SIMMONS FIRST NATIONAL CORP - Quarter Report: 2023 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the quarterly period ended March 31, 2023
OR
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the transition period from _____ to _____
Commission File Number 000-06253
SIMMONS FIRST NATIONAL CORPORATION (Exact name of registrant as specified in its charter)
| Arkansas | 71-0407808 | ||||
| (State or other jurisdiction of | (I.R.S. Employer | ||||
| incorporation or organization) | Identification No.) | ||||
| 501 Main Street | 71601 | ||||
| Pine Bluff | (Zip Code) | ||||
| Arkansas | |||||
| (Address of principal executive offices) | |||||
(870) 541-1000
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Common stock, par value $0.01 per share | SFNC | The Nasdaq Global Select Market | ||||||||||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | ||||||||||||
| Smaller reporting company | ☐ | Emerging Growth company | ☐ | ||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act.). ☐ Yes ☒ No
The number of shares outstanding of the Registrant’s Common Stock as of May 3, 2023, was 127,327,408.
Simmons First National Corporation
Quarterly Report on Form 10-Q
March 31, 2023
Table of Contents
| Page | ||||||||
| Item 3. | Defaults Upon Senior Securities | * | ||||||
| Item 4. | Mine Safety Disclosures | * | ||||||
| Item 5. | Other Information | * | ||||||
___________________
* No reportable information under this item.
Part I: Financial Information
Item 1. Financial Statements (Unaudited)
Simmons First National Corporation
Consolidated Balance Sheets
March 31, 2023 and December 31, 2022
| March 31, | December 31, | ||||||||||
| (In thousands, except share data) | 2023 | 2022 | |||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| Cash and noninterest bearing balances due from banks | $ | 199,316 | $ | 200,616 | |||||||
| Interest bearing balances due from banks and federal funds sold | 325,135 | 481,506 | |||||||||
| Cash and cash equivalents | 524,451 | 682,122 | |||||||||
| Interest bearing balances due from banks - time | 795 | 795 | |||||||||
| Investment securities: | |||||||||||
Held-to-maturity, net of allowance for credit losses of $1,888 and $1,388 at March 31, 2023 and December 31, 2022, respectively | 3,765,483 | 3,759,706 | |||||||||
Available-for-sale, net of allowance for credit losses of $5,800 at March 31, 2023 (amortized cost of $4,186,431 and $4,331,413 at March 31, 2023 and December 31, 2022, respectively) | 3,755,956 | 3,852,854 | |||||||||
| Total investments | 7,521,439 | 7,612,560 | |||||||||
| Mortgage loans held for sale | 4,244 | 3,486 | |||||||||
| Loans | 16,555,098 | 16,142,124 | |||||||||
| Allowance for credit losses on loans | (206,557) | (196,955) | |||||||||
| Net loans | 16,348,541 | 15,945,169 | |||||||||
| Premises and equipment | 564,497 | 548,741 | |||||||||
| Foreclosed assets and other real estate owned | 2,721 | 2,887 | |||||||||
| Interest receivable | 98,775 | 102,892 | |||||||||
| Bank owned life insurance | 493,191 | 491,340 | |||||||||
| Goodwill | 1,320,799 | 1,319,598 | |||||||||
| Other intangible assets | 124,854 | 128,951 | |||||||||
| Other assets | 579,139 | 622,520 | |||||||||
| Total assets | $ | 27,583,446 | $ | 27,461,061 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Deposits: | |||||||||||
| Noninterest bearing transaction accounts | $ | 5,489,434 | $ | 6,016,651 | |||||||
| Interest bearing transaction accounts and savings deposits | 11,283,584 | 11,762,885 | |||||||||
| Time deposits | 5,678,757 | 4,768,558 | |||||||||
| Total deposits | 22,451,775 | 22,548,094 | |||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 142,862 | 160,403 | |||||||||
| Other borrowings | 1,023,826 | 859,296 | |||||||||
| Subordinated notes and debentures | 366,027 | 365,989 | |||||||||
| Accrued interest and other liabilities | 259,055 | 257,917 | |||||||||
| Total liabilities | 24,243,545 | 24,191,699 | |||||||||
| Stockholders’ equity: | |||||||||||
Common stock, Class A, $0.01 par value; 350,000,000 shares authorized at March 31, 2023 and December 31, 2022; 127,282,192 and 127,046,654 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively | 1,273 | 1,270 | |||||||||
| Surplus | 2,533,589 | 2,530,066 | |||||||||
| Undivided profits | 1,275,720 | 1,255,586 | |||||||||
| Accumulated other comprehensive loss | (470,681) | (517,560) | |||||||||
| Total stockholders’ equity | 3,339,901 | 3,269,362 | |||||||||
| Total liabilities and stockholders’ equity | $ | 27,583,446 | $ | 27,461,061 | |||||||
See Condensed Notes to Consolidated Financial Statements.
3
Simmons First National Corporation
Consolidated Statements of Income
Three Months Ended March 31, 2023 and 2022
| Three Months Ended March 31, | |||||||||||
| (In thousands, except per share data) | 2023 | 2022 | |||||||||
| (Unaudited) | |||||||||||
| INTEREST INCOME | |||||||||||
| Loans, including fees | $ | 227,498 | $ | 127,176 | |||||||
| Interest bearing balances due from banks and federal funds sold | 2,783 | 649 | |||||||||
| Investment securities | 48,774 | 33,712 | |||||||||
| Mortgage loans held for sale | 82 | 190 | |||||||||
| TOTAL INTEREST INCOME | 279,137 | 161,727 | |||||||||
| INTEREST EXPENSE | |||||||||||
| Deposits | 87,528 | 6,817 | |||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 323 | 68 | |||||||||
| Other borrowings | 8,848 | 4,779 | |||||||||
| Subordinated notes and debentures | 4,603 | 4,457 | |||||||||
| TOTAL INTEREST EXPENSE | 101,302 | 16,121 | |||||||||
| NET INTEREST INCOME | 177,835 | 145,606 | |||||||||
| Provision for credit losses | 24,216 | (19,914) | |||||||||
| NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 153,619 | 165,520 | |||||||||
| NONINTEREST INCOME | |||||||||||
| Service charges on deposit accounts | 12,437 | 10,696 | |||||||||
| Debit and credit card fees | 7,952 | 7,449 | |||||||||
| Wealth management fees | 7,365 | 7,968 | |||||||||
| Mortgage lending income | 1,570 | 4,550 | |||||||||
| Bank owned life insurance income | 2,973 | 2,706 | |||||||||
| Other service charges and fees | 2,282 | 1,637 | |||||||||
| Loss on sale of securities, net | — | (54) | |||||||||
| Other income | 11,256 | 7,266 | |||||||||
| TOTAL NONINTEREST INCOME | 45,835 | 42,218 | |||||||||
| NONINTEREST EXPENSE | |||||||||||
| Salaries and employee benefits | 77,038 | 67,906 | |||||||||
| Occupancy expense, net | 11,578 | 10,023 | |||||||||
| Furniture and equipment expense | 5,051 | 4,775 | |||||||||
| Other real estate and foreclosure expense | 186 | 343 | |||||||||
| Deposit insurance | 4,893 | 1,838 | |||||||||
| Merger related costs | 1,396 | 1,886 | |||||||||
| Other operating expenses | 43,086 | 41,646 | |||||||||
| TOTAL NONINTEREST EXPENSE | 143,228 | 128,417 | |||||||||
| INCOME BEFORE INCOME TAXES | 56,226 | 79,321 | |||||||||
| Provision for income taxes | 10,637 | 14,226 | |||||||||
| NET INCOME | $ | 45,589 | $ | 65,095 | |||||||
| BASIC EARNINGS PER SHARE | $ | 0.36 | $ | 0.58 | |||||||
| DILUTED EARNINGS PER SHARE | $ | 0.36 | $ | 0.58 | |||||||
See Condensed Notes to Consolidated Financial Statements.
4
Simmons First National Corporation
Consolidated Statements of Comprehensive Income (Loss)
Three Months Ended March 31, 2023 and 2022
| Three Months Ended March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| (Unaudited) | |||||||||||
| NET INCOME | $ | 45,589 | $ | 65,095 | |||||||
| OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||
| Unrealized holding gains (losses) arising during the period on available-for-sale securities | 69,963 | (465,708) | |||||||||
| Less: Reclassification adjustment for realized losses included in net income | — | (54) | |||||||||
| Less: Realized gains (losses) on available-for-sale securities interest rate hedges | 13,545 | (37,199) | |||||||||
| Less: Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity | (7,048) | (84) | |||||||||
| Other comprehensive income (loss), before tax effect | 63,466 | (428,371) | |||||||||
| Less: Tax effect of other comprehensive income (loss) | 16,587 | (111,955) | |||||||||
| TOTAL OTHER COMPREHENSIVE INCOME (LOSS) | 46,879 | (316,416) | |||||||||
| COMPREHENSIVE INCOME (LOSS) | $ | 92,468 | $ | (251,321) | |||||||
See Condensed Notes to Consolidated Financial Statements.
5
Simmons First National Corporation
Consolidated Statements of Cash Flows
Three Months Ended March 31, 2023 and 2022
| (In thousands) | March 31, 2023 | March 31, 2022 | |||||||||
| (Unaudited) | |||||||||||
| OPERATING ACTIVITIES | |||||||||||
| Net income | $ | 45,589 | $ | 65,095 | |||||||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||||||
| Depreciation and amortization | 12,012 | 11,637 | |||||||||
| Provision for credit losses | 24,216 | (19,914) | |||||||||
| Loss on sale of investments | — | 54 | |||||||||
| Net amortization (accretion) of investment securities and assets | 2,245 | (13,176) | |||||||||
| Net amortization on borrowings | 38 | 111 | |||||||||
| Stock-based compensation expense | 4,861 | 3,941 | |||||||||
| Loss (gain) on sale of foreclosed assets and other real estate owned | 8 | (235) | |||||||||
| Gain on sale of mortgage loans held for sale | (1,423) | (2,931) | |||||||||
| Deferred income taxes | (179) | 9,107 | |||||||||
| Income from bank owned life insurance | (3,334) | (2,706) | |||||||||
| Originations of mortgage loans held for sale | (50,269) | (189,361) | |||||||||
| Proceeds from sale of mortgage loans held for sale | 50,934 | 210,442 | |||||||||
| Changes in assets and liabilities: | |||||||||||
| Interest receivable | 4,117 | 3,633 | |||||||||
| Other assets | 22,581 | (19,178) | |||||||||
| Accrued interest and other liabilities | (2,621) | (5,045) | |||||||||
| Income taxes payable | (10,028) | 9,051 | |||||||||
| Net cash provided by operating activities | 98,747 | 60,525 | |||||||||
| INVESTING ACTIVITIES | |||||||||||
| Net change in loans | (412,077) | (22,060) | |||||||||
| Proceeds from sale of loans | 237 | 1,237 | |||||||||
| Net change in due from banks - time | — | 25 | |||||||||
| Purchases of premises and equipment, net | (10,490) | (7,156) | |||||||||
| Proceeds from sale of foreclosed assets and other real estate owned | 289 | 1,623 | |||||||||
| Proceeds from maturities of available-for-sale securities | 155,361 | 194,961 | |||||||||
| Purchases of available-for-sale securities | (745) | (162,359) | |||||||||
| Proceeds from maturities of held-to-maturity securities | 16,979 | 17,491 | |||||||||
| Purchases of held-to-maturity securities | (31,704) | (44,638) | |||||||||
| Proceeds from bank owned life insurance death benefits | 1,483 | — | |||||||||
| Net cash used in investing activities | (280,667) | (20,876) | |||||||||
| FINANCING ACTIVITIES | |||||||||||
| Net change in deposits | (95,950) | 25,874 | |||||||||
| Dividends paid on common stock | (25,455) | (21,375) | |||||||||
| Net change in other borrowed funds | 164,530 | (730) | |||||||||
| Net change in federal funds purchased and securities sold under agreements to repurchase | (17,541) | 11,425 | |||||||||
| Net shares issued (cancelled) under stock compensation plans | (2,168) | (3,575) | |||||||||
| Shares issued under employee stock purchase plan | 833 | 1,151 | |||||||||
| Repurchases of common stock | — | (16,055) | |||||||||
| Net cash provided by (used in) financing activities | 24,249 | (3,285) | |||||||||
| (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (157,671) | 36,364 | |||||||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 682,122 | 1,650,653 | |||||||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 524,451 | $ | 1,687,017 | |||||||
See Condensed Notes to Consolidated Financial Statements.
6
Simmons First National Corporation
Consolidated Statements of Stockholders’ Equity
Three Months Ended March 31, 2023 and 2022
| (In thousands, except share data) | Common Stock | Surplus | Accumulated Other Comprehensive (Loss) Income | Undivided Profits | Total | |||||||||||||||||||||||||||
| Three Months Ended March 31, 2023 | ||||||||||||||||||||||||||||||||
| Balance, December 31, 2022 | $ | 1,270 | $ | 2,530,066 | $ | (517,560) | $ | 1,255,586 | $ | 3,269,362 | ||||||||||||||||||||||
| Comprehensive income | — | — | 46,879 | 45,589 | 92,468 | |||||||||||||||||||||||||||
Stock issued for employee stock purchase plan – 42,510 shares | — | 833 | — | — | 833 | |||||||||||||||||||||||||||
Stock-based compensation plans, net – 193,028 shares | 3 | 2,690 | — | — | 2,693 | |||||||||||||||||||||||||||
Dividends on common stock – $0.20 per share | — | — | — | (25,455) | (25,455) | |||||||||||||||||||||||||||
| Balance, March 31, 2023 (Unaudited) | $ | 1,273 | $ | 2,533,589 | $ | (470,681) | $ | 1,275,720 | $ | 3,339,901 | ||||||||||||||||||||||
| Three Months Ended March 31, 2022 | ||||||||||||||||||||||||||||||||
| Balance, December 31, 2021 | $ | 1,127 | $ | 2,164,989 | $ | (10,545) | $ | 1,093,270 | $ | 3,248,841 | ||||||||||||||||||||||
| Comprehensive (loss) income | — | — | (316,416) | 65,095 | (251,321) | |||||||||||||||||||||||||||
Stock issued for employee stock purchase plan – 59,475 shares | 1 | 1,150 | — | — | 1,151 | |||||||||||||||||||||||||||
Stock-based compensation plans, net – 244,361 shares | 2 | 364 | — | — | 366 | |||||||||||||||||||||||||||
Stock repurchases – 513,725 shares | (5) | (16,050) | — | — | (16,055) | |||||||||||||||||||||||||||
Dividends on common stock – $0.19 per share | — | — | — | (21,375) | (21,375) | |||||||||||||||||||||||||||
| Balance, March 31, 2022 (Unaudited) | $ | 1,125 | $ | 2,150,453 | $ | (326,961) | $ | 1,136,990 | $ | 2,961,607 | ||||||||||||||||||||||
See Condensed Notes to Consolidated Financial Statements.
7
SIMMONS FIRST NATIONAL CORPORATION
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
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 231 financial centers as of March 31, 2023, 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, 2022, 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, 2022, which was filed with the SEC on February 27, 2023.
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.
8
Recently Adopted Accounting Standards
Investment-Income Taxes - In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2023-02, Investments-Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (“ASU 2023-02”), that introduced the option to apply the proportional amortization method to account for investments made primarily for the purpose of receiving income tax credits and other income tax benefits when certain requirements are met. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the income statement as a component of income tax expense (benefit). ASU 2023-02 is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 31, 2023, with early adoption permitted. The Company elected to early adopt ASU 2023-02 and apply the proportional amortization method for all income tax credits during the first quarter 2023 by utilizing the modified retrospective method. The adoption of ASU 2023-02 did not have a material impact on the Company’s results of operations, financial position or disclosures.
Credit Losses on Financial Instruments - In March 2022, the FASB issued ASU No. 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 was 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 adopted ASU 2022-02 effective January 1, 2023 on a prospective basis. As a result, comparative disclosures to prior periods will not be available until such time as both periods disclosed are subject to the new guidance. The adoption of ASU 2022-02 did not have a material impact on the Company’s results of operations or financial position. See Note 5, Loans and Allowance for Credit Losses, for additional information.
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 was 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 adoption of 2022-01 did not have a material impact on the Company’s results of operations, financial position or disclosures.
Reference Rate Reform – In March 2020, the FASB issued 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 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. Effective January 1, 2022, the ICE Benchmark Administration Limited, the administrator of the LIBOR, ceased the publication of one-week and two-month USD LIBOR and will cease the publications of the remaining tenors of USD LIBOR (one, three, six and 12-month) immediately after June 30, 2023.
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’s policy, as of January 1, 2022, is not
9
to enter into any new LIBOR-based credit agreements and not extend, renew, or modify 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 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.
In December 2022, the FASB issued ASU No. 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”). ASU 2022-06 defers the sunset date of Topic 848 from December 31, 2022 to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848.
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 was 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 2021-05 did not have a material impact on the Company’s results of operations, financial position or disclosures.
In the first quarter of 2023, the Company refined the current expected credit losses calculation process by improving systems, models, processes, methodology, and assumptions used within the calculation. After multiple parallel runs during the first quarter 2023 with the former process, it was determined that the changes did not and are not expected to result in material differences of results.
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, 2022. 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 $3.11 billion in assets, including approximately $2.29 billion in loans (inclusive of loan discounts), and approximately $2.72 billion in deposits.
Goodwill of $174.1 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.
10
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) | 7,382 | (9,623) | ||||||||||||||
| Premises and equipment | 84,135 | (19,074) | 65,061 | ||||||||||||||
| 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 | (3,411) | 54,992 | ||||||||||||||
| Total assets acquired | $ | 3,200,312 | $ | (93,724) | $ | 3,106,588 | |||||||||||
| Liabilities Assumed | |||||||||||||||||
| Deposits: | |||||||||||||||||
| Noninterest bearing transaction accounts | $ | 825,228 | $ | (534) | $ | 824,694 | |||||||||||
| 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 | 547 | 2,718,647 | ||||||||||||||
| Other borrowings | 37,547 | 503 | 38,050 | ||||||||||||||
| Subordinated debentures | 36,491 | 879 | 37,370 | ||||||||||||||
| Accrued interest and other liabilities | 23,667 | (3,311) | 20,356 | ||||||||||||||
| Total liabilities assumed | 2,815,805 | (1,382) | 2,814,423 | ||||||||||||||
| Equity | 384,507 | (384,507) | — | ||||||||||||||
| Total equity assumed | 384,507 | (384,507) | — | ||||||||||||||
| Total liabilities and equity assumed | $ | 3,200,312 | $ | (385,889) | $ | 2,814,423 | |||||||||||
| Net assets acquired | 292,165 | ||||||||||||||||
| Purchase price | 466,311 | ||||||||||||||||
| Goodwill | $ | 174,146 | |||||||||||||||
During 2023, the Company finalized its analysis of the loans acquired along with other acquired assets and assumed liabilities related to the Spirit acquisition.
