Q3錯誤0000750577--12-31http://fasb.org/us-gaap/2024#OtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#InterestAndFeeIncomeLoansAndLeasesHeldInPortfoliohttp://fasb.org/us-gaap/2024#InterestAndFeeIncomeLoansAndLeasesHeldInPortfoliohttp://fasb.org/us-gaap/2024#InterestAndFeeIncomeLoansAndLeasesHeldInPortfoliohttp://fasb.org/us-gaap/2024#InterestAndFeeIncomeLoansAndLeasesHeldInPortfoliohttp://fasb.org/us-gaap/2024#InterestIncomeSecuritiesTaxablehttp://fasb.org/us-gaap/2024#InterestIncomeSecuritiesTaxablehttp://fasb.org/us-gaap/2024#InterestIncomeSecuritiesTaxablehttp://fasb.org/us-gaap/2024#InterestIncomeSecuritiesTaxablehttp://fasb.org/us-gaap/2024#NoninterestIncomeHttp://fasb.org/us-gaap/2024#NoninterestIncomeHttp://fasb.org/us-gaap/2024#NoninterestIncomeHttp://fasb.org/us-gaap/2024#NoninterestIncomeHttp://fasb.org/us-gaap/2024#NoninterestIncomeOtherHttp://fasb.org/us-gaap/2024#NoninterestIncomeOtherHttp://fasb.org/us-gaap/2024#NoninterestIncomeOtherHttp://fasb.org/us-gaap/2024#NoninterestIncomeOtherHttp://fasb.org/us-gaap/2024#InterestAndDividendIncomeOperatingHttp://fasb.org/us-gaap/2024#InterestAndDividendIncomeOperatingHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpenseHttp://www.hancockwhitney.com/20240930#PayrollTaxesHealthcareCostsPensionAndOtherPostretirementBenefitExpense兩年P5Y6M0000750577美國-公認會計准則：建設貸款成員us-gaap：ExtendedMaturityMemberHwc:ModifiedLoansToBorrowersExperiencingFinancialDifficultyMember2023-01-012023-09-300000750577美國公認會計准則：受託和信任成員2024-07-012024-09-300000750577HWC：商業地產收入生產成員美國-GAAP：商業投資組合細分市場成員2022-12-310000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員2024-01-012024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-01-012023-09-300000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMember美國公認會計准則：履行財務應收賬款成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMemberus-gaap：財務應收賬款30 To 59 DaysLast DueMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:CommercialMortgageBackedSecuritiesMember2023-12-310000750577美國-公認會計准則：非指定成員hwc：VisaClassB衍生合同成員2024-09-300000750577hwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2023-09-300000750577us-gaap：累積淨收益損失指定或合格現金流對沖成員2022-12-310000750577hwc：ToBeAnnouncedSecurities Member美國-公認會計准則：非指定成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-09-300000750577hwc：聯邦存款保險公司FDIC特別評估成員2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:ResidentialMortgageBackedSecuritiesMember2024-09-300000750577US-GAAP：InterestRateSwapMember美國-公認會計准則：非指定成員2024-09-300000750577US-GAAP：住宅投資組合細分成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國-GAAP：不符合標準的成員2023-12-310000750577美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：累計收入會員2022-12-310000750577美國-公認會計准則：保留預付款成員2022-12-310000750577Us-gaap:ResidentialMortgageBackedSecuritiesMember2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMemberhwc：PassWatchMember2023-12-310000750577美國-公認會計准則：公司債務證券成員2024-09-300000750577us-gaap：FairValueInputsLevel 2成員Us-gaap:FairValueMeasurementsNonrecurringMember2023-12-310000750577美國公認會計准則：商業和工業部門成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：非指定成員2023-01-012023-09-300000750577Us-gaap:ResidentialMortgageBackedSecuritiesMemberus-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2024-09-3000007505772023-12-310000750577美國-美國公認會計准則：普通股成員hwc：兩千艾草股票回購計劃成員2023-01-012023-12-310000750577hwc：CommercialNonRealEstateMemberhwc：PassWatchMember2024-09-3000007505772023-01-012023-12-310000750577us-gaap：累計收入會員2024-06-300000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberUs-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：建設貸款成員美國-GAAP：不符合標準的成員2024-09-300000750577美國-公認會計准則：建設貸款成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國-美國公認會計准則：通過成員2024-09-300000750577hwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2023-01-012023-09-300000750577美國-公認會計准則：建設貸款成員hwc：PassWatchMember2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-09-300000750577美國-GAAP：消費者投資組合細分成員2024-07-012024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：現金流量對沖成員2023-12-310000750577hwc：Deliverable ForSaleAndHeldToMaturityMember2023-12-310000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberus-gaap：公平價值測量回歸成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember2023-12-310000750577美國-公認會計准則：保留預付款成員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：現金流量對沖成員2024-07-012024-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2024-01-012024-09-300000750577Us-gaap:ValuationTechniqueDiscountedCashFlowMember美國-公認會計准則：公允價值投入級別3成員srt：加權平均成員us-gaap：公平價值測量回歸成員us-gaap：衡量輸入轉換價格成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：建設貸款成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：保留預付款成員2024-06-300000750577美國公認會計准則：績效共享成員SRT：管理成員2024-01-012024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2023-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMembersrt：加權平均成員hwc：測量輸入簽證類欣賞會員us-gaap：公平價值測量回歸成員2023-12-310000750577Us-gaap:ValuationTechniqueDiscountedCashFlowMember美國-公認會計准則：公允價值投入級別3成員SRT：最小成員數us-gaap：公平價值測量回歸成員us-gaap：衡量輸入轉換價格成員2023-12-310000750577SRT：最小成員數美國-公認會計准則：證券資產成員us-gaap：公平價值測量回歸成員2024-09-300000750577Us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577us-gaap：FairValueInputsLevel 2成員Us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-09-300000750577hwc：非購買信用受損會員2024-01-012024-09-300000750577hwc：兩千艾草股票回購計劃成員2023-01-262023-01-260000750577Us-gaap:FairValueMeasurementsNonrecurringMember2024-09-300000750577hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-GAAP：商業投資組合細分市場成員2024-01-012024-09-300000750577美國-公認會計准則：承諾人至延期信用成員2023-12-310000750577us-gaap：財務資產過去DueMember2024-09-300000750577hwc：CommercialNonRealEstateMember2024-09-300000750577us-gaap：財務資產NotPastDueMemberUS-GAAP：住宅投資組合細分成員2023-12-310000750577us-gaap：財務應收賬款30 To 59 DaysLast DueMember2024-09-300000750577美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:USStatesAndPoliticalSubdivisionsMember2024-09-300000750577美國-公認會計准則：債務抵押授權成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialNonRealEstateMemberhwc：延長期限且重要付款延遲會員美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：公允價值對沖成員2024-09-300000750577美國-GAAP：消費者投資組合細分成員Us-gaap:NonperformingFinancingReceivableMember2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMemberhwc：延長期限且重要付款延遲會員美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577美國-公認會計准則：聯邦住房貸款銀行貸款成員2024-01-012024-09-300000750577美國-公認會計准則：非指定成員美國-公認會計准則：遠期合同成員2024-09-300000750577美國公認會計准則：其他責任成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberhwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：累積淨收益損失指定或合格現金流對沖成員2023-01-012023-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577美國-公認會計准則：證券資產成員us-gaap：公平價值測量回歸成員SRT：最大成員數2024-09-300000750577美國公認會計准則：績效共享成員hwc：調整收益率會員SRT：管理成員2024-01-012024-09-300000750577hwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2022-12-310000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2022-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：下一個FiveDeliverationSavedMember2024-01-012024-09-300000750577hwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2024-01-012024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-GAAP：消費者投資組合細分成員2024-09-300000750577hwc：聯邦存款保險公司FDIC特別評估成員2023-10-012023-12-310000750577Us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-09-300000750577美國-公認會計准則：公司債務證券成員us-gaap：公平價值測量回歸成員2024-09-300000750577us-gaap：累計收入會員2023-07-012023-09-300000750577hwc：CommercialNonRealEstateMember美國-GAAP：不符合標準的成員2024-09-300000750577hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務資產NotPastDueMember2023-12-310000750577美國-美國公認會計准則：普通股成員2024-09-300000750577Us-gaap:ResidentialMortgageBackedSecuritiesMemberus-gaap：公平價值測量回歸成員2023-12-310000750577us-gaap：後退休福利計劃定義的福利成員2023-07-012023-09-300000750577美國-公認會計准則：建設貸款成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberus-gaap：公平價值測量回歸成員us-gaap：衡量輸入轉換價格成員SRT：最大成員數2024-09-300000750577us-gaap：投資諮詢管理和行政服務成員2023-07-012023-09-300000750577us-gaap：USSR和政府成員us-gaap：公平價值測量回歸成員2024-09-300000750577hwc：Deliverable ForSaleAndHeldToMaturityMember2024-09-300000750577Us-gaap:CommercialMortgageBackedSecuritiesMember2024-09-300000750577us-gaap：財務資產過去DueMemberUS-GAAP：住宅投資組合細分成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-公認會計准則：建設貸款成員美國-公認會計准則：特別成員2024-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員2022-12-310000750577hwc：修改貸款借款人經歷財務困難成員2024-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：財務應收賬款30 To 59 DaysLast DueMemberUS-GAAP：住宅投資組合細分成員2024-09-300000750577美國-公認會計准則：保留預付款成員2023-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-3100007505772024-10-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-GAAP：股權投資方法成員2023-12-310000750577美國-公認會計准則：建設貸款成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberus-gaap：公平價值測量回歸成員us-gaap：衡量輸入轉換價格成員SRT：最大成員數2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：國家會計師事務所成員2024-09-300000750577US-GAAP：住宅投資組合細分成員hwc：非購買信用受損會員2024-01-012024-09-300000750577美國-公認會計准則：保護安全成員2024-01-012024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國-公認會計准則：特別成員2024-09-300000750577hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMemberhwc：任命四成員美國公認會計准則：現金流量對沖成員2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMemberus-gaap：ExtendedMaturityMember美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577Us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-12-310000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2024-01-012024-09-300000750577美國-公認會計准則：保留預付款成員2023-01-012023-09-300000750577us-gaap：FairValueInputsLevel 2成員美國-公認會計准則：債務抵押授權成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：存款帳戶成員2023-07-012023-09-300000750577Us-gaap:FinancingReceivables60To89DaysPastDueMemberUS-GAAP：住宅投資組合細分成員2023-12-310000750577hwc：利率減少和成員US-GAAP：住宅投資組合細分成員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577Us-gaap:FairValueMeasurementsNonrecurringMember2023-12-310000750577美國公認會計准則：抵押貸款銀行成員2024-01-012024-09-300000750577us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577us-gaap：ExtendedMaturityMemberUS-GAAP：住宅投資組合細分成員hwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：聯邦住房貸款銀行貸款成員2023-01-012023-12-310000750577美國-公認會計准則：公司債務證券成員us-gaap：公平價值測量回歸成員2023-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員Us-gaap:CommercialMortgageBackedSecuritiesMember美國公認會計准則：公允價值對沖成員2024-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577美國-公認會計准則：建設貸款成員2023-12-310000750577美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員2024-01-012024-09-300000750577us-gaap：FairValueInputsLevel 2成員美國-公認會計准則：債務抵押授權成員us-gaap：公平價值測量回歸成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務資產過去DueMember2023-12-310000750577US-GAAP：AdditionalPaidInCapitalMembers2022-12-310000750577us-gaap：後退休福利計劃定義的福利成員2024-01-012024-09-300000750577us-gaap：ExtendedMaturityMemberUS-GAAP：住宅投資組合細分成員hwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577美國-公認會計准則：公司債務證券成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember2024-09-300000750577Us-gaap:CommercialMortgageBackedSecuritiesMemberus-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員us-gaap：公平價值測量回歸成員2024-01-012024-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577us-gaap：後退休福利計劃定義的福利成員2023-01-012023-09-300000750577美國-公認會計准則：信用和債務卡成員2024-07-012024-09-300000750577美國-GAAP：股權投資方法成員2023-01-012023-09-300000750577美國-公認會計准則：非指定成員美國-公認會計准則：外匯遠期成員2024-09-300000750577美國-公認會計准則：公司債務證券成員us-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：建設貸款成員2024-09-300000750577us-gaap：累計收入會員2023-01-012023-09-300000750577us-gaap：公平價值測量回歸成員2023-12-310000750577us-gaap：USSR和政府成員2024-09-300000750577美國公認會計准則：績效共享成員SRT：管理成員hwc：總股東返回會員2024-01-012024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：FairValueInputsLevel 2成員Us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap：公平價值測量回歸成員2024-09-300000750577Us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-09-300000750577美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：建設貸款成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:ValuationTechniqueDiscountedCashFlowMember美國-公認會計准則：公允價值投入級別3成員us-gaap：公平價值測量回歸成員SRT：最大成員數2023-01-012023-12-310000750577美國-公認會計准則：建設貸款成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：FairValueInputsLevel 2成員Us-gaap:FairValueMeasurementsNonrecurringMember2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：保留預付款成員2023-12-310000750577美國-公認會計准則：建設貸款成員hwc：PassWatchMember2023-12-310000750577美國-公認會計准則：公允價值投入級別3成員us-gaap：公平價值測量回歸成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員us-gaap：公平價值測量回歸成員2022-12-310000750577hwc：CommercialNonRealEstateMember美國-GAAP：不符合標準的成員2023-12-310000750577us-gaap：FairValueInputsLevel 2成員us-gaap：USSR和政府成員us-gaap：公平價值測量回歸成員2024-09-300000750577US-GAAP：InterestRateSwapMember美國-公認會計准則：非指定成員2023-12-310000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMember2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2024-01-012024-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-09-300000750577us-gaap：累計收入會員2024-07-012024-09-300000750577美國-公認會計准則：聯邦住房貸款銀行貸款成員Us-gaap:DebtInstrumentRedemptionPeriodOneMemberus-gaap：固定收入率成員2023-12-310000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2024-01-012024-09-300000750577Us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2022-12-310000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國-公認會計准則：特別成員2023-12-310000750577美國公認會計准則：商業和工業部門成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：VisaIncMemberus-gaap：公平價值測量回歸成員2024-09-300000750577us-gaap：累積淨收益損失指定或合格現金流對沖成員2024-09-300000750577Us-gaap:FinancingReceivables60To89DaysPastDueMemberUS-GAAP：住宅投資組合細分成員2024-09-3000007505772023-07-012023-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577美國-美國公認會計准則：普通股成員2023-09-300000750577SRT：最大成員數2024-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：財務資產過去DueMember2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：FairValueInputsLevel 2成員Us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000750577us-gaap：累積淨收益損失指定或合格現金流對沖成員2024-01-012024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:FairValueMeasurementsNonrecurringMember2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-公認會計准則：存款帳戶成員2024-01-012024-09-300000750577美國-公認會計准則：公司債務證券成員us-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-01-012023-09-300000750577Us-gaap:CommercialMortgageBackedSecuritiesMemberus-gaap：公平價值測量回歸成員2023-12-310000750577US-GAAP：住宅投資組合細分成員2023-09-300000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberhwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2023-01-012023-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMemberhwc：任命六成員美國公認會計准則：現金流量對沖成員2024-09-300000750577us-gaap：累積淨收益損失指定或合格現金流對沖成員2023-12-310000750577us-gaap：累計收入會員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMember美國公認會計准則：現金流量對沖成員hwc：任命四成員2024-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國公認會計准則：商業和工業部門成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:ValuationTechniqueDiscountedCashFlowMember美國-公認會計准則：公允價值投入級別3成員srt：加權平均成員hwc：測量輸入簽證類欣賞會員us-gaap：公平價值測量回歸成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberhwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-美國公認會計准則：普通股成員2024-06-300000750577us-gaap：累計收入會員2023-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMemberhwc：GrossChargeOffsMember2024-09-300000750577hwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2023-12-310000750577美國-公認會計准則：建設貸款成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberhwc：GrossChargeOffsMember2023-12-310000750577Us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap：公平價值測量回歸成員2023-12-310000750577hwc：CommercialNonRealEstateMemberus-gaap：ExtendedMaturityMember美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-3000007505772024-01-012024-09-300000750577hwc：延長期限且重要付款延遲會員美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577美國公認會計准則：其他責任成員2023-12-310000750577US-GAAP：住宅投資組合細分成員2022-12-310000750577us-gaap：財務應收賬款到Greater Than 90天過去的會員US-GAAP：住宅投資組合細分成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberSRT：最小成員數hwc：測量輸入簽證類欣賞會員us-gaap：公平價值測量回歸成員2024-09-300000750577美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577us-gaap：累計收入會員2023-06-300000750577Us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-01-012023-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：低收入住房信貸投資會員2024-01-012024-09-300000750577hwc：限制性和績效分享會員2024-09-300000750577hwc：限制性和績效分享會員2024-01-012024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員美國公認會計准則：公允價值對沖成員2024-09-300000750577hwc：利率減少和成員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2023-12-3100007505772024-07-012024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-GAAP：消費者投資組合細分成員美國公認會計准則：履行財務應收賬款成員2023-12-310000750577us-gaap：財務資產NotPastDueMemberUS-GAAP：住宅投資組合細分成員2024-09-300000750577hwc：GrossChargeOffsMemberUS-GAAP：住宅投資組合細分成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:FairValueMeasurementsNonrecurringMember2023-12-310000750577美國公認會計准則：商業和工業部門成員hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-3000007505772023-06-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務應收賬款到Greater Than 90天過去的會員2024-09-300000750577hwc：CommercialNonRealEstateMemberhwc：PassWatchMember2023-12-310000750577美國-GAAP：消費者投資組合細分成員hwc：非購買信用受損會員2023-01-012023-09-300000750577美國公認會計准則：受託和信任成員2023-01-012023-09-300000750577Us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-3100007505772024-06-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：不符合標準的成員2023-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員美國公認會計准則：公允價值對沖成員2024-01-012024-09-300000750577us-gaap：公平價值測量回歸成員2024-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberus-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：養老金計劃定義的福利成員2024-07-012024-09-300000750577hwc：非購買信用受損會員2023-01-012023-09-300000750577美國-GAAP：消費者投資組合細分成員hwc：GrossChargeOffsMember2023-12-310000750577us-gaap：後退休福利計劃定義的福利成員2024-07-012024-09-300000750577美國-GAAP：消費者投資組合細分成員Us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMember美國公認會計准則：現金流量對沖成員2024-01-012024-09-300000750577美國-公認會計准則：債務抵押授權成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國公認會計准則：商業和工業部門成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-GAAP：商業投資組合細分市場成員2024-07-012024-09-300000750577us-gaap：Financial