to estimate current expected credit losses to amortized cost balances over the remaining contractual life of the portfolio, adjusted for prepayments, in accordance with ASC Topic 326-20, Financial Instruments - Credit Losses. Accordingly, the methodology is based on our reasonable and supportable economic forecasts, historical loss experience, and other qualitative adjustments. For further information see the section Allowance for Credit Losses below.
Our evaluation of the allowance for credit losses is inherently subjective as it requires material estimates. The actual amounts of credit losses realized in the near term could differ from the amounts estimated in arriving at the allowance for credit losses reported in the financial statements.
Acquisition Accounting, Loans
We account for our acquisitions under ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. The fair value for acquired loans at the time of acquisition is based on a variety of factors including discounted expected cash flows, adjusted for estimated prepayments and credit losses. In accordance with ASC 326, the fair value adjustment is recorded as a premium or discount to the unpaid principal balance of each acquired loan. Loans that have been identified as having experienced a more-than-insignificant deterioration in credit quality since origination are purchased credit deteriorated (“PCD”) loans. The net premium or discount on PCD loans is adjusted by our allowance for credit losses recorded at the time of acquisition. The remaining net premium or discount is accreted or amortized into interest income over the remaining life of the loan using a constant yield method. The net premium or discount on loans that are not classified as PCD (“non-PCD”), that includes credit and non-credit components, is accreted or amortized into interest income over the remaining life of the loan using a constant yield method. We then record the necessary allowance for credit losses on the non-PCD loans through provision for credit losses expense.
Goodwill and Intangible Assets
Goodwill represents the excess of the cost of an acquisition over the fair value of the net assets acquired. Other intangible assets represent purchased assets that also lack physical substance but can be separately distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset or liability. We perform an annual goodwill impairment test, and more than annually if circumstances warrant, in accordance with ASC Topic 350, Intangibles – Goodwill and Other, as amended by ASU 2011-08 – Testing Goodwill for Impairment and ASU 2017-04 - Intangibles – Goodwill and Other. ASC Topic 350 requires that goodwill and intangible assets that have indefinite lives be reviewed for impairment annually or more frequently if certain conditions occur. Our assessment depends on several assumptions which are dependent on market and economic conditions. Impairment losses on recorded goodwill, if any, will be recorded as operating expenses.
Stock-Based Compensation Plans
We have adopted various stock-based compensation plans. The plans provide for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock awards, restricted stock units and performance stock units. Pursuant to the plans, shares are reserved for future issuance by the Company upon exercise of stock options or awarding of restricted stock, restricted stock units or performance stock units granted to directors, officers and other key employees.
In accordance with ASC Topic 718, Compensation – Stock Compensation, the fair value of each option award is estimated on the date of grant using the Black-Scholes option-pricing model that uses various assumptions. This model requires the input of highly subjective assumptions, changes to which can materially affect the fair value estimate. For additional information, see Note 16, Stock-Based Compensation, in the accompanying Condensed Notes to Consolidated Financial Statements included elsewhere in this report.
Income Taxes
We are subject to the federal income tax laws of the United States, and the tax laws of the states and other jurisdictions where we conduct business. Due to the complexity of these laws, taxpayers and the taxing authorities may subject these laws to different interpretations. Management must make conclusions and estimates about the application of these innately intricate laws, related regulations, and case law. When preparing the Company’s income tax returns, management attempts to make reasonable interpretations of the tax laws. Taxing authorities have the ability to challenge management’s analysis of the tax law or any reinterpretation management makes in its ongoing assessment of facts and the developing case law. Management assesses the reasonableness of its effective tax rate quarterly based on its current estimate of net income and the applicable taxes expected for the full year. On a quarterly basis, management also reviews circumstances and developments in tax law affecting the reasonableness of deferred tax assets and liabilities and reserves for contingent tax liabilities.
NET INTEREST INCOME
Overview
Net interest income, our principal source of earnings, is the difference between the interest income generated by earning assets and the total interest cost of the deposits and borrowings obtained to fund those assets. Factors that determine the level of net interest income include the volume of earning assets and interest bearing liabilities, yields earned and rates paid, the level of non-performing loans and the amount of noninterest bearing liabilities supporting earning assets. Net interest income is analyzed in the discussion and tables below on a fully taxable equivalent basis. The adjustment to convert certain income to a fully taxable equivalent basis consists of dividing tax-exempt income by one minus the combined federal and state income tax rate of 26.135%.
Our practice is to limit exposure to interest rate movements by maintaining a significant portion of earning assets and interest bearing liabilities in short-term repricing. In the last several years, on average, approximately 43% of our loan portfolio and approximately 78% of our time deposits have repriced in one year or less. As of September 30, 2022, our interest rate sensitivity shows that approximately 41% of our loans and 85% of our time deposits will reprice in the next year.
Net Interest Income - Sequential Quarter Analysis
For the three month period ended September 30, 2022, net interest income on a fully taxable equivalent basis was $199.8 million, an increase of $8.6 million, or 4.5%, compared to the three months ended June 30, 2022. The increase in net interest income was primarily the result of a $25.9 million increase in fully tax equivalent interest income partially offset by a $17.3 million increase in interest expense.
The increase in interest income primarily resulted from a $23.9 million increase in interest income on loans, coupled with an increase of $3.1 million in interest income on investment securities. Regarding the increase in interest income on loans during the third quarter of 2022, the increase in loan volume resulted in an increase of $9.9 million, in addition to an increase of $14.0 million of interest income from a 32 basis point increase in loan yield. The loan yield for the third quarter of 2022 was 4.86% compared to 4.54% from the preceding sequential quarter. The additional loan volume was due to strong organic loan growth which was widespread across our geographic markets. The increase in both loan and investment yield was due to the rising rate environment and was also positively impacted by a significant decrease in the level of variable rate loans and securities at or below their interest rate floors during the quarter.
The $17.3 million increase in interest expense is mostly due to the increase in deposit account rates, as we continue to manage the challenging rising rate environment. Interest expense increased $15.0 million due to the increase in rate of 40 basis points on interest-bearing deposit accounts. Additionally, interest expense increased $1.7 million due to the increase in rate of 58 basis points on other borrowings.
Net Interest Income - Year-over-Year Analysis
For the nine month period ended September 30, 2022, net interest income on a fully taxable equivalent basis was $542.2 million, an increase of $90.1 million, or 19.9%, over the same period in 2021. The increase in net interest income was the result of a $101.1 million increase in fully tax equivalent interest income partially offset by an $11.0 million increase in interest expense.
The increase in interest income during the nine month period ended September 30, 2022 resulted from increases in interest income on loans and investments. The increase in interest income on loans of $61.3 million reflects an increase in loan volume of $74.0 million partially offset by a 14 basis point decline in loan yield that resulted in a $12.7 million decrease. The increase in our loan volume during the first nine months of 2022 was primarily due to the Spirit acquisition in the second quarter of 2022, along with the acquisition of Landmark and Triumph in the fourth quarter of 2021, as well as organic loan growth. Forgiveness of PPP loans partially offset the additional loan volume provided by these acquisitions. The decline in loan yield for the nine month period ended September 30, 2022 compared to the same period in 2021 is primarily due to an 8 basis point positive impact of PPP loan accretion on loan yield in 2021. The increase in interest income on investment securities of $29.9 million was due to our investment portfolio average balances which increased by $2.1 billion or 32.8%, as we re-invested excess liquidity in our investment security portfolio throughout 2021. Additionally, an aggregated increase of $6.9 million in interest income on investment securities was due to yield increases over the nine month period of 18 basis points and 5 basis points for our taxable and non-taxable investment security portfolios, respectively.
The $11.0 million increase in interest expense is mainly due to the increase in our deposit account rates. Interest expense increased $2.4 million due to the increase in deposit volume over the period and increased $6.5 million due to the increase in rate of 4 basis points on interest-bearing deposit accounts. Impacts to our balance sheet that affected interest expense during the nine
month period ended September 30, 2022, as compared to the same period ended September 30, 2021, include the Spirit, Landmark and Triumph acquisitions noted above, as well as a rising interest rate environment throughout 2022, as the market experiences a shift in consumer sentiment given the attractiveness of higher yielding time deposits in the current higher interest rate environment. We continually monitor and look for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment.
Net Interest Margin
Our net interest margin on a fully tax equivalent basis increased 10 basis points to 3.34% for the three month period ended September 30, 2022, when compared to 3.24% for the three months ended June 30, 2022. For the nine month period ended September 30, 2022, our net interest margin increased 21 basis points to 3.12% when compared to 2.91% for the same period in 2021.
The increase in the net interest margin during the three months ended September 30, 2022 compared to the three months ended June 30, 2022 was primarily due to the rising rate environment and driven by increases in our loan and investment rates. The increase in net interest margin on a year-over-year basis is primarily due to the overall increase in our earning assets average balances over the comparative periods which has improved interest income, coupled with the effective management of our interest bearing liabilities, as we continued our effort to improve the mix of deposits into lower cost deposits and manage rates effectively.
Net Interest Income Tables
Tables 1 and 2 reflect an analysis of net interest income on a fully taxable equivalent basis for the three months ended September 30, 2022 and June 30, 2022 and the nine months ended September 30, 2022 and 2021, respectively.