The Company’s operating results include the operating results of the acquired assets and assumed liabilities of Spirit subsequent to the acquisition date.
Summary of Unaudited Pro forma Information
The unaudited pro forma information below for the years ended December 31, 2022 and 2021 gives effect to the Spirit acquisition as if the acquisition had occurred on January 1, 2021. Pro forma earnings for the year ended December 31, 2022 were adjusted to exclude $18.7 million of acquisition-related costs, net of tax, incurred by the Company during 2022. The pro forma financial information is not necessarily indicative of the results of operations if the acquisition had been effective as of this date.
| (In thousands, except per share data) | 2022 | 2021 | |||||||||
Revenue(1) | $ | 912,631 | $ | 927,061 | |||||||
| Net income | $ | 264,522 | $ | 307,752 | |||||||
| Diluted earnings per share | $ | 2.04 | $ | 2.40 | |||||||
_________________________
(1) Net interest income plus non-interest income.
11
As previously discussed, the Company’s acquisition of Spirit was completed on April 8, 2022, at which time Spirit was fully integrated into the Company’s operations. As a result, it is impracticable for the Company to provide certain post-closing information, such as revenue and earnings, as it relates to the Spirit acquisition.
The following is a description of the methods used to determine the fair values of significant assets and liabilities presented in the acquisition above.
Cash and 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.
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.
12
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. As of March 31, 2023, the related remaining combined net unrealized losses of $141.0 million 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 | |||||||||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||
| U.S. Government agencies | $ | 451,052 | $ | — | $ | 451,052 | $ | — | $ | (92,267) | $ | 358,785 | |||||||||||||||||||||||
| Mortgage-backed securities | 1,201,418 | — | 1,201,418 | 27 | (103,863) | 1,097,582 | |||||||||||||||||||||||||||||
State and political subdivisions | 1,860,332 | (362) | 1,859,970 | 189 | (393,539) | 1,466,620 | |||||||||||||||||||||||||||||
| Other securities | 254,569 | (1,526) | 253,043 | — | (27,054) | 225,989 | |||||||||||||||||||||||||||||
| Total HTM | $ | 3,767,371 | $ | (1,888) | $ | 3,765,483 | $ | 216 | $ | (616,723) | $ | 3,148,976 | |||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||||||||
| U.S. Government agencies | $ | 448,012 | $ | — | $ | 448,012 | $ | — | $ | (102,558) | $ | 345,454 | |||||||||||||||||||||||
| Mortgage-backed securities | 1,190,781 | — | 1,190,781 | 227 | (118,960) | 1,072,048 | |||||||||||||||||||||||||||||
State and political subdivisions | 1,861,102 | (110) | 1,860,992 | 56 | (446,198) | 1,414,850 | |||||||||||||||||||||||||||||
| Other securities | 261,199 | (1,278) | 259,921 | — | (29,040) | 230,881 | |||||||||||||||||||||||||||||
| Total HTM | $ | 3,761,094 | $ | (1,388) | $ | 3,759,706 | $ | 283 | $ | (696,756) | $ | 3,063,233 | |||||||||||||||||||||||
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 March 31, 2023, HTM MBS consists of $146.5 million and $1.05 billion of commercial MBS and residential MBS, respectively. As of December 31, 2022, HTM MBS consists of $149.2 million and $1.04 billion of commercial MBS and residential MBS, respectively.
13
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 | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||
| U.S. Treasury | $ | 2,264 | $ | — | $ | — | $ | (44) | $ | 2,220 | |||||||||||||||||||
| U.S. Government agencies | 188,141 | — | 73 | (6,371) | 181,843 | ||||||||||||||||||||||||
| Mortgage-backed securities | 2,664,735 | — | 37 | (231,242) | 2,433,530 | ||||||||||||||||||||||||
| State and political subdivisions | 1,060,198 | — | 272 | (164,574) | 895,896 | ||||||||||||||||||||||||
| Other securities | 271,093 | (5,800) | — | (22,826) | 242,467 | ||||||||||||||||||||||||
| Total AFS | $ | 4,186,431 | $ | (5,800) | $ | 382 | $ | (425,057) | $ | 3,755,956 | |||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||
| U.S. Treasury | $ | 2,257 | $ | — | $ | — | $ | (60) | $ | 2,197 | |||||||||||||||||||
| U.S. Government agencies | 191,498 | — | 103 | (7,322) | 184,279 | ||||||||||||||||||||||||
| Mortgage-backed securities | 2,809,319 | — | 20 | (266,437) | 2,542,902 | ||||||||||||||||||||||||
| State and political subdivisions | 1,056,124 | — | 250 | (185,300) | 871,074 | ||||||||||||||||||||||||
| Other securities | 272,215 | — | — | (19,813) | 252,402 | ||||||||||||||||||||||||
| Total AFS | $ | 4,331,413 | $ | — | $ | 373 | $ | (478,932) | $ | 3,852,854 | |||||||||||||||||||
As of March 31, 2023, AFS MBS consists of $985.7 million and $1.45 billion of commercial MBS and residential MBS, respectively. As of December 31, 2022, AFS MBS consists of $1.07 billion and $1.47 billion of commercial MBS and residential MBS, respectively.
Accrued interest receivable on HTM and AFS securities at March 31, 2023 was $17.4 million and $16.7 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 March 31, 2023, 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 | $ | 2,220 | $ | (44) | $ | — | $ | — | $ | 2,220 | $ | (44) | |||||||||||||||||||||||
| U.S. Government agencies | 85,993 | (2,409) | 80,154 | (3,962) | 166,147 | (6,371) | |||||||||||||||||||||||||||||
| Mortgage-backed securities | 442,923 | (7,396) | 1,980,733 | (223,846) | 2,423,656 | (231,242) | |||||||||||||||||||||||||||||
| State and political subdivisions | 47,760 | (2,572) | 813,859 | (162,002) | 861,619 | (164,574) | |||||||||||||||||||||||||||||
| Other securities | 83,075 | (8,499) | 146,131 | (8,527) | 229,206 | (17,026) | |||||||||||||||||||||||||||||
| Total AFS | $ | 661,971 | $ | (20,920) | $ | 3,020,877 | $ | (398,337) | $ | 3,682,848 | $ | (419,257) | |||||||||||||||||||||||
As of March 31, 2023, the Company’s investment portfolio included $3.76 billion of AFS securities, of which $3.68 billion, or 98.1%, 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.
14
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, the adequacy of the reserve for credit loss is determined quarterly based on methodology similar to the methodology for determining the loan allowance for credit losses. The methodology considers, but is not limited to: (i) issuer bond ratings, (ii) issuer geography, (iii) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities, (iv) probability-weighted multiple scenario forecasts, and (v) the issuers’ size.
The following table details activity in the allowance for credit losses by investment security type for the three months ended March 31, 2023 on the Company’s HTM and AFS securities portfolios.
| (In thousands) | State and Political Subdivisions | Other Securities | Total | ||||||||||||||
| Three Months Ended March 31, 2023 | |||||||||||||||||
| Held-to-maturity | |||||||||||||||||
| Beginning balance, January 1, 2023 | $ | 110 | $ | 1,278 | $ | 1,388 | |||||||||||
| Provision for credit loss expense | 252 | 248 | 500 | ||||||||||||||
| Ending balance, March 31, 2023 | $ | 362 | $ | 1,526 | $ | 1,888 | |||||||||||
| Available-for-sale | |||||||||||||||||
| Beginning balance, January 1, 2023 | $ | — | $ | — | $ | — | |||||||||||
| Provision for credit loss expense | — | 12,800 | 12,800 | ||||||||||||||
| Securities charged-off | — | (7,000) | (7,000) | ||||||||||||||
| Ending balance, March 31, 2023 | $ | — | $ | 5,800 | $ | 5,800 | |||||||||||
Activity in the allowance for credit losses by investment security type for the three months ended March 31, 2022 on the Company’s HTM securities portfolio was as follows:
| (In thousands) | State and Political Subdivisions | Other Securities | Total | ||||||||||||||
| Three Months Ended March 31, 2022 | |||||||||||||||||
| Held-to-maturity | |||||||||||||||||
| Beginning balance, January 1, 2022 | $ | 1,197 | $ | 82 | $ | 1,279 | |||||||||||
| Provision for credit loss expense | — | — | — | ||||||||||||||
| Recoveries | 88 | 10 | 98 | ||||||||||||||
| Ending balance, March 31, 2022 | $ | 1,285 | $ | 92 | $ | 1,377 | |||||||||||
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, the provision for credit losses related to AFS securities recorded for the three months ended March 31, 2023 was $12.8 million, while no provision for credit losses related to AFS securities was recorded during the three months ended March 31, 2022. During the three months ended March 31, 2023, the Company charged-off $7.0 million directly related to one corporate bond which was deemed uncollectible in the period. The remaining allowance for credit loss on the AFS portfolio of $5.8 million at March 31, 2023 is related to outstanding exposure for two nonperforming corporate bonds.
15
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 March 31, 2023:
| State and Political Subdivisions | |||||||||||||||||||||||||||||
| (In thousands) | Not Guaranteed or Pre-Refunded | Other Credit Enhancement or Insurance | Pre-Refunded | Total | Other Securities | ||||||||||||||||||||||||
| Aaa/AAA | $ | 183,761 | $ | 287,490 | $ | — | $ | 471,251 | $ | — | |||||||||||||||||||
| Aa/AA | 633,064 | 525,076 | — | 1,158,140 | — | ||||||||||||||||||||||||
| A | 47,706 | 171,293 | — | 218,999 | 101,586 | ||||||||||||||||||||||||
| Baa/BBB | — | 3,387 | — | 3,387 | 152,983 | ||||||||||||||||||||||||
| Not Rated | 8,555 | — | — | 8,555 | — | ||||||||||||||||||||||||
| Total | $ | 873,086 | $ | 987,246 | $ | — | $ | 1,860,332 | $ | 254,569 | |||||||||||||||||||
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 months ended March 31, 2023 and 2022, is as follows:
| Three Months Ended March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Taxable: | |||||||||||
| Held-to-maturity | $ | 11,013 | $ | 1,912 | |||||||
| Available-for-sale | 21,791 | 16,236 | |||||||||
| Non-taxable: | |||||||||||
| Held-to-maturity | 10,126 | 6,102 | |||||||||
| Available-for-sale | 5,844 | 9,462 | |||||||||
| Total | $ | 48,774 | $ | 33,712 | |||||||
The amortized cost and estimated fair value by maturity of securities as of March 31, 2023 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 | $ | 2,413 | $ | 2,413 | $ | 12,552 | $ | 12,376 | |||||||||||||||
| After one through five years | 6,455 | 6,332 | 184,643 | 178,272 | |||||||||||||||||||
| After five through ten years | 359,813 | 321,295 | 256,336 | 233,547 | |||||||||||||||||||
| After ten years | 2,197,272 | 1,721,354 | 1,067,885 | 897,951 | |||||||||||||||||||
| Securities not due on a single maturity date | 1,201,418 | 1,097,582 | 2,664,735 | 2,433,530 | |||||||||||||||||||
| Other securities (no maturity) | — | — | 280 | 280 | |||||||||||||||||||
| Total | $ | 3,767,371 | $ | 3,148,976 | $ | 4,186,431 | $ | 3,755,956 | |||||||||||||||
The carrying value, which approximates the fair value, of securities pledged as collateral, to secure public deposits and for other purposes, amounted to $3.82 billion at March 31, 2023 and $3.96 billion at December 31, 2022.
16
There were no gross realized gains and no gross realized losses recorded from the call of securities during the three months ended March 31, 2023, as they were recognized at book value of the security. There were approximately $37,000 of gross realized gains and $91,000 of gross realized losses from the sale and calls of securities during the three months ended March 31, 2022. The income tax expense/benefit related to security gains/losses was 26.135% of the gross amounts in 2023 and 2022.
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 acquisition of Spirit, 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 with no remaining balance as of March 31, 2023.
As of March 31, 2023, there were no outstanding other liabilities held for sale.
NOTE 5: LOANS AND ALLOWANCE FOR CREDIT LOSSES
At March 31, 2023, the Company’s loan portfolio was $16.56 billion, compared to $16.14 billion at December 31, 2022. The various categories of loans are summarized as follows:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Consumer: | |||||||||||
| Credit cards | $ | 188,590 | $ | 196,928 | |||||||
| Other consumer | 142,817 | 152,882 | |||||||||
| Total consumer | 331,407 | 349,810 | |||||||||
| Real Estate: | |||||||||||
| Construction and development | 2,777,122 | 2,566,649 | |||||||||
| Single family residential | 2,589,831 | 2,546,115 | |||||||||
| Other commercial | 7,520,964 | 7,468,498 | |||||||||
| Total real estate | 12,887,917 | 12,581,262 | |||||||||
| Commercial: | |||||||||||
| Commercial | 2,669,731 | 2,632,290 | |||||||||
| Agricultural | 220,641 | 205,623 | |||||||||
| Total commercial | 2,890,372 | 2,837,913 | |||||||||
| Other | 445,402 | 373,139 | |||||||||
| Total loans | $ | 16,555,098 | $ | 16,142,124 | |||||||
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 $19.2 million and $26.4 million at March 31, 2023 and December 31, 2022, respectively.
Accrued interest on loans, which is excluded from the amortized cost of loans held for investment, totaled $64.7 million and $65.4 million at March 31, 2023 and December 31, 2022, respectively, and is included in interest receivable on the consolidated balance sheets.
17
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 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 March 31, 2023 and December 31, 2022, the total outstanding balance of PPP loans was $7.8 million and $8.9 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.
18
The amortized cost basis of nonaccrual loans segregated by category of loans are as follows:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Consumer: | |||||||||||
| Credit cards | $ | 266 | $ | 349 | |||||||
| Other consumer | 440 | 433 | |||||||||
| Total consumer | 706 | 782 | |||||||||
| Real estate: | |||||||||||
| Construction and development | 4,783 | 2,799 | |||||||||
| Single family residential | 23,509 | 22,319 | |||||||||
| Other commercial | 12,446 | 14,998 | |||||||||
| Total real estate | 40,738 | 40,116 | |||||||||
| Commercial: | |||||||||||
| Commercial | 21,628 | 17,356 | |||||||||
| Agricultural | 143 | 177 | |||||||||
| Total commercial | 21,771 | 17,533 | |||||||||
| Other | 3 | 3 | |||||||||
| Total | $ | 63,218 | $ | 58,434 | |||||||
As of March 31, 2023 and December 31, 2022, nonaccrual loans for which there was no related allowance for credit losses had an amortized cost of $14.3 million and $16.9 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 | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||
| Consumer: | |||||||||||||||||||||||||||||||||||
| Credit cards | $ | 1,695 | $ | 385 | $ | 2,080 | $ | 186,510 | $ | 188,590 | $ | 301 | |||||||||||||||||||||||
| Other consumer | 970 | 308 | 1,278 | 141,539 | 142,817 | — | |||||||||||||||||||||||||||||
| Total consumer | 2,665 | 693 | 3,358 | 328,049 | 331,407 | 301 | |||||||||||||||||||||||||||||
| Real estate: | |||||||||||||||||||||||||||||||||||
| Construction and development | 383 | 4,384 | 4,767 | 2,772,355 | 2,777,122 | — | |||||||||||||||||||||||||||||
| Single family residential | 19,220 | 9,415 | 28,635 | 2,561,196 | 2,589,831 | — | |||||||||||||||||||||||||||||
| Other commercial | 3,643 | 3,709 | 7,352 | 7,513,612 | 7,520,964 | — | |||||||||||||||||||||||||||||
| Total real estate | 23,246 | 17,508 | 40,754 | 12,847,163 | 12,887,917 | — | |||||||||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||||||||
| Commercial | 10,170 | 11,248 | 21,418 | 2,648,313 | 2,669,731 | 136 | |||||||||||||||||||||||||||||
| Agricultural | 228 | 22 | 250 | 220,391 | 220,641 | — | |||||||||||||||||||||||||||||
| Total commercial | 10,398 | 11,270 | 21,668 | 2,868,704 | 2,890,372 | 136 | |||||||||||||||||||||||||||||
| Other | — | 3 | 3 | 445,399 | 445,402 | — | |||||||||||||||||||||||||||||
| Total | $ | 36,309 | $ | 29,474 | $ | 65,783 | $ | 16,489,315 | $ | 16,555,098 | $ | 437 | |||||||||||||||||||||||
19
| (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, 2022 | |||||||||||||||||||||||||||||||||||
| Consumer: | |||||||||||||||||||||||||||||||||||
| Credit cards | $ | 1,297 | $ | 409 | $ | 1,706 | $ | 195,222 | $ | 196,928 | $ | 225 | |||||||||||||||||||||||
| Other consumer | 852 | 214 | 1,066 | 151,816 | 152,882 | — | |||||||||||||||||||||||||||||
| Total consumer | 2,149 | 623 | 2,772 | 347,038 | 349,810 | 225 | |||||||||||||||||||||||||||||
| Real estate: | |||||||||||||||||||||||||||||||||||
| Construction and development | 4,677 | 443 | 5,120 | 2,561,529 | 2,566,649 | — | |||||||||||||||||||||||||||||
| Single family residential | 23,625 | 11,075 | 34,700 | 2,511,415 | 2,546,115 | 106 | |||||||||||||||||||||||||||||
| Other commercial | 2,759 | 7,100 | 9,859 | 7,458,639 | 7,468,498 | — | |||||||||||||||||||||||||||||
| Total real estate | 31,061 | 18,618 | 49,679 | 12,531,583 | 12,581,262 | 106 | |||||||||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||||||||
| Commercial | 5,034 | 7,575 | 12,609 | 2,619,681 | 2,632,290 | 176 | |||||||||||||||||||||||||||||
| Agricultural | 111 | 67 | 178 | 205,445 | 205,623 | — | |||||||||||||||||||||||||||||
| Total commercial | 5,145 | 7,642 | 12,787 | 2,825,126 | 2,837,913 | 176 | |||||||||||||||||||||||||||||
| Other | 61 | 3 | 64 | 373,075 | 373,139 | — | |||||||||||||||||||||||||||||
| Total | $ | 38,416 | $ | 26,886 | $ | 65,302 | $ | 16,076,822 | $ | 16,142,124 | $ | 507 | |||||||||||||||||||||||
Loan Modifications to Borrowers Experiencing Financial Difficulty
The Company has internal loan modification programs for borrowers experiencing financial difficulties. Modifications to borrowers experiencing financial difficulties may include interest rate reductions, principal or interest forgiveness and/or term extensions. The Company primarily uses interest rate reduction and/or payment modifications or extensions, with an occasional forgiveness of principal.