StandbyLetterOfCreditMember2023-12-310000750577美國-公認會計准則：非指定成員美國-公認會計准則：住宅抵押貸款成員2024-07-012024-09-300000750577hwc：缺點溫和衰退STwo場景成員2023-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2023-01-012023-09-300000750577美國-GAAP：股權投資方法成員2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMember美國-公認會計准則：特別成員2023-12-310000750577美國-公認會計准則：非指定成員美國-公認會計准則：外匯遠期成員2023-12-310000750577美國-GAAP：消費者投資組合細分成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577hwc：限制性和績效分享會員2023-12-310000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577Us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-09-300000750577美國-公認會計准則：非指定成員美國-公認會計准則：遠期合同成員2023-12-310000750577US-GAAP：AdditionalPaidInCapitalMembers2023-12-310000750577hwc：重大付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577US-GAAP：住宅投資組合細分成員2023-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMember2023-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員美國公認會計准則：公允價值對沖成員2023-07-012023-09-300000750577us-gaap：USSR和政府成員us-gaap：公平價值測量回歸成員2023-12-310000750577Us-gaap:ResidentialMortgageBackedSecuritiesMemberus-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：存款帳戶成員2024-07-012024-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577hwc：CommercialNonRealEstateMemberus-gaap：財務應收賬款30 To 59 DaysLast DueMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMemberus-gaap：財務應收賬款30 To 59 DaysLast DueMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-公認會計准則：養老金計劃定義的福利成員2023-01-012023-09-300000750577Us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2024-07-012024-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員2023-01-012023-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：現金流量對沖成員2024-01-012024-09-300000750577美國-公認會計准則：聯邦住房貸款銀行貸款成員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMemberhwc：任命三成員美國公認會計准則：現金流量對沖成員2024-09-300000750577Us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap：公平價值測量回歸成員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員美國公認會計准則：公允價值對沖成員2024-07-012024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-美國公認會計准則：通過成員2023-12-310000750577美國-GAAP：消費者投資組合細分成員2023-09-300000750577美國-公認會計准則：非指定成員2024-07-012024-09-300000750577美國-公認會計准則：非指定成員2024-09-300000750577美國-GAAP：股權投資方法成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577美國-公認會計准則：建設貸款成員hwc：GrossChargeOffsMember2024-09-300000750577美國-公認會計准則：非指定成員hwc：VisaClassB衍生合同成員2023-12-310000750577美國公認會計准則：績效共享成員SRT：管理成員Us-gaap:ShareBasedCompensationAwardTrancheOneMemberhwc：總股東返回會員2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMember美國-美國公認會計准則：通過成員2023-12-310000750577Us-gaap:NonperformingFinancingReceivableMemberUS-GAAP：住宅投資組合細分成員2024-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2023-01-012023-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577Us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-12-310000750577hwc：FirstOnember OfContributionSavedMember2024-01-012024-09-300000750577Us-gaap:NonperformingFinancingReceivableMemberUS-GAAP：住宅投資組合細分成員2023-12-310000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberUs-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-01-012024-09-300000750577美國公認會計准則：受託和信任成員2024-01-012024-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2023-01-012023-09-3000007505772024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員2023-09-300000750577美國-公認會計准則：非指定成員美國-公認會計准則：住宅抵押貸款成員2023-07-012023-09-300000750577Us-gaap:ValuationTechniqueDiscountedCashFlowMember美國-公認會計准則：公允價值投入級別3成員SRT：最小成員數hwc：測量輸入簽證類欣賞會員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國-美國公認會計准則：通過成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberus-gaap：公平價值測量回歸成員SRT：最大成員數2024-01-012024-09-300000750577Us-gaap:AssetPledgedAsCollateralWithoutRightMember2023-12-310000750577Us-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMemberhwc：PassWatchMember2024-09-300000750577us-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2024-01-012024-09-300000750577美國-GAAP：消費者投資組合細分成員hwc：GrossChargeOffsMember2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產過去DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberUs-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-01-012023-09-300000750577hwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2024-09-300000750577美國-公認會計准則：非指定成員2023-12-310000750577美國-GAAP：消費者投資組合細分成員2024-01-012024-09-300000750577us-gaap：FairValueInputsLevel 2成員Us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap：公平價值測量回歸成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員hwc：重大付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577us-gaap：財務應收賬款到Greater Than 90天過去的會員2024-09-300000750577us-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：Financial StandbyLetterOfCreditMember2024-09-300000750577美國公認會計准則：履行財務應收賬款成員US-GAAP：住宅投資組合細分成員2023-12-310000750577美國-公認會計准則：建設貸款成員hwc：GrossChargeOffsMember2023-12-310000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember2024-09-300000750577us-gaap：投資諮詢管理和行政服務成員2024-01-012024-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務資產過去DueMember2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：公允價值對沖成員2023-12-310000750577美國-公認會計准則：承諾人至延期信用成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberSRT：最小成員數us-gaap：公平價值測量回歸成員2024-01-012024-09-300000750577美國-公認會計准則：存款帳戶成員2023-01-012023-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員美國公認會計准則：公允價值對沖成員2023-12-310000750577美國公認會計准則：商業和工業部門成員hwc：重大付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2022-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：不符合標準的成員2024-09-300000750577hwc：缺點溫和衰退STwo場景成員2024-09-300000750577美國-公認會計准則：建設貸款成員美國-美國公認會計准則：通過成員2024-09-300000750577美國-公認會計准則：保留預付款成員2023-06-300000750577美國-公認會計准則：建設貸款成員美國-公認會計准則：特別成員2023-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMember美國公認會計准則：現金流量對沖成員hwc：任命五名成員2024-01-012024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMember美國公認會計准則：現金流量對沖成員hwc：任命五名成員2024-09-300000750577Us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-01-012023-09-300000750577hwc：修改貸款借款人經歷財務困難成員2023-12-310000750577美國-GAAP：股權投資方法成員2023-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577Us-gaap:FinancingReceivables60To89DaysPastDueMember2024-09-300000750577us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577美國公認會計准則：受託和信任成員2023-07-012023-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-01-012023-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577美國公認會計准則：商業和工業部門成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：累計收入會員2023-12-310000750577hwc：GrossChargeOffsMemberUS-GAAP：住宅投資組合細分成員2023-12-310000750577hwc：CommercialNonRealEstateMemberhwc：延長期限且重要付款延遲會員美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577美國公認會計原則：可用於銷售證券成員2024-01-012024-09-300000750577美國-公認會計准則：信用和債務卡成員2023-01-012023-09-300000750577美國-GAAP：消費者投資組合細分成員2023-01-012023-09-300000750577hwc：非購買信用受損會員US-GAAP：住宅投資組合細分成員2023-01-012023-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：兩千艾草股票回購計劃成員2023-01-260000750577美國-公認會計准則：公允價值輸入級別1成員Us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-09-300000750577Us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-12-310000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMember美國公認會計准則：履行財務應收賬款成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2022-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：現金流量對沖成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberSRT：最小成員數us-gaap：公平價值測量回歸成員2023-01-012023-12-310000750577美國-公認會計准則：非指定成員2023-07-012023-09-3000007505772023-01-012023-09-3000007505772022-12-310000750577hwc：CommercialRealEstateIncome ProducingMember2024-09-300000750577us-gaap：財務應收賬款到Greater Than 90天過去的會員2023-12-310000750577美國-公認會計准則：建設貸款成員美國-美國公認會計准則：通過成員2023-12-310000750577美國-公認會計准則：非指定成員美國-公認會計准則：住宅抵押貸款成員2024-01-012024-09-300000750577美國公認會計准則：商業和工業部門成員hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577US-GAAP：InterestRateLockCommentsMembers美國-公認會計准則：非指定成員2024-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：不符合標準的成員2023-12-310000750577美國公認會計准則：商業和工業部門成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-美國公認會計准則：通過成員2024-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2023-07-012023-09-300000750577美國-GAAP：消費者投資組合細分成員2023-12-310000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMemberSRT：最小成員數us-gaap：衡量輸入轉換價格成員us-gaap：公平價值測量回歸成員2024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMember美國公認會計准則：現金流量對沖成員2023-01-012023-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMemberhwc：PassWatchMember2023-12-310000750577Us-gaap:ResidentialMortgageBackedSecuritiesMemberus-gaap：公平價值測量回歸成員2024-09-300000750577Us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310000750577US-GAAP：住宅投資組合細分成員2024-01-012024-09-300000750577美國-公認會計准則：非指定成員2024-01-012024-09-300000750577SRT：最大成員數2023-12-310000750577美國-公認會計准則：建設貸款成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國公認會計准則：商業和工業部門成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577us-gaap：累計收入會員2024-01-012024-09-300000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberUs-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-01-012023-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-美國公認會計准則：普通股成員2022-12-310000750577美國公認會計准則：商業和工業部門成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577US-GAAP：InterestRateLockCommentsMembers美國-公認會計准則：非指定成員2023-12-310000750577美國-GAAP：消費者投資組合細分成員Us-gaap:FinancingReceivables60To89DaysPastDueMember2024-09-300000750577hwc：CommercialNonRealEstateMember2023-12-310000750577us-gaap：財務資產NotPastDueMember2023-12-310000750577us-gaap：投資諮詢管理和行政服務成員2024-07-012024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：現金流量對沖成員2023-01-012023-09-300000750577美國-美國公認會計准則：普通股成員2024-01-012024-09-300000750577us-gaap：累積淨收益損失指定或合格現金流對沖成員2023-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberhwc：GrossChargeOffsMember2024-09-300000750577美國-GAAP：受限股票單位RSU成員2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員hwc：PassWatchMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-01-012024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577US-GAAP：住宅投資組合細分成員2023-01-012023-09-300000750577美國-公認會計准則：建設貸款成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-美國公認會計准則：普通股成員2023-06-300000750577美國-GAAP：股權投資方法成員2022-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國-美國公認會計准則：通過成員2023-12-310000750577us-gaap：限制性股票會員2023-12-310000750577hwc：Sixth OfContributionMemberhwc：AmendedHancock 401 k計劃成員2024-01-012024-09-300000750577美國公認會計准則：抵押貸款銀行成員2023-07-012023-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務應收賬款到Greater Than 90天過去的會員2023-12-310000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2023-01-012023-09-300000750577美國-美國公認會計准則：普通股成員hwc：兩千艾草股票回購計劃成員2024-01-012024-09-300000750577美國-GAAP：消費者投資組合細分成員Us-gaap:NonperformingFinancingReceivableMember2024-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2024-06-300000750577hwc：AmendedHancock 401 k計劃成員2024-01-012024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-09-300000750577us-gaap：FairValueInputsLevel 2成員us-gaap：USSR和政府成員us-gaap：公平價值測量回歸成員2023-12-310000750577us-gaap：投資諮詢管理和行政服務成員2023-01-012023-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：商業投資組合細分市場成員2023-09-300000750577US-GAAP：住宅投資組合細分成員2023-07-012023-09-300000750577美國-公認會計准則：保留預付款成員2024-01-012024-09-300000750577us-gaap：國家會計師事務所成員2023-12-310000750577Us-gaap:CommercialMortgageBackedSecuritiesMemberus-gaap：FairValueInputsLevel 2成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：公允價值輸入級別1成員Us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000750577美國-公認會計准則：養老金計劃定義的福利成員2024-01-012024-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2023-01-012023-09-300000750577美國-GAAP：消費者投資組合細分成員hwc：非購買信用受損會員2024-01-012024-09-300000750577美國-公認會計准則：信用和債務卡成員2023-07-012023-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577Us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-01-012024-09-300000750577us-gaap：財務資產NotPastDueMember2024-09-300000750577美國公認會計准則：商業和工業部門成員us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577美國-公認會計准則：聯邦住房貸款銀行貸款成員2023-12-310000750577美國公認會計准則：商業和工業部門成員hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMemberhwc：任命三成員美國公認會計准則：現金流量對沖成員2024-01-012024-09-300000750577us-gaap：限制性股票會員2024-09-300000750577美國-公認會計准則：建設貸款成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMember美國公認會計准則：公允價值對沖成員2023-01-012023-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2023-06-300000750577US-GAAP：DesignatedAsHedgingInstrumentMember2024-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國-GAAP：不符合標準的成員2024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2023-01-012023-09-300000750577美國公認會計准則：抵押貸款銀行成員2024-07-012024-09-300000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國公認會計准則：抵押貸款銀行成員2023-01-012023-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：消費者投資組合細分成員Us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310000750577hwc：延長期限且重要付款延遲會員hwc：修改貸款借款人經歷財務困難成員2024-07-012024-09-300000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMemberUs-gaap:NonperformingFinancingReceivableMember2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMemberhwc：PassWatchMember2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-公認會計准則：特別成員2024-09-300000750577美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：AmendedHancock 401 k計劃成員hwc：四位貢獻者成員2024-01-012024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberUS-GAAP：InterestRateSwapMemberhwc：任命六成員美國公認會計准則：現金流量對沖成員2024-01-012024-09-300000750577hwc：利率減少和成員US-GAAP：住宅投資組合細分成員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577us-gaap：財務資產過去DueMemberUS-GAAP：住宅投資組合細分成員2023-12-310000750577us-gaap：ExtendedMaturityMember美國公認會計准則：商業和工業部門成員hwc：修改貸款借款人經歷財務困難成員2024-01-012024-09-300000750577美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-01-012024-09-300000750577hwc：利率減少和成員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMemberUs-gaap:NonperformingFinancingReceivableMember2023-12-310000750577美國公認會計准則：履行財務應收賬款成員US-GAAP：住宅投資組合細分成員2024-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務應收賬款30 To 59 DaysLast DueMember2023-12-310000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMember2024-01-012024-09-300000750577us-gaap：ExtendedMaturityMemberhwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國公認會計准則：商業和工業部門成員美國-GAAP：商業投資組合細分市場成員2024-01-012024-09-300000750577美國-GAAP：消費者投資組合細分成員2022-12-310000750577hwc：CommercialNonRealEstateMemberhwc：GrossChargeOffsMember2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMemberus-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2024-09-300000750577us-gaap：財務應收賬款到Greater Than 90天過去的會員US-GAAP：住宅投資組合細分成員2023-12-310000750577hwc：SixPointTwoFiveMember Subordinated NotesMember2024-01-012024-09-300000750577Us-gaap:CommercialMortgageBackedSecuritiesMemberus-gaap：公平價值測量回歸成員2024-09-300000750577Us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-09-300000750577hwc：ToBeAnnouncedSecurities Member美國-公認會計准則：非指定成員2023-12-310000750577美國-公認會計准則：聯邦住房貸款銀行貸款成員Us-gaap:DebtInstrumentRedemptionPeriodOneMemberus-gaap：固定收入率成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員us-gaap：公平價值測量回歸成員2023-01-012023-12-310000750577美國-公認會計准則：保留預付款成員2023-07-012023-09-300000750577US-GAAP：AdditionalPaidInCapitalMembers2024-01-012024-09-300000750577Us-gaap:AssetPledgedAsCollateralWithoutRightMember2024-09-300000750577us-gaap：ExtendedMaturityMemberUS-GAAP：住宅投資組合細分成員hwc：修改貸款借款人經歷財務困難成員2023-01-012023-09-300000750577美國-GAAP：消費者投資組合細分成員美國公認會計准則：履行財務應收賬款成員2024-09-300000750577美國-公認會計准則：公允價值投入級別3成員Us-gaap:ValuationTechniqueDiscountedCashFlowMembersrt：加權平均成員us-gaap：衡量輸入轉換價格成員us-gaap：公平價值測量回歸成員2023-12-310000750577美國-公認會計准則：建設貸款成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國-公認會計准則：信用和債務卡成員2024-01-012024-09-300000750577美國-美國公認會計准則：普通股成員2023-12-310000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員us-gaap：財務資產NotPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577美國公認會計准則：商業和工業部門成員Us-gaap:FinancingReceivables60To89DaysPastDueMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2024-01-012024-09-300000750577US-GAAP：住宅投資組合細分成員2024-07-012024-09-300000750577hwc：兩名貢獻成員hwc：AmendedHancock 401 k計劃成員2024-01-012024-09-300000750577美國-公認會計准則：債務抵押授權成員2023-12-310000750577Us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-01-012024-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsSecurities成員美國公認會計准則：公允價值對沖成員2023-01-012023-09-300000750577美國-GAAP：消費者投資組合細分成員us-gaap：財務資產NotPastDueMember2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員2023-01-012023-09-300000750577美國-公認會計准則：債務抵押授權成員us-gaap：公平價值測量回歸成員2024-09-300000750577美國公認會計准則：商業和工業部門成員美國-美國公認會計准則：通過成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：財務應收賬款30 To 59 DaysLast DueMember2023-12-310000750577us-gaap：ExtendedMaturityMemberUS-GAAP：住宅投資組合細分成員hwc：修改貸款借款人經歷財務困難成員2023-07-012023-09-300000750577US-GAAP：DesignatedAsHedgingInstrumentMemberhwc：RateSwapsVariableRateLoansMember美國公認會計准則：現金流量對沖成員2023-07-012023-09-300000750577美國-公認會計准則：建設貸款成員us-gaap：財務應收賬款到Greater Than 90天過去的會員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialNonRealEstateMember美國-公認會計准則：特別成員2024-09-300000750577美國-公認會計准則：非指定成員美國-公認會計准則：住宅抵押貸款成員2023-01-012023-09-300000750577美國-公認會計准則：養老金計劃定義的福利成員2023-07-012023-09-300000750577美國公認會計准則：商業和工業部門成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577美國-公認會計准則：信用風險合同成員美國-公認會計准則：非指定成員2023-12-310000750577Us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberhwc：HeldToMaturitySecurities Transferred Fromaccessable For SaleMember2024-01-012024-09-300000750577美國-公認會計准則：建設貸款成員美國-GAAP：不符合標準的成員美國-GAAP：商業投資組合細分市場成員2024-09-300000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員hwc：非購買信用受損會員2023-01-012023-09-300000750577hwc：CommercialRealEstateOwnerOccupiedMember美國公認會計准則：商業和工業部門成員美國-公認會計准則：特別成員美國-GAAP：商業投資組合細分市場成員2023-12-310000750577us-gaap：USSR和政府成員2023-12-3100007505772023-09-300000750577美國-公認會計准則：保留預付款成員2024-07-012024-09-300000750577us-gaap：財務應收賬款30 To 59 DaysLast DueMemberUS-GAAP：住宅投資組合細分成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-GAAP：商業投資組合細分市場成員2023-12-310000750577hwc：CommercialRealEstateIncome ProducingMember美國-公認會計准則：特別成員2023-12-310000750577hwc：ResidentialPortfolioSegmentAndConsumerPortfolioSegmentMember2023-12-310000750577美國-公認會計准則：信用風險合同成員美國-公認會計准則：非指定成員2024-09-300000750577hwc：CommonStockParValueDollar ThreeThreeThreePerShareMember2024-01-012024-09-30hwc：實體hwc：安全xbrli：純粹iso4217：USDxbrli：股票xbrli：股票hwc：項目iso4217：USDhwc：貸款