Table 1: Analysis of Net Interest Margin
(FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, | | June 30, | | September 30, | | September 30, |
(In thousands) | 2022 | | 2022 | | 2022 | | 2021 |
Interest income | $ | 230,618 | | | $ | 204,806 | | | $ | 597,151 | | | $ | 500,329 | |
FTE adjustment | 6,203 | | | 6,096 | | | 17,901 | | | 13,652 | |
Interest income – FTE | 236,821 | | | 210,902 | | | 615,052 | | | 513,981 | |
Interest expense | 37,033 | | | 19,707 | | | 72,861 | | | 61,878 | |
Net interest income – FTE | $ | 199,788 | | | $ | 191,195 | | | $ | 542,191 | | | $ | 452,103 | |
| | | | | | | |
Yield on earning assets – FTE | 3.96 | % | | 3.57 | % | | 3.54 | % | | 3.31 | % |
Cost of interest bearing liabilities | 0.85 | % | | 0.46 | % | | 0.57 | % | | 0.54 | % |
Net interest spread – FTE | 3.11 | % | | 3.11 | % | | 2.97 | % | | 2.77 | % |
Net interest margin – FTE | 3.34 | % | | 3.24 | % | | 3.12 | % | | 2.91 | % |
Table 2: Changes in Fully Taxable Equivalent Net Interest Margin
| | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
(In thousands) | September 30, 2022 compared to June 30, 2022 | | September 30, 2022 compared to September 30, 2021 |
Increase due to change in earning assets | $ | 6,054 | | | $ | 101,305 | |
Increase (decrease) due to change in earning asset yields | 19,865 | | | (234) | |
Decrease due to change in interest bearing liabilities | (101) | | | (1,900) | |
Decrease due to change in interest rates paid on interest bearing liabilities | (17,225) | | | (9,083) | |
Increase in net interest income | $ | 8,593 | | | $ | 90,088 | |
Table 3 shows, for each major category of earning assets and interest bearing liabilities, the average (computed on a daily basis) amount outstanding, the interest earned or expensed on such amount and the average rate earned or expensed for the three months ended September 30, 2022 and June 30, 2022 and the nine months ended September 30, 2022 and 2021, respectively. The table also shows the average rate earned on all earning assets, the average rate expensed on all interest bearing liabilities, the net interest spread and the net interest margin for the same periods. The analysis is presented on a fully taxable equivalent basis. Nonaccrual loans were included in average loans for the purpose of calculating the rate earned on total loans.
Table 3: Average Balance Sheets and Net Interest Income Analysis
(FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| September 30, 2022 | | June 30, 2022 |
| Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ |
(In thousands) | Balance | | Expense | | Rate (%) | | Balance | | Expense | | Rate (%) |
ASSETS | | | | | | | | | | | |
Earning assets: | | | | | | | | | | | |
Interest bearing balances due from banks and federal funds sold | $ | 327,841 | | | $ | 1,141 | | | 1.38 | | | $ | 777,098 | | | $ | 1,117 | | | 0.58 | |
Investment securities - taxable | 5,408,189 | | | 24,848 | | | 1.82 | | | 5,674,470 | | | 21,794 | | | 1.54 | |
Investment securities - non-taxable | 2,665,515 | | | 21,805 | | | 3.25 | | | 2,725,610 | | | 21,733 | | | 3.20 | |
Mortgage loans held for sale | 13,280 | | | 178 | | | 5.32 | | | 17,173 | | | 200 | | | 4.67 | |
Other loans held for sale | 9,439 | | | 998 | | | 41.95 | | | 22,114 | | | 2,063 | | | 37.42 | |
Loans - including fees | 15,320,833 | | | 187,851 | | | 4.86 | | | 14,478,183 | | | 163,995 | | | 4.54 | |
Total interest earning assets | 23,745,097 | | | 236,821 | | | 3.96 | | | 23,694,648 | | | 210,902 | | | 3.57 | |
Non-earning assets | 3,123,634 | | | | | | | 3,074,384 | | | | | |
Total assets | $ | 26,868,731 | | | | | | | $ | 26,769,032 | | | | | |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY |
| | | | | | | | | | | |
Liabilities: | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | |
Interest bearing transaction and savings deposits | $ | 12,264,655 | | | $ | 17,225 | | | 0.56 | | | $ | 12,807,502 | | | $ | 6,879 | | | 0.22 | |
Time deposits | 3,314,948 | | | 8,204 | | | 0.98 | | | 2,586,567 | | | 2,875 | | | 0.45 | |
Total interest bearing deposits | 15,579,603 | | | 25,429 | | | 0.65 | | | 15,394,069 | | | 9,754 | | | 0.25 | |
Federal funds purchased and securities sold under agreements to repurchase | 196,047 | | | 305 | | | 0.62 | | | 210,280 | | | 119 | | | 0.23 | |
Other borrowings | 1,123,797 | | | 6,048 | | | 2.14 | | | 1,241,501 | | | 4,844 | | | 1.56 | |
Subordinated debt and debentures | 411,018 | | | 5,251 | | | 5.07 | | | 418,327 | | | 4,990 | | | 4.78 | |
Total interest bearing liabilities | 17,310,465 | | | 37,033 | | | 0.85 | | | 17,264,177 | | | 19,707 | | | 0.46 | |
| | | | | | | | | | | |
Noninterest bearing liabilities: | | | | | | | | | | | |
Noninterest bearing deposits | 6,022,899 | | | | | | | 5,926,304 | | | | | |
Other liabilities | 243,296 | | | | | | | 216,848 | | | | | |
Total liabilities | 23,576,660 | | | | | | | 23,407,329 | | | | | |
Stockholders’ equity | 3,292,071 | | | | | | | 3,361,703 | | | | | |
Total liabilities and stockholders’ equity | $ | 26,868,731 | | | | | | | $ | 26,769,032 | | | | | |
Net interest spread – FTE | | | | | 3.11 | | | | | | | 3.11 | |
Net interest margin – FTE | | | $ | 199,788 | | | 3.34 | | | | | $ | 191,195 | | | 3.24 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended |
| September 30, 2022 | | September 30, 2021 |
| Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ |
(In thousands) | Balance | | Expense | | Rate (%) | | Balance | | Expense | | Rate (%) |
ASSETS | | | | | | | | | | | |
Earning assets: | | | | | | | | | | | |
Interest bearing balances due from banks and federal funds sold | $ | 939,411 | | | $ | 2,907 | | | 0.41 | | | $ | 2,676,911 | | | $ | 2,212 | | | 0.11 | |
Investment securities - taxable | 5,589,298 | | | 64,791 | | | 1.55 | | | 4,081,927 | | | 41,790 | | | 1.37 | |
Investment securities - non-taxable | 2,744,644 | | | 64,474 | | | 3.14 | | | 2,193,431 | | | 50,737 | | | 3.09 | |
Mortgage loans held for sale | 19,309 | | | 568 | | | 3.93 | | | 59,362 | | | 1,255 | | | 2.83 | |
Other loans held for sale | 10,552 | | | 3,061 | | | 38.78 | | | — | | | — | | | — | |
Loans - including fees | 13,910,831 | | | 479,251 | | | 4.61 | | | 11,772,077 | | | 417,987 | | | 4.75 | |
Total interest earning assets | 23,214,045 | | | 615,052 | | | 3.54 | | | 20,783,708 | | | 513,981 | | | 3.31 | |
Non-earning assets | 2,948,091 | | | | | | | 2,302,279 | | | | | |
Total assets | $ | 26,162,136 | | | | | | | $ | 23,085,987 | | | | | |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY |
| | | | | | | | | | | |
Liabilities: | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | |
Interest bearing transaction and savings deposits | $ | 12,385,888 | | | $ | 28,418 | | | 0.31 | | | $ | 10,377,609 | | | $ | 15,178 | | | 0.20 | |
Time deposits | 2,718,145 | | | 13,582 | | | 0.67 | | | 2,871,519 | | | 17,899 | | | 0.83 | |
Total interest bearing deposits | 15,104,033 | | | 42,000 | | | 0.37 | | | 13,249,128 | | | 33,077 | | | 0.33 | |
Federal funds purchased and securities sold under agreements to repurchase | 208,090 | | | 492 | | | 0.32 | | | 255,684 | | | 507 | | | 0.27 | |
Other borrowings | 1,233,534 | | | 15,671 | | | 1.70 | | | 1,339,970 | | | 14,592 | | | 1.46 | |
Subordinated debt and debentures | 404,609 | | | 14,698 | | | 4.86 | | | 383,078 | | | 13,702 | | | 4.78 | |
Total interest bearing liabilities | 16,950,266 | | | 72,861 | | | 0.57 | | | 15,227,860 | | | 61,878 | | | 0.54 | |
| | | | | | | | | | | |
Noninterest bearing liabilities: | | | | | | | | | | | |
Noninterest bearing deposits | 5,714,412 | | | | | | | 4,684,485 | | | | | |
Other liabilities | 222,715 | | | | | | | 165,694 | | | | | |
Total liabilities | 22,887,393 | | | | | | | 20,078,039 | | | | | |
Stockholders’ equity | 3,274,743 | | | | | | | 3,007,948 | | | | | |
Total liabilities and stockholders’ equity | $ | 26,162,136 | | | | | | | $ | 23,085,987 | | | | | |
Net interest spread – FTE | | | | | 2.97 | | | | | | | 2.77 | |
Net interest margin – FTE | | | $ | 542,191 | | | 3.12 | | | | | $ | 452,103 | | | 2.91 | |
Table 4 shows changes in interest income and interest expense resulting from changes in both volume and interest rates for the three months ended September 30, 2022 as compared to the three months ended June 30, 2022 and the nine months ended September 30, 2022 and 2021, respectively. The changes in interest rate and volume have been allocated to changes in average volume and changes in average rates in proportion to the relationship of absolute dollar amounts of the changes in rates and volume.
Table 4: Volume/Rate Analysis
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| September 30, 2022 compared to June 30, 2022 | | September 30, 2022 compared to September 30, 2021 |
(In thousands, on a fully taxable equivalent basis) | Volume | | Yield/ Rate | | Total | | Volume | | Yield/ Rate | | Total |
Increase (decrease) in: | | | | | | | | | | | |
Interest income: | | | | | | | | | | | |
Interest bearing balances due from banks and federal funds sold | $ | (911) | | | $ | 935 | | | $ | 24 | | | $ | (2,190) | | | $ | 2,885 | | | $ | 695 | |
Investment securities - taxable | (1,062) | | | 4,116 | | | 3,054 | | | 16,935 | | | 6,066 | | | 23,001 | |
Investment securities - non-taxable | (485) | | | 557 | | | 72 | | | 12,936 | | | 801 | | | 13,737 | |
Mortgage loans held for sale | (49) | | | 27 | | | (22) | | | (1,057) | | | 370 | | | (687) | |
Other loans held for sale | (1,310) | | | 245 | | | (1,065) | | | 680 | | | 2,381 | | | 3,061 | |
Loans - including fees | 9,871 | | | 13,985 | | | 23,856 | | | 74,001 | | | (12,737) | | | 61,264 | |
Total | 6,054 | | | 19,865 | | | 25,919 | | | 101,305 | | | (234) | | | 101,071 | |
| | | | | | | | | | | |
Interest expense: | | | | | | | | | | | |
Interest bearing transaction and savings accounts | (304) | | | 10,650 | | | 10,346 | | | 3,361 | | | 9,879 | | | 13,240 | |
Time deposits | 996 | | | 4,333 | | | 5,329 | | | (916) | | | (3,401) | | | (4,317) | |
Federal funds purchased and securities sold under agreements to repurchase | (9) | | | 195 | | | 186 | | | (103) | | | 88 | | | (15) | |
Other borrowings | (494) | | | 1,698 | | | 1,204 | | | (1,221) | | | 2,300 | | | 1,079 | |
Subordinated notes and debentures | (88) | | | 349 | | | 261 | | | 779 | | | 217 | | | 996 | |
Total | 101 | | | 17,225 | | | 17,326 | | | 1,900 | | | 9,083 | | | 10,983 | |
Increase (decrease) in net interest income | $ | 5,953 | | | $ | 2,640 | | | $ | 8,593 | | | $ | 99,405 | | | $ | (9,317) | | | $ | 90,088 | |
PROVISION FOR CREDIT LOSSES
The provision for credit losses represents management’s determination of the amount necessary to be charged against the current period’s earnings in order to maintain the allowance for credit losses at a level considered appropriate in relation to the estimated lifetime risk inherent in the loan portfolio. The level of provision to the allowance is based on management’s judgment, with consideration given to the composition, maturity and other qualitative characteristics of the portfolio, assessment of current economic conditions, reasonable and supportable forecasts, past due and non-performing loans and historical net credit loss experience. It is management’s practice to review the allowance on a monthly basis and, after considering the factors previously noted, to determine the level of provision made to the allowance.