There were no loans modified for borrowers experiencing financial difficulties during the three month period ending March 31, 2023. There were no loans to borrowers experiencing financial difficulty that had a payment default during the three months ended March 31, 2023 and were modified in the twelve months prior to that default. The Company defines a payment default as a payment received more than 90 days after its due date.
At March 31, 2023 and December 31, 2022, the Company had $3,248,000 and $3,009,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At March 31, 2023 and December 31, 2022, the Company had $873,000 and $853,000, respectively, of OREO secured by residential real estate properties.
Troubled Debt Restructurings (Prior to the adoption of ASU 2022-02)
When the Company restructured a loan to a borrower that was experiencing financial difficulty and granted a concession that it would not otherwise consider, a “troubled debt restructuring” (“TDR”) resulted and the Company classified the loan as a TDR. The Company granted various types of concessions, primarily interest rate reduction and/or payment modifications or extensions, with an occasional forgiveness of principal.
Once an obligation was restructured because of such credit problems, it continued to be considered a TDR until paid in full; or, if an obligation yielded a market interest rate and no longer has any concession regarding payment amount or amortization, then it was not considered a TDR at the beginning of the calendar year after the year in which the improvement had taken place. The Company returned TDRs to accrual status only if (1) all contractual amounts due were reasonably expected to be repaid within a prudent period and (2) repayment was in accordance with the contract for a sustained period, typically at least six months.
TDRs were individually evaluated for expected credit losses. The Company assessed the exposure for each modification, either by the fair value of the underlying collateral or the present value of expected cash flows, and determined if a specific allowance for credit losses was needed.
20
The following table presents a summary of TDRs segregated by class of loans as of December 31, 2022.
| Accruing TDR Loans | Nonaccrual TDR Loans | Total TDR Loans | |||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Number | Balance | Number | Balance | Number | Balance | |||||||||||||||||||||||||||||
| Real estate: | |||||||||||||||||||||||||||||||||||
| Single-family residential | 24 | $ | 1,849 | 12 | $ | 1,589 | 36 | $ | 3,438 | ||||||||||||||||||||||||||
| Other commercial | — | — | — | — | — | — | |||||||||||||||||||||||||||||
| Total real estate | 24 | 1,849 | 12 | 1,589 | 36 | 3,438 | |||||||||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||||||||
| Commercial | — | — | 1 | 33 | 1 | 33 | |||||||||||||||||||||||||||||
| Total commercial | — | — | 1 | 33 | 1 | 33 | |||||||||||||||||||||||||||||
| Total | 24 | $ | 1,849 | 13 | $ | 1,622 | 37 | $ | 3,471 | ||||||||||||||||||||||||||
There were no loans restructured as TDRs during the three months ended March 31, 2022.
Additionally, there were no loans considered TDRs for which a payment default occurred during the three months ended March 31, 2022.
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 month period ended March 31, 2022.
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.
21
•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.
22
The following table presents a summary of loans by credit quality indicator, as of March 31, 2023, segregated by class of loans.
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (In thousands) | 2023 (YTD) | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Lines of Credit (“LOC”) Amortized Cost Basis | LOC Converted to Term Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||||
| Consumer - credit cards | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 186,510 | $ | — | $ | 186,510 | |||||||||||||||||||||||||||||||||||
| 30-89 days past due | — | — | — | — | — | — | 1,695 | — | 1,695 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | — | — | — | — | — | — | 385 | — | 385 | ||||||||||||||||||||||||||||||||||||||||||||
| Total consumer - credit cards | — | — | — | — | — | — | 188,590 | — | 188,590 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period consumer - credit cards gross charge-offs | — | — | — | — | — | — | 1,076 | — | 1,076 | ||||||||||||||||||||||||||||||||||||||||||||
| Consumer - other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | 28,219 | 58,085 | 22,060 | 7,913 | 3,236 | 3,480 | 18,546 | — | 141,539 | ||||||||||||||||||||||||||||||||||||||||||||
| 30-89 days past due | 7 | 462 | 186 | 44 | 23 | 16 | 232 | — | 970 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | — | 130 | 26 | 29 | 11 | 27 | 85 | — | 308 | ||||||||||||||||||||||||||||||||||||||||||||
| Total consumer - other | 28,226 | 58,677 | 22,272 | 7,986 | 3,270 | 3,523 | 18,863 | — | 142,817 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period consumer - other gross charge-offs | — | 247 | 75 | 22 | 9 | 69 | 3 | — | 425 | ||||||||||||||||||||||||||||||||||||||||||||
| Real estate - C&D | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 33,762 | 214,969 | 60,637 | 45,992 | 18,201 | 28,982 | 2,354,137 | — | 2,756,680 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | — | — | — | — | — | — | 7,439 | — | 7,439 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | — | 965 | 125 | 5 | — | 2,117 | 9,791 | — | 13,003 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total real estate - C&D | 33,762 | 215,934 | 60,762 | 45,997 | 18,201 | 31,099 | 2,371,367 | — | 2,777,122 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period real estate - C&D gross charge-offs | — | 1,154 | — | — | — | — | — | — | 1,154 | ||||||||||||||||||||||||||||||||||||||||||||
| Real estate - SF residential | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | 98,604 | 681,842 | 396,986 | 252,806 | 146,993 | 650,695 | 332,539 | 731 | 2,561,196 | ||||||||||||||||||||||||||||||||||||||||||||
| 30-89 days past due | — | 1,640 | 3,128 | 1,408 | 1,453 | 9,761 | 1,830 | — | 19,220 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | — | 443 | 945 | 788 | 241 | 6,518 | 480 | — | 9,415 | ||||||||||||||||||||||||||||||||||||||||||||
| Total real estate - SF residential | 98,604 | 683,925 | 401,059 | 255,002 | 148,687 | 666,974 | 334,849 | 731 | 2,589,831 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period real estate - SF residential gross charge-offs | — | — | — | — | — | 50 | — | — | 50 | ||||||||||||||||||||||||||||||||||||||||||||
| Real estate - other commercial | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 143,975 | 1,796,637 | 1,435,738 | 596,675 | 295,324 | 762,808 | 2,179,206 | — | 7,210,363 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | 2,986 | 1,625 | 35,008 | 31,519 | 2,895 | 38,953 | 100,567 | — | 213,553 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 599 | 7,854 | 18,781 | 1,550 | 4,241 | 26,317 | 37,706 | — | 97,048 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total real estate - other commercial | 147,560 | 1,806,116 | 1,489,527 | 629,744 | 302,460 | 828,078 | 2,317,479 | — | 7,520,964 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period real estate - other commercial gross charge-offs | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
23
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (In thousands) | 2023 (YTD) | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Lines of Credit (“LOC”) Amortized Cost Basis | LOC Converted to Term Loans Amortized Cost Basis | Total | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 127,523 | 508,776 | 271,243 | 128,686 | 64,237 | 83,378 | 1,430,642 | 363 | 2,614,848 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | 16 | 12,398 | 1,066 | 24 | 50 | 1,020 | 10,589 | — | 25,163 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | — | 6,661 | 4,847 | 1,019 | 1,402 | 5,632 | 10,157 | — | 29,718 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | 2 | — | — | 2 | ||||||||||||||||||||||||||||||||||||||||||||
| Total commercial | 127,539 | 527,835 | 277,156 | 129,729 | 65,689 | 90,032 | 1,451,388 | 363 | 2,669,731 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period commercial - gross charge-offs | — | 165 | 69 | 47 | 91 | 33 | 5 | — | 410 | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial - agriculture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 19,168 | 41,497 | 21,458 | 8,945 | 3,852 | 1,370 | 124,070 | 97 | 220,457 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | — | — | — | — | 14 | — | — | — | 14 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | — | 58 | 8 | 72 | 29 | 3 | — | — | 170 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total commercial - agriculture | 19,168 | 41,555 | 21,466 | 9,017 | 3,895 | 1,373 | 124,070 | 97 | 220,641 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period commercial - agriculture gross charge-offs | — | — | — | — | — | 3 | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||||
| Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | 20,160 | 151,015 | 29,183 | 7,750 | 4,435 | 44,220 | 188,636 | — | 445,399 | ||||||||||||||||||||||||||||||||||||||||||||
| 30-89 days past due | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | — | — | — | — | — | 3 | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||||
| Total other | 20,160 | 151,015 | 29,183 | 7,750 | 4,435 | 44,223 | 188,636 | — | 445,402 | ||||||||||||||||||||||||||||||||||||||||||||
| Current-period other - gross charge-offs | — | — | — | — | — | — | 31 | — | 31 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 475,019 | $ | 3,485,057 | $ | 2,301,425 | $ | 1,085,225 | $ | 546,637 | $ | 1,665,302 | $ | 6,995,242 | $ | 1,191 | $ | 16,555,098 | |||||||||||||||||||||||||||||||||||
24
The following table presents a summary of loans by credit quality indicator, as of December 31, 2022, segregated by class of loans.
| Term Loans Amortized Cost Basis by Origination Year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (In thousands) | 2022 | 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 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 195,222 | $ | — | $ | 195,222 | |||||||||||||||||||||||||||||||||||
| 30-89 days past due | — | — | — | — | — | — | 1,297 | — | 1,297 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | — | — | — | — | — | — | 409 | — | 409 | ||||||||||||||||||||||||||||||||||||||||||||
| Total consumer - credit cards | — | — | — | — | — | — | 196,928 | — | 196,928 | ||||||||||||||||||||||||||||||||||||||||||||
| Consumer - other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | 86,303 | 26,339 | 10,071 | 3,804 | 2,671 | 2,275 | 20,350 | 3 | 151,816 | ||||||||||||||||||||||||||||||||||||||||||||
| 30-89 days past due | 298 | 241 | 135 | 13 | 34 | 119 | 12 | — | 852 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | 121 | 47 | 2 | 1 | 2 | 41 | — | — | 214 | ||||||||||||||||||||||||||||||||||||||||||||
| Total consumer - other | 86,722 | 26,627 | 10,208 | 3,818 | 2,707 | 2,435 | 20,362 | 3 | 152,882 | ||||||||||||||||||||||||||||||||||||||||||||
| Real estate - C&D | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 237,304 | 68,916 | 50,912 | 16,920 | 13,625 | 9,611 | 2,163,776 | 334 | 2,561,398 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | — | — | — | — | — | 41 | 1,342 | — | 1,383 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 1,091 | 116 | 36 | 13 | 31 | 103 | 2,478 | — | 3,868 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total real estate - C&D | 238,395 | 69,032 | 50,948 | 16,933 | 13,656 | 9,755 | 2,167,596 | 334 | 2,566,649 | ||||||||||||||||||||||||||||||||||||||||||||
| Real estate - SF residential | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | 700,976 | 411,885 | 295,365 | 141,608 | 192,176 | 440,931 | 324,282 | 4,192 | 2,511,415 | ||||||||||||||||||||||||||||||||||||||||||||
| 30-89 days past due | 3,105 | 3,415 | 1,290 | 2,018 | 3,129 | 8,626 | 2,042 | — | 23,625 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | 586 | 871 | 885 | 968 | 1,017 | 6,312 | 436 | — | 11,075 | ||||||||||||||||||||||||||||||||||||||||||||
| Total real estate - SF residential | 704,667 | 416,171 | 297,540 | 144,594 | 196,322 | 455,869 | 326,760 | 4,192 | 2,546,115 | ||||||||||||||||||||||||||||||||||||||||||||
| Real estate - other commercial | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 1,917,352 | 1,482,049 | 768,630 | 254,986 | 179,729 | 428,027 | 2,093,379 | 19,469 | 7,143,621 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | 19,538 | 32,831 | 38,821 | 206 | 2,261 | 20,741 | 104,431 | — | 218,829 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 24,639 | 3,399 | 27,399 | 2,544 | 2,026 | 15,217 | 30,824 | — | 106,048 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total real estate - other commercial | 1,961,529 | 1,518,279 | 834,850 | 257,736 | 184,016 | 463,985 | 2,228,634 | 19,469 | 7,468,498 | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 595,256 | 300,650 | 168,539 | 41,924 | 31,329 | 35,447 | 1,401,402 | 24,940 | 2,599,487 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | 199 | 1,700 | 11 | 32 | — | 927 | 2,708 | 80 | 5,657 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 5,257 | 2,435 | 3,328 | 802 | 891 | 1,290 | 11,337 | 1,805 | 27,145 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | 1 | 1 | ||||||||||||||||||||||||||||||||||||||||||||
| Total commercial | 600,712 | 304,785 | 171,878 | 42,758 | 32,220 | 37,664 | 1,415,447 | 26,826 | 2,632,290 | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial - agriculture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | 44,377 | 22,901 | 12,044 | 4,483 | 1,029 | 369 | 119,342 | 310 | 204,855 | ||||||||||||||||||||||||||||||||||||||||||||
| Special mention | 8 | — | — | — | — | — | — | — | 8 | ||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 55 | 8 | 78 | 49 | 10 | — | 560 | — | 760 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful and loss | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total commercial - agriculture | 44,440 | 22,909 | 12,122 | 4,532 | 1,039 | 369 | 119,902 | 310 | 205,623 | ||||||||||||||||||||||||||||||||||||||||||||
| Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Delinquency: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current | 152,086 | 29,362 | 8,181 | 4,742 | 20,018 | 25,349 | 132,384 | 953 | 373,075 | ||||||||||||||||||||||||||||||||||||||||||||
| 30-89 days past due | — | — | — | — | — | 61 | — | — | 61 | ||||||||||||||||||||||||||||||||||||||||||||
| 90+ days past due | — | — | — | — | — | 3 | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||||
| Total other | 152,086 | 29,362 | 8,181 | 4,742 | 20,018 | 25,413 | 132,384 | 953 | 373,139 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 3,788,551 | $ | 2,387,165 | $ | 1,385,727 | $ | 475,113 | $ | 449,978 | $ | 995,490 | $ | 6,608,013 | $ | 52,087 | $ | 16,142,124 | |||||||||||||||||||||||||||||||||||
25
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, quantitative factors, 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 prepayments, in accordance with ASC Topic 326-20, Financial Instruments - Credit Losses. Accordingly, the methodology is comprised of two components: individual assessments on loans with unique risk characteristics and collective assessments for loans that share similar risk characteristics. Loans with similar risk characteristics such as loan type, collateral type, and internal risk ratings are aggregated for collective assessment. The Company uses statistically-based models that leverage assumptions about current and future economic conditions throughout the contractual life of the loan. Expected credit losses are estimated by either lifetime loss rates or expected loss cash flows based on three key parameters: probability-of-default (“PD”), exposure-at-default (“EAD”), and loss-given-default (“LGD”). Future economic conditions are incorporated to the extent that they are reasonable and supportable. Beyond the reasonable and supportable periods, the economic variables revert to a historical equilibrium at a pace dependent on the state of the economy reflected within the economic scenarios. To determine the best estimate of credit losses as of March 31, 2023, the Company utilized a probability-weighted, multiple-scenario approach consisting of Baseline, Upside (S1), and Downside (S3) scenarios published by Moody’s Analytics in March 2023 that was updated to reflect the U.S. economic outlook. The Company also includes qualitative adjustments to the allowance based on factors and considerations that have not otherwise been fully accounted for. These factors may include but are not limited to portfolio trends and considerations, other economic considerations, policy actions, concentration risk, or imprecision risk.
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.
Loans that have unique risk characteristics are evaluated on an individual basis. These evaluations are typically performed on loans with a deteriorated internal risk rating. 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.
26
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 $101.4 million and $70.9 million as of March 31, 2023 and December 31, 2022, 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 | ||||||||||||||
| March 31, 2023 | |||||||||||||||||
| Construction and development | $ | 11,226 | $ | — | $ | 11,226 | |||||||||||
| Single family residential | 7,206 | — | 7,206 | ||||||||||||||
| Other commercial real estate | 74,779 | — | 74,779 | ||||||||||||||
| Commercial | — | 8,162 | 8,162 | ||||||||||||||
| Total | $ | 93,211 | $ | 8,162 | $ | 101,373 | |||||||||||
| December 31, 2022 | |||||||||||||||||
| Construction and development | $ | 2,156 | $ | — | $ | 2,156 | |||||||||||
| Single family residential | — | — | — | ||||||||||||||
| Other commercial real estate | 65,450 | — | 65,450 | ||||||||||||||
| Commercial | — | 3,320 | 3,320 | ||||||||||||||
| Total | $ | 67,606 | $ | 3,320 | $ | 70,926 | |||||||||||
The following table details activity in the allowance for credit losses by portfolio segment for the three months ended March 31, 2023. 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 March 31, 2023 | |||||||||||||||||||||||||||||
| Beginning balance, January 1, 2023 | $ | 34,406 | $ | 150,795 | $ | 5,140 | $ | 6,614 | $ | 196,955 | |||||||||||||||||||
| Provision for credit loss expense | (4,804) | 14,021 | 2,148 | (449) | 10,916 | ||||||||||||||||||||||||
| Charge-offs | (413) | (1,204) | (1,076) | (456) | (3,149) | ||||||||||||||||||||||||
| Recoveries | 1,067 | 294 | 234 | 240 | 1,835 | ||||||||||||||||||||||||
| Net (charge-offs) recoveries | 654 | (910) | (842) | (216) | (1,314) | ||||||||||||||||||||||||
| Ending balance, March 31, 2023 | $ | 30,256 | $ | 163,906 | $ | 6,446 | $ | 5,949 | $ | 206,557 | |||||||||||||||||||
Activity in the allowance for credit losses for the three months ended March 31, 2022 was as follows:
| (In thousands) | Commercial | Real Estate | Credit Card | Other Consumer and Other | Total | ||||||||||||||||||||||||
| Allowance for credit losses: | |||||||||||||||||||||||||||||
| Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||
| Beginning balance, January 1, 2022 | $ | 17,458 | $ | 179,270 | $ | 3,987 | $ | 4,617 | $ | 205,332 | |||||||||||||||||||
| Provision for credit loss expense | (2,519) | (17,822) | (447) | 874 | (19,914) | ||||||||||||||||||||||||
| Charge-offs | (6,319) | (485) | (920) | (414) | (8,138) | ||||||||||||||||||||||||
| Recoveries | 557 | 426 | 274 | 387 | 1,644 | ||||||||||||||||||||||||
| Net charge-offs | (5,762) | (59) | (646) | (27) | (6,494) | ||||||||||||||||||||||||
| Ending balance, March 31, 2022 | $ | 9,177 | $ | 161,389 | $ | 2,894 | $ | 5,464 | $ | 178,924 | |||||||||||||||||||
27
As of March 31, 2023, the Company’s allowance for credit losses was considered sufficient based upon expected losses that were supported by scenario-weighted economic forecasts. The provision expense for the three months ended March 31, 2023 was primarily due to the loan growth experienced during the quarter, as well as the impact of updated economic assumptions.