 

 

*

 

美國

證券交易委員會

華盛頓特區20549

 

形式 10-Q

 

(標記一)

☒ 根據1934年《證券交易法》第13或15（d）條的季度報告

截至本季度末九月30, 2024

或

☐ 根據1934年《證券交易所法》第13或15（d）條提交的過渡報告

的過渡期 到

委託文件編號：001-36872

漢考克·惠特尼公司

(註冊人的確切姓名載於其章程)

 

密西西比州

 

64-0693170

(述明或其他司法管轄權

公司或組織)

 

(稅務局僱主

識別號碼)



 

漢考克 惠特尼 廣場, 2510 14這是 街道,

Gulfport, 密西西比

 

39501

（主要行政辦公室地址）

 

(郵政編碼)

(228) 868-4000

(註冊人的電話號碼，包括區號)

 

根據該法第12(B)條登記的證券：

 

每個班級的標題

交易代碼

註冊的每個交易所的名稱

普通股，面值每股3.33美元

HWC

納斯達克

6.25%次級票據

HWCPZ

納斯達克

 

通過勾選標記標明註冊人是否（1）在過去12個月內（或在註冊人被要求提交此類報告的較短期限內）提交了1934年證券交易法第13或15（d）條要求提交的所有報告，以及（2）在過去90天內是否遵守此類提交要求。 ☒ 是 否

通過勾選標記檢查註冊人是否已在過去12個月內（或在要求註冊人提交此類文件的較短期限內）以電子方式提交了根據S-t法規第405條要求提交的所有交互數據文件。 ☒ 是 否

通過複選標記來確定註冊人是大型加速申報人、加速申報人、非加速申報人、小型報告公司還是新興成長型公司。請參閱《交易法》第120億.2條規則中「大型加速備案人」、「加速備案人」、「小型報告公司」和「新興成長型公司」的定義：

 

大型加速文件服務器

☒

 

加速文件管理器

☐

非加速文件服務器

☐

 

規模較小的報告公司

☐

新興成長型公司

☐

 

 

 

如果是一家新興的成長型公司，用複選標記表示註冊人是否已選擇不使用延長的過渡期來遵守根據《交易所法》第13(A)節提供的任何新的或修訂的財務會計準則。☐

通過勾選標記檢查註冊人是否是空殼公司（定義見《交易法》第120億.2條）。 ☐ 是的 否

註明截至最後實際可行日期，發行人所屬各類普通股的流通股數量。

86,060,352公司截至2024年10月31日，mmon股票已發行。

 

 

 

目錄表

 

漢考克·惠特尼公司

Ind例如

 

第一部分金融信息

頁面

數

第1項。

財務報表

5

 

合併資產負債表（未經審計）-2024年9月30日和2023年12月31日

5

 

合併利潤表（未經審計）-截至2024年和2023年9月30日的三個月和九個月

6

 

合併全面收益表（未經審計）-截至2024年9月30日和2023年9月30日的三個月和九個月

7

 

合併股東權益變動表（未經審計）-截至2024年和2023年9月30日的三個月和九個月

8

 

合併現金流量表（未經審計）-截至2024年9月30日和2023年9月30日的九個月

9

 

合併財務報表附註（未經審計）-2024年9月30日和2023年9月30日

10

第二項。

管理層對財務狀況和經營成果的探討與分析

39

第三項。

關於市場風險的定量和定性披露

62

第四項。

控制和程序

64

第二部分：其他信息

 

第1項。

法律訴訟

65

第1A項。

風險因素

65

第二項。

未登記的股權證券銷售和收益的使用

65

第三項。

高級證券違約

N/A

第四項。

煤礦安全信息披露

N/A

第五項。

其他信息

65

第六項。

陳列品

66

簽名

67

 

2

目錄表

 

漢考克·惠特尼公司

給出定義的術語的術語表

實體：

漢考克惠特尼公司- 在美國證券交易委員會註冊的金融控股公司

漢考克惠特尼銀行- 漢考克惠特尼公司的全資子公司漢考克惠特尼公司通過該公司開展銀行業務

公司- 漢考克惠特尼公司及其合併子公司

父母- 漢考克惠特尼公司，不包括其子公司

銀行- 漢考克惠特尼銀行

其他術語：

ACL - 信貸虧損撥備

ATF- 可供出售證券

澳磁 - 累計其他全面收益或損失

Alco - 資產負債管理委員會

ALLL - 貸款及租賃虧損準備

ASC - 會計準則法典化

ASU - 會計準則更新

ATM – 自動櫃員機

巴塞爾III - 巴塞爾委員會2010年監管資本框架（第三項協議）

Beta - 存款或貸款成本因短期利率變動而變化的金額

勃利 - 銀行自有人壽保險

BP（s）- 基點

C&I - 商業和工業貸款

CD – 存單

CDE - 社區發展實體

CECL - 當前預期信用損失

CEO - 執行長

CF鉛- 消費者金融保護局

CFO - 財務長

CME – 芝加哥商品交易所

CMO - 抵押債務

核心客戶存款 - 存款總額，不包括公共基金和行紀存款

核心存款 - 存款總額，不包括250，000美金或以上的定期存款和行紀存款

CRE - 商業地產

CET 1- 巴塞爾協議III資本規則定義的普通股一級資本

DEI - 多樣性、公平和包容性

DIF - 存款保險基金

ESG - 環境、社會和治理;用於討論與這些項目相關的風險和公司政策的術語

EVE - 股權的經濟價值

流動性過剩 - 美聯儲存款高於正常水平

FASb - 財務會計準則委員會

FDIC - 聯邦存款保險公司

FDICIA - 1991年聯邦存款保險公司改進法案

美聯儲- 由7名成員組成的理事會負責監督美聯儲系統，成立

貨幣政策（利率、信貸等）、並監測國家的經濟健康狀況。其成員是任命的

由總統任命，須經參議院確認，任期14年。

聯邦儲備系統 - 12家聯邦儲備銀行，每家都為自己地區的成員銀行提供服務。該系統由美聯儲委員會監督，對貨幣供應量和貨幣政策擁有廣泛的監管權力。

信用結構。他們執行美聯儲的政策，並進行經濟研究。

FFIEC - 聯邦金融機構檢查委員會

FHA - 聯邦住房管理局

FHLB - 聯邦住房貸款銀行

GAAP - 美國公認會計原則

HTM - 持有至到期證券

ICS - 有保險的現金清掃

IRR - 利率風險

國稅局- 國稅局

LIHTC - 低收入住房稅收抵免

LTIP - 長期激勵計劃

3

目錄表

 

MBS - 抵押貸款支持證券

MD & A - 管理層對財務狀況和經營結果的討論和分析

MDBCF - 密西西比州銀行和消費者金融部

MEFD - 向遇到財務困難的借款人提供的可報告修改貸款

NAICS - 北美行業分類制度

NII - 淨利息收入

n/m - 沒有意義

NSF - 不足資金

OCI - 其他全面收益或虧損

OD - 透支

石 - 其他房地產定義為止贖和剩餘房地產

PCD - 購買的信用惡化貸款，如ASC 326所定義

養老金計劃 - 漢考克惠特尼公司養老金計劃和信託協議

PPNR - 撥備前淨收入

QSCB - 合格學校建設債券

QZAB - 合格的區域學院債券

回購 - 根據回購協議出售的證券

RSU - 限制性股票單位

SBA - 小企業管理局

SBIC - 小企業投資公司

SEC - 美國證券交易委員會

證券法 - 1933年證券法，經修訂

短期投資 - 含利息的銀行存款和出售的聯邦基金的總和

SOFR - 有擔保隔夜融資利率

補充披露項目 - 某些超出我們主要業務和/或不表明前瞻性趨勢的突出項目

TBA - 待宣布的安全合同

te - 應稅等值調整，或用於表明財務措施是在完全應稅等值基礎上呈列的術語

TSR - 股東總回報

美國財政 - 美國財政部

401（k）計劃 - 漢考克惠特尼公司401（k）儲蓄計劃和信託協議

4

目錄表

 

第一部分. 金融奇al信息

項目1.財務日常聲明

漢考克惠特尼公司 和子公司

鞏固d資產負債表

（未經審計）

 

 

 

9月30日，

 

 

12月31日，

 

(in數千人，每股數據除外）

 

2024

 

 

2023

 

資產

 

 

 

 

 

 

現金和銀行到期款項

 

$

569,876

 

 

$

561,202

 

計息銀行存款

 

 

794,807

 

 

 

626,646

 

出售的聯邦基金

 

 

424

 

 

 

436

 

可供出售證券，按公允價值計算（攤銷成本為美金5,745,280 和$5,496,718)

 

 

5,296,147

 

 

 

4,915,195

 

持有至到期的證券（公允價值為美金2,325,258 和$2,485,918)

 

 

2,473,633

 

 

 

2,684,779

 

待售貸款（包括美金23,462 和$13,269 按公允價值計量）

 

 

24,624

 

 

 

26,124

 

貸款

 

 

23,455,587

 

 

 

23,921,917

 

減：貸款損失備抵

 

 

(317,271

)

 

 

(307,907

)

貸款，淨

 

 

23,138,316

 

 

 

23,614,010

 

財產和設備，扣除累計折舊美金340,871 和$318,746

 

 

284,928

 

 

 

301,639

 

使用權資產，扣除累計攤銷美金63,942 和$55,815

 

 

99,779

 

 

 

105,799

 

預付費用

 

 

50,091

 

 

 

45,234

 

其他房地產和止贖資產，淨值

 

 

27,732

 

 

 

3,628

 

應計未收利息

 

 

148,078

 

 

 

157,179

 

商譽

 

 

855,453

 

 

 

855,453

 

其他無形資產，淨值

 

 

37,430

 

 

 

44,637

 

人壽保險合同

 

 

765,342

 

 

 

749,495

 

有資金的養老金資產，淨值

 

 

252,570

 

 

 

216,849

 

遞延所得稅資產，淨額

 

 

107,842

 

 

 

153,384

 

其他資產

 

 

311,035

 

 

 

516,884

 

總資產

 

$

35,238,107

 

 

$

35,578,573

 

負債和股東權益

 

 

 

 

 

 

負債：

 

 

 

 

 

 

存款

 

 

 

 

 

 

無息

 

$

10,499,476

 

 

$

11,030,515

 

計息

 

 

18,483,429

 

 

 

18,659,544

 

存款總額

 

 

28,982,905

 

 

 

29,690,059

 

短期借款

 

 

1,265,944

 

 

 

1,154,829

 

長期債務

 

 

236,431

 

 

 

236,317

 

應計應付利息

 

 

26,910

 

 

 

45,000

 

租賃負債

 

 

118,714

 

 

 

125,618

 

其他負債

 

 

432,516

 

 

 

523,089

 

總負債

 

 

31,063,420

 

 

 

31,774,912

 

股東權益：

 

 

 

 

 

 

普通股

 

 

309,513

 

 

 

309,513

 

資本盈餘

 

 

1,723,086

 

 

 

1,739,671

 

留存收益

 

 

2,617,584

 

 

 

2,375,604

 

累計其他綜合損失，淨

 

 

(475,496

)

 

 

(621,127

)

股東權益總額

 

 

4,174,687

 

 

 

3,803,661

 

負債和股東權益總額

 

$

35,238,107

 

 

$

35,578,573

 

授權優先股（面值美金20.00 每股）

 

 

50,000

 

 

 

50,000

 

已發行和發行的優先股

 

 

—

 

 

 

—

 

授權普通股（面值美金3.33 每股）

 

 

350,000

 

 

 

350,000

 

發行的普通股

 

 

92,947

 

 

 

92,947

 

已發行普通股

 

 

86,136

 

 

 

86,345

 

 

請參閱未經審計的合併財務報表附註。

5

目錄表

 

漢考克惠特尼公司 和子公司

綜合統計收入要素

（未經審計）

 

 

 

止三個月

 

 

九個月結束

 

 

 

9月30日，

 

 

9月30日，

 

(in數千人，每股數據除外）

 

2024

 

 

2023

 

 

2024

 

 

2023

 

利息收入：

 

 

 

 

 

 

 

 

 

 

 

 

貸款，包括費用

 

$

369,349

 

 

$

358,669

 

 

$

1,102,632

 

 

$

1,014,726

 

待售貸款

 

 

575

 

 

 

798

 

 

 

1,318

 

 

 

1,458

 

證券應稅

 

 

49,148

 

 

 

46,934

 

 

 

143,685

 

 

 

142,081

 

證券免稅

 

 

4,359

 

 

 

4,624

 

 

 

13,356

 

 

 

14,073

 

短期投資

 

 

6,045

 

 

 

4,802

 

 

 

17,714

 

 

 

21,365

 

利息收入總額

 

 

429,476

 

 

 

415,827

 

 

 

1,278,705

 

 

 

1,193,703

 

利息費用：

 

 

 

 

 

 

 

 

 

 

 

 

存款

 

 

147,227

 

 

 

130,797

 

 

 

439,320

 

 

 

297,783

 

短期借款

 

 

7,421

 

 

 

12,732

 

 

 

21,828

 

 

 

58,528

 

長期債務

 

 

3,064

 

 

 

3,064

 

 

 

9,192

 

 

 

9,253

 

總利息支出

 

 

157,712

 

 

 

146,593

 

 

 

470,340

 

 

 

365,564

 

淨利息收入

 

 

271,764

 

 

 

269,234

 

 

 

808,365

 

 

 

828,139

 

信貸損失準備金

 

 

18,564

 

 

 

28,498

 

 

 

40,255

 

 

 

42,151

 

信用損失撥備後的淨利息收入

 

 

253,200

 

 

 

240,736

 

 

 

768,110

 

 

 

785,988

 

非利息收入：

 

 

 

 

 

 

 

 

 

 

 

 

存款帳戶服務費

 

 

23,144

 

 

 

22,264

 

 

 

67,658

 

 

 

64,377

 

託管費

 

 

18,014

 

 

 

16,593

 

 

 

53,564

 

 

 

50,720

 

銀行卡和ATM手續費

 

 

21,639

 

 

 

20,555

 

 

 

64,088

 

 

 

62,258

 

投資和年金費用以及保險佣金

 

 

10,890

 

 

 

8,520

 

 

 

32,523

 

 

 

25,628

 

二級抵押貸款市場運營

 

 

3,379

 

 

 

2,609

 

 

 

9,816

 

 

 

7,076

 

其他收入

 

 

18,829

 

 

 

15,433

 

 

 

45,271

 

 

 

39,470

 

非利息收入總額

 

 

95,895

 

 

 

85,974

 

 

 

272,920

 

 

 

249,529

 

非利息費用：

 

 

 

 

 

 

 

 

 

 

 

 

補償費用

 

 

94,371

 

 

 

95,650

 

 

 

288,061

 

 

 

282,174

 

雇員福利

 