The provision for credit losses for the three months ended September 30, 2022 was an expense of $103,000 as compared to an expense of $33.9 million for the three months ended June 30, 2022. For the nine months ended September 30, 2022, the Company’s provision for credit losses was $14.0 million as compared to a recapture of $31.4 million for the same period ended September 30, 2021.
During the three month period ended September 30, 2022, provision expense included the recapture of credit losses primarily driven by a reduction in qualitative factors for the restaurant, hospitality, student housing and office space industries due to the improvement from pandemic related stresses as well as improved credit quality metrics. This recapture was offset by the additional reserve for unfunded commitments related to an overall increase in unfunded commitments, primarily made up of
commercial construction loans, which receive a higher reserve allocation than other loans. The change for the three month period ended September 30, 2022 as compared to the preceding quarter is primarily due to the Spirit acquisition and the related Day 2 provision expense for the acquired loans and additional unfunded commitments added to the Company’s portfolio during the three month period ended June 30, 2022.
The provision for credit losses for the nine month period ended September 30, 2022 reflected the adjustments due to the Spirit Day 2 provision discussed above, offset by improved credit quality metrics and improved macroeconomic factors. The recapture of credit losses for the nine month period ended September 30, 2021 was driven by improved credit quality metrics and improved macroeconomic factors.
NONINTEREST INCOME
Noninterest income is principally derived from recurring fee income, which includes service charges, wealth management fees and debit and credit card fees. Noninterest income also includes income on the sale of mortgage loans, income from the increase in cash surrender values of bank owned life insurance and gains (losses) from sales of securities.
Total noninterest income was $43.0 million for the three month period ended September 30, 2022, an increase of approximately $2.8 million, or 7.1%, as compared to the three month period ended June 30, 2022, primarily driven by the incremental increases in service charges on deposit accounts and wealth management fees.
For the nine month period ended September 30, 2022, total noninterest income was $125.4 million, a decrease of approximately $19.8 million, or 13.6%, compared to the same period in 2021, primarily due to decreases in the gains on sale of securities, gains on sale of branches and mortgage lending income. During the first nine months of 2021, we sold approximately $342.6 million of investment securities resulting in a net gain of $15.8 million. Additionally, the Company recognized $5.3 million on the gain on sale of branches, which we exclude from adjusted earnings, during the first nine months of 2021, primarily related to the sale of Illinois branches. A decrease of $7.4 million in mortgage lending income for the nine month period ended September 30, 2022 was due to the higher interest rate environment and softening market conditions.
An increase of $3.3 million in service charges on deposit accounts and an increase of $2.6 million in debit and credit card fees partially offset the overall decrease in noninterest income during the first nine months of 2022 as a result of the additional customer base from the Landmark, Triumph and Spirit acquisitions and additional transactions due to the changes in customer spending habits, respectively.
Table 5 shows noninterest income for the three month period ended September 30, 2022 as compared to the three month period ended June 30, 2022 and the nine month periods ended September 30, 2022 and 2021, respectively.
Table 5: Noninterest Income
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| Sept. 30, | | June 30, | | Change | | Sept. 30, | | Sept. 30, | | Change |
(Dollars in thousands) | 2022 | | 2022 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Service charges on deposit accounts | $ | 12,560 | | | $ | 11,379 | | | $ | 1,181 | | | 10.4% | | $ | 34,635 | | | $ | 31,322 | | | $ | 3,313 | | | 10.6% |
Debit and credit card fees | 7,685 | | | 8,224 | | | (539) | | | (6.6) | | 23,358 | | | 20,785 | | | 2,573 | | | 12.4 |
Wealth management fees | 8,562 | | | 7,214 | | | 1,348 | | | 18.7 | | 23,744 | | | 23,130 | | | 614 | | | 2.7 |
Mortgage lending income | 2,593 | | | 2,240 | | | 353 | | | 15.8 | | 9,383 | | | 16,755 | | | (7,372) | | | (44.0) |
Bank owned life insurance income | 2,902 | | | 2,563 | | | 339 | | | 13.2 | | 8,171 | | | 6,134 | | | 2,037 | | | 33.2 |
Other service charges and fees | 2,085 | | | 1,871 | | | 214 | | | 11.4 | | 5,593 | | | 5,934 | | | (341) | | | (5.8) |
Gain (loss) on sale of securities, net | (22) | | | (150) | | | 128 | | | * | | (226) | | | 15,846 | | | (16,072) | | | * |
Gain on sale of branches | — | | | — | | | — | | | — | | — | | | 5,316 | | | (5,316) | | | * |
Other income | 6,658 | | | 6,837 | | | (179) | | | (2.6) | | 20,761 | | | 19,992 | | | 769 | | | 3.9 |
Total noninterest income | $ | 43,023 | | | $ | 40,178 | | | $ | 2,845 | | | 7.1% | | $ | 125,419 | | | $ | 145,214 | | | $ | (19,795) | | | (13.6)% |
Recurring fee income (total service charges, wealth management fees, debit and credit card fees) for the three month period ended September 30, 2022 was $30.9 million, an increase of $2.2 million as compared to the three month period ended June 30, 2022. Recurring fee income for the nine month period ended September 30, 2022, was $87.3 million, an increase of $6.2 million from the nine month period ended September 30, 2021. The increases in the periods presented are primarily the result of changes in total service charges and debit and credit card fees, previously discussed as well as the recent acquisitions.
NONINTEREST EXPENSE
Noninterest expense consists of salaries and employee benefits, occupancy, equipment, foreclosure losses and other expenses necessary for our operations. Management remains committed to controlling the level of noninterest expense through the continued use of expense control measures. We utilize an extensive profit planning and reporting system involving all subsidiaries. Based on a needs assessment of the business plan for the upcoming year, monthly and annual profit plans are developed, including manpower and capital expenditure budgets. These profit plans are subject to extensive initial reviews and monitored by management monthly. Variances from the plan are reviewed monthly and, when required, management takes corrective action intended to ensure financial goals are met. We also regularly monitor staffing levels at each subsidiary to ensure productivity and overhead are in line with existing workload requirements.
For the three month period ended September 30, 2022, noninterest expense was $138.9 million, a decrease of $17.9 million, or 11.4%, from the three month period ended June 30, 2022. Noninterest expense for the nine months ended September 30, 2022 was $424.2 million, an increase of $82.2 million, or 24.0%, from the same period in 2021.
Salaries and employee benefits expense decreased $2.2 million during the three month period ended September 30, 2022 as compared to the preceding sequential quarter and increased $31.5 million during the nine month period September 30, 2022 as compared to same period in 2021. The decrease for the three month period reflects incentive accrual adjustments, while the increase for the nine month period includes impacts from the Landmark, Triumph and Spirit acquisitions. In addition, the Bank has added associates in our lending, wealth and mortgage programs.
Merger related costs for the three and nine month periods ended September 30, 2022 as compared to the three months ended June 30, 2022 and nine months ended September 30, 2021, decreased by $17.7 million and increased by $20.1 million, respectively, and is primarily related to the timing of the Spirit acquisition which was completed during the three months ended June 30, 2022. See Note 2, Acquisitions, in the accompanying Notes to Consolidated Financial Statements for additional information related to this acquisition. Adjusted noninterest expense, which excludes branch right sizing and merger related costs, for the three and nine months ended September 30, 2022, decreased $1.0 million, or 0.8%, and increased $57.5 million, or 16.8%, respectively, as compared to the three months ended June 30, 2022 and nine months ended September 30, 2021.
Marketing expense decreased by $2.1 million during the three month period ended September 30, 2022 as compared to the three months ended June 30, 2022 and increased by $8.6 million during the nine month period ended September 30, 2022 as compared to the same period in 2021. The decrease during the three month period ended September 30, 2022 was primarily related to a nonrecurrent $1.6 million contribution to the Simmons First Foundation Conservation Fund during the three months ended June 30, 2022, reflecting a portion of paper statement fees collected as part of a promotion to encourage customers to enroll in eStatements. The increase during the nine month period ended September 30, 2022 includes the previously mentioned contribution related to paper statement fees, in addition to increased advertising and public relations expenses, including a multi-university corporate sponsorship program designed to support female student athletes and serve as a program for developing women leaders in the corporate world.
Table 6 below shows noninterest expense for the three month period ended September 30, 2022 as compared to the three month period ended June 30, 2022 and the nine month periods ended September 30, 2022 and 2021, respectively.