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 as of March 31, 2023 and December 31, 2022 was $41.9 million. 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. No adjustment was made to the reserve for unfunded commitments during the three month periods ended March 31, 2023, and 2022, 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 month periods ended March 31, 2023 and 2022 were as follows:
| Three Months Ended March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Provision for credit losses related to: | |||||||||||
| Loans | $ | 10,916 | $ | (19,914) | |||||||
| Unfunded commitments | — | — | |||||||||
| Securities - HTM | 500 | — | |||||||||
| Securities - AFS | 12,800 | — | |||||||||
| Total | $ | 24,216 | $ | (19,914) | |||||||
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 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 | (6,433) | (3,187) | — | (2) | (9,622) | ||||||||||||||||||||||||
| Non-credit related discount | (378) | (998) | — | (1) | (1,377) | ||||||||||||||||||||||||
| Fair value of PCD loans | $ | 1,447 | $ | 62,349 | $ | — | $ | 56 | $ | 63,852 | |||||||||||||||||||
28
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 March 31, 2023 and December 31, 2022 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.
| March 31, | December 31, | ||||||||||
| (Dollars in thousands) | 2023 | 2022 | |||||||||
| $ | 60,027 | $ | 46,845 | ||||||||
| 61,217 | 47,850 | ||||||||||
| Weighted average remaining lease term | 8.47 years | 6.69 years | |||||||||
| Weighted average discount rate | 3.19 | % | 2.41 | % | |||||||
Operating lease cost for the three month periods ended March 31, 2023 and 2022 was $3.9 million and $3.2 million, respectively.
NOTE 7: PREMISES AND EQUIPMENT
Premises and equipment are stated at cost less accumulated depreciation and amortization. Total premises and equipment, net at March 31, 2023 and December 31, 2022 were as follows:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Right-of-use lease assets | $ | 60,027 | $ | 46,845 | |||||||
| Premises and equipment: | |||||||||||
| Land | 124,318 | 122,841 | |||||||||
| Buildings and improvements | 375,842 | 370,530 | |||||||||
| Furniture, fixtures and equipment | 125,443 | 122,029 | |||||||||
| Software | 71,465 | 70,984 | |||||||||
| Construction in progress | 14,943 | 15,488 | |||||||||
| Accumulated depreciation and amortization | (207,541) | (199,976) | |||||||||
| Total premises and equipment, net | $ | 564,497 | $ | 548,741 | |||||||
29
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 $1.32 billion at March 31, 2023 and December 31, 2022.
Goodwill impairment was neither indicated nor recorded during the three months ended March 31, 2023 or the year ended December 31, 2022. During March of 2023, the Company’s share price began to decline as markets in the United States (“US”) responded to the sudden collapse of two US banks. As a result of the decrease in the Company’s market capitalization, the Company performed an interim goodwill impairment qualitative assessment and concluded that it is more likely-than-not that the fair value of goodwill continues to exceed its carrying value and therefore, goodwill is not impaired.
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 years to 15 years.
Changes in the carrying amount and accumulated amortization of the Company’s core deposit premiums and other intangible assets at March 31, 2023 and December 31, 2022 were as follows:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Core deposit premiums: | |||||||||||
| Balance, beginning of year | $ | 116,016 | $ | 93,862 | |||||||
Acquisitions(1) | — | 36,500 | |||||||||
| Amortization | (3,689) | (14,346) | |||||||||
| Balance, end of period | 112,327 | 116,016 | |||||||||
| Books of business and other intangibles: | |||||||||||
| Balance, beginning of year | 12,935 | 12,373 | |||||||||
Acquisitions(2) | — | 2,131 | |||||||||
| Amortization | (408) | (1,569) | |||||||||
| Balance, end of period | 12,527 | 12,935 | |||||||||
| Total other intangible assets, net | $ | 124,854 | $ | 128,951 | |||||||
_________________________
(1) A core deposit premium of $36.5 million was recorded during 2022 as part of the Spirit acquisition. See Note 2, Acquisitions, for additional information on acquisitions.
(2) 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.
30
The carrying basis and accumulated amortization of the Company’s other intangible assets at March 31, 2023 and December 31, 2022 were as follows:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Core deposit premiums: | |||||||||||
| Gross carrying amount | $ | 187,467 | $ | 189,996 | |||||||
| Accumulated amortization | (75,140) | (73,980) | |||||||||
| Core deposit premiums, net | 112,327 | 116,016 | |||||||||
| Books of business and other intangibles: | |||||||||||
| Gross carrying amount | 22,068 | 22,068 | |||||||||
| Accumulated amortization | (9,541) | (9,133) | |||||||||
| Books of business and other intangibles, net | 12,527 | 12,935 | |||||||||
| Total other intangible assets, net | $ | 124,854 | $ | 128,951 | |||||||
The Company’s estimated remaining amortization expense on other intangible assets as of March 31, 2023 is as follows:
| (In thousands) | Year | Amortization Expense | |||||||||
| Remainder of 2023 | $ | 12,209 | |||||||||
| 2024 | 15,403 | ||||||||||
| 2025 | 12,819 | ||||||||||
| 2026 | 12,346 | ||||||||||
| 2027 | 12,218 | ||||||||||
| Thereafter | 59,859 | ||||||||||
| Total | $ | 124,854 | |||||||||
NOTE 9: TIME DEPOSITS
Time deposits included approximately $1.46 billion and $1.08 billion of certificates of deposit over $250,000 at March 31, 2023 and December 31, 2022, respectively. Brokered time deposits were $2.95 billion and $2.75 billion at March 31, 2023 and December 31, 2022, respectively.
NOTE 10: INCOME TAXES
The provision for income taxes is comprised of the following components for the periods indicated below:
| Three Months Ended March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Income taxes currently payable | $ | 10,816 | $ | 5,119 | |||||||
| Deferred income taxes | (179) | 9,107 | |||||||||
| Provision for income taxes | $ | 10,637 | $ | 14,226 | |||||||
31
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:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Deferred tax assets: | |||||||||||
| Loans acquired | $ | 5,225 | $ | 5,846 | |||||||
| Allowance for credit losses | 49,343 | 47,145 | |||||||||
| Valuation of foreclosed assets | 523 | 523 | |||||||||
| Tax NOLs from acquisition | 10,541 | 10,962 | |||||||||
| Deferred compensation payable | 3,806 | 3,867 | |||||||||
| Accrued equity and other compensation | 5,584 | 8,153 | |||||||||
| Acquired securities | 7,646 | 7,651 | |||||||||
| Right-of-use lease liability | 14,893 | 11,641 | |||||||||
| Unrealized loss on AFS securities | 160,906 | 177,839 | |||||||||
| Allowance for unfunded commitments | 10,200 | 10,200 | |||||||||
| Other | 5,944 | 4,173 | |||||||||
| Gross deferred tax assets | 274,611 | 288,000 | |||||||||
| Deferred tax liabilities: | |||||||||||
| Goodwill and other intangible amortization | (43,839) | (44,539) | |||||||||
| Accumulated depreciation | (23,861) | (24,288) | |||||||||
| Right-of-use lease asset | (14,603) | (11,396) | |||||||||
| Unrealized gain on swaps | (22,624) | (25,836) | |||||||||
| Other | (10,160) | (8,875) | |||||||||
| Gross deferred tax liabilities | (115,087) | (114,934) | |||||||||
| Net deferred tax asset | $ | 159,524 | $ | 173,066 | |||||||
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 March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Computed at the statutory rate (21%) | $ | 11,808 | $ | 16,657 | |||||||
| Increase (decrease) in taxes resulting from: | |||||||||||
| State income taxes, net of federal tax benefit | 243 | 1,125 | |||||||||
| Stock-based compensation | 312 | (202) | |||||||||
| Tax exempt interest income | (3,804) | (3,403) | |||||||||
| Tax exempt earnings on BOLI | (561) | (425) | |||||||||
| Federal tax credits | (439) | (588) | |||||||||
| Other differences, net | 3,078 | 1,062 | |||||||||
| Actual tax provision | $ | 10,637 | $ | 14,226 | |||||||
32
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 four tax-free reorganization transactions in which acquired net operating losses are limited pursuant to Section 382. In total, approximately $47.0 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 2019 tax year and forward. The Company’s various state income tax returns are generally open from the 2019 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 $142.9 million and $152.4 million at March 31, 2023 and December 31, 2022, respectively. The remaining contractual maturity of the securities sold under agreements to repurchase in the consolidated balance sheets as of March 31, 2023 and December 31, 2022 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 | ||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||
| Repurchase agreements: | |||||||||||||||||||||||||||||
| U.S. Government agencies | $ | 142,862 | $ | — | $ | — | $ | — | $ | 142,862 | |||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||
| Repurchase agreements: | |||||||||||||||||||||||||||||
| U.S. Government agencies | $ | 152,403 | $ | — | $ | — | $ | — | $ | 152,403 | |||||||||||||||||||
33
NOTE 12: OTHER BORROWINGS AND SUBORDINATED NOTES AND DEBENTURES
Debt at March 31, 2023 and December 31, 2022 consisted of the following components:
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Other Borrowings | |||||||||||
FHLB advances, net of discount, due 2023 to 2033, 4.56% to 5.53% secured by real estate loans | $ | 1,003,429 | $ | 838,487 | |||||||
Other long-term debt | 20,397 | 20,809 | |||||||||
| Total other borrowings | 1,023,826 | 859,296 | |||||||||
| 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) | 37,256 | 37,285 | |||||||||
| Unamortized debt issuance costs | (1,229) | (1,296) | |||||||||
| Total subordinated notes and debentures | 366,027 | 365,989 | |||||||||
| Total other borrowings and subordinated debt | $ | 1,389,853 | $ | 1,225,285 | |||||||
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 $1.00 billion and $838.5 million at March 31, 2023 and December 31, 2022, respectively, which are primarily fixed rate, fixed term advances, which are due less than one year from origination and therefore are classified as short-term advances by the Company. At March 31, 2023, the FHLB advances outstanding were secured by mortgage loans and investment securities totaling approximately $6.9 billion and the Company had approximately $5.6 billion of additional advances available from the FHLB.
34
The Company’s long-term debt primarily includes subordinated debt and other notes payable. Aggregate annual maturities of long-term debt at March 31, 2023, are as follows:
| Year | (In thousands) | |||||||
| Remainder of 2023 | $ | 1,330 | ||||||
| 2024 | 1,822 | |||||||
| 2025 | 1,822 | |||||||
| 2026 | 1,824 | |||||||
| 2027 | 1,920 | |||||||
| Thereafter | 381,128 | |||||||
| Total | $ | 389,846 | ||||||
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 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. On February 9, 2023, the district court denied plaintiffs’ motion for class certification, granted Simmons Bank’s motion for summary judgment in part, and granted Simmons Bank’s motion to exclude testimony of plaintiffs’ expert. The lawsuit remains pending.
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 matter 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 the Company’s 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. On April 27, 2022, the Company’s shareholders approved amendments to the Company’s Articles of Incorporation to remove an $80.0 million cap on the aggregate liquidation preference associated with the preferred stock and increase the number of authorized shares of the Company’s Class A common stock from 175,000,000 to 350,000,000.
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 (“Series D Preferred Stock”), out of the Company’s authorized preferred stock. On April 27, 2022, the Company’s shareholders approved an amendment to the Company’s Articles of Incorporation to remove the classification and designation for the Series D Preferred Stock. As of March 31, 2023, there were no shares of preferred stock issued or outstanding.
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 $180.0 million to a maximum of $276.5 million and extended the term of the 2019 Program from October 31, 2021, to October 31, 2022.
35
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).
No shares were repurchased during the three month period ended March 31, 2023. Market conditions and the Company’s capital needs will drive decisions regarding additional, future stock repurchases. During the three month period ended March 31, 2022, the Company repurchased 513,725 shares at an average price of $31.25 per share 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 March 31, 2023, Simmons Bank had approximately $330.1 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 March 31, 2023, 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 11.87% at March 31, 2023.
36
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 three months ended March 31, 2023:
| 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, 2023 | 470 | $ | 22.56 | — | $ | — | 1,197 | $ | 26.63 | ||||||||||||||||||||||||||
| Granted | — | — | — | — | 627 | 22.37 | |||||||||||||||||||||||||||||
| Stock options exercised | (1) | 10.65 | — | — | — | — | |||||||||||||||||||||||||||||
| Stock awards/units vested (earned) | — | — | — | — | (290) | 25.95 | |||||||||||||||||||||||||||||
| Forfeited/expired | — | — | — | — | (91) | 24.79 | |||||||||||||||||||||||||||||
| Balance, March 31, 2023 | 469 | $ | 22.58 | — | $ | — | 1,443 | $ | 25.01 | ||||||||||||||||||||||||||
| Exercisable, March 31, 2023 | 469 | $ | 22.58 | ||||||||||||||||||||||||||||||||
The following table summarizes information about stock options under the plans outstanding at March 31, 2023:
| 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 | |||||||||||||||||||||||||||||||||||||||
| $ | 20.29 | — | $ | 20.29 | 47 | 1.64 | $20.29 | 47 | $20.29 | |||||||||||||||||||||||||||||||||||
| 22.20 | — | 22.20 | 51 | 1.98 | 22.20 | 51 | 22.20 | |||||||||||||||||||||||||||||||||||||
| 22.75 | — | 22.75 | 293 | 2.22 | 22.75 | 293 | 22.75 | |||||||||||||||||||||||||||||||||||||
| 23.51 | — | 23.51 | 71 | 2.65 | 23.51 | 71 | 23.51 | |||||||||||||||||||||||||||||||||||||
| 24.07 | — | 24.07 | 7 | 2.46 | 24.07 | 7 | 24.07 | |||||||||||||||||||||||||||||||||||||
| $ | 20.29 | — | $ | 24.07 | 469 | 2.20 | $22.58 | 469 | $22.58 | |||||||||||||||||||||||||||||||||||
The table below summarizes the Company’s performance stock unit activity for the three months ended March 31, 2023:
| (In thousands) | Performance Stock Units | |||||||
| Non-vested, January 1, 2023 | 352 | |||||||
| Granted | 302 | |||||||
| Vested (earned) | (72) | |||||||
| Forfeited | (44) | |||||||
| Non-vested, March 31, 2023 | 538 | |||||||
37
Stock-based compensation expense was $4.9 million and $3.9 million during the three month periods ended March 31, 2023 and 2022, 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 March 31, 2023. Unrecognized stock-based compensation expense related to non-vested stock awards and stock units was $23.9 million at March 31, 2023. At such date, the weighted-average period over which this unrecognized expense is expected to be recognized was 1.9 years.
There was no intrinsic value of stock options outstanding and stock options exercisable at March 31, 2023. Aggregate intrinsic value represents the difference between the Company’s closing stock price on the last trading day of the period, which was $17.49 as of March 31, 2023, and the exercise price multiplied by the number of options outstanding. Total intrinsic value of stock options exercised during the three months ended March 31, 2023 was $6,000, while there was no intrinsic value of stock options exercised during the three months ended March 31, 2022.
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 three months ended March 31, 2023 and 2022.
NOTE 17: EARNINGS PER SHARE (“EPS”)
Basic EPS is computed by dividing reported net income available to common stockholders by the 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 March 31, | |||||||||||
| (In thousands, except per share data) | 2023 | 2022 | |||||||||
| Net income available to common stockholders | $ | 45,589 | $ | 65,095 | |||||||
| Average common shares outstanding | 127,186 | 112,439 | |||||||||
| Average potential dilutive common shares | 330 | 588 | |||||||||
| Average diluted common shares | 127,516 | 113,027 | |||||||||
| Basic earnings per share | $ | 0.36 | $ | 0.58 | |||||||
| Diluted earnings per share | $ | 0.36 | $ | 0.58 | |||||||
There were 422,180 stock options excluded from the three months ended March 31, 2023 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 three months ended March 31, 2022 due to the average market price of the Company’s stock exceeding the related stock option exercise price.
NOTE 18: ADDITIONAL CASH FLOW INFORMATION
The following is a summary of the Company’s additional cash flow information:
| Three Months Ended March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Interest paid | $ | 95,048 | $ | 12,901 | |||||||
| Income taxes paid (refunded) | 207 | (363) | |||||||||
| Transfers of loans to foreclosed assets held for sale | 131 | 474 | |||||||||
| Transfers of assets held for sale to other assets | — | 100 | |||||||||
38
NOTE 19: OTHER INCOME AND OTHER OPERATING EXPENSES
Other income for the three months ended March 31, 2023 and 2022 was $11.3 million and $7.3 million, respectively. Included in other income in the first quarter 2023 was a $4.0 million legal reserve recapture associated with previously disclosed legal matters.
Other operating expenses consisted of the following:
| Three Months Ended March 31, | |||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Professional services | $ | 4,409 | $ | 5,446 | |||||||
| Postage | 2,324 | 2,126 | |||||||||
| Telephone | 1,731 | 1,558 | |||||||||
| Credit card expense | 3,189 | 2,706 | |||||||||
| Marketing | 6,210 | 6,140 | |||||||||
| Software and technology | 10,356 | 10,147 | |||||||||
| Operating supplies | 605 | 698 | |||||||||
| Amortization of intangibles | 4,096 | 3,486 | |||||||||
| Branch right sizing expense | 979 | 909 | |||||||||
| Other expense | 9,187 | 8,430 | |||||||||
| Total other operating expenses | $ | 43,086 | $ | 41,646 | |||||||
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 March 31, 2023, the Company had outstanding commitments to extend credit aggregating approximately $711.9 million and $5.01 billion for credit card commitments and other loan commitments, respectively. At December 31, 2022, the Company had outstanding commitments to extend credit aggregating approximately $696.7 million and $5.64 billion for credit card commitments and other loan commitments, respectively.