 

21,400

 

 

 

20,616

 

 

 

67,593

 

 

 

64,279

 

人事費用

 

 

115,771

 

 

 

116,266

 

 

 

355,654

 

 

 

346,453

 

淨占用費用

 

 

13,438

 

 

 

13,434

 

 

 

39,991

 

 

 

38,347

 

設備費用

 

 

4,689

 

 

 

4,776

 

 

 

13,229

 

 

 

14,555

 

數據處理費用

 

 

31,124

 

 

 

29,822

 

 

 

91,232

 

 

 

87,566

 

專業服務費用

 

 

10,984

 

 

 

9,519

 

 

 

29,478

 

 

 

27,565

 

無形資產攤銷

 

 

2,292

 

 

 

2,813

 

 

 

7,207

 

 

 

8,884

 

存款保險和監管費用

 

 

5,480

 

 

 

5,851

 

 

 

20,419

 

 

 

18,234

 

其他房地產和止贖資產收入，淨

 

 

(411

)

 

 

(26

)

 

 

(1,706

)

 

 

(153

)

其他費用

 

 

20,472

 

 

 

22,220

 

 

 

62,073

 

 

 

66,246

 

非利息費用總額

 

 

203,839

 

 

 

204,675

 

 

 

617,577

 

 

 

607,697

 

稅前收入

 

 

145,256

 

 

 

122,035

 

 

 

423,453

 

 

 

427,820

 

所得稅費用

 

 

29,684

 

 

 

24,297

 

 

 

84,712

 

 

 

85,821

 

淨收入

 

$

115,572

 

 

$

97,738

 

 

$

338,741

 

 

$

341,999

 

每股普通股收益-基本

 

$

1.33

 

 

$

1.12

 

 

$

3.89

 

 

$

3.93

 

每股普通股收益稀釋

 

$

1.33

 

 

$

1.12

 

 

$

3.88

 

 

$

3.92

 

每股支付的股息

 

$

0.40

 

 

$

0.30

 

 

$

1.10

 

 

$

0.90

 

加權平均股表現出色-基本

 

 

86,234

 

 

 

86,131

 

 

 

86,421

 

 

 

86,082

 

加權平均股優勢-稀釋

 

 

86,560

 

 

 

86,437

 

 

 

86,650

 

 

 

86,368

 

 

請參閱未經審計的合併財務報表附註。

 

6

目錄表

 

漢考克惠特尼公司 和子公司

合併報表 全面收益

（未經審計）

 

 

 

止三個月

 

 

九個月結束

 

 

 

9月30日，

 

 

9月30日，

 

（千美金）

 

2024

 

 

2023

 

 

2024

 

 

2023

 

淨收入

 

$

115,572

 

 

$

97,738

 

 

$

338,741

 

 

$

341,999

 

所得稅前其他全面收益（虧損）：

 

 

 

 

 

 

 

 

 

 

 

 

可供出售證券、現金流量對沖和權益法投資未實現虧損淨變化

 

 

219,703

 

 

 

(184,530

)

 

 

121,552

 

 

 

(187,089

)

已實現並計入收益的損失重新分類

 

 

13,964

 

 

 

12,854

 

 

 

41,689

 

 

 

33,619

 

員工福利計劃估值調整

 

 

—

 

 

 

214

 

 

 

22,014

 

 

 

(7,307

)

轉讓持有至到期證券未實現淨損失攤銷

 

 

461

 

 

 

421

 

 

 

1,279

 

 

 

1,343

 

所得稅前其他綜合收益（虧損）

 

 

234,128

 

 

 

(171,041

)

 

 

186,534

 

 

 

(159,434

)

所得稅費用（福利）

 

 

51,688

 

 

 

(38,833

)

 

 

40,903

 

 

 

(36,622

)

扣除所得稅的其他綜合收益（損失）

 

 

182,440

 

 

 

(132,208

)

 

 

145,631

 

 

 

(122,812

)

綜合收益（損失）

 

$

298,012

 

 

$

(34,470

)

 

$

484,372

 

 

$

219,187

 

 

See notes to unaudited consolidated financial statements.

 

7

Table of Contents

 

Hancock Whitney Corporation and Subsidiaries

Consolidated Statements of Changes in Stockholders’ Equity

(Unaudited)

Three Months Ended September 30, 2024 and 2023

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

Other

 

 

 

(in thousands, except parenthetical share data)

 

Shares
Issued

 

 

Amount

 

 

Capital
Surplus

 

 

Retained
Earnings

 

 

Comprehensive
Loss

 

 

Total

 

Balance, June 30, 2024

 

 

92,947

 

 

$

309,513

 

 

$

1,732,084

 

 

$

2,537,057

 

 

$

(657,936

)

 

$

3,920,718

 

Net income

 

 

—

 

 

 

—

 

 

 

—

 

 

 

115,572

 

 

 

—

 

 

 

115,572

 

Other comprehensive income

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

182,440

 

 

 

182,440

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

298,012

 

Cash dividends declared ($0.40 per common share)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(35,089

)

 

 

—

 

 

 

(35,089

)

Common stock activity, long-term incentive plans

 

 

—

 

 

 

—

 

 

 

5,276

 

 

 

44

 

 

 

—

 

 

 

5,320

 

Issuance of stock from dividend reinvestment and stock purchase plans

 

 

—

 

 

 

—

 

 

 

1,077

 

 

 

—

 

 

 

—

 

 

 

1,077

 

Repurchase of common stock (300,000 Shares)

 

 

—

 

 

 

—

 

 

 

(15,351

)

 

 

—

 

 

 

—

 

 

 

(15,351

)

Balance, September 30, 2024

 

 

92,947

 

 

$

309,513

 

 

$

1,723,086

 

 

$

2,617,584

 

 

$

(475,496

)

 

$

4,174,687

 

Balance, June 30, 2023

 

 

92,947

 

 

$

309,513

 

 

$

1,727,745

 

 

$

2,280,004

 

 

$

(762,786

)

 

$

3,554,476

 

Net income

 

 

—

 

 

 

—

 

 

 

—

 

 

 

97,738

 

 

 

—

 

 

 

97,738

 

Other comprehensive loss

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(132,208

)

 

 

(132,208

)

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,470

)

Dividends declared ($0.30 per common share)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(26,390

)

 

 

—

 

 

 

(26,390

)

Common stock activity, long-term incentive plans

 

 

—

 

 

 

—

 

 

 

6,429

 

 

 

34

 

 

 

—

 

 

 

6,463

 

Issuance of stock from dividend reinvestment and stock purchase plans

 

 

—

 

 

 

—

 

 

 

924

 

 

 

—

 

 

 

—

 

 

 

924

 

Balance, September 30, 2023

 

 

92,947

 

 

$

309,513

 

 

$

1,735,098

 

 

$

2,351,386

 

 

$

(894,994

)

 

$

3,501,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024 and 2023

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

Other

 

 

 

 

(in thousands, except parenthetical share data)

 

Shares
Issued

 

 

Amount

 

 

Capital
Surplus

 

 

Retained
Earnings

 

 

Comprehensive Loss

 

 

Total

 

Balance, December 31, 2023

 

 

92,947

 

 

$

309,513

 

 

$

1,739,671

 

 

$

2,375,604

 

 

$

(621,127

)

 

$

3,803,661

 

Net income

 

 

—

 

 

 

—

 

 

 

—

 

 

 

338,741

 

 

 

—

 

 

 

338,741

 

Other comprehensive income

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

145,631

 

 

 

145,631

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484,372

 

Dividends declared ($1.10 per common share)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(96,890

)

 

 

—

 

 

 

(96,890

)

Common stock activity, long-term incentive plans

 

 

—

 

 

 

—

 

 

 

10,293

 

 

 

129

 

 

 

—

 

 

 

10,422

 

Issuance of stock from dividend reinvestment and stock purchase plans

 

 

—

 

 

 

—

 

 

 

3,095

 

 

 

—

 

 

 

—

 

 

 

3,095

 

Repurchase of common stock (612,993 Shares)

 

 

—

 

 

 

—

 

 

 

(29,973

)

 

 

—

 

 

 

—

 

 

 

(29,973

)

Balance, September 30, 2024

 

 

92,947

 

 

$

309,513

 

 

$

1,723,086

 

 

$

2,617,584

 

 

$

(475,496

)

 

$

4,174,687

 

Balance, December 31, 2022

 

 

92,947

 

 

$

309,513

 

 

$

1,716,884

 

 

$

2,088,413

 

 

$

(772,182

)

 

$

3,342,628

 

Net income

 

 

—

 

 

 

—

 

 

 

—

 

 

 

341,999

 

 

 

—

 

 

 

341,999

 

Other comprehensive loss

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(122,812

)

 

 

(122,812

)

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

219,187

 

Dividends declared ($0.90 per common share)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(79,169

)

 

 

—

 

 

 

(79,169

)

Common stock activity, long-term incentive plans

 

 

—

 

 

 

—

 

 

 

15,356

 

 

 

143

 

 

 

—

 

 

 

15,499

 

Issuance of stock from dividend reinvestment and stock purchase plans

 

 

—

 

 

 

—

 

 

 

2,858

 

 

 

—

 

 

 

—

 

 

 

2,858

 

Balance, September 30, 2023

 

 

92,947

 

 

$

309,513

 

 

$

1,735,098

 

 

$

2,351,386

 

 

$

(894,994

)

 

$

3,501,003

 

 

See notes to unaudited consolidated financial statements.

8

Table of Contents

 

Hancock Whitney Corporation and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

($ in thousands)

 

2024

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income

 

$

338,741

 

 

 

341,999

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

24,530

 

 

 

26,183

 

Provision for credit losses

 

 

40,255

 

 

 

42,151

 

Gain on other real estate and foreclosed assets

 

 

(1,826

)

 

 

(375

)

Deferred tax expense

 

 

4,640

 

 

 

3,266

 

Increase cash surrender value of life insurance contracts

 

 

(21,116

)

 

 

(13,452

)

(Gain) loss on disposal of assets

 

 

(1,365

)

 

 

981

 

Net (increase) decrease in loans held for sale

 

 

1,614

 

 

 

(14,572

)

Net amortization of securities premium/discount

 

 

10,211

 

 

 

14,233

 

Amortization of intangible assets

 

 

7,207

 

 

 

8,884

 

Stock-based compensation expense

 

 

17,171

 

 

 

18,677

 

Net change in derivative collateral liability

 

 

(31,172

)

 

 

101,108

 

Net increase (decrease) in interest payable and other liabilities

 

 

(781

)

 

 

26,642

 

Net (increase) decrease in other assets

 

 

52,594

 

 

 

(143,211

)

Other, net

 

 

(6,520

)

 

 

(10,111

)

Net cash provided by operating activities

 

 

434,183

 

 

 

402,403

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Proceeds from maturities of securities available for sale

 

 

293,734

 

 

 

246,825

 

Purchases of securities available for sale

 

 

(542,759

)

 

 

(40,047

)

Proceeds from maturities of securities held to maturity

 

 

203,433

 

 

 

122,782

 

Purchases of securities held to maturity

 

 

—

 

 

 

(6,023

)

Proceeds received upon termination of fair value hedge instruments

 

 

—

 

 

 

16,550

 

Payments made to terminate cash flow hedge instruments

 

 

(13,730

)

 

 

(2,915

)

Net increase in short-term investments

 

 

(168,149

)

 

 

(493,889

)

Net redemption (purchases) of Federal Home Loan Bank stock

 

 

122,528

 

 

 

(68,057

)

Proceeds from sales of loans and leases

 

 

100,518

 

 

 

79,422

 

Net (increase) decrease in loans

 

 

307,662

 

 

 

(978,775

)

Purchases of property and equipment

 

 

(7,500

)

 

 

(24,572

)

Proceeds from sales of other real estate and foreclosed assets

 

 

5,695

 

 

 

1,862

 

Other, net

 

 

(1,153

)

 

 

(4,325

)

Net cash provided by (used in) investing activities

 

 

300,279

 

 

 

(1,151,162

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Net increase (decrease) in deposits

 

 

(707,154

)

 

 

1,249,988

 

Net increase (decrease) in short-term borrowings

 

 

111,115

 

 

 

(445,343

)

Dividends paid

 

 

(96,153

)

 

 

(78,531

)

Payroll tax remitted on net share settlement of equity awards

 

 

(6,880

)

 

 

(3,321

)

Proceeds from dividend reinvestment and stock purchase plans

 

 

3,095

 

 

 

2,858

 

Repurchase of common stock

 

 

(29,811

)

 

 

—

 

Net cash provided by (used in) financing activities

 

 

(725,788

)

 

 

725,651

 

NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS

 

 

8,674

 

 

 

(23,108

)

CASH AND DUE FROM BANKS, BEGINNING

 

 

561,202

 

 

 

564,459

 

CASH AND DUE FROM BANKS, ENDING

 

$

569,876

 

 

$

541,351

 

SUPPLEMENTAL INFORMATION FOR NON-CASH

 

 

 

 

 

 

INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

Assets acquired in settlement of loans

 

$

28,010

 

 

$

4,067

 

 

See notes to unaudited consolidated financial statements.

9

Table of Contents

 

HANCOCK WHITNEY CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

The consolidated financial statements include the accounts of Hancock Whitney Corporation and all other entities in which it has a controlling interest (the “Company”). The financial statements include all adjustments that are, in the opinion of management, necessary to fairly state the Company’s financial condition, results of operations, changes in stockholders’ equity and cash flows for the interim periods presented. The Company has also evaluated all subsequent events for potential recognition and disclosure through the date of the filing of this Quarterly Report on Form 10-Q (this "Report" or "report'). Some financial information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the U.S. (“GAAP”) have been condensed or omitted in this Quarterly Report on Form 10-Q pursuant to Securities and Exchange Commission rules and regulations. These financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. Financial information reported in these financial statements is not necessarily indicative of the Company’s financial condition, results of operations, or cash flows for any other interim or annual period.

Certain prior period amounts have been reclassified to conform to the current period presentation. These changes in presentation did not have a material impact on the Company's financial condition or operating results.

Use of Estimates

The accounting principles the Company follows and the methods for applying these principles conform to GAAP and general practices followed by the banking industry. These accounting principles require management to make estimates and assumptions about future events that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.

Accounting Policies

There were no material changes or developments during the reporting period with respect to methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as disclosed in its Annual Report on Form 10-K for the year ended December 31, 2023.

2. Securities

The following tables set forth the amortized cost, gross unrealized gains and losses, and estimated fair value of debt securities classified as available for sale and held to maturity at September 30, 2024 and December 31, 2023. Amortized cost of securities does not include accrued interest which is reflected in the accrued interest line item on the consolidated balance sheets totaling $29.6 million at September 30, 2024 and $27.4 million at December 31, 2023.

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Gross

 

Gross

 

 

 

Securities Available for Sale

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

($ in thousands)

Cost

 

Gains

 

Losses

 

Value

 

Cost

 

Gains

 

Losses

 

Value

 

U.S. Treasury and government agency securities

$

171,333

 

$

3,806

 

$

1,371

 

$

173,768

 

$

97,741

 

$

1,581

 

$

1,514

 

$

97,808

 

Municipal obligations

 

201,128

 

 

55

 

 

1,824

 

 

199,359

 

 

203,533

 

 

79

 

 

2,200

 

 

201,412

 

Residential mortgage-backed securities

 

2,469,381

 

 

6,687

 

 

280,396

 

 

2,195,672

 

 

2,440,411

 

 

2,734

 

 

329,279

 

 

2,113,866

 

Commercial mortgage-backed securities

 

2,839,988

 

 

13,836

 

 

185,916

 

 

2,667,908

 

 

2,683,872

 

 

7,176

 

 

253,576

 

 

2,437,472

 

Collateralized mortgage obligations

 

39,950

 

 

—

 

 

1,964

 

 

37,986

 

 

47,661

 

 

—

 

 

3,376

 

 

44,285

 

Corporate debt securities

 

23,500

 

 

—

 

 

2,046

 

 

21,454

 

 

23,500

 

 

—

 

 

3,148

 

 

20,352

 

  Total

$

5,745,280

 

$

24,384

 

$

473,517

 

$

5,296,147

 

$

5,496,718

 

$

11,570

 

$

593,093

 

$

4,915,195

 

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Gross

 

Gross

 

 

 

Securities Held to Maturity

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

($ in thousands)

Cost

 

Gains

 

Losses

 

Value

 

Cost

 

Gains

 

Losses

 

Value

 

U.S. Treasury and government agency securities

$

400,115

 

$

661

 

$

34,673

 

$

366,103

 

$

413,490

 

$

179

 

$

43,971

 

$

369,698

 

Municipal obligations

 

628,365

 

 

915

 

 

15,255

 

 

614,025

 

 

664,488

 

 

1,252

 

 

19,593

 

 

646,147

 

Residential mortgage-backed securities

 

593,502

 

 

—

 

 

43,613

 

 

549,889

 

 

654,262

 

 

—

 

 

59,223

 

 

595,039

 

Commercial mortgage-backed securities

 

824,601

 

 

—

 

 

55,404

 

 

769,197

 

 

920,048

 

 

—

 

 

75,803

 

 

844,245

 

Collateralized mortgage obligations

 

27,050

 

 

—

 

 

1,006

 

 

26,044

 

 

32,491

 

 

—

 

 

1,702

 

 

30,789

 

  Total

$

2,473,633

 

$

1,576

 

$

149,951

 

$

2,325,258

 

$

2,684,779

 

$

1,431

 

$

200,292

 

$

2,485,918

 

 

10

Table of Contents

 

The following tables present the amortized cost and fair value of debt securities available for sale and held to maturity at September 30, 2024 by contractual maturity. Actual maturities will differ from contractual maturities because of rights to call or repay obligations with or without penalties and scheduled and unscheduled principal payments on mortgage-backed securities and collateral mortgage obligations.