Table 6: Noninterest Expense
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| Sept. 30, | | June 30, | | Change | | Sept. 30, | | Sept. 30, | | Change |
(Dollars in thousands) | 2022 | | 2022 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Salaries and employee benefits | $ | 71,923 | | | $ | 74,135 | | | $ | (2,212) | | | (3.0)% | | $ | 213,964 | | | $ | 182,503 | | | $ | 31,461 | | | 17.2% |
Occupancy expense, net | 11,674 | | | 11,004 | | | 670 | | | 6.1 | | 32,701 | | | 27,764 | | | 4,937 | | | 17.8 |
Furniture and equipment expense | 5,394 | | | 5,104 | | | 290 | | | 5.7 | | 15,273 | | | 15,169 | | | 104 | | | 0.7 |
Other real estate and foreclosure expense | 168 | | | 142 | | | 26 | | | 18.3 | | 653 | | | 1,545 | | | (892) | | | (57.7) |
Deposit insurance | 3,278 | | | 2,812 | | | 466 | | | 16.6 | | 7,928 | | | 4,865 | | | 3,063 | | | 63.0 |
Merger related costs | 1,422 | | | 19,133 | | | (17,711) | | | * | | 22,441 | | | 2,320 | | | 20,121 | | | * |
Other operating expenses: | | | | | | | | | | | | | | | |
Professional services | 4,339 | | | 4,202 | | | 137 | | | 3.3 | | 13,987 | | | 14,207 | | | (220) | | | (1.6) |
Postage | 2,385 | | | 2,217 | | | 168 | | | 7.6 | | 6,728 | | | 6,277 | | | 451 | | | 7.2 |
Telephone | 1,668 | | | 1,695 | | | (27) | | | (1.6) | | 4,921 | | | 4,758 | | | 163 | | | 3.4 |
Debit and credit card | 3,149 | | | 3,037 | | | 112 | | | 3.7 | | 8,892 | | | 7,588 | | | 1,304 | | | 17.2 |
Marketing | 6,662 | | | 8,754 | | | (2,092) | | | (23.9) | | 21,556 | | | 12,912 | | | 8,644 | | | 67.0 |
Software and technology | 10,340 | | | 10,078 | | | 262 | | | 2.6 | | 30,565 | | | 30,242 | | | 323 | | | 1.1 |
Operating supplies | 441 | | | 713 | | | (272) | | | (38.2) | | 1,852 | | | 2,013 | | | (161) | | | (8.0) |
Amortization of intangibles | 4,225 | | | 4,096 | | | 129 | | | 3.2 | | 11,807 | | | 10,008 | | | 1,799 | | | 18.0 |
Branch right sizing | 1,170 | | | 292 | | | 878 | | | * | | 2,371 | | | (2,187) | | | 4,558 | | | * |
Other | 10,705 | | | 9,399 | | | 1,306 | | | 13.9 | | 28,534 | | | 22,008 | | | 6,526 | | | 29.6 |
Total noninterest expense | $ | 138,943 | | | $ | 156,813 | | | $ | (17,870) | | | (11.4)% | | $ | 424,173 | | | $ | 341,992 | | | $ | 82,181 | | | 24.0% |
* Not meaningful
INVESTMENTS AND SECURITIES
Our securities portfolio is the second largest component of earning assets and provides a significant source of revenue. Securities within the portfolio are classified as either HTM or AFS. Our philosophy regarding investments is conservative based on investment type and maturity. Investments in the portfolio primarily include U.S. Treasury securities, U.S. Government agencies, MBS and municipal securities. Our general policy is not to invest in derivative type investments or high-risk securities, except for collateralized MBS for which collection of principal and interest is not subordinated to significant superior rights held by others.
HTM and AFS investment securities were $3.8 billion and $3.9 billion, respectively, at September 30, 2022, compared to the HTM amount of $1.5 billion and AFS amount of $7.1 billion at December 31, 2021. We will continue to look for opportunities to maximize the value of the investment portfolio.
During our second quarter review of the Company’s balance sheet composition, liquidity and capital levels, along with our analysis of the macroeconomic factors influencing interest rates, we determined the need to reclassify certain securities from the AFS portfolio to the HTM portfolio. During the quarter ended June 30, 2022, the Company transferred, at fair value, $1.99 billion of securities from the AFS portfolio to the HTM portfolio. Previously, during the quarter ended September 30, 2021, the Company transferred, at fair value, $500.8 million of securities from AFS to HTM. The related remaining net unrealized losses of $148.3 million and net unrealized gains of $738,000, respectively, in accumulated other comprehensive income (loss) are being amortized over the remaining life of the securities. No gains or losses on these securities were recognized at the time of transfer.
Management has the ability and intent to hold the securities classified as HTM until they mature, at which time we expect to receive full value for the securities. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Furthermore, as of September 30, 2022, management also had the ability and intent to hold the securities classified as AFS for a period of time sufficient for a recovery of cost. The unrealized losses are largely due to increases in market interest rates over the yields available at the time the underlying securities were purchased. The fair value is expected to recover as the bonds approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality.
During the third quarter of 2021, the Company began utilizing interest rate swaps designated as fair value hedges to mitigate the effect of changing interest rates on the fair values of $1.0 billion of fixed rate callable municipal securities held in the AFS portfolio. These swap agreements involve the payment of fixed interest rates with a weighted average of 1.21% in exchange for variable interest rates based on federal funds rates and consist of a two year forward start date and maturity dates varying between 2028 and 2029.
Table 7: Maturity Distribution of Investment Securities
Table 7 reflects the amortized cost and estimated fair value of securities at September 30, 2022, by contractual maturity and the weighted average yields (for tax-exempt obligations on a fully taxable equivalent basis, assuming a 26.135% tax rate) of such securities and is presented due to the reclassification of certain securities during the quarter. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations, with or without call or prepayment penalties.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2022 |
| | | Over | | Over | | | | | | | | | | |
| | | 1 year | | 5 years | | | | | | Total |
| 1 year | | through | | through | | Over | | No fixed | | Amortized | | Par | | Fair |
(In thousands) | or less | | 5 years | | 10 years | | 10 years | | maturity | | Cost | | Value | | Value |
Held-to-Maturity | | | | | | | | | | | | | | | |
U.S. Government agencies | $ | — | | | $ | — | | | $ | 57,027 | | | $ | 390,373 | | | $ | — | | | $ | 447,400 | | | $ | 480,246 | | | $ | 349,529 | |
Mortgage-backed securities | — | | | — | | | — | | | — | | | 1,214,882 | | | 1,214,882 | | | 1,281,190 | | | 1,084,514 | |
State and political subdivisions | 4,519 | | | 6,545 | | | 16,404 | | | 1,837,842 | | | — | | | 1,865,310 | | | 1,877,163 | | | 1,324,283 | |
Other securities | — | | | 1,126 | | | 254,030 | | | 5,712 | | | — | | | 260,868 | | | 274,878 | | | 225,714 | |
Total | $ | 4,519 | | | $ | 7,671 | | | $ | 327,461 | | | $ | 2,233,927 | | | $ | 1,214,882 | | | $ | 3,788,460 | | | $ | 3,913,477 | | | $ | 2,984,040 | |
| | | | | | | | | | | | | | | |
Percentage of total | 0.1 | % | | 0.2 | % | | 8.6 | % | | 59.0 | % | | 32.1 | % | | 100.0 | % | | | | |
| | | | | | | | | | | | | | | |
Weighted average yield | 3.0 | % | | 3.4 | % | | 3.4 | % | | 2.5 | % | | 3.1 | % | | 2.7 | % | | | | |
| | | | | | | | | | | | | | | |
Available-for-Sale | | | | | | | | | | | | | | | |
U.S. Treasury | $ | — | | $ | 2,250 | | $ | — | | $ | — | | $ | — | | $ | 2,250 | | $ | 2,300 | | | $ | 2,191 | |
U.S. Government agencies | 22 | | 93,833 | | 50,687 | | 50,827 | | — | | 195,369 | | 193,309 | | | 188,060 | |
Mortgage-backed securities | — | | — | | — | | — | | 2,959,882 | | 2,959,882 | | 2,900,916 | | | 2,670,348 | |
State and political subdivisions | 3,143 | | 14,486 | | 19,883 | | 1,016,844 | | — | | 1,054,356 | | 1,109,749 | | | 822,509 | |
Other securities | — | | 73,624 | | 198,162 | | — | | 488 | | 272,274 | | 271,855 | | | 254,435 | |
Total | $ | 3,165 | | $ | 184,193 | | $ | 268,732 | | $ | 1,067,671 | | | $ | 2,960,370 | | | $ | 4,484,131 | | | $ | 4,478,129 | | | $ | 3,937,543 | |
| | | | | | | | | | | | | | | |
Percentage of total | 0.1 | % | | 4.1 | % | | 6.0 | % | | 23.8 | % | | 66.0 | % | | 100.0 | % | | | | |
| | | | | | | | | | | | | | | |
Weighted average yield | 2.2 | % | | 2.2 | % | | 3.7 | % | | 2.2 | % | | 1.8 | % | | 2.0 | % | | | | |
LOAN PORTFOLIO
Our loan portfolio averaged $13.91 billion and $11.77 billion during the first nine months of 2022 and 2021, respectively. As of September 30, 2022, total loans were $15.61 billion, an increase of $3.6 billion from December 31, 2021. The increase in the average loan balance during the first nine months of 2022 when compared to the same period in 2021 was due to the acquisitions of Spirit, Landmark and Triumph. See Note 2, Acquisitions, in the accompanying Notes to Consolidated Financial Statements for additional information related to these acquisitions. This period-to-period increase was partially offset by the decline in average PPP loan balance, which totaled $56.6 million for the nine months ended September 30, 2022 as compared to $675.8 million for the same period ended September 30, 2021. The most significant components of the loan portfolio were loans to businesses (commercial loans, commercial real estate loans and agricultural loans) and individuals (consumer loans, credit card loans and single-family residential real estate loans).
We seek to manage our credit risk by diversifying our loan portfolio, determining that borrowers have adequate sources of cash flow for loan repayment without liquidation of collateral, obtaining and monitoring collateral, providing an appropriate allowance for credit losses and regularly reviewing loans through the internal loan review process. The loan portfolio is diversified by borrower, purpose, industry and geographic region. We seek to use diversification within the loan portfolio to reduce credit risk, thereby minimizing the adverse impact on the portfolio, if weaknesses develop in either the economy or a particular segment of borrowers. Collateral requirements are based on credit assessments of borrowers and may be used to recover the debt in case of default. We use the allowance for credit losses as a method to value the loan portfolio at its estimated collectible amount. Loans are regularly reviewed to facilitate the identification and monitoring of deteriorating credits.
The balances of loans outstanding at the indicated dates are reflected in Table 8, according to type of loan.