As of March 31, 2023, the Company had outstanding commitments to originate fixed-rate mortgage loans of approximately $35.4 million. At December 31, 2022, the Company had outstanding commitments to originate fixed-rate mortgage loans of approximately $21.1 million. The commitments extend over varying periods of time with the majority being disbursed within a thirty-day period.
39
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 $46.7 million and $44.4 million at March 31, 2023, and December 31, 2022, respectively, with terms ranging from 9 months to 15 years. At March 31, 2023 and December 31, 2022, 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 $285.6 million and $265.7 million at March 31, 2023 and December 31, 2022, 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.
40
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 March 31, 2023 and December 31, 2022, 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 March 31, 2023 and December 31, 2022.
| 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) | ||||||||||||||||||||||
| March 31, 2023 | ||||||||||||||||||||||||||
| Available-for-sale securities | ||||||||||||||||||||||||||
| U.S. Treasury | $ | 2,220 | $ | 2,220 | $ | — | $ | — | ||||||||||||||||||
| U.S. Government agencies | 181,843 | — | 181,843 | — | ||||||||||||||||||||||
| Mortgage-backed securities | 2,433,530 | — | 2,433,530 | — | ||||||||||||||||||||||
| State and political subdivisions | 895,896 | — | 895,896 | — | ||||||||||||||||||||||
| Other securities | 242,467 | — | 242,467 | — | ||||||||||||||||||||||
| Mortgage loans held for sale | 4,244 | — | — | 4,244 | ||||||||||||||||||||||
| 120,562 | — | 120,562 | — | |||||||||||||||||||||||
| (28,717) | — | (28,717) | — | |||||||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||||
| Available-for-sale securities | ||||||||||||||||||||||||||
| U.S. Treasury | $ | 2,197 | $ | 2,197 | $ | — | $ | — | ||||||||||||||||||
| U.S. Government agencies | 184,279 | — | 184,279 | — | ||||||||||||||||||||||
| Mortgage-backed securities | 2,542,902 | — | 2,542,902 | — | ||||||||||||||||||||||
| States and political subdivisions | 871,074 | — | 871,074 | — | ||||||||||||||||||||||
| Other securities | 252,402 | — | 252,402 | — | ||||||||||||||||||||||
| Mortgage loans held for sale | 3,486 | — | — | 3,486 | ||||||||||||||||||||||
| 139,323 | — | 139,323 | — | |||||||||||||||||||||||
| (34,440) | — | (34,440) | — | |||||||||||||||||||||||
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.
41
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 March 31, 2023 and December 31, 2022.
| 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) | |||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||
Individually assessed loans (1) (2) (collateral-dependent) | $ | 101,373 | $ | — | $ | — | $ | 101,373 | |||||||||||||||
Foreclosed assets and other real estate owned (1) | 400 | — | — | 400 | |||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||
Individually assessed loans (1) (2) (collateral-dependent) | $ | 70,926 | $ | — | $ | — | $ | 70,926 | |||||||||||||||
Foreclosed assets and other real estate owned (1) | 2,418 | — | — | 2,418 | |||||||||||||||||||
________________________
(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 $10,770,000 and $5,214,000 were related to collateral-dependent loans for which fair value re-measurements took place during the periods ended March 31, 2023 and December 31, 2022, 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.
42
Loans – 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.
43
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 | ||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||
| Financial assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 524,451 | $ | 524,451 | $ | — | $ | — | $ | 524,451 | |||||||||||||||||||
Interest bearing balances due from banks - time | 795 | — | 795 | — | 795 | ||||||||||||||||||||||||
| Held-to-maturity securities, net | 3,765,483 | — | 3,148,976 | — | 3,148,976 | ||||||||||||||||||||||||
Interest receivable | 98,775 | — | 98,775 | — | 98,775 | ||||||||||||||||||||||||
| Loans, net | 16,348,541 | — | — | 15,756,867 | 15,756,867 | ||||||||||||||||||||||||
| Financial liabilities: | |||||||||||||||||||||||||||||
| Noninterest bearing transaction accounts | 5,489,434 | — | 5,489,434 | — | 5,489,434 | ||||||||||||||||||||||||
Interest bearing transaction accounts and savings deposits | 11,283,584 | — | 11,283,584 | — | 11,283,584 | ||||||||||||||||||||||||
Time deposits | 5,678,757 | — | — | 5,618,066 | 5,618,066 | ||||||||||||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 142,862 | — | 142,862 | — | 142,862 | ||||||||||||||||||||||||
Other borrowings | 1,023,826 | — | 1,022,546 | — | 1,022,546 | ||||||||||||||||||||||||
Subordinated notes and debentures | 366,027 | — | 363,921 | — | 363,921 | ||||||||||||||||||||||||
Interest payable | 22,663 | — | 22,663 | — | 22,663 | ||||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||
| Financial assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 682,122 | $ | 682,122 | $ | — | $ | — | $ | 682,122 | |||||||||||||||||||
Interest bearing balances due from banks - time | 795 | — | 795 | — | 795 | ||||||||||||||||||||||||
| Held-to-maturity securities, net | 3,759,706 | — | 3,063,233 | — | 3,063,233 | ||||||||||||||||||||||||
Interest receivable | 102,892 | — | 102,892 | — | 102,892 | ||||||||||||||||||||||||
| Loans, net | 15,945,169 | — | — | 15,573,555 | 15,573,555 | ||||||||||||||||||||||||
| Financial liabilities: | |||||||||||||||||||||||||||||
| Noninterest bearing transaction accounts | 6,016,651 | — | 6,016,651 | — | 6,016,651 | ||||||||||||||||||||||||
Interest bearing transaction accounts and savings deposits | 11,762,885 | — | 11,762,885 | — | 11,762,885 | ||||||||||||||||||||||||
Time deposits | 4,768,558 | — | — | 4,696,473 | 4,696,473 | ||||||||||||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 160,403 | — | 160,403 | — | 160,403 | ||||||||||||||||||||||||
Other borrowings | 859,296 | — | 857,257 | — | 857,257 | ||||||||||||||||||||||||
| Subordinated notes and debentures | 365,989 | — | 363,578 | — | 363,578 | ||||||||||||||||||||||||
Interest payable | 16,399 | — | 16,399 | — | 16,399 | ||||||||||||||||||||||||
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.
44
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 two year forward start date for these swaps will be effective beginning in the third quarter of 2023 and 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.
The following table summarizes the fair value hedges recorded in the accompanying consolidated balance sheets.
| March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||
| (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 | $ | 1,001,715 | $ | 91,823 | $ | 1,001,715 | $ | 104,833 | |||||||||||||||||||||
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) | March 31, 2023 | December 31, 2022 | March 31, 2023 | December 31, 2022 | |||||||||||||||||||
| Investment securities - Available-for-sale | $ | 956,241 | $ | 944,115 | $ | 93,105 | $ | 106,321 | |||||||||||||||
45
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.
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||
| (In thousands) | Notional | Fair Value | Notional | Fair Value | |||||||||||||||||||
| Derivative assets | $ | 466,496 | $ | 28,739 | $ | 413,968 | $ | 34,490 | |||||||||||||||
| Derivative liabilities | 467,476 | 28,717 | 414,955 | 34,440 | |||||||||||||||||||
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 $11.3 million as of March 31, 2023.
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 March 31, 2023 for energy hedging Customer Sell to Company swaps were $782,100 and the corresponding Company Sell to Dealer swaps were $782,100 and the corresponding net fair value of the derivative asset and derivative liability was $23,800.
46
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders, 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 March 31, 2023, and the related consolidated statements of income, comprehensive income (loss), stockholders’ equity and cash flows for the three-month periods ended March 31, 2023 and 2022, 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, 2022, 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 27, 2023, 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, 2022, 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 interim 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 (statements) 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
Little Rock, Arkansas
May 5, 2023
47
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. Accordingly, we have compared our results of operations for the three months ended March 31, 2023 to our results of operations for the three months ended December 31, 2022 and March 31, 2022, as applicable, throughout this Management's Discussion and Analysis of Financial Condition and Results of Operations.
OVERVIEW
During the first quarter of 2023, significant turmoil within the financial services industry, was fueled by the failure of certain regional banks that utilized specialized business models, and continued inflationary pressures and recessionary fears, resulted in industry concerns around the level of uninsured deposits, liquidity, capital and operations. Despite these challenges, our focus remained on the fundamentals that have served us well during our 120-year history. We believe that our liquidity is solid and that our capital is strong:
•Deposits were relatively stable during the quarter, which highlights the granularity of our deposit base, as well as the long-term relationships we have with many of our customers. Total deposits as of March 31, 2023 were $22.45 billion compared to $22.55 billion as of December 31, 2022. Uninsured deposits as of March 31, 2023 were $5.27 billion or 23% of total deposits.
•Capital levels were steady during the quarter with all regulatory capital ratios remaining significantly above “well-capitalized” guidelines as of March 31, 2023 (see Table 12 in the Capital section below). As of March 31, 2023, our ratio of common equity to total assets was 12.11%, the ratio of tangible common equity to tangible assets was 7.25% and our Tier 1 leverage ratio was 9.24%.
•Key credit quality metrics as of March 31, 2023 also remained solid with our nonperforming loan coverage ratio at 324% and our allowance for credit losses as a percent of total loans ratio was 1.25%.
•Significant liquidity position with a loan to deposit ratio of 74% as of March 31, 2023, compared to 72% as of December 31, 2022. Additional liquidity sources available to us as of March 31, 2023 totaled $10.78 billion.
Our net income for the three months ended March 31, 2023 was $45.6 million, or $0.36 diluted earnings per share, compared to net income of $83.3 million, or $0.65 diluted earnings per share and $65.1 million, or $0.58 diluted earnings per share for the three months ended December 31, 2022 and March 31, 2022, respectively. Included in each comparative period end results were certain items related to our acquisitions and branch right sizing initiatives, while the results for the three months ended December 31, 2022 also include adjustments for the gain on insurance settlement related to a weather event. Excluding these certain items and the tax effect, adjusted earnings for the three months ended March 31, 2023 were $47.3 million, or $0.37 adjusted diluted earnings per share, compared to $81.1 million, or $0.64 adjusted diluted earnings per share and $67.2 million, or $0.59 adjusted diluted earnings per share for the three months ended December 31, 2022 and March 31, 2022, respectively.
Simmons Bank was named to Forbes magazine’s 2023 list of “World’s Best Banks” for the fourth consecutive year and recognized by Forbes’ as one of “America’s Best Midsize Employers” for 2023. We continue to work to expand our suite of digital solutions to provide an enhanced customer experience to “bank when you want, where you want”.
Through our Better Bank Initiative, we have identified an estimated $15 million in annual noninterest expense cost savings that we expect to be fully incorporated by the end of 2023. The programs under this initiative are designed to optimize operational processes, further improve the customer experience and increase our capacity to capitalize on organic growth opportunities, while at the same time improving our long-term growth profile.
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. Total nonperforming loans as of March 31, 2023, December 31, 2022, and March 31, 2022 were $63.7 million, $58.9 million, and $64.3 million, respectively. Non-performing assets as a percent of total assets were 0.26% at March 31, 2023, compared to 0.23% at December 31, 2022 and 0.29% at March 31, 2022.
Stockholders’ equity as of March 31, 2023 was $3.34 billion, book value per share was $26.24 and tangible book value per share was $14.88.
48
Total loans were $16.56 billion at March 31, 2023, compared to $16.14 billion at December 31, 2022. The increase in total loans during the period was supported by diverse growth in terms of type and by geographic market. Our unfunded commitments were $5.01 billion and $5.64 billion as of March 31, 2023 and December 31, 2022, respectively. While unfunded commitments are considered a key indicator of future loan growth, higher interest rates, softening economic conditions and forecasts of a potential recession in the U.S. have resulted in lower activity in our commercial loan pipeline which was $1.05 billion as of March 31, 2023, compared to $1.12 billion at December 31, 2022.
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 March 31, 2023, has approximately $27.6 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, quantitative factors, 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. 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.
In the first quarter of 2023, we refined the estimation process by improving systems, models, processes, methodology, and assumptions used within the calculation. After multiple parallel runs with the former process, it was determined that the changes did not and are not expected to result in material differences of results.
49
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.
50
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 42% of our loan portfolio and approximately 80% of our time deposits have repriced in one year or less. As of March 31, 2023, our interest rate sensitivity shows that approximately 39% of our loans and 91% of our time deposits will reprice in the next year.
Net Interest Income - Sequential Quarter Analysis
For the three month period ended March 31, 2023, net interest income on a fully taxable equivalent basis was $184.1 million, a decrease of $15.7 million, or 7.8%, compared to the three months ended December 31, 2022. The decrease in net interest income was primarily the result of a $14.1 million increase in fully tax equivalent interest income, more than offset by a $29.7 million increase in interest expense.
The increase in interest income primarily resulted from an $11.5 million increase in interest income on loans, coupled with an increase of $2.6 million in interest income on investment securities. Regarding the increase in interest income on loans during the first quarter of 2023, the increase in loan volume resulted in an increase of $5.5 million, in addition to an increase of $6.0 million of interest income from a 27 basis point increase in loan yield. The loan yield for the first quarter of 2023 was 5.67% compared to 5.40% 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 interest income on investment securities was primarily due to a 39 basis point increase in our taxable security portfolio. The increase in both loan and investment yield was due to the continued rising rate environment.
The $29.7 million increase in interest expense is mostly due to the increase in deposit account rates and change in deposit mix as consumers migrate toward higher rate deposits, principally certificates of deposits, in the current higher rate environment. Interest expense increased $25.1 million due to the increase in rate of 69 basis points on interest-bearing deposit accounts and increased $5.4 million due to the increase in deposit volume over the period. We continually monitor and look for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment.
Net Interest Income - Year-over-Year Analysis
Net interest income on a fully taxable equivalent basis for the three month period ended March 31, 2023 increased $32.9 million, or 21.8%, over the same period in 2022. The increase in net interest income was the result of a $118.1 million increase in fully tax equivalent interest income, partially offset by an $85.2 million increase in interest expense.
The increase in interest income during the three month period ended March 31, 2023 resulted from increases in interest income on loans and investments. The increase in interest income on loans of $100.9 million reflects an increase in loan volume of $55.5 million coupled with a 133 basis point rise in loan yield that resulted in a $45.4 million increase. The increase in our loan volume during the first three months of 2023 was primarily due to the Spirit acquisition in the second quarter of 2022, combined with solid organic loan growth over the comparative period. The increase of $15.2 million in interest income on investment securities reflects an increase of $19.6 million in interest income on investment securities due to yield increases over the period of 141 basis points and 35 basis points for our taxable and non-taxable investment security portfolios, respectively. The increase in interest income on investment securities due to yield increases was mitigated by a $4.4 million decrease due to the decline in our investment portfolio average balances which decreased by $977.5 million or 11.5%, as our portfolio experienced pay downs and maturities over the period, which was reinvested into our loan portfolio.
51
The $85.2 million increase in interest expense is mainly due to the increase in our deposit account rates over the period, combined with the additional deposit base from the Spirit acquisition and change in deposit mix as the market experiences a shift in consumer sentiment given the attractiveness of higher yielding time deposits in the current higher interest rate environment. Interest expense increased $74.1 million due to the increase in rate of 191 basis points on interest-bearing deposit accounts and increased $6.6 million due to the increase in deposit volume over the period. Further, an increase of $4.1 million to interest expense was related to other borrowings. The rate increase of 311 basis points in other borrowings resulted in an increase of $6.7 million, that was partially offset by a $2.6 million decrease in volume over the period. 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 was 3.09% for the three month period ended March 31, 2023, as compared to 3.31% and 2.76% for the three months ended December 31, 2022 and March 31, 2022, respectively. The decrease of 22 basis points in the net interest margin during the three months ended March 31, 2023 compared to the three months ended December 31, 2022 was primarily due to the rising deposit rate pressure from increased market competition and consumer migration toward higher rate deposits. The increase of 33 basis points in the net interest margin during the three months ended March 31, 2023 compared to the three months ended March 31, 2022 was due to the overall increase in our earning assets average balances over the comparative periods which has improved interest income, as we continued to manage rates effectively in the rapidly increasing rate environment experienced over the past year.
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 March 31, 2023, December 31, 2022 and March 31, 2022, respectively.