Debt Securities Available for Sale

 

Amortized

 

 

Fair

 

($ in thousands)

 

Cost

 

 

Value

 

Due in one year or less

 

$

66,226

 

 

$

66,092

 

Due after one year through five years

 

 

946,854

 

 

 

934,210

 

Due after five years through ten years

 

 

2,292,196

 

 

 

2,121,901

 

Due after ten years

 

 

2,440,004

 

 

 

2,173,944

 

Total available for sale debt securities

 

$

5,745,280

 

 

$

5,296,147

 

 

Debt Securities Held to Maturity

 

Amortized

 

 

Fair

 

($ in thousands)

 

Cost

 

 

Value

 

Due in one year or less

 

$

95,237

 

 

$

94,381

 

Due after one year through five years

 

 

791,983

 

 

 

763,985

 

Due after five years through ten years

 

 

581,877

 

 

 

554,189

 

Due after ten years

 

 

1,004,536

 

 

 

912,703

 

Total held to maturity securities

 

$

2,473,633

 

 

$

2,325,258

 

The Company held no securities classified as trading at September 30, 2024 and December 31, 2023.

There were no gross gains or gross losses on sales of securities during the nine months ended September 30, 2024 and 2023. Net gains or losses, when applicable, are reflected in the "Securities transactions, net" line item on the Consolidated Statements of Income.

Securities with carrying values totaling approximately $3.4 billion and $4.7 billion were pledged as collateral at September 30, 2024 and December 31, 2023, respectively, primarily to secure public deposits or securities sold under agreements to repurchase.

Credit Quality

The Company’s policy is to invest only in securities of investment grade quality. These investments are largely limited to U.S. agency securities and municipal securities. Management has concluded, based on the long history of no credit losses, that the expectation of nonpayment of the held to maturity securities carried at amortized cost is zero for securities that are backed by the full faith and credit of and/or guaranteed by the U.S. government. As such, no allowance for credit losses has been recorded for these securities. The municipal portfolio is analyzed separately for allowance for credit loss in accordance with the applicable guidance for each portfolio as noted below.

The Company evaluates credit impairment for individual securities available for sale whose fair value was below amortized cost with a more than inconsequential risk of default and where the Company had assessed whether the decline in fair value was significant enough to suggest a credit event occurred. There were no securities with a material credit loss event and, therefore, no allowance for credit loss was recorded in any period presented.

The fair value and gross unrealized losses for securities classified as available for sale with unrealized losses for the periods indicated follow.

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Losses < 12 months

 

 

Losses 12 months or >

 

 

Total

 

($ in thousands)

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

U.S. Treasury and government agency securities

 

$

7,982

 

$

17

 

 

$

7,545

 

$

1,354

 

 

$

15,527

 

$

1,371

 

Municipal obligations

 

 

2,820

 

 

—

 

 

 

174,748

 

 

1,824

 

 

 

177,568

 

 

1,824

 

Residential mortgage-backed securities

 

 

38,596

 

 

72

 

 

 

1,674,765

 

 

280,324

 

 

 

1,713,361

 

 

280,396

 

Commercial mortgage-backed securities

 

 

—

 

 

—

 

 

 

2,246,784

 

 

185,916

 

 

 

2,246,784

 

 

185,916

 

Collateralized mortgage obligations

 

 

—

 

 

—

 

 

 

37,986

 

 

1,964

 

 

 

37,986

 

 

1,964

 

Corporate debt securities

 

 

—

 

 

—

 

 

 

19,454

 

 

2,046

 

 

 

19,454

 

 

2,046

 

  Total

 

$

49,398

 

$

89

 

 

$

4,161,282

 

$

473,428

 

 

$

4,210,680

 

$

473,517

 

 

11

Table of Contents

 

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

Losses < 12 Months

 

 

Losses 12 Months or >

 

 

Total

 

($ in thousands)

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

U.S. Treasury and government agency securities

 

$

—

 

$

—

 

 

$

7,790

 

$

1,514

 

 

$

7,790

 

$

1,514

 

Municipal obligations

 

 

49,832

 

 

374

 

 

 

128,965

 

 

1,826

 

 

 

178,797

 

 

2,200

 

Residential mortgage-backed securities

 

 

3,062

 

 

25

 

 

 

1,795,154

 

 

329,254

 

 

 

1,798,216

 

 

329,279

 

Commercial mortgage-backed securities

 

 

—

 

 

—

 

 

 

2,227,703

 

 

253,576

 

 

 

2,227,703

 

 

253,576

 

Collateralized mortgage obligations

 

 

—

 

 

—

 

 

 

44,285

 

 

3,376

 

 

 

44,285

 

 

3,376

 

Corporate debt securities

 

 

—

 

 

—

 

 

 

19,852

 

 

3,148

 

 

 

19,852

 

 

3,148

 

  Total

 

$

52,894

 

$

399

 

 

$

4,223,749

 

$

592,694

 

 

$

4,276,643

 

$

593,093

 

At each reporting period, the Company evaluated its held to maturity municipal obligation portfolio for credit loss using probability of default and loss given default models. The models were run using a long-term average probability of default migration and with a probability weighting of Moody’s economic forecasts. The resulting credit losses, if any, were negligible and no allowance for credit loss was recorded.

The fair value and gross unrealized losses for securities classified as held to maturity with unrealized losses for the periods indicated follow.

Held to Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Losses < 12 Months

 

 

Losses 12 Months or >

 

 

Total

 

($ in thousands)

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

U.S. Treasury and government agency securities

 

$

—

 

$

—

 

 

$

336,218

 

$

34,673

 

 

$

336,218

 

$

34,673

 

Municipal obligations

 

 

21,719

 

 

53

 

 

 

498,414

 

 

15,202

 

 

 

520,133

 

 

15,255

 

Residential mortgage-backed securities

 

 

—

 

 

—

 

 

 

549,890

 

 

43,613

 

 

 

549,890

 

 

43,613

 

Commercial mortgage-backed securities

 

 

—

 

 

—

 

 

 

769,197

 

 

55,404

 

 

 

769,197

 

 

55,404

 

Collateralized mortgage obligations

 

 

—

 

 

—

 

 

 

26,044

 

 

1,006

 

 

 

26,044

 

 

1,006

 

  Total

 

$

21,719

 

$

53

 

 

$

2,179,763

 

$

149,898

 

 

$

2,201,482

 

$

149,951

 

 

Held to Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

Losses < 12 Months

 

 

Losses 12 Months or >

 

 

Total

 

($ in thousands)

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Gross
Unrealized
Losses

 

U.S. Treasury and government agency securities

 

$

9,530

 

$

63

 

 

$

339,533

 

$

43,908

 

 

$

349,063

 

$

43,971

 

Municipal obligations

 

 

343,401

 

 

1,801

 

 

 

226,165

 

 

17,792

 

 

 

569,566

 

 

19,593

 

Residential mortgage-backed securities

 

 

—

 

 

—

 

 

 

595,039

 

 

59,223

 

 

 

595,039

 

 

59,223

 

Commercial mortgage-backed securities

 

 

—

 

 

—

 

 

 

844,245

 

 

75,803

 

 

 

844,245

 

 

75,803

 

Collateralized mortgage obligations

 

 

—

 

 

—

 

 

 

30,789

 

 

1,702

 

 

 

30,789

 

 

1,702

 

  Total

 

$

352,931

 

$

1,864

 

 

$

2,035,771

 

$

198,428

 

 

$

2,388,702

 

$

200,292

 

As of September 30, 2024 and December 31, 2023, the Company had 663 and 698 securities, respectively, with market values below their cost basis. There were no material unrealized losses related to the marketability of the securities or the issuer’s ability to meet contractual obligations. In all cases, the indicated impairment on these debt securities would be recovered no later than the security’s maturity date or possibly earlier if the market price for the security increases with a reduction in the yield required by the market. The unrealized losses were deemed to be non-credit related at September 30, 2024 and December 31, 2023. At September 30, 2024, the Company had adequate liquidity and, therefore, neither planned to nor expected to be required to liquidate these securities before recovery of the amortized cost basis.

 

12

Table of Contents

 

3. Loans and Allowance for Credit Losses

The Company generally makes loans in its market areas of southern and central Mississippi; southern and central Alabama; northwest, central and southern Louisiana; the northern, central and panhandle regions of Florida; certain areas of east and northeast Texas; and the metropolitan areas of Nashville, Tennessee and Atlanta, Georgia. In addition, and to a lesser degree, the bank makes loans both regionally and nationally, generally through its specialty lines of business, including the equipment finance, commercial real estate and healthcare segments, often with sponsors in our market areas.

The following table presents loans at their amortized cost basis, by portfolio class at September 30, 2024 and December 31, 2023. The amortized cost basis is net of unearned income and excludes accrued interest totaling $114.3 million and $124.7 million at September 30, 2024 and December 31, 2023, respectively. Accrued interest is reflected in the accrued interest line item in the Consolidated Balance Sheets.

 

 

September 30,

 

 

December 31,

 

($ in thousands)

 

2024

 

 

2023

 

Commercial non-real estate

 

$

9,588,309

 

 

$

9,957,284

 

Commercial real estate - owner occupied

 

 

3,096,173

 

 

 

3,093,763

 

Total commercial and industrial

 

 

12,684,482

 

 

 

13,051,047

 

Commercial real estate - income producing

 

 

3,988,661

 

 

 

3,986,943

 

Construction and land development

 

 

1,423,615

 

 

 

1,551,091

 

Residential mortgages

 

 

3,988,309

 

 

 

3,886,072

 

Consumer

 

 

1,370,520

 

 

 

1,446,764

 

Total loans

 

$

23,455,587

 

 

$

23,921,917

 

The following briefly describes the composition of each loan category and portfolio class.

Commercial and industrial

Commercial and industrial loans are made available to businesses for working capital (including financing of inventory and receivables), business expansion, facilitating the acquisition of a business, and the purchase of equipment and machinery, including equipment leasing. These loans are primarily made based on the identified cash flows of the borrower and, when secured, have the added strength of the underlying collateral.

Commercial non-real estate loans may be secured by the assets being financed or other tangible or intangible business assets such as accounts receivable, inventory, ownership, enterprise value or commodity interests, and may incorporate a personal or corporate guarantee; however, some short-term loans may be made on an unsecured basis, including a small portfolio of corporate credit cards, generally issued as a part of overall customer relationships.

Commercial real estate – owner occupied loans consist of commercial mortgages on properties where repayment is generally dependent on the cash flow from the ongoing operations and activities of the borrower. Like commercial non-real estate, these loans are primarily made based on the identified cash flows of the borrower, but also have the added strength of the value of underlying real estate collateral.

Commercial real estate – income producing

Commercial real estate – income producing loans consist of loans secured by commercial mortgages on properties where the loan is made to real estate developers or investors and repayment is dependent on the sale, refinance, or income generated from the operation of the property. Properties financed include retail, office, multifamily, senior housing, hotel/motel, skilled nursing facilities and other commercial properties.

13

Table of Contents

 

Construction and land development

Construction and land development loans are made to facilitate the acquisition, development, improvement and construction of both commercial and residential-purpose properties. Such loans are made to builders and investors where repayment is expected to be made from the sale, refinance or operation of the property or to businesses to be used in their business operations. This portfolio also includes residential construction loans and loans secured by raw land not yet under development.

Residential mortgages

Residential mortgages consist of closed-end loans secured by first liens on 1- 4 family residential properties. The portfolio includes both fixed and adjustable rate loans, although most longer-term, fixed rate loans originated are generally sold in the secondary mortgage market.

Consumer

Consumer loans include second lien mortgage home loans, home equity lines of credit and nonresidential consumer purpose loans. Nonresidential consumer loans include both direct and indirect loans. Direct nonresidential consumer loans are made to finance the purchase of personal property, including automobiles, recreational vehicles and boats, and for other personal purposes (secured and unsecured), and also include deposit account secured loans. Indirect nonresidential consumer loans include automobile financing provided to the consumer through an agreement with automobile dealerships, though the Company is no longer engaged in this type of lending and the remaining portfolio is in runoff. Consumer loans also include a small portfolio of credit card receivables issued on the basis of applications received through referrals from the Bank’s branches, online and other marketing efforts.

Allowance for Credit Losses

The calculation of the allowance for credit losses is performed using two primary approaches: a collective approach for pools of loans that have similar risk characteristics using a loss rate analysis, and a specific reserve analysis for credits individually evaluated. The allowance for credit losses for collectively evaluated portfolios is developed using multiple Moody’s macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period.

The following tables present activity in the allowance for credit losses (ACL) by portfolio class for the nine months ended September 30, 2024 and 2023, as well as the corresponding recorded investment in loans at the end of each period.

 

 

 

 

Commercial

 

Total

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial

 

Real Estate-

 

Commercial

 

Real Estate-

 

Construction

 

 

 

 

 

 

 

 

Non-Real

 

Owner

 

and

 

Income

 

and Land

 

Residential

 

 

 

 

 

($ in thousands)

Estate

 

Occupied

 

Industrial

 

Producing

 

Development

 

Mortgages

 

Consumer

 

Total

 

 

Nine Months Ended September 30, 2024

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

Beginning balance

$

101,737

 

$

40,197

 

$

141,934

 

$

74,539

 

$

27,039

 

$

38,983

 

$

25,412

 

$

307,907

 

Charge-offs

 

(33,869

)

 

—

 

 

(33,869

)

 

(8,819

)

 

(264

)

 

(229

)

 

(13,249

)

 

(56,430

)

Recoveries

 

18,067

 

 

986

 

 

19,053

 

 

7

 

 

62

 

 

430

 

 

2,586

 

 

22,138

 

Net provision for loan losses

 

22,808

 

 

(3,643

)

 

19,165

 

 

12,740

 

 

(2,044

)

 

3,673

 

 

10,122

 

 

43,656

 

Ending balance - allowance for loan losses

$

108,743

 

$

37,540

 

$

146,283

 

$

78,467

 

$

24,793

 

$

42,857

 

$

24,871

 

$

317,271

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

5,507

 

$

327

 

$

5,834

 

$

1,344

 

$

20,019

 

$

30

 

$

1,667

 

$

28,894

 

Provision for losses on unfunded commitments

 

752

 

 

(43

)

 

709

 

 

(353

)

 

(4,250

)

 

(27

)

 

520

 

 

(3,401

)

Ending balance - reserve for unfunded lending commitments

 

6,259

 

 

284

 

 

6,543

 

 

991

 

 

15,769

 

 

3

 

 

2,187

 

 

25,493

 

Total allowance for credit losses

$

115,002

 

$

37,824

 

$

152,826

 

$

79,458

 

$

40,562

 

$

42,860

 

$

27,058

 

$

342,764

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

4,283

 

$

51

 

$

4,334

 

$

—

 

$

—

 

$

750

 

$

197

 

$

5,281

 

Collectively evaluated

 

104,460

 

 

37,489

 

 

141,949

 

 

78,467

 

 

24,793

 

 

42,107

 

 

24,674

 

 

311,990

 

Allowance for loan losses

$

108,743

 

$

37,540

 

$

146,283

 

$

78,467

 

$

24,793

 

$

42,857

 

$

24,871

 

$

317,271

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

713

 

$

—

 

$

713

 

$

—

 

$

—

 

$

—

 

$

—

 

$

713

 

Collectively evaluated

 

5,546

 

 

284

 

 

5,830

 

 

991

 

 

15,769

 

 

3

 

 

2,187

 

 

24,780

 

Reserve for unfunded lending commitments

$

6,259

 

$

284

 

$

6,543

 

$

991

 

$

15,769

 

$

3

 

$

2,187

 

$

25,493

 

Total allowance for credit losses

$

115,002

 

$

37,824

 

$

152,826

 

$

79,458

 

$

40,562

 

$

42,860

 

$

27,058

 

$

342,764

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

12,435

 

$

1,219

 

$

13,654

 

$

1,679

 

$

5,694

 

$

1,893

 

$

3,096

 

$

26,016

 

Collectively evaluated

 

9,575,874

 

 

3,094,954

 

 

12,670,828

 

 

3,986,982

 

 

1,417,921

 

 

3,986,416

 

 

1,367,424

 

 

23,429,571

 

Total loans

$

9,588,309

 

$

3,096,173

 

$

12,684,482

 

$

3,988,661

 

$

1,423,615

 

$

3,988,309

 

$

1,370,520

 

$

23,455,587

 

 

In arriving at the allowance for credit losses at September 30, 2024, the Company weighted Moody’s September 2024 baseline economic forecast at 40% and downside mild recessionary S-2 scenario at 60%. The September 2024 baseline scenario maintains a generally optimistic outlook in its assumptions surrounding the drivers of economic growth, including its expectations of the effectiveness of the Federal Reserve's monetary policy in easing inflationary conditions without precipitating a recession. The S-2

14

Table of Contents

 

scenario is less optimistic compared to the baseline, with a decline in business and consumer sentiment, rising political tensions, continuing elevated inflation and interest rates, and reduced credit availability leading to a forecasted mild recession beginning in the fourth quarter of 2024 and lasting for three quarters.