Table 8: Loan Portfolio
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands) | 2022 | | 2021 |
Consumer: | | | |
Credit cards | $ | 192,559 | | | $ | 187,052 | |
Other consumer | 180,604 | | | 168,318 | |
Total consumer | 373,163 | | | 355,370 | |
Real estate: | | | |
Construction and development | 2,372,294 | | | 1,326,371 | |
Single family residential | 2,467,008 | | | 2,101,975 | |
Other commercial | 7,249,891 | | | 5,738,904 | |
Total real estate | 12,089,193 | | | 9,167,250 | |
Commercial: | | | |
Commercial | 2,525,218 | | | 1,992,043 | |
Agricultural | 263,539 | | | 168,717 | |
Total commercial | 2,788,757 | | | 2,160,760 | |
Other | 356,022 | | | 329,123 | |
Total loans before allowance for credit losses | $ | 15,607,135 | | | $ | 12,012,503 | |
Consumer loans consist of credit card loans and other consumer loans. Consumer loans were $373.2 million at September 30, 2022, or 2.4% of total loans, compared to $355.4 million, or 3.0% of total loans at December 31, 2021. The increase in consumer loans from December 31, 2021, to September 30, 2022, was primarily due to the combined acquired and organic growth in direct consumer loans.
Real estate loans consist of C&D loans, single-family residential loans and CRE loans. Real estate loans were $12.09 billion at September 30, 2022, or 77.5% of total loans, compared to $9.17 billion, or 76.3%, of total loans at December 31, 2021, an increase of $2.92 billion, or 31.9%. Our C&D loans increased by $1.05 billion, or 78.9%, single family residential loans increased by $365.0 million, or 17.4%, and CRE loans increased by $1.51 billion, or 26.3%. The increases were largely due to the Spirit acquisition noted above, coupled with strong organic loan growth, particularly in the third quarter of 2022. In the near term, we expect to continue to manage our C&D and CRE portfolio concentration by developing deeper relationships with our customers.
Commercial loans consist of non-real estate loans related to business and agricultural loans. Total commercial loans were $2.79 billion at September 30, 2022, or 17.9% of total loans, compared to $2.16 billion, or 18.0% of total loans at December 31, 2021, an increase of $628.0 million, or 29.1%, which was primarily due to the combined acquired and organic loan growth. Agricultural loans increased $94.8 million, or 56.2%, primarily due to seasonality of the portfolio, which normally peaks in the third quarter.
Other loans mainly consist of mortgage warehouse lending and municipal loans. Mortgage volume experienced a market driven decline during the first nine months of 2022 when compared to 2021, but was more than offset by the Spirit acquisition combined with organic growth, leading to an increase of $26.9 million in other loans.
Loan growth was widespread throughout our geographic markets and was generally broad-based by loan type and more than offset continued market-driven weakness in mortgage warehouse lending. We are seeing loan growth in our metro, community and corporate banking groups and continue to add new producers in these areas. Additionally, loan growth was weighted toward the latter half of the quarter as period-end loans exceeded average total loans of $15.32 billion for the third quarter of 2022. Our loan pipeline consisting of all loan opportunities was $1.55 billion at September 30, 2022 compared to $2.31 billion at December 31, 2021. Loans approved and ready to close at the end of the quarter totaled $551.8 million.
ASSET QUALITY
Non-performing loans are comprised of (a) nonaccrual loans, (b) loans that are contractually past due 90 days and (c) other loans for which terms have been restructured to provide a reduction or deferral of interest or principal, because of deterioration in the financial position of the borrower. Simmons Bank recognizes income principally on the accrual basis of accounting. When loans are classified as nonaccrual, generally, the accrued interest is charged off and no further interest is accrued. Loans, excluding credit card loans, are placed on a nonaccrual basis either: (1) when there are serious doubts regarding the collectability of principal or interest or (2) when payment of interest or principal is 90 days or more past due and either (i) not fully secured or (ii) not in the process of collection. If a loan is determined by management to be uncollectible, the portion of the loan determined to be uncollectible is then charged to the allowance for credit losses.
When credit card loans reach 90 days past due and there are attachable assets, the accounts are considered for litigation. Credit card loans are generally charged off when payment of interest or principal exceeds 150 days past due. The credit card recovery group pursues account holders until it is determined, on a case-by-case basis, to be uncollectible.
Total non-performing assets decreased $13.7 million from December 31, 2021 to September 30, 2022. Nonaccrual loans decreased by $10.7 million during the period and foreclosed assets held for sale and other real estate owned decreased by $2.4 million. The decrease in nonaccrual loans was primarily due to an improvement in economic conditions from pandemic related stresses.
Non-performing assets, including troubled debt restructurings (“TDRs”) and acquired foreclosed assets, as a percent of total assets were 0.24% at September 30, 2022, compared to 0.33% at December 31, 2021. From time to time, certain borrowers experience declines in income and cash flow. As a result, these borrowers seek to reduce contractual cash outlays, the most prominent being debt payments. In an effort to preserve our net interest margin and earning assets, we are open to working with existing customers in order to maximize the collectability of the debt.
When we restructure a loan for a borrower experiencing financial difficulty and grant a concession we would not otherwise consider, a “troubled debt restructuring” occurs and the loan is classified as a TDR. The Company grants various types of concessions, primarily interest rate reduction and/or payment modifications or extensions, with an occasional forgiveness of principal.
Once an obligation has been restructured due to such credit problems, it continues to be considered a TDR until paid in full; or, if an obligation yields a market interest rate and no longer has any concession regarding payment amount or amortization, then it is not considered a TDR at the beginning of the calendar year after the year in which the improvement takes place. Our TDR balance decreased to $4.9 million as of September 30, 2022, compared to $6.9 million as of December 31, 2021.
TDRs are individually evaluated for expected credit losses. We assess the exposure for each modification, using either the fair value of the underlying collateral or the present value of expected cash flows, and determine if a specific allowance for credit losses is needed.
We return TDRs to accrual status only if (1) all contractual amounts due can reasonably be expected to be repaid within a prudent period, and (2) repayment has been in accordance with the contract for a sustained period, typically at least six months.
We continue to maintain good asset quality compared to the industry and strong asset quality remains a primary focus of our strategy. The allowance for credit losses as a percent of total loans was 1.27% as of September 30, 2022. Non-performing loans equaled 0.37% of total loans. Non-performing assets were 0.23% of total assets, an 8 basis point decrease from December 31, 2021. The allowance for credit losses was 342% of non-performing loans. Our annualized net charge-offs to average total loans for the first nine months of 2022 was 0.07%. Annualized net credit card charge-offs to average total credit card loans were 1.41% for the first nine months of 2022, compared to 1.40% during the full year 2021, and 56 basis points better than the most recently published industry average charge-off ratio as reported by the Federal Reserve for all banks.
Table 9 presents information concerning non-performing assets, including nonaccrual loans at amortized cost and foreclosed assets held for sale.
Table 9: Non-performing Assets
| | | | | | | | | | | |
| September 30, | | December 31, |
(Dollars in thousands) | 2022 | | 2021 |
Nonaccrual loans (1) | $ | 57,534 | | | $ | 68,204 | |
Loans past due 90 days or more (principal or interest payments) | 242 | | | 349 | |
Total non-performing loans | 57,776 | | | 68,553 | |
Other non-performing assets: | | | |
Foreclosed assets held for sale and other real estate owned | 3,612 | | | 6,032 | |
Other non-performing assets | 1,146 | | | 1,667 | |
Total other non-performing assets | 4,758 | | | 7,699 | |
Total non-performing assets | $ | 62,534 | | | $ | 76,252 | |
| | | |
Performing TDRs | $ | 1,869 | | | $ | 4,289 | |
Allowance for credit losses to non-performing loans | 342 | % | | 300 | % |
Non-performing loans to total loans | 0.37 | % | | 0.57 | % |
Non-performing assets (including performing TDRs) to total assets | 0.24 | % | | 0.33 | % |
Non-performing assets to total assets | 0.23 | % | | 0.31 | % |
_______________________________________
(1)Includes nonaccrual TDRs of approximately $3,027,000 at September 30, 2022 and $2,650,000 at December 31, 2021.
The interest income on nonaccrual loans is not considered material for the three and nine month periods ended September 30, 2022 and 2021.
ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses is a reserve established through a provision for credit losses charged to expense which represents management’s best estimate of lifetime expected losses based on reasonable and supportable forecasts, historical loss experience, and other qualitative considerations.
Loans with similar risk characteristics such as loan type, collateral type, and internal risk ratings are aggregated into homogeneous segments for assessment. Reserve factors are based on estimated probability of default and loss given default for each segment. The estimates are determined based on economic forecasts over the reasonable and supportable forecast period based on projected performance of economic variables that have a statistical correlation with the historical loss experience of the segments. For contractual periods that extend beyond the one-year forecast period, the estimates revert to average historical loss experiences over a one-year period on a straight-line basis.
We also include qualitative adjustments to the allowance based on factors and considerations that have not otherwise been fully accounted for. Qualitative adjustments include, but are not limited to:
•Changes in asset quality - Adjustments related to trending credit quality metrics including delinquency, non-performing loans, charge-offs, and risk ratings that may not be fully accounted for in the reserve factor.
•Changes in the nature and volume of the portfolio - Adjustments related to current changes in the loan portfolio that are not fully represented or accounted for in the reserve factors.
•Changes in lending and loan monitoring policies and procedures - Adjustments related to current changes in lending and loan monitoring procedures as well as review of specific internal policy compliance metrics.
•Changes in the experience, ability, and depth of lending management and other relevant staff - Adjustments to measure increasing or decreasing credit risk related to lending and loan monitoring management.
•Changes in the value of underlying collateral of collateralized loans - Adjustments related to improving or deterioration of the value of underlying collateral that are not fully captured in the reserve factors.
•Changes in and the existence and effect of any concentrations of credit - Adjustments related to credit risk of specific industries that are not fully captured in the reserve factors.
•Changes in regional and local economic and business conditions and developments - Adjustments related to expected and current economic conditions at a regional or local-level that are not fully captured within our reasonable and supportable forecast.
•Data imprecision due to limited historical loss data - Adjustments related to limited historical loss data that is representative of the collective loan portfolio.
Loans that do not share similar risk characteristics are evaluated on an individual basis. These evaluations are typically performed on loans with a deteriorated internal risk rating or that are classified as a TDR. The allowance for credit loss is determined based on several methods including estimating the fair value of the underlying collateral or the present value of expected cash flows.
An analysis of the allowance for credit losses on loans is shown in Table 10.