Table 1: Analysis of Net Interest Margin
(FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%)
| Three Months Ended March 31, | ||||||||||||||||||||
| March 31, | December 31, | March 31, | ||||||||||||||||||
| (In thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
| Interest income | $ | 279,137 | $ | 264,584 | $ | 161,727 | ||||||||||||||
| FTE adjustment | 6,311 | 6,770 | 5,602 | |||||||||||||||||
| Interest income – FTE | 285,448 | 271,354 | 167,329 | |||||||||||||||||
| Interest expense | 101,302 | 71,558 | 16,121 | |||||||||||||||||
| Net interest income – FTE | $ | 184,146 | $ | 199,796 | $ | 151,208 | ||||||||||||||
| Yield on earning assets – FTE | 4.78 | % | 4.49 | % | 3.06 | % | ||||||||||||||
| Cost of interest bearing liabilities | 2.26 | % | 1.62 | % | 0.40 | % | ||||||||||||||
| Net interest spread – FTE | 2.52 | % | 2.87 | % | 2.66 | % | ||||||||||||||
| Net interest margin – FTE | 3.09 | % | 3.31 | % | 2.76 | % | ||||||||||||||
Table 2: Changes in Fully Taxable Equivalent Net Interest Margin
| Three Months Ended | |||||||||||
| (In thousands) | March 31, 2023 compared to December 31, 2022 | March 31, 2023 compared to March 31, 2022 | |||||||||
| Increase due to change in earning assets | $ | 4,505 | $ | 49,883 | |||||||
| Increase due to change in earning asset yields | 9,589 | 68,236 | |||||||||
| Decrease due to change in interest bearing liabilities | (3,845) | (3,695) | |||||||||
| Decrease due to change in interest rates paid on interest bearing liabilities | (25,899) | (81,486) | |||||||||
| (Decrease) increase in net interest income | $ | (15,650) | $ | 32,938 | |||||||
52
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 March 31, 2023, December 31, 2022 and March 31, 2022, 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | March 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||||||||||||||||||||||||||||
| (In thousands) | Balance | Expense | Rate (%) | Balance | Expense | Rate (%) | Balance | Expense | Rate (%) | ||||||||||||||||||||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Earning assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest bearing balances due from banks and federal funds sold | $ | 315,307 | $ | 2,783 | 3.58 | $ | 361,856 | $ | 2,593 | 2.84 | $ | 1,728,694 | $ | 649 | 0.15 | ||||||||||||||||||||||||||||||||||||||
| Investment securities - taxable | 4,930,945 | 32,804 | 2.70 | 5,085,960 | 29,645 | 2.31 | 5,688,306 | 18,148 | 1.29 | ||||||||||||||||||||||||||||||||||||||||||||
| Investment securities - non-taxable | 2,624,642 | 21,522 | 3.33 | 2,582,050 | 22,123 | 3.40 | 2,844,777 | 20,937 | 2.98 | ||||||||||||||||||||||||||||||||||||||||||||
| Mortgage loans held for sale | 5,470 | 82 | 6.08 | 8,601 | 152 | 7.01 | 27,633 | 190 | 2.79 | ||||||||||||||||||||||||||||||||||||||||||||
| Other loans held for sale | — | — | — | 1,704 | 59 | 13.74 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Loans - including fees | 16,329,761 | 228,257 | 5.67 | 15,929,957 | 216,782 | 5.40 | 11,895,805 | 127,405 | 4.34 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest earning assets | 24,206,125 | 285,448 | 4.78 | 23,970,128 | 271,354 | 4.49 | 22,185,215 | 167,329 | 3.06 | ||||||||||||||||||||||||||||||||||||||||||||
| Non-earning assets | 3,282,607 | 3,210,447 | 2,640,984 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 27,488,732 | $ | 27,180,575 | $ | 24,826,199 | |||||||||||||||||||||||||||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest bearing transaction and savings deposits | $ | 11,722,591 | $ | 47,990 | 1.66 | $ | 11,859,322 | $ | 34,615 | 1.16 | $ | 12,083,516 | $ | 4,314 | 0.14 | ||||||||||||||||||||||||||||||||||||||
| Time deposits | 5,155,055 | 39,538 | 3.11 | 4,212,271 | 22,434 | 2.11 | 2,241,123 | 2,503 | 0.45 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest bearing deposits | 16,877,646 | 87,528 | 2.10 | 16,071,593 | 57,049 | 1.41 | 14,324,639 | 6,817 | 0.19 | ||||||||||||||||||||||||||||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 148,673 | 323 | 0.88 | 178,948 | 449 | 1.00 | 218,186 | 68 | 0.13 | ||||||||||||||||||||||||||||||||||||||||||||
| Other borrowings | 787,783 | 8,848 | 4.56 | 923,189 | 9,263 | 3.98 | 1,337,654 | 4,779 | 1.45 | ||||||||||||||||||||||||||||||||||||||||||||
| Subordinated debt and debentures | 366,009 | 4,603 | 5.10 | 365,971 | 4,797 | 5.20 | 384,187 | 4,457 | 4.70 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest bearing liabilities | 18,180,111 | 101,302 | 2.26 | 17,539,701 | 71,558 | 1.62 | 16,264,666 | 16,121 | 0.40 | ||||||||||||||||||||||||||||||||||||||||||||
| Noninterest bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest bearing deposits | 5,642,779 | 6,161,732 | 5,184,828 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other liabilities | 295,191 | 264,230 | 207,597 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | 24,118,081 | 23,965,663 | 21,657,091 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders’ equity | 3,370,651 | 3,214,912 | 3,169,108 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 27,488,732 | $ | 27,180,575 | $ | 24,826,199 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net interest spread – FTE | 2.52 | 2.87 | 2.66 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net interest margin – FTE | $ | 184,146 | 3.09 | $ | 199,796 | 3.31 | $ | 151,208 | 2.76 | ||||||||||||||||||||||||||||||||||||||||||||
53
Table 4 shows changes in interest income and interest expense resulting from changes in both volume and interest rates for the three months ended March 31, 2023 as compared to the three months ended December 31, 2022 and March 31, 2022, 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 | |||||||||||||||||||||||||||||||||||
| March 31, 2023 compared to December 31, 2022 | March 31, 2023 compared to March 31, 2022 | ||||||||||||||||||||||||||||||||||
| (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 | $ | (362) | $ | 552 | $ | 190 | $ | (950) | $ | 3,084 | $ | 2,134 | |||||||||||||||||||||||
| Investment securities - taxable | (927) | 4,086 | 3,159 | (2,703) | 17,359 | 14,656 | |||||||||||||||||||||||||||||
| Investment securities - non-taxable | 361 | (962) | (601) | (1,695) | 2,280 | 585 | |||||||||||||||||||||||||||||
| Mortgage loans held for sale | (49) | (21) | (70) | (225) | 117 | (108) | |||||||||||||||||||||||||||||
| Other loans held for sale | (30) | (29) | (59) | — | — | — | |||||||||||||||||||||||||||||
| Loans - including fees | 5,512 | 5,963 | 11,475 | 55,456 | 45,396 | 100,852 | |||||||||||||||||||||||||||||
| Total | 4,505 | 9,589 | 14,094 | 49,883 | 68,236 | 118,119 | |||||||||||||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||||||||||||||
| Interest bearing transaction and savings accounts | (403) | 13,778 | 13,375 | (133) | 43,809 | 43,676 | |||||||||||||||||||||||||||||
| Time deposits | 5,766 | 11,338 | 17,104 | 6,717 | 30,318 | 37,035 | |||||||||||||||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | (70) | (56) | (126) | (29) | 284 | 255 | |||||||||||||||||||||||||||||
| Other borrowings | (1,448) | 1,033 | (415) | (2,643) | 6,712 | 4,069 | |||||||||||||||||||||||||||||
| Subordinated notes and debentures | — | (194) | (194) | (217) | 363 | 146 | |||||||||||||||||||||||||||||
| Total | 3,845 | 25,899 | 29,744 | 3,695 | 81,486 | 85,181 | |||||||||||||||||||||||||||||
| Increase (decrease) in net interest income | $ | 660 | $ | (16,310) | $ | (15,650) | $ | 46,188 | $ | (13,250) | $ | 32,938 | |||||||||||||||||||||||
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.
For the three months ended March 31, 2023, our provision for credit losses was $24.2 million as compared to a recapture of $19.9 million for the same period ended March 31, 2022. The provision expense during the first three months of 2023 consisted of $10.9 million expense related to loans and reflected loan growth in the quarter, as well as the impact of updated economic assumptions, combined with a $13.3 million expense related to securities and was due to decreases in the value of corporate bonds in the investment securities portfolio. The recapture during the first three months of 2022 was driven by improved credit quality metrics and improved macroeconomic factors, coupled with the planned exit of several large oil and gas relationships during the quarter.
54
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.
For the three month period ended March 31, 2023, total noninterest income was $45.8 million, an increase of approximately $1.2 million or 2.7%, compared to the three month period ended December 31, 2022 and was primarily driven by the incremental increases in service charges on deposit accounts due to increased consumer activity and a slight rebound in mortgage lending income as compared to the prior quarter.
Noninterest income for the three months ended March 31, 2023 increased by approximately $3.6 million or 8.6% as compared to the three months ended March 31, 2022 and was primarily due to the Spirit acquisition and attributable increased consumer base. The increase was partially offset by a $3.0 million decrease in mortgage lending income due to the rising interest rate environment and softening market conditions over the period, which slowed the demand for mortgage loans compared to the demand associated with the previous lower interest rate environment.
Other income for the three month period ended March 31, 2023 increased by $4.7 million as compared to the preceding sequential quarter, and increased by $4.0 million when compared to the same period in the prior year. The increases were primarily due to the recapture of a $4.0 million legal reserve during the first three months of 2023, related to legal matters previously disclosed.
Table 5 shows noninterest income for the three month periods ended March 31, 2023, December 31, 2022 and March 31, 2022, respectively, as well as changes between periods.
Table 5: Noninterest Income
| Three Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||||||||
| March 31, | December 31, | March 31, | Change from Quarter - Sequential | Change from Quarter - Year-over-Year | ||||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||||||||||||||||
| Service charges on deposit accounts | $ | 12,437 | $ | 11,892 | $ | 10,696 | $ | 545 | 4.6% | $ | 1,741 | 16.3% | ||||||||||||||||||||||||||||||||
| Debit and credit card fees | 7,952 | 7,845 | 7,449 | 107 | 1.4 | 503 | 6.8 | |||||||||||||||||||||||||||||||||||||
| Wealth management fees | 7,365 | 8,151 | 7,968 | (786) | (9.6) | (603) | (7.6) | |||||||||||||||||||||||||||||||||||||
| Mortgage lending income | 1,570 | 1,139 | 4,550 | 431 | 37.8 | (2,980) | (65.5) | |||||||||||||||||||||||||||||||||||||
| Bank owned life insurance income | 2,973 | 2,975 | 2,706 | (2) | (0.1) | 267 | 9.9 | |||||||||||||||||||||||||||||||||||||
| Other service charges and fees | 2,282 | 2,023 | 1,637 | 259 | 12.8 | 645 | 39.4 | |||||||||||||||||||||||||||||||||||||
| Gain (loss) on sale of securities, net | — | (52) | (54) | 52 | (100.0) | 54 | (100.0) | |||||||||||||||||||||||||||||||||||||
| Gain on insurance settlement | — | 4,074 | — | (4,074) | (100.0) | — | — | |||||||||||||||||||||||||||||||||||||
| Other income | 11,256 | 6,600 | 7,266 | 4,656 | 70.6 | 3,990 | 54.9 | |||||||||||||||||||||||||||||||||||||
| Total noninterest income | $ | 45,835 | $ | 44,647 | $ | 42,218 | $ | 1,188 | 2.7% | $ | 3,617 | 8.6% | ||||||||||||||||||||||||||||||||
Recurring fee income (total service charges, wealth management fees, debit and credit card fees) was $30.0 million, $29.9 million and $27.8 million for the three month periods ended March 31, 2023, December 31, 2022 and March 31, 2022, respectively. Recurring fee income was relatively flat as compared to the three month period ended December 31, 2022 and increased $2.3 million as compared to the three month period ended March 31, 2022 primarily due to the increased consumer base provided by the Spirit acquisition.
55
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.
Noninterest expense was $143.2 million for the three month period ended March 31, 2023, and was relatively flat as compared to noninterest expense of $142.6 million for the three month period ended December 31, 2022, representing an increase of $653,000, or 0.5%, as compared to the preceding quarter. Adjusted noninterest expense, which excludes branch right sizing and merger related costs, for the three months ended March 31, 2023, decreased $583,000, or 0.4%, as compared to the three months ended December 31, 2022.
Noninterest expense for the three months ended March 31, 2023 increased by approximately $14.8 million or 11.5% as compared to the three months ended March 31, 2022. Adjusted noninterest expense, which excludes branch right sizing and merger related costs, for the three months ended March 31, 2023, increased $15.2 million, or 12.1%, as compared to the three months ended March 31, 2022.
Salaries and employee benefits expense increased $4.0 million during the three month period ended March 31, 2023 as compared to the preceding sequential quarter and increased $9.1 million when compared to the same period in the prior year. The increase as compared to the preceding sequential quarter reflected seasonal payroll taxes incurred during the quarter, 401(k) profit sharing contribution and equity awards compensation, while the increase from the same period in the prior year is primarily due to the impact from the Spirit acquisition.
Deposit insurance expense for the three months ended March 31, 2023 increased by $1.2 million and $3.1 million compared to the three month periods ended December 31, 2022 and March 31, 2022, respectively. Both comparative increases were largely due to an increased base rate related to changes in the mix of deposits, while the increase as compared to the same period in the prior year is also due to the increase in deposits from the Spirit acquisition.
Other operating expenses decreased by $3.5 million during the three months ended March 31, 2023 as compared to the three months ended December 31, 2022 and increased by $757,000 as compared to the three months ended March 31, 2022. Sequentially, the decrease was primarily due to a focus on expense management of controllable expenses during the quarter, coupled with the impact of $1.2 million of accelerated amortization of certain tax credits recognized during the three month period ended December 31, 2022, the offset of which is recorded in provision for income taxes. The increase when compared to the three months ended March 31, 2022 is primarily related to the Spirit acquisition and inflationary pressures over the period.
56
Table 6 below shows noninterest expense for the three month periods ended March 31, 2023, December 31, 2022 and March 31, 2022, respectively, as well as changes between periods.
Table 6: Noninterest Expense
| Three Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||||||||
| March 31, | December 31, | March 31, | Change from Quarter - Sequential | Change from Quarter - Year-over-Year | ||||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||||||||||||||||
| Salaries and employee benefits | $ | 77,038 | $ | 73,018 | $ | 67,906 | $ | 4,020 | 5.5% | $ | 9,132 | 13.5% | ||||||||||||||||||||||||||||||||
| Occupancy expense, net | 11,578 | 11,620 | 10,023 | (42) | (0.4) | 1,555 | 15.5 | |||||||||||||||||||||||||||||||||||||
| Furniture and equipment expense | 5,051 | 5,392 | 4,775 | (341) | (6.3) | 276 | 5.8 | |||||||||||||||||||||||||||||||||||||
| Other real estate and foreclosure expense | 186 | 350 | 343 | (164) | (46.9) | (157) | (45.8) | |||||||||||||||||||||||||||||||||||||
| Deposit insurance | 4,893 | 3,680 | 1,838 | 1,213 | 33.0 | 3,055 | 166.2 | |||||||||||||||||||||||||||||||||||||
| Merger related costs | 1,396 | 35 | 1,886 | 1,361 | * | (490) | (26.0) | |||||||||||||||||||||||||||||||||||||
| Other operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||
| Professional services | 4,409 | 5,151 | 5,446 | (742) | (14.4) | (1,037) | (19.0) | |||||||||||||||||||||||||||||||||||||
| Postage | 2,324 | 2,227 | 2,126 | 97 | 4.4 | 198 | 9.3 | |||||||||||||||||||||||||||||||||||||
| Telephone | 1,731 | 1,473 | 1,558 | 258 | 17.5 | 173 | 11.1 | |||||||||||||||||||||||||||||||||||||
| Debit and credit card | 3,189 | 3,351 | 2,706 | (162) | (4.8) | 483 | 17.9 | |||||||||||||||||||||||||||||||||||||
| Marketing | 6,210 | 7,314 | 6,140 | (1,104) | (15.1) | 70 | 1.1 | |||||||||||||||||||||||||||||||||||||
| Software and technology | 10,356 | 10,341 | 10,147 | 15 | 0.2 | 209 | 2.1 | |||||||||||||||||||||||||||||||||||||
| Operating supplies | 605 | 704 | 698 | (99) | (14.1) | (93) | (13.3) | |||||||||||||||||||||||||||||||||||||
| Amortization of intangibles | 4,096 | 4,108 | 3,486 | (12) | (0.3) | 610 | 17.5 | |||||||||||||||||||||||||||||||||||||
| Branch right sizing | 979 | 1,104 | 909 | (125) | (11.3) | 70 | 7.7 | |||||||||||||||||||||||||||||||||||||
| Other | 9,187 | 12,707 | 8,430 | (3,520) | (27.7) | 757 | 9.0 | |||||||||||||||||||||||||||||||||||||
| Total noninterest expense | $ | 143,228 | $ | 142,575 | $ | 128,417 | $ | 653 | 0.5% | $ | 14,811 | 11.5% | ||||||||||||||||||||||||||||||||
* 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 $3.77 billion and $3.76 billion, respectively, at March 31, 2023, compared to the HTM amount of $3.76 billion and AFS amount of $3.85 billion at December 31, 2022. We will continue to look for opportunities to maximize the value of the investment portfolio.
During the quarters ended June 30, 2022 and September 30, 2021, we transferred, at fair value, $1.99 billion and $500.8 million, respectively, of securities from the AFS portfolio to the HTM portfolio. The related remaining combined net unrealized losses of $141.0 million in accumulated other comprehensive income (loss) as of March 31, 2023 will be 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. We expect the cash flows from principal maturities of securities to provide flexibility to fund future loan growth or reduce wholesale funding.
Furthermore, as of March 31, 2023, we 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. During the first quarter of 2023, management recorded a $12.8 million provision for credit loss related to isolated corporate bonds within the AFS investment securities portfolio. As of March 31, 2023, two nonperforming corporate bonds remained in the portfolio, and with the exception of these two bonds, management does not believe any of the securities are impaired due to reasons of credit quality.
57
During the third quarter of 2021, we 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 consist of a two year forward start date and 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 beginning in the third quarter of 2023. Securities within these swap agreements have maturity dates varying between 2028 and 2029.
LOAN PORTFOLIO
Our loan portfolio averaged $16.33 billion and $11.90 billion during the first three months of 2023 and 2022, respectively. As of March 31, 2023, total loans were $16.56 billion, an increase of $413.0 million from December 31, 2022. The increase in the average loan balance during the first three months of 2023 when compared to the same period in 2022 is primarily due to the acquisition of Spirit which provided $2.29 billion in total loans after purchase accounting discounts, coupled with continued widespread organic loan growth throughout our geographic markets over the comparative period. 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 7, according to type of loan.
Table 7: Loan Portfolio
| March 31, | December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | |||||||||
| Consumer: | |||||||||||
| Credit cards | $ | 188,590 | $ | 196,928 | |||||||
| Other consumer | 142,817 | 152,882 | |||||||||
| Total consumer | 331,407 | 349,810 | |||||||||
| Real estate: | |||||||||||
| Construction and development | 2,777,122 | 2,566,649 | |||||||||
| Single family residential | 2,589,831 | 2,546,115 | |||||||||
| Other commercial | 7,520,964 | 7,468,498 | |||||||||
| Total real estate | 12,887,917 | 12,581,262 | |||||||||
| Commercial: | |||||||||||
| Commercial | 2,669,731 | 2,632,290 | |||||||||
| Agricultural | 220,641 | 205,623 | |||||||||
| Total commercial | 2,890,372 | 2,837,913 | |||||||||
| Other | 445,402 | 373,139 | |||||||||
| Total loans before allowance for credit losses | $ | 16,555,098 | $ | 16,142,124 | |||||||
58
Consumer loans consist of credit card loans and other consumer loans. Consumer loans were $331.4 million at March 31, 2023, or 2.0% of total loans, compared to $349.8 million, or 2.2% of total loans at December 31, 2022. The decrease in consumer loans from December 31, 2022, to March 31, 2023, was primarily due to the expected seasonal decline in our credit card portfolio and loan payoffs and pay downs in direct consumer loans.