The increase in the allowance for loan losses at September 30, 2024 compared to December 31, 2023, reflects a relatively consistent credit loss outlook with continued focus on risks that impact certain segments within the Company’s loan portfolio, resulting in modest allowance builds across several portfolios. The decline in the reserve for unfunded commitments compared to December 31, 2023 was largely volume driven.

 

 

 

 

Commercial

 

Total

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial

 

Real Estate-

 

Commercial

 

Real Estate-

 

Construction

 

 

 

 

 

 

 

 

Non-Real

 

Owner

 

and

 

Income

 

and Land

 

Residential

 

 

 

 

 

($ in thousands)

Estate

 

Occupied

 

Industrial

 

Producing

 

Development

 

Mortgages

 

Consumer

 

Total

 

 

Nine Months Ended September 30, 2023

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

96,461

 

$

48,284

 

$

144,745

 

$

71,961

 

$

30,498

 

$

32,464

 

$

28,121

 

$

307,789

 

Charge-offs

 

(44,837

)

 

—

 

 

(44,837

)

 

(73

)

 

(72

)

 

(53

)

 

(10,787

)

 

(55,822

)

Recoveries

 

4,419

 

 

447

 

 

4,866

 

 

12

 

 

10

 

 

888

 

 

2,701

 

 

8,477

 

Net provision for loan losses

 

43,622

 

 

(7,152

)

 

36,470

 

 

2,441

 

 

(2,213

)

 

3,563

 

 

5,586

 

 

45,847

 

Ending balance - allowance for loan losses

$

99,665

 

$

41,579

 

$

141,244

 

$

74,341

 

$

28,223

 

$

36,862

 

$

25,621

 

$

306,291

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

4,984

 

$

302

 

$

5,286

 

$

1,395

 

$

25,110

 

$

31

 

$

1,487

 

$

33,309

 

Provision for losses on unfunded commitments

 

270

 

 

10

 

 

280

 

 

39

 

 

(3,874

)

 

4

 

 

(145

)

 

(3,696

)

Ending balance - reserve for unfunded lending commitments

 

5,254

 

 

312

 

 

5,566

 

 

1,434

 

 

21,236

 

 

35

 

 

1,342

 

 

29,613

 

Total allowance for credit losses

$

104,919

 

$

41,891

 

$

146,810

 

$

75,775

 

$

49,459

 

$

36,897

 

$

26,963

 

$

335,904

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

1,666

 

$

—

 

$

1,666

 

$

—

 

$

—

 

$

—

 

$

—

 

$

1,666

 

Collectively evaluated

 

97,999

 

 

41,579

 

 

139,578

 

 

74,341

 

 

28,223

 

 

36,862

 

 

25,621

 

 

304,625

 

Allowance for loan losses

$

99,665

 

$

41,579

 

$

141,244

 

$

74,341

 

$

28,223

 

$

36,862

 

$

25,621

 

$

306,291

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

Collectively evaluated

 

5,254

 

 

312

 

 

5,566

 

 

1,434

 

 

21,236

 

 

35

 

 

1,342

 

 

29,613

 

Reserve for unfunded lending commitments

$

5,254

 

$

312

 

$

5,566

 

$

1,434

 

$

21,236

 

$

35

 

$

1,342

 

$

29,613

 

Total allowance for credit losses

$

104,919

 

$

41,891

 

$

146,810

 

$

75,775

 

$

49,459

 

$

36,897

 

$

26,963

 

$

335,904

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

17,658

 

$

—

 

$

17,658

 

$

—

 

$

—

 

$

—

 

$

—

 

$

17,658

 

Collectively evaluated

 

10,057,927

 

 

3,081,327

 

 

13,139,254

 

 

4,027,553

 

 

1,614,846

 

 

3,721,106

 

 

1,463,262

 

 

23,966,021

 

Total loans

$

10,075,585

 

$

3,081,327

 

$

13,156,912

 

$

4,027,553

 

$

1,614,846

 

$

3,721,106

 

$

1,463,262

 

$

23,983,679

 

 

The allowance for credit loss for the nine months ended September 30, 2023, was down slightly when compared to December 31, 2022, reflecting a relatively stable economic outlook, with shifts between portfolios and a relatively modest decline in reserve coverage. In arriving at the allowance for credit losses at September 30, 2023, the Company weighted the baseline economic forecast at 40% and the downside S-2 mild recession scenario at 60%.

Nonaccrual loans and certain reportable modified loan disclosures

The following table shows the composition of nonaccrual loans and those without an allowance for loan loss, by portfolio class.

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

($ in thousands)

Total Nonaccrual

 

Nonaccrual Without Allowance for Loan Loss

 

Total Nonaccrual

 

Nonaccrual Without Allowance for Loan Loss

 

Commercial non-real estate

$

21,397

 

$

1,838

 

$

20,840

 

$

13,637

 

Commercial real estate - owner occupied

 

2,889

 

 

—

 

 

2,228

 

 

—

 

Total commercial and industrial

 

24,286

 

 

1,838

 

 

23,068

 

 

13,637

 

Commercial real estate - income producing

 

1,918

 

 

1,679

 

 

461

 

 

—

 

Construction and land development

 

6,316

 

 

5,694

 

 

815

 

 

—

 

Residential mortgages

 

39,112

 

 

—

 

 

26,137

 

 

—

 

Consumer

 

11,234

 

 

2,599

 

 

8,555

 

 

—

 

Total loans

$

82,866

 

$

11,810

 

$

59,036

 

$

13,637

 

 

As a part of our loss mitigation efforts, we may provide modifications to borrowers experiencing financial difficulty to improve long-term collectability of the loans and to avoid the need for repossession or foreclosure of collateral. Nonaccrual loans include reportable nonaccruing modified loans to borrowers experiencing financial difficulty (“MEFDs”) totaling $5.4 million and $0.1 million at September 30, 2024 and December 31, 2023, respectively. Total reportable MEFDs, both accruing and nonaccruing, were $95.6

15

Table of Contents

 

million and $24.5 million at September 30, 2024 and December 31, 2023, respectively. The Company had unfunded exposure to borrowers whose loan terms have been modified as a reportable MEFD totaling $13.6 million and $0.7 million at September 30, 2024 and December 31, 2023, respectively.

The tables below provide detail by portfolio class for reportable MEFDs entered into during the three and nine months ended September 30, 2024 and 2023. Modified facilities are reported using the balance at the end of each period reported and are reflected only once in each table based on the type of modification or combination of modification.

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2024

 

 

Term Extension

 

Significant Payment Delay

 

Term Extensions and
Significant Payment Delay

 

Other

 

($ in thousands)

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Commercial non-real estate

$

48,913

 

 

0.51

%

$

—

 

 

—

 

$

17,020

 

 

0.18

%

$

—

 

 

—

 

Commercial real estate - owner occupied

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total commercial and industrial

 

48,913

 

 

0.39

%

 

—

 

 

—

 

 

17,020

 

 

0.13

%

 

—

 

 

—

 

Commercial real estate - income producing

 

3,050

 

 

0.08

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Construction and land development

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Residential mortgages

 

988

 

 

0.02

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Consumer

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total reportable modified loans

$

52,951

 

 

0.23

%

$

—

 

 

—

 

$

17,020

 

 

0.07

%

$

—

 

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

Term Extension

 

Significant Payment Delay

 

Term Extensions and
Significant Payment Delay

 

Other

 

($ in thousands)

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Commercial non-real estate

$

65,619

 

 

0.68

%

$

—

 

 

—

 

$

17,020

 

 

0.18

%

$

—

 

 

—

 

Commercial real estate - owner occupied

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total commercial and industrial

 

65,619

 

 

0.52

%

 

—

 

 

—

 

 

17,020

 

 

0.13

%

 

—

 

 

—

 

Commercial real estate - income producing

 

3,050

 

 

0.08

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Construction and land development

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Residential mortgages

 

3,618

 

 

0.09

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Consumer

 

143

 

 

0.01

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total reportable modified loans

$

72,430

 

 

0.31

%

$

—

 

 

—

 

$

17,020

 

 

0.07

%

$

—

 

 

—

 

 

 

 

Three Months Ended September 30, 2023

 

 

Term Extension

 

Significant Payment Delay

 

Term Extensions and
Significant Payment Delay

 

Other(1)

 

($ in thousands)

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Commercial non-real estate

$

5,873

 

 

0.06

%

$

—

 

 

—

 

$

4,431

 

 

0.04

%

$

—

 

 

—

 

Commercial real estate - owner occupied

 

—

 

 

—

 

 

—

 

 

—

 

 

17,035

 

 

0.55

%

 

—

 

 

—

 

Total commercial and industrial

 

5,873

 

 

0.04

%

 

—

 

 

—

 

 

21,466

 

 

0.16

%

 

—

 

 

—

 

Commercial real estate - income producing

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Construction and land development

 

86

 

 

0.01

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Residential mortgages

 

120

 

 

0.00

%

 

—

 

 

—

 

 

—

 

 

—

 

 

66

 

 

0.00

%

Consumer

 

62

 

 

0.00

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total reportable modified loans

$

6,141

 

 

0.03

%

$

—

 

 

—

 

$

21,466

 

 

0.09

%

$

66

 

 

0.00

%

(1) Includes interest rate reduction and other than insignificant payment delays

16

Table of Contents

 

 

Nine Months Ended September 30, 2023

 

 

Term Extension

 

Significant Payment Delay

 

Term Extensions and
Significant Payment Delay

 

Other(1)

 

($ in thousands)

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Balance

 

Percentage of Portfolio

 

Commercial non-real estate

$

6,969

 

 

0.07

%

$

100

 

 

0.00

%

$

4,431

 

 

0.04

%

$

—

 

 

—

 

Commercial real estate - owner occupied

 

—

 

 

—

 

 

—

 

 

—

 

 

17,035

 

 

0.55

%

 

—

 

 

—

 

Total commercial and industrial

 

6,969

 

 

0.05

%

 

100

 

 

0.00

%

 

21,466

 

 

0.16

%

 

—

 

 

—

 

Commercial real estate - income producing

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Construction and land development

 

86

 

 

0.01

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Residential mortgages

 

120

 

 

0.00

%

 

—

 

 

—

 

 

—

 

 

—

 

 

66

 

 

0.00

%

Consumer

 

62

 

 

0.00

%

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total reportable modified loans

$

7,237

 

 

0.03

%

$

100

 

 

0.00

%

$

21,466

 

 

0.09

%

$

66

 

 

0.00

%

(1) Includes interest rate reduction and other than insignificant payment delays

Reportable modifications to borrowers experiencing financial difficulty during the three months ended September 30, 2024 consisted of weighted average term extensions totaling approximately nine months for commercial loans, and two years for residential mortgage loans. Reportable modifications to borrowers experiencing financial difficulty during the nine months ended September 30, 2024 consisted of weighted average term extensions totaling approximately nine months for commercial loans, five years for residential mortgage loans and four years for consumer loans. The weighted average term of other than insignificant payment delays was three months for commercial loans during both the three and nine months ended September 30, 2024. Reported term extensions and payment delays are considered more than insignificant when they exceed six months when considering other modifications made in the past twelve months.

Reportable modifications to borrowers experiencing financial difficulty during both the three and nine months ended September 30, 2023 consisted of weighted average term extensions totaling approximately eight months for commercial loans, fifteen years for residential mortgage loans and five years for consumer loans. The weighted average term of other than insignificant payment delays was four months.

The tables below present the aging analysis of reportable modifications to borrowers experiencing financial difficulty by portfolio class at September 30, 2024 and December 31, 2023.

September 30, 2024

30-59
Days
Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

Total Reportable
Modified Loans

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

149

 

$

—

 

$

3,955

 

$

4,104

 

$

82,459

 

$

86,563

 

Commercial real estate - owner occupied

 

—

 

 

—

 

 

901

 

 

901

 

 

799

 

 

1,700

 

Total commercial and industrial

 

149

 

 

—

 

 

4,856

 

 

5,005

 

 

83,258

 

 

88,263

 

Commercial real estate - income producing

 

—

 

 

—

 

 

—

 

 

—

 

 

3,050

 

 

3,050

 

Construction and land development

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Residential mortgages

 

—

 

 

—

 

 

334

 

 

334

 

 

3,551

 

 

3,885

 

Consumer

 

—

 

 

—

 

 

196

 

 

196

 

 

158

 

 

354

 

Total reportable modified loans

$

149

 

$

—

 

$

5,386

 

$

5,535

 

$

90,017

 

$

95,552

 

 

December 31, 2023

30-59
Days
Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

Total Reportable
Modified Loans

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

3,149

 

$

233

 

$

4,430

 

$

7,812

 

$

14,145

 

$

21,957

 

Commercial real estate - owner occupied

 

—

 

 

—

 

 

—

 

 

—

 

 

1,774

 

 

1,774

 

Total commercial and industrial

 

3,149

 

 

233

 

 

4,430

 

 

7,812

 

 

15,919

 

 

23,731

 

Commercial real estate - income producing

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Construction and land development

 

—

 

 

—

 

 

—

 

 

—

 

 

85

 

 

85

 

Residential mortgages

 

66

 

 

—

 

 

—

 

 

66

 

 

390

 

 

456

 

Consumer

 

—

 

 

—

 

 

—

 

 

—

 

 

274

 

 

274

 

Total reportable modified loans

$

3,215

 

$

233

 

$

4,430

 

$

7,878

 

$

16,668

 

$

24,546

 

There were loans to three commercial borrowers totaling $3.6 million, two residential mortgage borrowers totaling $0.3 million and one consumer borrower totaling $0.2 million with reportable term extensions and/or significant payment delays and interest rate

17

Table of Contents

 

reduction modifications that had post modification payment defaults during the three month period ended September 30, 2024. For the nine month period ended September 30, 2024, there were loans to six commercial borrowers totaling $13.2 million, three residential mortgage borrowers totaling $0.4 million, and one consumer borrower totaling $0.2 million with reportable term extensions and/or significant payment delays and interest rate reduction modifications that had post modification payment defaults. There was one residential mortgage loan totaling $20 thousand with a reportable interest rate reduction and a term extension modification that had a post modification payment default during the three and nine month periods ended September 30, 2023. A payment default occurs if the loan is either 90 days or more delinquent or has been charged off as of the end of the period presented.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at September 30, 2024 and December 31, 2023.

September 30, 2024

30-59
Days
Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

Total
Loans

 

Recorded
Investment
> 90 Days and
Still Accruing

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

13,822

 

$

5,275

 

$

20,944

 

$

40,041

 

$

9,548,268

 

$

9,588,309

 

$

2,040

 

Commercial real estate - owner occupied

 

32,229

 

 

977

 

 

2,957

 

 

36,163

 

 

3,060,010

 

 

3,096,173

 

 

154

 

Total commercial and industrial

 

46,051

 

 

6,252

 

 

23,901

 

 

76,204

 

 

12,608,278

 

 

12,684,482

 

 

2,194

 

Commercial real estate - income producing

 

264

 

 

—

 

 

1,875

 

 

2,139

 

 

3,986,522

 

 

3,988,661

 

 

—

 

Construction and land development

 

528

 

 

338

 

 

2,534

 

 

3,400

 

 

1,420,215

 

 

1,423,615

 

 

68

 

Residential mortgages

 

9,700

 

 

14,821

 

 

30,618

 

 

55,139

 

 

3,933,170

 

 

3,988,309

 

 

229

 

Consumer

 

11,771

 

 

5,464

 

 

10,285

 

 

27,520

 

 

1,343,000

 

 

1,370,520

 

 

3,476

 

Total loans

$

68,314

 

$

26,875

 

$

69,213

 

$

164,402

 

$

23,291,185

 

$

23,455,587

 

$

5,967

 

 

December 31, 2023

30-59
Days
Past Due

 

60-89
Days
Past Due

 

Greater than
90 Days
Past Due

 

Total
Past Due

 

Current

 

Total
Loans

 

Recorded
Investment
> 90 Days and
Still Accruing

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

12,311

 

$

4,381

 

$

21,132

 

$

37,824

 

$

9,919,460

 

$

9,957,284

 

$

5,782

 

Commercial real estate - owner occupied

 

1,614

 

 

1,596

 

 

1,715

 

 

4,925

 

 

3,088,838

 

 

3,093,763

 

 

431

 

Total commercial and industrial

 

13,925

 

 

5,977

 

 

22,847

 

 

42,749

 

 

13,008,298

 

 

13,051,047

 

 

6,213

 

Commercial real estate - income producing

 

3,938

 

 

606

 

 

408

 

 

4,952

 

 

3,981,991

 

 

3,986,943

 

 

—

 

Construction and land development

 

1,655

 

 

1,220

 

 

1,208

 

 

4,083

 

 

1,547,008

 

 

1,551,091

 

 

742

 

Residential mortgages

 

40,189

 

 

9,121

 

 

18,960

 

 

68,270

 

 

3,817,802

 

 

3,886,072

 

 

172

 

Consumer

 

11,059

 

 

5,957

 

 

6,611

 

 

23,627

 

 

1,423,137

 

 

1,446,764

 

 

2,482

 

Total loans

$

70,766

 

$

22,881

 

$

50,034

 

$

143,681

 

$

23,778,236

 

$

23,921,917

 

$

9,609

 

Credit Quality Indicators

The following tables present the credit quality indicators by segment and portfolio class of loans at September 30, 2024 and December 31, 2023. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process.