Table 10: Allowance for Credit Losses
| | | | | | | | | | | |
(In thousands) | 2022 | | 2021 |
Balance, beginning of year | $ | 205,332 | | | $ | 238,050 | |
| | | |
Loans charged off: | | | |
Credit card | 2,827 | | | 2,759 | |
Other consumer | 1,438 | | | 1,577 | |
Real estate | 730 | | | 8,068 | |
Commercial | 8,880 | | | 2,099 | |
Total loans charged off | 13,875 | | | 14,503 | |
Recoveries of loans previously charged off: | | | |
Credit card | 773 | | | 801 | |
Other consumer | 967 | | | 1,136 | |
Real estate | 2,799 | | | 3,995 | |
Commercial | 1,898 | | | 2,930 | |
Total recoveries | 6,437 | | | 8,862 | |
Net loans charged off | 7,438 | | | 5,641 | |
Provision for credit losses | (5,405) | | | (29,901) | |
Acquisition adjustment for PCD loans | 5,100 | | | — | |
Balance, September 30, | $ | 197,589 | | | $ | 202,508 | |
| | | |
Loans charged off: | | | |
Credit card | | | 866 | |
Other consumer | | | 476 | |
Real estate | | | 2,623 | |
Commercial | | | 8,514 | |
Total loans charged off | | | 12,479 | |
Recoveries of loans previously charged off: | | | |
Credit card | | | 247 | |
Other consumer | | | 268 | |
Real estate | | | 915 | |
Commercial | | | 1,730 | |
Total recoveries | | | 3,160 | |
Net loans charged off | | | 9,319 | |
Provision for credit losses | | | (1,308) | |
Acquisition adjustment for PCD loans | | | 13,451 | |
Balance, end of year | | | $ | 205,332 | |
Provision for Credit Losses
The amount of provision added to or released from the allowance during the three and nine months ended September 30, 2022 and 2021, and for the year ended December 31, 2021, was based on management’s judgment, with consideration given to the composition of the portfolio, historical loan loss experience, assessment of current economic forecasts and conditions, past due and non-performing loans and net loss experience. It is management’s practice to review the allowance on a monthly basis, and after considering the factors previously noted, to determine the level of provision made to the allowance.
Allowance for Credit Losses Allocation
As of September 30, 2022, the allowance for credit losses reflected a decrease of approximately $7.7 million from December 31, 2021 while total loans increased by $3.59 billion over the same nine month period. The allocation in each category within the allowance generally reflects the overall changes in the loan portfolio mix.
The decrease in the allowance for credit losses during the first nine months of 2022 was primarily due to improved credit quality metrics and improved macroeconomic factors, coupled with the planned exit of several large oil and gas relationships during the year. Additionally, there was a reduction of pandemic-era qualitative factors that were established based on unidentifiable risks with borrowers in at-risk industries. The decrease was partially offset due to the Spirit acquisition, which provided $2.29 billion in total loans after purchase accounting discounts. Our allowance for credit losses at September 30, 2022 was considered appropriate given the current economic environment and other related factors.
The following table sets forth the sum of the amounts of the allowance for credit losses attributable to individual loans within each category, or loan categories in general. The table also reflects the percentage of loans in each category to the total loan portfolio for each of the periods indicated. The allowance for credit losses by loan category is determined by i) our estimated reserve factors by category including applicable qualitative adjustments and ii) any specific allowance allocations that are identified on individually evaluated loans. The amounts shown are not necessarily indicative of the actual future losses that may occur within individual categories.
Table 11: Allocation of Allowance for Credit Losses
| | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
(Dollars in thousands) | Allowance Amount | | % of loans (1) | | Allowance Amount | | % of loans (1) |
Credit cards | $ | 7,075 | | | 1.2 | % | | $ | 3,987 | | | 1.6 | % |
Other consumer | 3,360 | | | 1.2 | % | | 2,676 | | | 1.4 | % |
Real estate | 151,090 | | | 77.5 | % | | 179,270 | | | 76.3 | % |
Commercial | 32,108 | | | 17.8 | % | | 17,458 | | | 18.0 | % |
Other | 3,956 | | | 2.3 | % | | 1,941 | | | 2.7 | % |
Total | $ | 197,589 | | | 100.0 | % | | $ | 205,332 | | | 100.0 | % |
| | | | | | | |
Allowance for credit losses to period-end loans | 1.27 | % | | | | 1.71 | % | | |
_______________________________________
(1)Percentage of loans in each category to total loans.
DEPOSITS
Deposits are our primary source of funding for earning assets and are primarily developed through our network of 230 financial centers as of September 30, 2022. We offer a variety of products designed to attract and retain customers with a continuing focus on developing core deposits. Our core deposits consist of all deposits excluding time deposits of $250,000 or more and brokered deposits. As of September 30, 2022, core deposits comprised 86.1% of our total deposits.
We continually monitor the funding requirements along with competitive interest rates in the markets we serve. Because of our community banking philosophy, our executives in the local markets, with oversight by the Chief Deposit Officer, Asset Liability Committee and the Bank’s Treasury Department, establish the interest rates offered on both core and non-core deposits. This approach ensures that the interest rates being paid are competitively priced for each particular deposit product and structured to meet the funding requirements. We believe we are paying a competitive rate when compared with pricing in those markets.
We manage our interest expense through deposit pricing. We believe that additional funds can be attracted and deposit growth can be accelerated through deposit pricing if we experience increased loan demand or other liquidity needs. We can also utilize brokered deposits as an additional source of funding to meet liquidity needs. We are continually monitoring and looking for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment.
Our total deposits as of September 30, 2022, were $22.15 billion, an increase of $2.78 billion from December 31, 2021, primarily driven by the acquisition of Spirit, which contributed $2.72 billion, net of fair value adjustments. Noninterest bearing transaction
accounts, interest bearing transaction accounts and savings accounts totaled $18.32 billion at September 30, 2022, compared to $16.91 billion at December 31, 2021, an increase of $1.41 billion. Total time deposits increased $1.37 billion to $3.83 billion at September 30, 2022, from $2.45 billion at December 31, 2021. We had $1.82 billion and $466.0 million of brokered deposits at September 30, 2022, and December 31, 2021, respectively. These category increases were primarily related to the Spirit acquisition. We are managing our balance sheet and our net interest margin by continuing to eliminate several high-cost deposits related to public funds and brokered deposits as well as hone our product offerings to give customers flexibility of choice while maintaining the ability to adjust interest rates timely in the current rate environment.
OTHER BORROWINGS AND SUBORDINATED NOTES AND DEBENTURES
Our total debt was $1.33 billion and $1.72 billion at September 30, 2022 and December 31, 2021, respectively. The outstanding balance for September 30, 2022 includes $934.1 million in FHLB short-term advances; $366.0 million in subordinated notes and unamortized debt issuance costs; and $30.6 million of other long-term debt.
All of the FHLB short-term advances outstanding at the end of the third quarter 2022 are FOTO advances which are a low cost, fixed-rate source of funding in return for granting to FHLB the flexibility to choose a termination date earlier than the maturity date. We continually analyze the possibility of the FHLB exercising the options along with the market expected rate outcome.
In March 2018, we issued $330 million in aggregate principal amount of 5.00% Fixed-to-Floating Rate Subordinated Notes (“Notes”) at a public offering price equal to 100% of the aggregate principal amount of the Notes. The Company incurred $3.6 million in debt issuance costs related to the offering. The Notes will mature on April 1, 2028 and are subordinated in right of payment to the payment of our other existing and future senior indebtedness, including all our general creditors. The Notes are obligations of the Company only and are not obligations of, and are not guaranteed by, any of its subsidiaries.
The Company assumed Fixed-to-Floating Rate Subordinated Notes in an aggregate principal amount, net of premium adjustments, of $37.4 million in connection with the Spirit acquisition in April 2022. The Spirit Notes will mature on July 31, 2030, and initially bear interest at a fixed annual rate of 6.00%, payable quarterly, in arrears, to, but excluding, July 31, 2025. From and including July 31, 2025, to, but excluding, the maturity date or earlier redemption date, the interest rate will reset quarterly to an interest rate per annum equal to a benchmark rate, which is expected to be the then-current three-month Secured Overnight Financing Rate, as published by the Federal Reserve Bank of New York (provided, that in the event the benchmark rate is less than zero, the benchmark rate will be deemed to be zero) plus 592 basis points, payable quarterly, in arrears.
During the third quarter of 2022, the Company redeemed the five issuances of trust preferred securities which had an outstanding aggregate principal amount of $56.2 million. The Company recorded a loss of $365,000 related to the early retirement of debt, which represented the unamortized purchase discounts associated with the previously acquired trust preferred securities.
CAPITAL
Overview
At September 30, 2022, total capital was $3.16 billion. Capital represents shareholder ownership in the Company – the book value of assets in excess of liabilities. At September 30, 2022, our common equity to asset ratio was 11.66% compared to 13.14% at year-end 2021.
Capital Stock
On February 27, 2009, at a special meeting, our shareholders approved an amendment to the Articles of Incorporation to establish 40,040,000 authorized shares of preferred stock, $0.01 par value. The aggregate liquidation preference of all shares of preferred stock cannot exceed $80,000,000.
On October 29, 2019, we filed Amended and Restated Articles of Incorporation (“October Amended Articles”) with the Arkansas Secretary of State. The October Amended Articles classified and designated Series D Preferred Stock, Par Value $0.01 Per Share, out of our authorized preferred stock. On November 30, 2021, the Company redeemed all of the Series D Preferred Stock, including accrued and unpaid dividends.
On April 27, 2022, shareholders of the Company approved an increase in the number of authorized shares of its Class A common stock from 175,000,000 to 350,000,000.
Stock Repurchase Program
Effective July 23, 2021, our Board of Directors approved an amendment to the Company’s stock repurchase program originally approved in October 2019 (“2019 Program”) that increased the amount of our common stock that could be repurchased under the 2019 Program from a maximum of $180 million to a maximum of $276.5 million and extended the term of the 2019 Program from October 31, 2021, to October 31, 2022.
During January 2022, the Company substantially exhausted the remaining capacity under the 2019 Program. As a result, in January 2022, the Company’s Board of Directors authorized a new stock repurchase program (the “2022 Program”) under which the Company may repurchase up to $175.0 million of its Class A common stock currently issued and outstanding. The 2022 Program will terminate on January 31, 2024 (unless terminated sooner).