Real estate loans consist of construction and development loans (“C&D”) loans, single-family residential loans and commercial real estate (“CRE”) loans. Real estate loans were $12.89 billion at March 31, 2023, or 77.8% of total loans, compared to $12.58 billion, or 77.9%, of total loans at December 31, 2022, an increase of $306.7 million, or 2.4%. Our C&D loans increased by $210.5 million, or 8.2%, single family residential loans increased by $43.7 million, or 1.7%, and CRE loans increased by $52.5 million, or 0.7%. The increases were due to diversified organic growth by type and geographic market during the quarter. 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 $2.89 billion at March 31, 2023, or 17.5% of total loans, compared to $2.84 billion, or 17.6% of total loans at December 31, 2022, an increase of $52.5 million, or 1.8%, which was due to organic loan growth. Agricultural loans increased $15.0 million, or 7.3%.
Other loans mainly consist of mortgage warehouse lending and municipal loans. Mortgage volume experienced a slight increase in demand during the first three months of 2023 as compared to December 31, 2022, and was coupled with continued organic growth in our municipal loans during the quarter, leading to an increase of $72.3 million in other loans.
Loan growth was widespread throughout our geographic markets and was generally broad-based by loan type. We are seeing loan growth in our metro, community and corporate banking groups. Our commercial loan pipeline consisting of all commercial loan opportunities was $1.05 billion at March 31, 2023 compared to $1.12 billion at December 31, 2022. Loans approved and ready to close at the end of the quarter totaled $503.0 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 increased $8.9 million from December 31, 2022 to March 31, 2023. Nonaccrual loans increased by $4.8 million during the period and foreclosed assets held for sale and other real estate owned were relatively flat with a decrease of $166,000 as compared to December 31, 2022. The increase in nonaccrual assets was in part due to two isolated nonperforming corporate bonds in the investment securities portfolio totaling approximately $4.0 million.
Non-performing assets, including modifications to borrowers experiencing financial difficulty (“FDMs”, formerly known as troubled debt restructurings, or TDRs) and acquired foreclosed assets, as a percent of total assets were 0.27% at March 31, 2023, compared to 0.23% at December 31, 2022. 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.
We have internal loan modification programs for borrowers experiencing financial difficulties. Modifications to borrowers experiencing financial difficulties may include interest rate reductions, principal or interest forgiveness and/or term extensions. We primarily use interest rate reduction and/or payment modifications or extensions, with an occasional forgiveness of principal. There were no loans modified for borrowers experiencing financial difficulties during the three month period ending March 31, 2023.
59
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 1.25% as of March 31, 2023. Non-performing loans equaled 0.38% of total loans. Non-performing assets were 0.26% of total assets, a 3 basis point increase from December 31, 2022. The allowance for credit losses was 324% of non-performing loans. Our annualized net charge-offs to average total loans for the first three months of 2023 was 0.03%. Annualized net credit card charge-offs to average total credit card loans were 1.69% for the first three months of 2023, compared to 1.49% during the full year 2022, and 75 basis points better than the most recently published industry average charge-off ratio as reported by the Federal Reserve for all banks.
Table 8 presents information concerning non-performing assets, including nonaccrual loans at amortized cost and foreclosed assets held for sale.
Table 8: Non-performing Assets
| March 31, | December 31, | March 31, | |||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2022 | ||||||||||||||
Nonaccrual loans (1) | $ | 63,218 | $ | 58,434 | $ | 64,096 | |||||||||||
| Loans past due 90 days or more (principal or interest payments) | 437 | 507 | 240 | ||||||||||||||
| Total non-performing loans | 63,655 | 58,941 | 64,336 | ||||||||||||||
| Other non-performing assets: | |||||||||||||||||
| Foreclosed assets held for sale and other real estate owned | 2,721 | 2,887 | 5,118 | ||||||||||||||
| Other non-performing assets | 5,012 | 644 | 1,479 | ||||||||||||||
| Total other non-performing assets | 7,733 | 3,531 | 6,597 | ||||||||||||||
| Total non-performing assets | $ | 71,388 | $ | 62,472 | $ | 70,933 | |||||||||||
| Performing FDMs (formerly TDRs) | $ | 2,183 | $ | 1,849 | $ | 3,424 | |||||||||||
| Allowance for credit losses to non-performing loans | 324 | % | 334 | % | 278 | % | |||||||||||
| Non-performing loans to total loans | 0.38 | % | 0.37 | % | 0.53 | % | |||||||||||
| Non-performing assets (including performing FDMs (formerly TDRs)) to total assets | 0.27 | % | 0.23 | % | 0.30 | % | |||||||||||
| Non-performing assets to total assets | 0.26 | % | 0.23 | % | 0.29 | % | |||||||||||
_______________________________________
(1)Includes nonaccrual FDMs (formerly known as TDRs) of approximately $481,000 at March 31, 2023 and $1,622,000 at December 31, 2022. For additional information about our implementation of accounting for FDMs, which replaced the accounting for TDRs, see Note 5, Loans and Allowance for Credit Losses.
The interest income on nonaccrual loans is not considered material for the three month periods ended March 31, 2023 and 2022.
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, quantitative factors, and other qualitative considerations.
Loans with similar risk characteristics such as loan type, collateral type, and internal risk ratings are aggregated for collective assessment. We use statistically-based models that leverage assumptions about current and future economic conditions throughout the contractual life of the loan. Expected credit losses are estimated by either lifetime loss rates or expected loss cash flows based on three key parameters: probability-of-default (“PD”), exposure-at-default (“EAD”), and loss-given-default (“LGD”). Future economic conditions are incorporated to the extent that they are reasonable and supportable. Beyond the reasonable and supportable periods, the economic variables revert to a historical equilibrium at a pace dependent on the state of the economy reflected within the economic scenarios. We also include qualitative adjustments to the allowance based on factors and considerations that have not otherwise been fully accounted for.
60
Loans that have unique risk characteristics are evaluated on an individual basis. These evaluations are typically performed on loans with a deteriorated internal risk rating. For a collateral-dependent loan, our 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.
An analysis of the allowance for credit losses on loans is shown in Table 9.
Table 9: Allowance for Credit Losses
| (In thousands) | 2023 | 2022 | |||||||||
| Balance, beginning of year | $ | 196,955 | $ | 205,332 | |||||||
| Loans charged off: | |||||||||||
| Credit card | 1,076 | 920 | |||||||||
| Other consumer | 456 | 414 | |||||||||
| Real estate | 1,204 | 485 | |||||||||
| Commercial | 413 | 6,319 | |||||||||
| Total loans charged off | 3,149 | 8,138 | |||||||||
| Recoveries of loans previously charged off: | |||||||||||
| Credit card | 234 | 274 | |||||||||
| Other consumer | 240 | 387 | |||||||||
| Real estate | 294 | 426 | |||||||||
| Commercial | 1,067 | 557 | |||||||||
| Total recoveries | 1,835 | 1,644 | |||||||||
| Net loans charged off | 1,314 | 6,494 | |||||||||
| Provision for credit losses | 10,916 | (19,914) | |||||||||
| Balance, March 31, | $ | 206,557 | $ | 178,924 | |||||||
| Loans charged off: | |||||||||||
| Credit card | 2,942 | ||||||||||
| Other consumer | 1,462 | ||||||||||
| Real estate | 3,637 | ||||||||||
| Commercial | 7,951 | ||||||||||
| Total loans charged off | 15,992 | ||||||||||
| Recoveries of loans previously charged off: | |||||||||||
| Credit card | 750 | ||||||||||
| Other consumer | 810 | ||||||||||
| Real estate | 6,490 | ||||||||||
| Commercial | 1,816 | ||||||||||
| Total recoveries | 9,866 | ||||||||||
| Net loans charged off | 6,126 | ||||||||||
| Provision for credit losses | 14,535 | ||||||||||
| Acquisition adjustment for PCD loans | 9,622 | ||||||||||
| Balance, end of year | $ | 196,955 | |||||||||
61
Provision for Credit Losses
The amount of provision added to or released from the allowance during the three months ended March 31, 2023 and 2022, and for the year ended December 31, 2022, was based on management’s judgment, with consideration given to the composition and asset quality of the portfolio, historical loan loss experience, and assessment of current and expected economic forecasts and conditions. 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 March 31, 2023, the allowance for credit losses reflected an increase of approximately $9.6 million from December 31, 2022 while total loans increased by $413.0 million over the same three month period. The allocation in each category within the allowance generally reflects the overall changes in the loan portfolio mix.
The increase in the allowance for credit losses during the first three months of 2023 was primarily due to the loan growth experienced during the quarter, as well as refreshed economic forecasts. Our allowance for credit losses at March 31, 2023 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 10: Allocation of Allowance for Credit Losses
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||
| (Dollars in thousands) | Allowance Amount | % of loans (1) | Allowance Amount | % of loans (1) | |||||||||||||||||||
| Credit cards | $ | 6,446 | 1.1 | % | $ | 5,140 | 1.2 | % | |||||||||||||||
| Other consumer | 5,949 | 3.6 | % | 6,614 | 3.2 | % | |||||||||||||||||
| Real estate | 163,906 | 77.8 | % | 150,795 | 78.0 | % | |||||||||||||||||
| Commercial | 30,256 | 17.5 | % | 34,406 | 17.6 | % | |||||||||||||||||
| Total | $ | 206,557 | 100.0 | % | $ | 196,955 | 100.0 | % | |||||||||||||||
| Allowance for credit losses to period-end loans | 1.25 | % | 1.22 | % | |||||||||||||||||||
_______________________________________
(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 231 financial centers as of March 31, 2023. 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 March 31, 2023, core deposits comprised 80.3% 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.
62
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 March 31, 2023, were $22.45 billion, compared to $22.55 billion as of December 31, 2022. Noninterest bearing transaction accounts, interest bearing transaction accounts and savings accounts totaled $16.77 billion at March 31, 2023, compared to $17.78 billion at December 31, 2022, a decrease of $1.01 billion. Total time deposits increased $910.2 million to $5.68 billion at March 31, 2023, from $4.77 billion at December 31, 2022. We had $2.95 billion and $2.75 billion of brokered deposits at March 31, 2023, and December 31, 2022, respectively. The change in the mix of deposits at March 31, 2023 as compared to December 31, 2022 reflects increased market competition and consumer migration toward higher rate deposits, principally certificates of deposits, given the rapid increase in interest rates that has occurred over the past year.
We made the strategic decision during the fourth quarter of 2022 to extend the duration of select wholesale deposits to complement our core deposit base and, due to advantageous rates, added brokered certificates of deposit with maturities of 6-12 months. Additionally, we are continuing to 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 $1.39 billion and $1.23 billion at March 31, 2023 and December 31, 2022, respectively. The outstanding balance for March 31, 2023 includes $1.00 billion in FHLB short-term advances; $366.0 million in subordinated notes and unamortized debt issuance costs; and $20.4 million of other long-term debt.
All of the FHLB short-term advances outstanding at the end of the first quarter 2023 are fixed rate, fixed term advances, which are due less than one year from origination and therefore are classified as short-term advances.
In March 2018, we 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. We 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.
We 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”). 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.
CAPITAL
Overview
At March 31, 2023, total capital was $3.34 billion. Capital represents shareholder ownership in the Company – the book value of assets in excess of liabilities. At March 31, 2023, our common equity to asset ratio was 12.11% compared to 11.91% at year-end 2022.
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. On April 27, 2022, our shareholders approved amendments to our Articles of Incorporation to remove an $80.0 million cap on the aggregate liquidation preference associated with the preferred stock and increase the number of authorized shares of our Class A common stock from 175,000,000 to 350,000,000.
63
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 (“Series D Preferred Stock”), out of our authorized preferred stock. On April 27, 2022, our shareholders approved an amendment to our Articles of Incorporation to remove the classification and designation for the Series D Preferred Stock. As of March 31, 2023, there were no shares of preferred stock issued or outstanding.
Stock Repurchase Program
Effective July 23, 2021, our Board of Directors approved an amendment to our 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 $180.0 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, we substantially exhausted the remaining capacity under the 2019 Program, and our Board of Directors authorized a new stock repurchase program (the “2022 Program”) under which we may repurchase up to $175.0 million of our Class A common stock currently issued and outstanding. The 2022 Program replaced the 2019 Program and will terminate on January 31, 2024 (unless terminated sooner).
No shares were repurchased during the three month period ended March 31, 2023. During the three month period ended March 31, 2022, we repurchased 513,725 shares at an average price of $31.25 per share under the 2019 Program.
Under the 2022 Program, we may repurchase shares of our 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 management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of our common stock, corporate considerations, our working capital and investment requirements, general market and economic conditions, and legal requirements. The 2022 Program does not obligate us to repurchase any common stock and may be modified, discontinued, or suspended at any time without prior notice. We anticipate 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 $0.20 per share for the first three months of 2023 compared to $0.19 per share for the first three months of 2022, an increase of $0.01, or 5%. 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. 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.
64
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 March 31, 2023, 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 March 31, 2023 and December 31, 2022 are presented in Table 11 below:
Table 11: Risk-Based Capital
| March 31, | December 31, | ||||||||||
| (Dollars in thousands) | 2023 | 2022 | |||||||||
| Tier 1 capital: | |||||||||||
| Stockholders’ equity | $ | 3,339,901 | $ | 3,269,362 | |||||||
| CECL transition provision | 61,746 | 92,619 | |||||||||
| Goodwill and other intangible assets | (1,410,141) | (1,412,667) | |||||||||
| Unrealized loss on available-for-sale securities, net of income taxes | 470,681 | 517,560 | |||||||||
| Total Tier 1 capital | 2,462,187 | 2,466,874 | |||||||||
| Tier 2 capital: | |||||||||||
| Subordinated notes and debentures | 366,027 | 365,989 | |||||||||
| Qualifying allowance for credit losses and reserve for unfunded commitments | 173,077 | 115,627 | |||||||||
| Total Tier 2 capital | 539,104 | 481,616 | |||||||||
| Total risk-based capital | $ | 3,001,291 | $ | 2,948,490 | |||||||
| Risk weighted assets | $ | 20,748,605 | $ | 20,738,727 | |||||||
| Assets for leverage ratio | $ | 26,632,691 | $ | 26,407,061 | |||||||
| Ratios at end of period: | |||||||||||
| Common equity Tier 1 ratio (CET1) | 11.87 | % | 11.90 | % | |||||||
| Tier 1 leverage ratio | 9.24 | % | 9.34 | % | |||||||
| Tier 1 risk-based capital ratio | 11.87 | % | 11.90 | % | |||||||
| Total risk-based capital ratio | 14.47 | % | 14.22 | % | |||||||
| 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 | % | |||||||
65
Regulatory Capital Changes
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 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 third quarter 2022. Qualifying subordinated debt of $366.0 million is included as Tier 2 and total capital as of March 31, 2023.
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, noninterest expense, 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, estimated cost savings associated with the Company’s Better Bank Initiative, acquisition strategy and activity, legal and regulatory limitations and compliance and competition.
66
These forward-looking statements are based on various assumptions and involve inherent 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; changes in real estate values; changes in interest rates and related governmental policies; inflation; changes in the level and composition of deposits, loan demand, deposit flows, credit quality 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; changes in customer behaviors, including consumer spending, borrowing and saving habits; residual effects of the COVID-19 pandemic; 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, fines and other outcomes of pending or future litigation or government actions; 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; soundness of other financial institutions and indirect exposure related to the closings of Silicon Valley Bank (SVB), Signature Bank, First Republic Bank and Silvergate Bank and their impact on the broader market through other customers, suppliers and partners (or that the conditions which resulted in the liquidity concerns with SVB, First Republic Bank, Signature Bank and Silvergate Bank may also adversely impact, directly or indirectly, other financial institutions and market participants with which the Company has commercial or deposit relationships); the loss of key employees; increased unemployment; labor shortages; claims, damages; changes in accounting principles relating to loan loss recognition (current expected credit losses); the Company’s ability to manage and successfully integrate its mergers and acquisitions and to fully realize cost savings and other benefits associated with those transactions; government legislation; 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. Additional information on factors that might affect the Company’s financial results is included in 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, 2022, 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.
67
GAAP RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
The tables below present computations of adjusted earnings (net income excluding certain items {gain on insurance settlement, merger related costs, and net branch right sizing costs}) (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 noninterest 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 of “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 $1.446 billion and $1.449 billion total goodwill and other intangible assets for the periods ended March 31, 2023 and December 31, 2022, 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.
68
See Table 12 below for the reconciliation of non-GAAP financial measures, which exclude certain items for the periods presented.
Table 12: Reconciliation of Adjusted Earnings (non-GAAP)
| Three Months Ended March 31, | |||||||||||||||||
| March 31, | December 31, | March 31, | |||||||||||||||
| (In thousands, except per share data) | 2023 | 2022 | 2022 | ||||||||||||||
| Net income available to common stockholders | $ | 45,589 | $ | 83,260 | $ | 65,095 | |||||||||||
| Certain items: | |||||||||||||||||
| Gain on insurance settlement | — | (4,074) | — | ||||||||||||||
| Merger related costs | 1,396 | 35 | 1,886 | ||||||||||||||
| Branch right sizing (net) | 979 | 1,104 | 909 | ||||||||||||||
Tax effect (1) | (621) | 768 | (731) | ||||||||||||||
| Certain items, net of tax | 1,754 | (2,167) | 2,064 | ||||||||||||||
| Adjusted earnings (non-GAAP) | $ | 47,343 | $ | 81,093 | $ | 67,159 | |||||||||||
Diluted earnings per share(2) | $ | 0.36 | $ | 0.65 | $ | 0.58 | |||||||||||
| Certain items: | |||||||||||||||||
| Gain on insurance settlement | — | (0.03) | — | ||||||||||||||
| Merger related costs | 0.01 | — | 0.01 | ||||||||||||||
| Branch right sizing (net) | 0.01 | 0.01 | 0.01 | ||||||||||||||
Tax effect (1) | (0.01) | 0.01 | (0.01) | ||||||||||||||
| Certain items, net of tax | 0.01 | (0.01) | 0.01 | ||||||||||||||
| Adjusted diluted earnings per share (non-GAAP) | $ | 0.37 | $ | 0.64 | $ | 0.59 | |||||||||||
_______________________________________
(1)Effective tax rate of 26.135%.
(2)See Note 17, Earnings Per Share (“EPS”), for number of shares used to determine EPS.
69
See Table 13 below for the reconciliation of adjusted noninterest income and adjusted noninterest expense for the periods presented.