 

 

September 30, 2024

 

($ in thousands)

 

Commercial
Non-Real
Estate

 

 

Commercial
Real Estate -
Owner-
Occupied

 

 

Total
Commercial
and Industrial

 

 

Commercial
Real Estate -
Income
Producing

 

 

Construction
and Land
Development

 

 

Total
Commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,972,487

 

 

$

2,955,381

 

 

$

11,927,868

 

 

$

3,832,191

 

 

$

1,351,321

 

 

$

17,111,380

 

Pass-Watch

 

 

185,234

 

 

 

93,417

 

 

 

278,651

 

 

 

133,406

 

 

 

65,314

 

 

 

477,371

 

Special Mention

 

 

93,200

 

 

 

9,187

 

 

 

102,387

 

 

 

6,491

 

 

 

602

 

 

 

109,480

 

Substandard

 

 

337,388

 

 

 

38,188

 

 

 

375,576

 

 

 

16,573

 

 

 

6,378

 

 

 

398,527

 

Doubtful

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Total

 

$

9,588,309

 

 

$

3,096,173

 

 

$

12,684,482

 

 

$

3,988,661

 

 

$

1,423,615

 

 

$

18,096,758

 

 

18

Table of Contents

 

 

 

 

December 31, 2023

 

($ in thousands)

 

Commercial
Non-Real
Estate

 

 

Commercial
Real Estate -
Owner-
Occupied

 

 

Total
Commercial
and Industrial

 

 

Commercial
Real Estate -
Income
Producing

 

 

Construction
and Land
Development

 

 

Total
Commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

9,524,018

 

 

$

3,016,277

 

 

$

12,540,295

 

 

$

3,799,004

 

 

$

1,542,460

 

 

$

17,881,759

 

Pass-Watch

 

 

234,211

 

 

 

52,027

 

 

 

286,238

 

 

 

139,932

 

 

 

7,460

 

 

 

433,630

 

Special Mention

 

 

11,486

 

 

 

6,647

 

 

 

18,133

 

 

 

40,826

 

 

 

356

 

 

 

59,315

 

Substandard

 

 

187,569

 

 

 

18,812

 

 

 

206,381

 

 

 

7,181

 

 

 

815

 

 

 

214,377

 

Doubtful

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Total

 

$

9,957,284

 

 

$

3,093,763

 

 

$

13,051,047

 

 

$

3,986,943

 

 

$

1,551,091

 

 

$

18,589,081

 

 

 

 

September 30, 2024

 

 

December 31, 2023

 

($ in thousands)

 

Residential
Mortgage

 

 

Consumer

 

 

Total

 

 

Residential
Mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

3,949,197

 

 

$

1,359,286

 

 

$

5,308,483

 

 

$

3,859,935

 

 

$

1,438,209

 

 

$

5,298,144

 

Nonperforming

 

 

39,112

 

 

 

11,234

 

 

 

50,346

 

 

 

26,137

 

 

 

8,555

 

 

 

34,692

 

Total

 

$

3,988,309

 

 

$

1,370,520

 

 

$

5,358,829

 

 

$

3,886,072

 

 

$

1,446,764

 

 

$

5,332,836

 

Below are the definitions of the Company’s internally assigned grades:

Commercial:

•
Pass – loans properly approved, documented, collateralized, and performing which do not reflect an abnormal credit risk.
•
Pass-Watch – credits in this category are of sufficient risk to cause concern. This category is reserved for credits that display negative performance trends. The “Watch” grade should be regarded as a transition category.
•
Special Mention – a criticized asset category defined as having potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the credit or the institution’s credit position. Special mention credits are not considered part of the classified credit categories and do not expose the institution to sufficient risk to warrant adverse classification.
•
Substandard – an asset that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
•
Doubtful – an asset that has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
•
Loss – credits classified as loss are considered uncollectable and are charged off promptly once so classified.

Residential and Consumer:

•
Performing – accruing loans.
•
Nonperforming – loans for which there are good reasons to doubt that payments will be made in full. Nonperforming loans include all loans with nonaccrual status.

Vintage Analysis

The following tables present credit quality disclosures of amortized cost by class and vintage for term loans and by revolving and revolving converted to amortizing at September 30, 2024 and December 31, 2023. The Company defines vintage as the later of origination, renewal or modification date. The gross charge-offs presented in the tables that follow are for the nine months ended September 30, 2024 and the year ended December 31, 2023.

19

Table of Contents

 

 

Term Loans

 

 

 

Revolving Loans

 

 

 

September 30, 2024

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2024

 

2023

 

2022

 

2021

 

2020

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,242,683

 

$

1,148,392

 

$

1,251,664

 

$

845,389

 

$

355,496

 

$

1,018,069

 

$

3,039,288

 

$

71,506

 

$

8,972,487

 

Pass-Watch

 

5,172

 

 

49,166

 

 

19,600

 

 

26,650

 

 

12,865

 

 

19,682

 

 

37,897

 

 

14,202

 

 

185,234

 

Special Mention

 

410

 

 

21,334

 

 

16,905

 

 

—

 

 

6,253

 

 

53

 

 

47,735

 

 

510

 

 

93,200

 

Substandard

 

20,158

 

 

66,281

 

 

123,382

 

 

18,152

 

 

7,965

 

 

3,379

 

 

77,009

 

 

21,062

 

 

337,388

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

1,268,423

 

$

1,285,173

 

$

1,411,551

 

$

890,191

 

$

382,579

 

$

1,041,183

 

$

3,201,929

 

$

107,280

 

$

9,588,309

 

Gross Charge-offs

$

568

 

$

7,126

 

$

5,634

 

$

7,165

 

$

162

 

$

1,885

 

$

4,706

 

$

6,623

 

$

33,869

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

221,770

 

$

356,662

 

$

643,008

 

$

584,204

 

$

458,822

 

$

643,226

 

$

46,773

 

$

916

 

$

2,955,381

 

Pass-Watch

 

16,589

 

 

4,744

 

 

25,530

 

 

9,248

 

 

6,073

 

 

28,133

 

 

976

 

 

2,124

 

 

93,417

 

Special Mention

 

3,840

 

 

—

 

 

3,011

 

 

687

 

 

—

 

 

1,149

 

 

500

 

 

—

 

 

9,187

 

Substandard

 

1,712

 

 

900

 

 

20,333

 

 

278

 

 

969

 

 

13,996

 

 

—

 

 

—

 

 

38,188

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

243,911

 

$

362,306

 

$

691,882

 

$

594,417

 

$

465,864

 

$

686,504

 

$

48,249

 

$

3,040

 

$

3,096,173

 

Gross Charge-offs

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

289,495

 

$

505,801

 

$

1,017,675

 

$

828,154

 

$

593,144

 

$

566,508

 

$

29,945

 

$

1,469

 

$

3,832,191

 

Pass-Watch

 

22,416

 

 

2,869

 

 

24,497

 

 

10,192

 

 

55,297

 

 

17,490

 

 

645

 

 

—

 

 

133,406

 

Special Mention

 

183

 

 

150

 

 

—

 

 

—

 

 

—

 

 

6,158

 

 

—

 

 

—

 

 

6,491

 

Substandard

 

1,849

 

 

4,120

 

 

8,687

 

 

1,679

 

 

—

 

 

238

 

 

—

 

 

—

 

 

16,573

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

313,943

 

$

512,940

 

$

1,050,859

 

$

840,025

 

$

648,441

 

$

590,394

 

$

30,590

 

$

1,469

 

$

3,988,661

 

Gross Charge-offs

$

—

 

$

—

 

$

8,819

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

8,819

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

195,031

 

$

448,519

 

$

347,998

 

$

144,087

 

$

33,912

 

$

15,810

 

$

161,331

 

$

4,633

 

$

1,351,321

 

Pass-Watch

 

576

 

 

2,271

 

 

61,862

 

 

313

 

 

31

 

 

204

 

 

57

 

 

—

 

 

65,314

 

Special Mention

 

—

 

 

602

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

602

 

Substandard

 

209

 

 

937

 

 

1,351

 

 

3,581

 

 

26

 

 

274

 

 

—

 

 

—

 

 

6,378

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

195,816

 

$

452,329

 

$

411,211

 

$

147,981

 

$

33,969

 

$

16,288

 

$

161,388

 

$

4,633

 

$

1,423,615

 

Gross Charge-offs

$

—

 

$

113

 

$

94

 

$

30

 

$

—

 

$

20

 

$

—

 

$

7

 

$

264

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

139,957

 

$

421,239

 

$

1,063,683

 

$

905,026

 

$

457,681

 

$

958,095

 

$

3,311

 

$

205

 

$

3,949,197

 

Nonperforming

 

96

 

 

4,733

 

 

7,394

 

 

5,557

 

 

930

 

 

20,402

 

 

—

 

 

—

 

 

39,112

 

Total

$

140,053

 

$

425,972

 

$

1,071,077

 

$

910,583

 

$

458,611

 

$

978,497

 

$

3,311

 

$

205

 

$

3,988,309

 

Gross Charge-offs

$

—

 

$

57

 

$

67

 

$

2

 

$

—

 

$

103

 

$

—

 

$

—

 

$

229

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

50,157

 

$

44,130

 

$

40,744

 

$

24,123

 

$

19,084

 

$

49,064

 

$

1,108,488

 

$

23,496

 

$

1,359,286

 

Nonperforming

 

49

 

 

63

 

 

456

 

 

706

 

 

787

 

 

3,750

 

 

716

 

 

4,707

 

 

11,234

 

Total

$

50,206

 

$

44,193

 

$

41,200

 

$

24,829

 

$

19,871

 

$

52,814

 

$

1,109,204

 

$

28,203

 

$

1,370,520

 

Gross Charge-offs

$

31

 

$

1,317

 

$

1,996

 

$

904

 

$

162

 

$

760

 

$

6,395

 

$

1,684

 

$

13,249

 

 

20

Table of Contents

 

 

Term Loans

 

 

 

Revolving Loans

 

 

 

December 31, 2023

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2023

 

2022

 

2021

 

2020

 

2019

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,557,202

 

$

1,812,370

 

$

1,106,433

 

$

483,739

 

$

398,626

 

$

923,143

 

$

3,186,189

 

$

56,316

 

$

9,524,018

 

Pass-Watch

 

30,360

 

 

60,228

 

 

20,730

 

 

8,245

 

 

4,988

 

 

9,117

 

 

94,252

 

 

6,291

 

 

234,211

 

Special Mention

 

411

 

 

6,206

 

 

936

 

 

27

 

 

26

 

 

836

 

 

2,620

 

 

424

 

 

11,486

 

Substandard

 

48,264

 

 

48,178

 

 

18,882

 

 

8,058

 

 

3,079

 

 

1,660

 

 

54,453

 

 

4,995

 

 

187,569

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

1,636,237

 

$

1,926,982

 

$

1,146,981

 

$

500,069

 

$

406,719

 

$

934,756

 

$

3,337,514

 

$

68,026

 

$

9,957,284

 

Gross Charge-offs

$

7,885

 

$

1,179

 

$

1,484

 

$

27,000

 

$

81

 

$

1,750

 

$

11,971

 

$

8,480

 

$

59,830

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

374,466

 

$

689,626

 

$

620,272

 

$

501,054

 

$

284,032

 

$

493,707

 

$

40,533

 

$

12,587

 

$

3,016,277

 

Pass-Watch

 

2,574

 

 

9,587

 

 

9,654

 

 

3,451

 

 

8,791

 

 

17,581

 

 

389

 

 

—

 

 

52,027

 

Special Mention

 

837

 

 

—

 

 

617

 

 

—

 

 

110

 

 

5,083

 

 

—

 

 

—

 

 

6,647

 

Substandard

 

2,322

 

 

4,956

 

 

967

 

 

1,295

 

 

584

 

 

7,374

 

 

1,314

 

 

—

 

 

18,812

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

380,199

 

$

704,169

 

$

631,510

 

$

505,800

 

$

293,517

 

$

523,745

 

$

42,236

 

$

12,587

 

$

3,093,763

 

Gross Charge-offs

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

456,334

 

$

953,501

 

$

966,402

 

$

618,003

 

$

323,344

 

$

367,010

 

$

65,486

 

$

48,924

 

$

3,799,004

 

Pass-Watch

 

9,469

 

 

3,064

 

 

3,886

 

 

75,182

 

 

23,827

 

 

22,504

 

 

2,000

 

 

—

 

 

139,932

 

Special Mention

 

156

 

 

32,255

 

 

—

 

 

354

 

 

—

 

 

8,061

 

 

—

 

 

—

 

 

40,826

 

Substandard

 

4,086

 

 

1,921

 

 

286

 

 

—

 

 

122

 

 

766

 

 

—

 

 

—

 

 

7,181

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

470,045

 

$

990,741

 

$

970,574

 

$

693,539

 

$

347,293

 

$

398,341

 

$

67,486

 

$

48,924

 

$

3,986,943

 

Gross Charge-offs

$

73

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

73

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

388,453

 

$

676,687

 

$

248,036

 

$

62,086

 

$

6,008

 

$

18,834

 

$

139,587

 

$

2,769

 

$

1,542,460

 

Pass-Watch

 

3,067

 

 

2,820

 

 

827

 

 

83

 

 

128

 

 

323

 

 

212

 

 

—

 

 

7,460

 

Special Mention

 

294

 

 

—

 

 

—

 

 

—

 

 

62

 

 

—

 

 

—

 

 

—

 

 

356

 

Substandard

 

—

 

 

87

 

 

96

 

 

49

 

 

9

 

 

279

 

 

295

 

 

—

 

 

815

 

Doubtful

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total

$

391,814

 

$

679,594

 

$

248,959

 

$

62,218

 

$

6,207

 

$

19,436

 

$

140,094

 

$

2,769

 

$

1,551,091

 

Gross Charge-offs

$

—

 

$

7

 

$

54

 

$

—

 

$

—

 

$

11

 

$

—

 

$

—

 

$

72

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

439,024

 

$

910,361

 

$

950,400

 

$

489,262

 

$

176,041

 

$

891,232

 

$

3,615

 

$

—

 

$

3,859,935

 

Nonperforming

 

561

 

 

2,233

 

 

3,260

 

 

730

 

 

2,366

 

 

16,987

 

 

—

 

 

—

 

 

26,137

 

Total

$

439,585

 

$

912,594

 

$

953,660

 

$

489,992

 

$

178,407

 

$

908,219

 

$

3,615

 

$

—

 

$

3,886,072

 

Gross Charge-offs

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

55

 

$

—

 

$

—

 

$

55

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

75,615

 

$

59,454

 

$

36,693

 

$

28,076

 

$

31,802

 

$

39,150

 

$

1,144,401

 

$

23,018

 

$

1,438,209

 

Nonperforming

 

176

 

 

237

 

 

245

 

 

438

 

 

445

 

 

2,528

 

 

369

 

 

4,117

 

 

8,555

 

Total

$

75,791

 

$

59,691

 

$

36,938

 

$

28,514

 

$

32,247

 

$

41,678

 

$

1,144,770

 

$

27,135

 

$

1,446,764

 

Gross Charge-offs

$

567

 

$

2,388

 

$

1,473

 

$

215

 

$

573

 

$

824

 

$

7,735

 

$

1,618

 

$

15,393

 

Residential Mortgage Loans in Process of Foreclosure

Loans in process of foreclosure include those for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. Included in loans at September 30, 2024 and December 31, 2023 were $6.6 million and $7.1 million, respectively, of consumer loans secured by single family residential real estate that were in process of foreclosure. In addition to the single family residential real estate loans in process of foreclosure, the Company also held foreclosed single family residential properties in other real estate owned totaling $1.7 million and $1.6 million at September 30, 2024 and December 31, 2023, respectively.

Loans Held for Sale

Loans held for sale totaled $24.6 million and $26.1 million at September 30, 2024 and December 31, 2023, respectively. Loans held for sale is composed primarily of residential mortgage loans originated for sale in the secondary market. At September 30, 2024, residential mortgage loans carried at the fair value option totaled $23.5 million with an unpaid principal balance of $22.9 million. At December 31, 2023, residential mortgage loans carried at the fair value option totaled $13.3 million with an unpaid principal balance of $12.9 million. All other loans held for sale are carried at the lower of cost or market.

 

 

21

Table of Contents

 

4. Investments in Low Income Housing Tax Credit Entities

The Company invests in certain affordable housing project limited partnerships that are qualified low-income housing tax credit developments. These investments are considered variable interest entities for which the Company is not the primary beneficiary and, therefore, are not consolidated. These partnerships generate low-income tax credits that are earned over a 10-year period, beginning with the year the rental activity begins. The Company has elected to use the practical expedient method of amortization, which approximates the proportional amortization method, whereby the investment cost is amortized in proportion to the allocated tax credits over the 10 year tax credit period. Additionally, the Company recognizes deferred taxes on the basis difference of the tax equity investment to reflect the financial impact of other tax benefits (e.g., tax operating losses) not included in the practical expedient amortization. The tax credits, when realized, are reflected in the consolidated statements of income as a reduction of income tax expense. The Company’s investments in affordable housing limited partnerships totaled $37.5 million and $37.8 million at September 30, 2024 and December 31, 2023, respectively, with a carry balance net of accumulated amortization included in the other assets line item on our Consolidated Balance Sheets totaling $26.5 million and $29.6 million, respectively, for those same periods. The net impact of the low-income housing tax credit program was not material to our Consolidated Statements of Income or Cash Flows for the three and nine months ended September 30, 2024 and 2023.

5. Short-term Borrowings

Short-term borrowings include Federal Home Loan Bank (FHLB) advances totaling $300.0 million and $700.0 million at September 30, 2024 and December 31, 2023, respectively. At September 30, 2024, the FHLB advances outstanding was comprised of two fixed-rate facilities with a weighted average interest rate of 4.97% that both matured on October 1, 2024. The FHLB advances outstanding at December 31, 2023 included one fixed rate advance with an interest rate of 5.58% that matured on January 2, 2024. As these short-term advances mature, they are generally paid off and replaced with new short-term FHLB advances, if warranted, depending on funding needs.