During the three month period ended September 30, 2022, the Company repurchased 1,883,713 shares at an average price of $23.91 per share under the 2022 Program. During the nine month period ended September 30, 2022, the Company repurchased 513,725 shares at an average price of $31.25 per share under the 2019 Program and 3,919,037 shares at an average price of $24.26 per share under the 2022 Program, respectively. The 2022 Program repurchases were all completed during the second and third quarters of 2022. During the three and nine month periods ended September 30, 2021, the Company repurchased 1,806,205 shares at an average price of $28.48 per share and 1,937,121 shares at an average price of $28.14 per share, respectively, under the 2019 Program.
Under the 2022 Program, which replaced the 2019 Program, the Company may repurchase shares of its common stock through open market and privately negotiated transactions or otherwise. The timing, pricing, and amount of any repurchases under the 2022 Program will be determined by the Company’s management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of the Company’s common stock, corporate considerations, the Company’s working capital and investment requirements, general market and economic conditions, and legal requirements. The 2022 Program does not obligate the Company to repurchase any common stock and may be modified, discontinued, or suspended at any time without prior notice. The Company anticipates funding for this 2022 Program to come from available sources of liquidity, including cash on hand and future cash flow.
Cash Dividends
We declared cash dividends on our common stock of $0.57 per share for the first nine months of 2022 compared to $0.54 per share for the first nine months of 2021, an increase of $0.03, or 6%. The timing and amount of future dividends are at the discretion of our Board of Directors and will depend upon our consolidated earnings, financial condition, liquidity and capital requirements, the amount of cash dividends paid to us by our subsidiaries, applicable government regulations and policies and other factors considered relevant by our Board of Directors. Our Board of Directors anticipates that we will continue to pay quarterly dividends in amounts determined based on the factors discussed above. However, there can be no assurance that we will continue to pay dividends on our common stock at the current levels or at all.
Parent Company Liquidity
The primary liquidity needs of the Parent Company are the payment of dividends to shareholders, the funding of debt obligations and cash needs for acquisitions. The primary sources for meeting these liquidity needs are the current cash on hand at the parent company and the future dividends received from Simmons Bank. Payment of dividends by Simmons Bank is subject to various regulatory limitations. See the Liquidity and Market Risk Management discussions of Item 3 – Quantitative and Qualitative Disclosures About Market Risk of this Quarterly Report on Form 10Q for additional information regarding the parent company’s liquidity. The redemption of our trust preferred securities during the third quarter of 2022 did not have a meaningful impact on the Parent Company’s liquidity. We continually assess our capital and liquidity needs and the best way to meet them, including, without limitation, through capital raising in the market via stock or debt offerings.
Risk Based Capital
The Company and Simmons Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. Our capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. The Company and Simmons Bank must hold a capital conservation buffer composed of
common equity Tier 1 capital above its minimum risk-based capital requirements. Failure to meet this capital conservation buffer would result in additional limits on dividends, other distributions and discretionary bonuses.
Quantitative measures established by regulation to ensure capital adequacy require us to maintain minimum amounts and ratios (set forth in the table below) of total, Tier 1 and common equity Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier 1 capital (as defined) to average assets (as defined). Management believes that, as of September 30, 2022, we meet all capital adequacy requirements to which we are subject. As of the most recent notification from regulatory agencies, Simmons Bank was well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Company and Simmons Bank must maintain minimum total risk-based, Tier 1 risk-based, common equity Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the institution’s categories.
Our risk-based capital ratios at September 30, 2022 and December 31, 2021 are presented in Table 12 below:
Table 12: Risk-Based Capital | | | | | | | | | | | |
| September 30, | | December 31, |
(Dollars in thousands) | 2022 | | 2021 |
Tier 1 capital: | | | |
Stockholders’ equity | $ | 3,157,151 | | | $ | 3,248,841 | |
CECL transition provision | 92,619 | | | 114,458 | |
Goodwill and other intangible assets | (1,416,453) | | | (1,226,686) | |
Unrealized loss (gain) on available-for-sale securities, net of income taxes | 567,730 | | | 10,545 | |
Total Tier 1 capital | 2,401,047 | | | 2,147,158 | |
Tier 2 capital: | | | |
Trust preferred securities and subordinated debt | 365,951 | | | 384,131 | |
Qualifying allowance for credit losses and reserve for unfunded commitments | 116,257 | | | 71,853 | |
Total Tier 2 capital | 482,208 | | | 455,984 | |
Total risk-based capital | $ | 2,883,255 | | | $ | 2,603,142 | |
| | | |
Risk weighted assets | $ | 20,470,918 | | | $ | 15,538,967 | |
| | | |
Assets for leverage ratio | $ | 25,986,938 | | | $ | 23,647,901 | |
| | | |
Ratios at end of period: | | | |
Common equity Tier 1 ratio (CET1) | 11.73 | % | | 13.82 | % |
Tier 1 leverage ratio | 9.24 | % | | 9.08 | % |
Tier 1 risk-based capital ratio | 11.73 | % | | 13.82 | % |
Total risk-based capital ratio | 14.08 | % | | 16.75 | % |
Minimum guidelines: | | | |
Common equity Tier 1 ratio (CET1) | 4.50 | % | | 4.50 | % |
Tier 1 leverage ratio | 4.00 | % | | 4.00 | % |
Tier 1 risk-based capital ratio | 6.00 | % | | 6.00 | % |
Total risk-based capital ratio | 8.00 | % | | 8.00 | % |
_______________________________________
Regulatory Capital
In December 2018, the Federal Reserve, Office of the Comptroller of the Currency and Federal Deposit Insurance Corporation (“FDIC”) (collectively, the “agencies”) issued a final rule revising regulatory capital rules in anticipation of the adoption of ASU 2016-13 that provided an option to phase in over a three year period on a straight line basis the day-one impact of the adoption on earnings and Tier 1 capital (the “CECL Transition Provision”).
In March 2020 and in response to the COVID-19 pandemic, the agencies issued a new regulatory capital rule revising the CECL Transition Provision to delay the estimated impact on regulatory capital stemming from the implementation of ASU 2016-13. The rule provides banking organizations that implement CECL before the end of 2020 the option to delay for two years an estimate of
CECL’s effect on regulatory capital, followed by a three-year transition period (the “2020 CECL Transition Provision”). The Company elected to apply the 2020 CECL Transition Provision.
The Basel III Capital Rules define the components of capital and address other issues affecting the numerator in banking institutions’ regulatory capital ratios. The rules also address risk weights and other issues affecting the denominator in banking institutions’ regulatory capital ratios and replace the existing risk-weighting approach with a more risk-sensitive approach. The Basel III Capital Rules established risk-weighting categories depending on the nature of the assets, generally ranging from 0% for U.S. government and agency securities, to 600% for certain equity exposures.
The final rules included a new common equity Tier 1 capital to risk-weighted assets ratio of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets. The rules also raised the minimum ratio of Tier 1 capital to risk-weighted assets to 6.0% and require a minimum leverage ratio of 4.0%.
Prior to December 31, 2017, Tier 1 capital included common equity Tier 1 capital and certain additional Tier 1 items as provided under the Basel III Capital Rules. The Tier 1 capital for the Company consisted of common equity Tier 1 capital and trust preferred securities. The Basel III Capital Rules include certain provisions that require trust preferred securities to be phased out of qualifying Tier 1 capital when assets surpass $15 billion. As of December 31, 2017, the Company exceeded $15 billion in total assets and the grandfather provisions applicable to its trust preferred securities no longer apply and trust preferred securities were no longer included as Tier 1 capital. All of the Company’s trust preferred securities were redeemed during the quarter ended September 30, 2022. Qualifying subordinated debt of $366.0 million is included as Tier 2 and total capital as of September 30, 2022.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
See the Recently Issued Accounting Standards section in Note 1, Preparation of Interim Financial Statements, in the accompanying Condensed Notes to Consolidated Financial Statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on the Company’s ongoing financial position and results of operation.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this quarterly report may not be based on historical facts and should be considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by reference to a future period(s) or by the use of forward-looking terminology, such as “anticipate,” “believe,” “budget,” “contemplate,” “continue,” “estimate,” “expect,” “foresee,” “intend,” “indicate,” “target,” “plan,” positions,” “prospects,” “project,” “predict,” or “potential,” by future conditional verbs such as “could,” “may,” “might,” “should,” “will,” or “would,” or by variations of such words or by similar expressions. These forward-looking statements include, without limitation, those relating to the Company’s future growth, completed acquisitions, revenue, expenses, assets, asset quality, profitability, earnings, accretion, dividends, customer service, lending capacity and lending activity, investment in digital channels, critical accounting policies and estimates, net interest margin, noninterest revenue, market conditions related to and the impact of the Company’s stock repurchase program, consumer behavior and liquidity, the adequacy of the allowance for credit losses, the impacts of the COVID-19 pandemic and the ability of the Company to manage the impacts of the COVID-19 pandemic, income tax deductions, credit quality, the level of credit losses from lending commitments, net interest revenue, interest rate sensitivity, repricing of loans and time deposits, loan loss experience, liquidity, the Company’s expectations regarding actions by the FHLB including with respect to the FHLB’s option to terminate FOTO advances, capital resources, market risk, plans for investments in securities, effect of pending and future litigation, including the results of the overdraft fee litigation against the Company that is described in this quarterly report, staffing initiatives, acquisition strategy and activity, legal and regulatory limitations and compliance and competition.
These forward-looking statements involve risks and uncertainties, and may not be realized due to a variety of factors, including, without limitation: changes in the Company’s operating, acquisition, or expansion strategy; the effects of future economic conditions (including unemployment levels and slowdowns in economic growth), governmental monetary and fiscal policies, including policies of the Federal Reserve, as well as legislative and regulatory changes, including in response to the COVID-19 pandemic; the impacts of the COVID-19 pandemic on the Company’s operations and performance; the ultimate effect of measures the Company takes or has taken in response to the COVID-19 pandemic; the pace of recovery when the COVID-19 pandemic subsides and the heightened impact it has on many of the risks described herein; changes in real estate values; changes in interest rates; inflation; changes in the level and composition of deposits, loan demand, and the values of loan collateral, securities and interest sensitive assets and liabilities; changes in the securities markets generally or the price of the Company’s common stock specifically; developments in information technology affecting the financial industry; cyber threats, attacks or events; reliance on third parties for the provision of key services; further changes in accounting principles relating to loan loss recognition; uncertainty and disruption associated with the discontinued use of the London Inter-Bank Offered Rate; the costs of evaluating possible acquisitions and the risks inherent in integrating acquisitions; possible adverse rulings, judgements, settlements, and other outcomes of pending or future litigation; market disruptions, including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflict between Russia and Ukraine) or other major events, or the prospect of these events; the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in our market area and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the internet; the failure of assumptions underlying the establishment of reserves for possible credit losses, fair value for loans, other real estate owned, and other cautionary statements set forth elsewhere in this report. Please also refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of this quarterly report and the Company’s annual report on Form 10-K for the year ended December 31, 2021, and related disclosures in other filings, which have been filed with the SEC and are available on the SEC’s website at www.sec.gov. Many of these factors are beyond our ability to predict or control, and actual results could differ materially from those in the forward-looking statements due to these factors and others. In addition, as a result of these and other factors, our past financial performance should not be relied upon as an indication of future performance.