Table 13: Reconciliation of Adjusted Noninterest Income and Adjusted Noninterest Expense (non-GAAP)
| Three Months Ended March 31, | |||||||||||||||||
| March 31, | December 31, | March 31, | |||||||||||||||
| (In thousands) | 2023 | 2022 | 2022 | ||||||||||||||
| Noninterest income | $ | 45,835 | $ | 44,647 | $ | 42,218 | |||||||||||
| Certain items: | |||||||||||||||||
| Gain on insurance settlement | — | (4,074) | — | ||||||||||||||
| Total certain items | — | (4,074) | — | ||||||||||||||
| Adjusted noninterest income (non-GAAP) | $ | 45,835 | $ | 40,573 | $ | 42,218 | |||||||||||
| Noninterest expense | $ | 143,228 | $ | 142,575 | $ | 128,417 | |||||||||||
| Certain items: | |||||||||||||||||
| Merger related costs | (1,396) | (35) | (1,886) | ||||||||||||||
| Branch right sizing | (979) | (1,104) | (909) | ||||||||||||||
| Total certain items | (2,375) | (1,139) | (2,795) | ||||||||||||||
| Adjusted noninterest expense (non-GAAP) | $ | 140,853 | $ | 141,436 | $ | 125,622 | |||||||||||
See Table 14 below for the reconciliation of tangible book value per common share.
Table 14: Reconciliation of Tangible Book Value per Common Share (non-GAAP)
| March 31, | December 31, | ||||||||||
| (In thousands, except per share data) | 2023 | 2022 | |||||||||
| Total common stockholders’ equity | $ | 3,339,901 | $ | 3,269,362 | |||||||
| Intangible assets: | |||||||||||
| Goodwill | (1,320,799) | (1,319,598) | |||||||||
| Other intangible assets | (124,854) | (128,951) | |||||||||
| Total intangibles | (1,445,653) | (1,448,549) | |||||||||
| Tangible common stockholders’ equity | $ | 1,894,248 | $ | 1,820,813 | |||||||
| Shares of common stock outstanding | 127,282,192 | 127,046,654 | |||||||||
| Book value per common share | $ | 26.24 | $ | 25.73 | |||||||
| Tangible book value per common share (non-GAAP) | $ | 14.88 | $ | 14.33 | |||||||
70
See Table 15 below for the calculation of tangible common equity and the reconciliation of tangible common equity to tangible assets.
Table 15: Reconciliation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets (non-GAAP)
| March 31, | December 31, | ||||||||||
| (Dollars in thousands) | 2023 | 2022 | |||||||||
| Total common stockholders’ equity | $ | 3,339,901 | $ | 3,269,362 | |||||||
| Intangible assets: | |||||||||||
| Goodwill | (1,320,799) | (1,319,598) | |||||||||
| Other intangible assets | (124,854) | (128,951) | |||||||||
| Total intangibles | (1,445,653) | (1,448,549) | |||||||||
| Tangible common stockholders’ equity | $ | 1,894,248 | $ | 1,820,813 | |||||||
| Total assets | $ | 27,583,446 | $ | 27,461,061 | |||||||
| Intangible assets: | |||||||||||
| Goodwill | (1,320,799) | (1,319,598) | |||||||||
| Other intangible assets | (124,854) | (128,951) | |||||||||
| Total intangibles | (1,445,653) | (1,448,549) | |||||||||
| Tangible assets | $ | 26,137,793 | $ | 26,012,512 | |||||||
| Ratio of common equity to assets | 12.11 | % | 11.91 | % | |||||||
| Ratio of tangible common equity to tangible assets (non-GAAP) | 7.25 | % | 7.00 | % | |||||||
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company has leveraged its investment in its subsidiary bank and depends upon the dividends paid to it, as the sole shareholder of the subsidiary bank, as a principal source of funds for dividends to shareholders, stock repurchases and debt service requirements. At March 31, 2023, undivided profits of Simmons Bank were approximately $613.1 million, of which approximately $330.1 million was available for the payment of dividends to the Company without regulatory approval. In addition to dividends, other sources of liquidity for the Company are the sale of equity securities and the borrowing of funds.
Subsidiary Bank
Generally speaking, the Company’s subsidiary bank relies upon net inflows of cash from financing activities, supplemented by net inflows of cash from operating activities, to provide cash used in investing activities. Typical of most banking companies, significant financing activities include: deposit gathering; use of short-term borrowing facilities, such as federal funds purchased and repurchase agreements; and the issuance of long-term debt. The subsidiary bank’s primary investing activities include loan originations and purchases of investment securities, offset by loan payoffs and investment cash flows and maturities.
Liquidity represents an institution’s ability to provide funds to satisfy demands from depositors and borrowers by either converting assets into cash or accessing new or existing sources of incremental funds. A major responsibility of management is to maximize net interest income within prudent liquidity constraints. Internal corporate guidelines have been established to constantly measure liquid assets as well as relevant ratios concerning earning asset levels and purchased funds. The management and Board of Directors of the subsidiary bank monitors these same indicators and makes adjustments as needed.
Liquidity Management
The objective of our liquidity management is to access adequate sources of funding to ensure that cash flow requirements of depositors and borrowers are met in an orderly and timely manner. Sources of liquidity are managed so that reliance on any one funding source is kept to a minimum. Our liquidity sources are prioritized for both availability and time to activation.
71
Our liquidity is a primary consideration in determining funding needs and is an integral part of asset/liability management. Pricing of the liability side is a major component of interest margin and spread management. Adequate liquidity is a necessity in addressing this critical task. There are seven primary and secondary sources of liquidity available to the Company. The particular liquidity need and timeframe determine the use of these sources.
The first source of liquidity available to the Company is federal funds. Federal funds are available on a daily basis and are used to meet the normal fluctuations of a dynamic balance sheet. The Bank has approximately $540 million in federal funds lines of credit from upstream correspondent banks that can be accessed, when needed. In order to ensure availability of these upstream funds we test these borrowing lines at least annually. Historical monitoring of these funds has made it possible for us to project seasonal fluctuations and structure our funding requirements on a month-to-month basis.
Second, Simmons Bank has lines of credit available with the Federal Home Loan Bank. While we use portions of those lines to match off longer-term mortgage loans, we also use those lines to meet liquidity needs. Approximately $5.6 billion of these lines of credit are currently available, if needed, for liquidity.
A third source of liquidity is that we have the ability to access large wholesale deposits from both the public and private sector to fund short-term liquidity needs.
A fourth source of liquidity is the retail deposits available through our network of financial centers throughout Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Although this method can be a somewhat more expensive alternative to supplying liquidity, this source can be used to meet intermediate term liquidity needs.
Fifth, we use a laddered investment portfolio that ensures there is a steady source of intermediate term liquidity. These funds can be used to meet seasonal loan patterns and other intermediate term balance sheet fluctuations. Approximately 49.9% of the investment portfolio is classified as available-for-sale. We also use securities held in the securities portfolio to pledge when obtaining public funds.
Sixth, we have a network of downstream correspondent banks from which we can access debt to meet liquidity needs.
Finally, we have the ability to access funds through the Federal Reserve Bank Discount Window.
We believe the various sources available are ample liquidity for short-term, intermediate-term and long-term liquidity.
Market Risk Management
Market risk arises from changes in interest rates. We have risk management policies to monitor and limit exposure to market risk. In asset and liability management activities, policies designed to minimize structural interest rate risk are in place. The measurement of market risk associated with financial instruments is meaningful only when all related and offsetting on- and off-balance-sheet transactions are aggregated, and the resulting net positions are identified.
Interest Rate Sensitivity
Interest rate risk represents the potential impact of interest rate changes on net income and capital resulting from mismatches in repricing opportunities of assets and liabilities over a period of time. A number of tools are used to monitor and manage interest rate risk, including simulation models and interest sensitivity gap analysis. Management uses simulation models to estimate the effects of changing interest rates and various balance sheet strategies on the level of the Company’s net income and capital. As a means of limiting interest rate risk to an acceptable level, management may alter the mix of floating and fixed-rate assets and liabilities, change pricing schedules and manage investment maturities during future security purchases, or enter into derivative contracts such as interest rate swaps.
The simulation model incorporates management’s assumptions regarding the level of interest rates or balance changes for indeterminate maturity deposits for a given level of market rate changes. These assumptions have been developed through anticipated pricing behavior. Key assumptions in the simulation models include the relative timing of prepayments, cash flows and maturities. These assumptions are inherently uncertain and, as a result, the model cannot precisely estimate net interest income or precisely predict the impact of a change in interest rates on net income or capital. Actual results will differ from simulated results due to the timing, magnitude and frequency of interest rate changes and changes in market conditions and management strategies, among other factors.
72
As of March 31, 2023, the model simulations projected that 100 and 200 basis point increases in interest rates would result in a negative variance in net interest income of 0.08% and 0.18%, respectively, relative to the base case over the next 12 months due to our current liability sensitive balance sheet driven by the change in deposit mix in exposure to higher rate scenarios and increase in FHLB short-term advances, while decreases in interest rates of 100 basis points would result in a positive variance in net interest income of 0.50% relative to the base case over the next 12 months. These are good faith estimates and assume that the composition of our interest sensitive assets and liabilities existing at each period-end will remain constant over the relevant twelve month measurement period and that changes in market interest rates are instantaneous and sustained across the yield curve regardless of duration of pricing characteristics of specific assets or liabilities. Also, this analysis does not contemplate any actions that we might undertake in response to changes in market interest rates. We believe these estimates are not necessarily indicative of what actually could occur in the event of immediate interest rate increases or decreases of this magnitude. As interest-bearing assets and liabilities reprice in different time frames and proportions to market interest rate movements, various assumptions must be made based on historical relationships of these variables in reaching any conclusion. Since these correlations are based on competitive and market conditions, we anticipate that our future results will likely be different from the foregoing estimates, and such differences could be material.
The table below presents our sensitivity to net interest income at March 31, 2023:
Table 16: Net Interest Income Sensitivity
| Interest Rate Scenario | % Change from Base | ||||
| Up 200 basis points | (0.18)% | ||||
| Up 100 basis points | (0.08)% | ||||
| Down 100 basis points | 0.50% | ||||
| Down 200 basis points | (0.54)% | ||||
Item 4. Controls and Procedures
Management, under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer, has reviewed and evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act of 1934, as amended (“Exchange Act”)) as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer have concluded that the Company’s current disclosure controls and procedures were effective at the reasonable assurance levels as of the end of the period covered by this report to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to management, including the Company’s Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer, as appropriate to allow timely decisions regarding required disclosure. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that the Company’s disclosure controls and procedures will detect or uncover every situation involving the failure of persons within the Company or its subsidiary to disclose material information required to be set forth in the Company’s periodic reports.
Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal controls over financial reporting during the quarter ended March 31, 2023, which materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II: Other Information
Item 1. Legal Proceedings
The information contained in Note 13, Contingent Liabilities, of the Condensed Notes to Consolidated Financial Statements in Part I, Item 1 of this report is incorporated herein by reference.
73
Item 1A. Risk Factors
There have been no material changes in the risk factors faced by the Company from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, except as set forth below.
Our business, financial condition, and results of operations could be adversely affected by developments impacting the financial services industry, such as recent bank failures or concerns involving liquidity.
Recent events in the financial services industry (including the closures of Silicon Valley Bank, Signature Bank and First Republic Bank) have caused general uncertainty and concern regarding the adequacy of liquidity of the financial services industry generally. While we rely on different sources of funding to meet potential liquidity needs, our business strategies are largely based on access to funding from customer deposits and supplemental funding provided by wholesale or other secondary liquidity sources. Deposit levels may be affected by various industry factors, including interest rates paid by competitors, general interest rate levels, returns available to customers on alternative investments, conditions in the financial services industry specifically and general economic conditions that impact the amount of liquidity in the economy and savings levels, and also by factors that impact customers’ perception of our financial condition and capital and liquidity levels. In response to the closures of Silicon Valley Bank and Signature Bank, the Secretary of the U.S. Department of the Treasury approved actions enabling the FDIC to complete its resolution of Silicon Valley Bank and Signature Bank in a manner that fully protected depositors by utilizing the Deposit Insurance Fund, and the Federal Reserve announced it would make available additional funding for eligible depository institutions to help assure banks have the ability to meet the needs of their depositors. It is uncertain whether these steps by the banking regulators will be sufficient to calm the financial markets and financial services industry generally, prevent further bank closures, or reduce the risk of deposit outflows, and particularly sudden deposit outflows, from banks. This uncertainty may drive deposit outflows, increased borrowing and funding costs, and increased competition for liquidity, any of which could have a material adverse impact on our financial performance or financial condition.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Effective July 23, 2021, the Company’s Board of Directors approved an amendment to the 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). The 2019 Program was originally approved on October 17, 2019 and first amended in March 2020. During January 2022, the Company substantially exhausted the remaining capacity under the 2019 Program, and as a result, the Company’s Board of Directors authorized a new stock repurchase program (the “2022 Program”), which replaced the 2019 Program and under which the Company may repurchase up to $175.0 million of its Class A common stock currently issued and outstanding. 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.
We made no purchases of our common stock during the quarter ended March 31, 2023. Under the 2022 Program, we have approximately $79.9 million of remaining funds that may be used to repurchase shares of our Class A Common Stock.
| Period | Total Number of Shares Purchased (1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs | |||||||||||||||||||
| January 1, 2023 - January 31, 2023 | — | $ | — | — | $ | 79,922,000 | |||||||||||||||||
| February 1, 2023 - February 28, 2023 | — | — | — | $ | 79,922,000 | ||||||||||||||||||
| March 1, 2023 - March 31, 2023 | — | — | — | $ | 79,922,000 | ||||||||||||||||||
| Total | — | $ | — | — | |||||||||||||||||||
_______________________________________
(1)No shares of restricted stock were purchased in connection with employee tax withholding obligations under employee compensation plans, which are not purchases under any publicly announced plan.
74
Item 6. Exhibits
| Exhibit No. | Description | ||||
| Agreement and Plan of Merger, dated as of November 18, 2021, by and among Simmons First National Corporation and Spirit of Texas Bancshares, Inc. (incorporated by reference to Annex A to the Registration Statement on Form S-4 filed under the Securities Act of 1933 by Simmons First National Corporation on January 18, 2022 (File No. 333-261842)). | |||||
| Amended and Restated Articles of Incorporation of Simmons First National Corporation, as amended on July 14, 2021 (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-4 filed under the Securities Act of 1933 by Simmons First National Corporation on July 21, 2021 (File No. 333-258059)). | |||||
| Articles of Amendment to the Amended and Restated Articles of Incorporation of Simmons First National Corporation, dated August 3, 2022 (incorporated by reference to Exhibit 3.2 to Simmons First National Corporation’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022 (File No. 000-06253)). | |||||
| Amended and Restated By-Laws of Simmons First National Corporation (incorporated by reference to Exhibit 3.1 to Simmons First National Corporation’s Current Report on Form 8-K filed February 18, 2022 (File No. 000-06253)). | |||||
| 4.1 | Instruments defining the rights of security holders, including indentures. Simmons First National Corporation hereby agrees to furnish copies of instruments defining the rights of holders of long-term debt of the Corporation and its consolidated subsidiaries to the U.S. Securities and Exchange Commission upon request. No issuance of debt exceeds ten percent of the total assets of the Corporation and its subsidiaries on a consolidated basis. | ||||
| Second Amendment to Deferred Compensation Agreement for George A Makris Jr. dated January 25, 2023 (incorporated by reference to Exhibit 10.1 to Simmons First National Corporation’s Current Report on Form 8-K filed on January 25, 2023 (File No. 000-06253)). | |||||
| Form of Associate Restricted Stock Unit Award Certificate and Terms and Conditions (2015 Plan - 2023).* | |||||
| Form of Associate Performance Share Unit Award Certificate and Terms and Conditions (2015 Plan - 2023).* | |||||
| Form of Associate Cash Award Certificate and Terms and Conditions (2015 Plan - 2023).* | |||||
| Executive Change in Control Severance Agreement for Ann Madea dated November 12, 2021.* | |||||
| Indemnification Agreement for Ann Madea dated November 12, 2021.* | |||||
| First Amended and Restated Executive Change in Control Agreement for Chad Rawls dated November 8, 2022.* | |||||
| Indemnification Agreement for Chad Rawls dated November 8, 2022.* | |||||
| Executive Change in Control Agreement for Brad Yaney dated November 4, 2022.* | |||||
| Indemnification Agreement for Brad Yaney dated November 4, 2022.* | |||||
| Amended and Restated Simmons First National Corporation Code of Ethics (as amended and restated on July 23, 2020) (incorporated by reference to Exhibit 14.1 to Simmons First National Corporation’s Current Report on Form 8-K filed July 28, 2020 (File No. 000-06253)). | |||||
| Awareness Letter of FORVIS, LLP.* | |||||
| Rule 13a-15(e) and 15d-15(e) Certification – Robert A. Fehlman, Chief Executive Officer.* | |||||
| Rule 13a-15(e) and 15d-15(e) Certification – James M. Brogdon, President and Chief Financial Officer.* | |||||
| Rule 13a-15(e) and 15d-15(e) Certification – David W. Garner, Executive Vice President and Chief Accounting Officer.* | |||||
| Certification Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Robert A. Fehlman, Chief Executive Officer.* | |||||
| Certification Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – James M. Brogdon, President and Chief Financial Officer.* | |||||
| Certification Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – David W. Garner, Executive Vice President and Chief Accounting Officer.* | |||||
| 101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.* | ||||
| 101.SCH | Inline XBRL Taxonomy Extension Schema.* | ||||
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase.* | ||||
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase.* | ||||
| 101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase.* | ||||
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase.* | ||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | ||||
________________________________________________________________________________________________________
* Filed herewith
75
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
SIMMONS FIRST NATIONAL CORPORATION
(Registrant)
| Date: | May 5, 2023 | /s/ Robert A. Fehlman | ||||||
| Robert A. Fehlman | ||||||||
| Chief Executive Officer | ||||||||
| (Principal Executive Officer) | ||||||||
| Date: | May 5, 2023 | /s/ James M. Brogdon | ||||||
| James M. Brogdon | ||||||||
| President and Chief Financial Officer | ||||||||
| (Principal Financial Officer) | ||||||||
| Date: | May 5, 2023 | /s/ David W. Garner | ||||||
| David W. Garner | ||||||||
| Executive Vice President and Chief Accounting Officer | ||||||||
| (Principal Accounting Officer) | ||||||||
76