We believe the assumptions and expectations that underlie or are reflected in our forward-looking statements are reasonable, based on information available to us on the date hereof. However, given the described uncertainties and risks, we cannot guarantee our future performance or results of operations or whether our future performance will differ materially from the performance reflected in or implied by our forward-looking statements, and you should not place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date hereof, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, and all written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this section.
GAAP RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
The tables below present computations of adjusted earnings (net income excluding certain items {gain on sale of branches, loss from early retirement of TruPS, gain on sale of intellectual property, merger related costs, net branch right sizing costs, and the Day 2 CECL Provision}) (non-GAAP), and adjusted diluted earnings per share (non-GAAP) as well as a computation of tangible book value per share (non-GAAP), tangible common equity to tangible assets (non-GAAP), adjusted other income (non-GAAP) and adjusted noninterest expense (non-GAAP). Adjusted items are included in financial results presented in accordance with generally accepted accounting principles (US GAAP).
We believe the exclusion of these certain items in expressing earnings and certain other financial measures, including “adjusted earnings,” provides a meaningful basis for period-to-period and company-to-company comparisons, which management believes will assist investors and analysts in analyzing the adjusted financial measures of the Company and predicting future performance. These non-GAAP financial measures are also used by management to assess the performance of the Company’s business because management does not consider these certain items to be relevant to ongoing financial performance. Management and the Board of Directors utilize “adjusted earnings” (non-GAAP) for the following purposes:
• Preparation of the Company’s operating budgets
• Monthly financial performance reporting
• Monthly “flash” reporting of consolidated results (management only)
• Investor presentations of Company performance
We believe the presentation “adjusted earnings” on a diluted per share basis (non-GAAP) provides a meaningful basis for period-to-period and company-to-company comparisons, which management believes will assist investors and analysts in analyzing the adjusted financial measures of the Company and predicting future performance. These non-GAAP financial measures are also used by management to assess the performance of the Company’s business, because management does not consider these certain items to be relevant to ongoing financial performance on a per share basis. Management and the Board of Directors utilize “adjusted diluted earnings per share” (non-GAAP) for the following purposes:
• Calculation of annual performance-based incentives for certain executives
• Calculation of long-term performance-based incentives for certain executives
• Investor presentations of Company performance
We have $1.442 billion and $1.252 billion total goodwill and other intangible assets for the periods ended September 30, 2022 and December 31, 2021, respectively. Because our acquisition strategy has resulted in a high level of intangible assets, management believes useful calculations include tangible book value per share (non-GAAP) and tangible common equity to tangible assets (non-GAAP).
We believe that presenting these non-GAAP financial measures will permit investors and analysts to assess the performance of the Company on the same basis as that is applied by management and the Board of Directors.
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and are not audited. To mitigate these limitations, we have procedures in place to identify and approve each item that qualifies as adjusted to ensure that the Company’s “adjusted” results are properly reflected for period-to-period comparisons. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP. In particular, a measure of earnings that excludes certain items does not represent the amount that effectively accrues directly to stockholders (i.e., certain items are included in earnings and stockholders’ equity). Additionally, similarly titled non-GAAP financial measures used by other companies may not be computed in the same or similar fashion.
See Table 13 below for the reconciliation of non-GAAP financial measures, which exclude certain items for the periods presented.
Table 13: Reconciliation of Adjusted Earnings (non-GAAP)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| September 30, | | June 30, | | September 30, | | September 30, |
(In thousands, except per share data) | 2022 | | 2022 | | 2022 | | 2021 |
Net income available to common stockholders | $ | 80,603 | | | $ | 27,454 | | | $ | 173,152 | | | $ | 222,879 | |
Certain items: | | | | | | | |
Gain on sale of branches | — | | | — | | | — | | | (5,316) | |
Loss from early retirement of TruPS | 365 | | | — | | | 365 | | | — | |
Gain on sale of intellectual property | (750) | | | — | | | (750) | | | — | |
Merger related costs | 1,422 | | | 19,133 | | | 22,441 | | | 2,320 | |
Branch right sizing (net) | 1,235 | | | 380 | | | 2,524 | | | (2,554) | |
Day 2 CECL Provision | — | | | 33,779 | | | 33,779 | | | — | |
Tax effect (1) | (594) | | | (13,928) | | | (15,253) | | | 1,451 | |
Certain items, net of tax | 1,678 | | | 39,364 | | | 43,106 | | | (4,099) | |
Adjusted earnings (non-GAAP) | $ | 82,281 | | | $ | 66,818 | | | $ | 216,258 | | | $ | 218,780 | |
| | | | | | | |
Diluted earnings per share(2) | $ | 0.63 | | | $ | 0.21 | | | $ | 1.40 | | | $ | 2.05 | |
Certain items: | | | | | | | |
Gain on sale of branches | — | | | — | | | — | | | (0.05) | |
Loss from early retirement of TruPS | — | | | — | | | — | | | — | |
Gain on sale of intellectual property | (0.01) | | | — | | | (0.01) | | | — | |
Merger related costs | 0.01 | | | 0.15 | | | 0.18 | | | 0.02 | |
Branch right sizing (net) | 0.01 | | | — | | | 0.02 | | | (0.02) | |
Day 2 CECL Provision | — | | | 0.27 | | | 0.28 | | | — | |
Tax effect (1) | — | | | (0.11) | | | (0.12) | | | 0.01 | |
Certain items, net of tax | 0.01 | | | 0.31 | | | 0.35 | | | (0.04) | |
Adjusted diluted earnings per share (non-GAAP) | $ | 0.64 | | | $ | 0.52 | | | $ | 1.75 | | | $ | 2.01 | |
_______________________________________
(1)Effective tax rate of 26.135%.
(2)See Note 17, Earnings Per Share, for number of shares used to determine EPS.
See Table 14 below for the reconciliation of adjusted other income and adjusted noninterest expense for the periods presented.
Table 14: Reconciliation of Adjusted Other Income and Adjusted Noninterest Expense (non-GAAP)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| September 30, | | June 30, | | September 30, | | September 30, |
(In thousands) | 2022 | | 2022 | | 2022 | | 2021 |
Other income | $ | 6,658 | | | $ | 6,837 | | | $ | 20,761 | | | $ | 25,308 | |
Certain items: | | | | | | | |
Gain on sale of branches | — | | | — | | | — | | | (5,316) | |
Loss from early retirement of TruPS | 365 | | | — | | | 365 | | | — | |
Gain on sale of intellectual property | (750) | | | — | | | (750) | | | — | |
Branch right sizing | 65 | | | 88 | | | 153 | | | (367) | |
Total certain items | (320) | | | 88 | | | (232) | | | (5,683) | |
Adjusted other income (non-GAAP) | $ | 6,338 | | | $ | 6,925 | | | $ | 20,529 | | | $ | 19,625 | |
| | | | | | | |
Noninterest expense | $ | 138,943 | | | $ | 156,813 | | | $ | 424,173 | | | $ | 341,992 | |
Certain items: | | | | | | | |
Merger related costs | (1,422) | | | (19,133) | | | (22,441) | | | (2,320) | |
Branch right sizing | (1,170) | | | (292) | | | (2,371) | | | 2,187 | |
Total certain items | (2,592) | | | (19,425) | | | (24,812) | | | (133) | |
Adjusted noninterest expense (non-GAAP) | $ | 136,351 | | | $ | 137,388 | | | $ | 399,361 | | | $ | 341,859 | |
See Table 15 below for the reconciliation of tangible book value per common share.
Table 15: Reconciliation of Tangible Book Value per Common Share (non-GAAP)
| | | | | | | | | | | |
| September 30, | | December 31, |
(In thousands, except per share data) | 2022 | | 2021 |
Total common stockholders’ equity | $ | 3,157,151 | | | $ | 3,248,841 | |
Intangible assets: | | | |
Goodwill | (1,309,000) | | | (1,146,007) | |
Other intangible assets | (133,059) | | | (106,235) | |
Total intangibles | (1,442,059) | | | (1,252,242) | |
Tangible common stockholders’ equity | $ | 1,715,092 | | | $ | 1,996,599 | |
Shares of common stock outstanding | 126,943,467 | | | 112,715,444 | |
| | | |
Book value per common share | $ | 24.87 | | | $ | 28.82 | |
| | | |
Tangible book value per common share (non-GAAP) | $ | 13.51 | | | $ | 17.71 | |
See Table 16 below for the calculation of tangible common equity and the reconciliation of tangible common equity to tangible assets.
Table 16: Reconciliation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets (non-GAAP)
| | | | | | | | | | | |
| September 30, | | December 31, |
(Dollars in thousands) | 2022 | | 2021 |
Total common stockholders’ equity | $ | 3,157,151 | | | $ | 3,248,841 | |
Intangible assets: | | | |
Goodwill | (1,309,000) | | | (1,146,007) | |
Other intangible assets | (133,059) | | | (106,235) | |
Total intangibles | (1,442,059) | | | (1,252,242) | |
Tangible common stockholders’ equity | $ | 1,715,092 | | | $ | 1,996,599 | |
| | | |
Total assets | $ | 27,076,074 | | | $ | 24,724,759 | |
Intangible assets: | | | |
Goodwill | (1,309,000) | | | (1,146,007) | |
Other intangible assets | (133,059) | | | (106,235) | |
Total intangibles | (1,442,059) | | | (1,252,242) | |
Tangible assets | $ | 25,634,015 | | | $ | 23,472,517 | |
| | | |
Ratio of common equity to assets | 11.66 | % | | 13.14 | % |
Ratio of tangible common equity to tangible assets (non-GAAP) | 6.69 | % | | 8.51 | % |