Also included in short-term borrowings are securities sold under agreements to repurchase that mature daily and are secured by U.S. agency securities totaling $765.7 million and $454.5 million at September 30, 2024 and December 31, 2023, respectively. The Company borrows funds on a secured basis by selling securities under agreements to repurchase, mainly in connection with treasury management services offered to its deposit customers. As the Company maintains effective control over assets sold under agreements to repurchase, the securities continue to be carried on the consolidated statements of financial condition. Because the Company acts as borrower transferring assets to the counterparty, and the agreements mature daily, the Company’s risk is limited.

The remaining balances in short-term borrowings for both periods are federal funds purchased, which are unsecured borrowings from other banks, generally on an overnight basis.

6. Derivatives

Risk Management Objective of Using Derivatives

The Company enters into derivative financial instruments to manage risks related to differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments. The Bank also enters into interest rate derivative agreements as a service to certain qualifying customers. The Bank manages a matched book with respect to these customer derivatives in order to minimize its net interest rate risk exposure resulting from such agreements. In addition, the Bank also enters into risk participation agreements under which it may either sell or buy credit risk associated with a customer’s performance under certain interest rate derivative contracts related to loans in which participation interests have been sold to or purchased from other banks.

22

Table of Contents

 

Fair Values of Derivative Instruments on the Balance Sheet

The table below presents the notional or contractual amounts and fair values of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets at September 30, 2024 and December 31, 2023.

 

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

 

 

 

 

Derivative (1)

 

 

 

 

Derivative (1)

 

($ in thousands)

 

Type of
Hedge

 

Notional or
Contractual
Amount

 

Assets

 

Liabilities

 

 

Notional or
Contractual
Amount

 

Assets

 

Liabilities

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - variable rate loans

 

Cash Flow

 

$

1,350,000

 

$

—

 

$

33,120

 

 

$

1,550,000

 

$

—

 

$

73,611

 

Interest rate swaps - securities

 

Fair Value

 

 

477,500

 

 

22,071

 

 

—

 

 

 

477,500

 

 

22,819

 

 

—

 

  Total derivatives designated as hedging instruments

 

 

 

$

1,827,500

 

$

22,071

 

$

33,120

 

 

$

2,027,500

 

$

22,819

 

$

73,611

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

N/A

 

$

4,989,753

 

$

94,228

 

$

94,490

 

 

$

5,128,144

 

$

131,271

 

$

129,994

 

Risk participation agreements

 

N/A

 

 

389,443

 

 

19

 

 

19

 

 

 

364,906

 

 

34

 

 

18

 

Interest rate-lock commitments on residential mortgage loans

 

N/A

 

 

39,343

 

 

714

 

 

—

 

 

 

13,355

 

 

—

 

 

286

 

Forward commitments to sell residential mortgage loans

 

N/A

 

 

23,698

 

 

—

 

 

440

 

 

 

18,563

 

 

372

 

 

—

 

To Be Announced (TBA) securities

 

N/A

 

 

29,500

 

 

88

 

 

44

 

 

 

13,500

 

 

—

 

 

47

 

Foreign exchange forward contracts

 

N/A

 

 

106,754

 

 

1,704

 

 

1,664

 

 

 

83,134

 

 

1,864

 

 

1,840

 

Visa Class B derivative contract

 

N/A

 

 

42,617

 

 

—

 

 

2,261

 

 

 

42,617

 

 

—

 

 

1,342

 

  Total derivatives not designated as hedging instruments

 

 

 

$

5,621,108

 

$

96,753

 

$

98,918

 

 

$

5,664,219

 

$

133,541

 

$

133,527

 

Total derivatives

 

 

 

$

7,448,608

 

$

118,824

 

$

132,038

 

 

$

7,691,719

 

$

156,360

 

$

207,138

 

Less: netting adjustment (2)

 

 

 

 

 

 

(49,009

)

 

(9

)

 

 

 

 

(65,648

)

 

—

 

Total derivative assets/liabilities

 

 

 

 

 

$

69,815

 

$

132,029

 

 

 

 

$

90,712

 

$

207,138

 

 

(1)
Derivative assets and liabilities are reported in other assets and other liabilities, respectively, in the consolidated balance sheets.
(2)
Represents balance sheet netting of derivative assets and liabilities for variation margin collateral held or placed with the same central clearing counterparty. See offsetting assets and liabilities for further information.

Cash Flow Hedges of Interest Rate Risk

The Company is party to various interest rate swap agreements designated and qualifying as cash flow hedges of the Company’s forecasted variable cash flows for pools of variable rate loans. For each agreement, the Company receives interest at a fixed rate and pays at a variable rate. The Company terminated four and six swap agreements during the nine months ended September 30, 2024 and 2023, respectively, and paid cash of approximately $13.7 million and $2.9 million, respectively, for those same periods. The net cash paid for these transactions was recorded as accumulated other comprehensive income/loss and is being amortized into earnings through the original maturity dates of the respective contracts. The notional amounts of the swap agreements in place at September 30, 2024 expire as follows: $50 million in 2025; $425 million in 2026; $825 million in 2027; and $50 million in 2028.

Fair Value Hedges of Interest Rate Risk

Interest rate swaps on securities available for sale

The Company is party to forward-starting fixed payer swaps that convert the latter portion of the term of certain available for sale securities to a floating rate. These derivative instruments are designated as fair value hedges of interest rate risk. This strategy provides the Company with a fixed rate coupon during the front-end unhedged tenor of the bonds and results in a floating rate security during the back-end hedged tenor. At September 30, 2024, these single layer instruments have hedge start dates between January 2025 and July 2026, and maturity dates from December 2027 through March 2031. The fair value of the hedged item attributable to interest rate risk is presented in interest income along with the change in the fair value of the hedging instrument.

23

Table of Contents

 

The hedged available for sale securities are part of closed portfolios of pre-payable commercial mortgage backed securities. In accordance with ASC 815, prepayment risk may be excluded when measuring the change in fair value of such hedged items attributable to interest rate risk under the portfolio layer method (formerly referred to as last-of-layer). At September 30, 2024, the amortized cost basis of the closed portfolio of pre-payable commercial mortgage backed securities totaled $514.2 million, excluding any basis adjustment. The amount that represents the hedged items was $455.3 million and the basis adjustment associated with the hedged items was a loss totaling $22.2 million.

The Company terminated three fair value swap agreements during the nine months ended September 30, 2023 and received cash of approximately $16.6 million. At the time of termination, the value of the swap was recorded as an adjustment to the book value of the underlying security, thereby changing its current book yield and extending its duration, if held, or impacting the net gain or loss, if sold. There were no fair value swap agreements terminated during the nine months ended September 30, 2024.

Derivatives Not Designated as Hedges

Customer interest rate derivative program

The Bank enters into interest rate derivative agreements, primarily rate swaps, with commercial banking customers to facilitate their risk management strategies. The Bank enters into offsetting agreements with unrelated financial institutions, thereby mitigating its net risk exposure resulting from such transactions. Because the interest rate derivatives associated with this program do not meet hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.

Risk participation agreements

The Bank also enters into risk participation agreements under which it may either assume or sell credit risk associated with a borrower’s performance under certain interest rate derivative contracts. In those instances where the Bank has assumed credit risk, it is not a direct counterparty to the derivative contract with the borrower and has entered into the risk participation agreement because it is a party to the related loan agreement with the borrower. In those instances in which the Bank has sold credit risk, it is the sole counterparty to the derivative contract with the borrower and has entered into the risk participation agreement because other banks participate in the related loan agreement. The Bank manages its credit risk under risk participation agreements by monitoring the creditworthiness of the borrower, based on the Bank’s normal credit review process.

Mortgage banking derivatives

The Bank also enters into certain derivative agreements as part of its mortgage banking activities. These agreements include interest rate lock commitments on prospective residential mortgage loans and forward commitments to sell loans to investors on either a best efforts or a mandatory delivery basis. The Company uses these forward sales commitments, which may include To Be Announced (“TBA”) security contracts, on the open market to protect the value of its rate locks and mortgage loans held for sale from changes in interest rates and pricing between the origination of the rate lock and the final sale of these loans. These instruments meet the definition of derivative financial instruments and are reflected in other assets and other liabilities in the Consolidated Balance Sheets, with changes to the fair value recorded in noninterest income within the secondary mortgage market operations line item in the Consolidated Statements of Income.

The loans sold on a mandatory basis commit the Company to deliver a specific principal amount of mortgage loans to an investor at a specified price, by a specified date. If the Company fails to deliver the amount of mortgages necessary to fulfill the commitment by the specified date, we may be obligated to pay a pair-off fee, based on then-current market prices, to the investor/counterparty to compensate the investor for the shortfall. Mandatory delivery forward commitments include TBA security contracts on the open market to provide protection against changes in interest rates on the locked mortgage pipeline. The Company expects that mandatory delivery contracts, including TBA security contracts, will experience changes in fair value opposite to the changes in the fair value of derivative loan commitments. Certain assumptions, including pull through rates and rate lock periods, are used in managing the existing and future hedges. The accuracy of underlying assumptions could impact the ultimate effectiveness of any hedging strategies.

Forward commitments under best effort contracts commit the Company to deliver a specific individual mortgage loan to an investor if the loan to the underlying borrower closes. Generally, best efforts cash contracts have no pair-off risk regardless of market movement. The price the investor will pay the seller for an individual loan is specified prior to the loan being funded, generally the same day the Company enters into the interest rate lock commitment with the potential borrower. The Company expects that these best efforts forward loan sale commitments will experience a net neutral shift in fair value with related derivative loan commitments.

24

Table of Contents

 

At the closing of the loan, the rate lock commitment derivative expires and the Company generally records a loan held for sale at fair value under the election of fair value option.

Customer foreign exchange forward contract derivatives

The Company enters into foreign exchange forward derivative agreements, primarily forward foreign currency contracts, with commercial banking customers to facilitate their risk management strategies. The Bank manages its risk exposure from such transactions by entering into offsetting agreements with unrelated financial institutions. The Bank has not elected to designate these foreign exchange forward contract derivatives as hedges; as such, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.

Visa Class B derivative contract

The Company is a member of Visa USA. In 2018, the Company sold the majority of its Visa Class B holdings, at which time it entered into a derivative agreement with the purchaser whereby the Company will make or receive cash payments whenever the conversion ratio of the Visa Class B shares into Visa Class A shares is adjusted. The conversion ratio changes when Visa deposits funds to a litigation escrow established by Visa to pay settlements for certain litigation, for which Visa is indemnified by Visa USA members. The Company is also required to make periodic financing payments to the purchaser until all of Visa’s covered litigation matters are resolved. Thus, the derivative contract extends until the end of Visa’s covered litigation matters, the timing of which is uncertain.

During the second quarter of 2024, Visa allowed Class B holders to convert some but not all of their Class B shares to Class A shares. As a result of this conversion event, the Bank and its counterparty agreed to modify the transaction agreement to reflect the partial exchange and include certain provisions related to conversion rate changes. The conversion plan approved by Visa requires a minimum of 12 months before another exchange event and thus extends the expected time for a full resolution of the matter.

The contract includes a contingent accelerated termination clause based on the credit ratings of the Company. At September 30, 2024 and December 31, 2023, the fair value of the liability associated with this contract was $2.3 million and $1.3 million, respectively. Refer to Note 14 – Fair Value Measurements for discussion of the valuation inputs and process for this derivative liability.

Effect of Derivative Instruments on the Statements of Income

The effects of derivative instruments on the Consolidated Statements of Income for the three and nine months ended September 30, 2024 and 2023 are presented in the table below.

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

($ in thousands)

 

 

 

September 30,

 

 

September 30,

 

Derivative Instruments:

 

Location of Gain (Loss) Recognized
in the Statements of Income:

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Variable rate loans

 

Interest income - loans

 

$

(12,649

)

 

$

(11,116

)

 

$

(38,120

)

 

$

(28,609

)

Fair value hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

 

Interest income - securities - taxable

 

 

3,215

 

 

 

3,023

 

 

 

9,437

 

 

 

8,786

 

Derivatives not designated as hedging:

 

 

 

 

 

 

 

 

 

 

   Residential mortgage banking

 

Noninterest income - secondary mortgage market operations

 

 

(370

)

 

 

235

 

 

 

182

 

 

 

736

 

   Customer and all other instruments

 

Noninterest income - other noninterest income

 

 

923

 

 

 

418

 

 

 

(2,939

)

 

 

1,585

 

Total loss

 

 

 

$

(8,881

)

 

$

(7,440

)

 

$

(31,440

)

 

$

(17,502

)

Credit Risk-Related Contingent Features

Certain of the Bank’s derivative instruments contain provisions allowing the financial institution counterparty to terminate the contracts in certain circumstances, such as a downgrade of the Bank’s credit ratings below specified levels, a default by the Bank on its indebtedness, or the failure of the Bank to maintain specified minimum regulatory capital ratios or its regulatory status as a well-capitalized institution. These derivative agreements also contain provisions regarding the posting of collateral by each party. At

25

Table of Contents

 

September 30, 2024, the Company was not in violation of any such provisions. The aggregate fair value of derivative instruments with credit risk-related contingent features that were in a net liability position at September 30, 2024 and December 31, 2023 was $30.2 million and $65.6 million, respectively, for which the Company had posted collateral of $28.7 million and $66.0 million, respectively.

Offsetting Assets and Liabilities

The Bank’s derivative instruments with certain counterparties contain legally enforceable netting provisions that allow for net settlement of multiple transactions to a single amount, which may be positive, negative, or zero. Agreements with certain bilateral counterparties require both parties to maintain collateral in the event that the fair values of derivative instruments exceed established exposure thresholds. For centrally cleared derivatives, the Company is subject to initial margin posting and daily variation margin exchange with the central clearinghouses. Offsetting information in regards to all derivative assets and liabilities, including accrued interest, subject to these master netting agreements at September 30, 2024 and December 31, 2023 is presented in the following tables.

As of September 30, 2024

 

 

 

Gross Amounts Offset in

 

Net Amounts Presented in

 

 

Gross Amounts Not Offset in the
Statement of Financial Condition

 

($ in thousands)

 

Gross Amounts
Recognized

 

the Statement
of Financial Condition

 

the Statement
of Financial Condition

 

 

Financial
Instruments

 

Cash
Collateral

 

Net
Amount

 

Derivative Assets

 

$

106,440

 

$

(51,000

)

$

55,440

 

 

$

52,690

 

$

54,804

 

$

(52,054

)

Derivative Liabilities

 

$

52,696

 

$

(6

)

$

52,690

 

 

$

52,690

 

$

—

 

$

—

 

 

As of December 31, 2023

 

 

 

Gross Amounts Offset in

 

Net Amounts Presented in

 

 

Gross Amounts Not Offset in the
Statement of Financial Condition

 

($ in thousands)

 

Gross Amounts
Recognized

 

the Statement
of Financial Condition

 

the Statement
of Financial Condition

 

 

Financial
Instruments

 

Cash
Collateral

 

Net
Amount

 

Derivative Assets

 

$

152,740

 

$

(68,282

)

$

84,458

 

 

$

84,458

 

$

—

 

$

—

 

Derivative Liabilities

 

$

87,567

 

$

—

 

$

87,567

 

 

$

84,458

 

$

96,176

 

$

(93,067

)

The Company has excess posted collateral compared to total exposure due to initial margin requirements for day-to-day rate volatility.

26

Table of Contents

 

7. Stockholders’ Equity

Common Shares Outstanding

Common shares outstanding excludes treasury shares totaling 6.5 and 6.3 million at September 30, 2024 and December 31, 2023, respectively, with a first-in-first-out cost basis of $255.1 million and $236.7 million at September 30, 2024 and December 31, 2023, respectively. Shares outstanding also excludes unvested restricted share awards totaling 0.3 million at both September 30, 2024 and December 31, 2023.

Stock Buyback Program

On January 26, 2023, the Company’s board of directors approved a stock buyback program whereby the Company is authorized to repurchase up to approximately 4.3 million shares of its outstanding common stock through the program’s expiration date of December 31, 2024. The program allows the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions from time to time, depending on market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The Company is not obligated to purchase any shares under this program, and the board of directors has the ability to terminate or amend the program at any time prior to the expiration date. During the nine months ended September 30, 2024, the Company repurchased 612,913 shares of its common stock at an average cost of $48.63 per share, inclusive of commissions, under this program. No shares were repurchased under this program in 2023. The Company has accrued $0.2 million of estimated excise tax associated with share repurchases during the nine months ended September 30, 2024.

Accumulated Other Comprehensive Income (Loss)

A roll-forward of the components of Accumulated Other Comprehensive Income (Loss) is presented in the table that follows:

($ in thousands)

Available
for Sale
Securities

 

HTM Securities
Transferred
from AFS

 

Employee
Benefit Plans

 

Cash
Flow Hedges

 

Equity Method Investment

 

Total

 

Balance, December 31, 2023

$

(450,748

)

$

(9,385

)

$

(103,061

)

$

(58,306

)

$

373

 

$

(621,127

)

Net change in unrealized gain (loss)

 

132,391

 

 

—

 

 

—

 

 

(10,495

)

 

(344

)

 

121,552

 

Reclassification of net loss realized and included in earnings

 

—

 

 

—

 

 

3,569

 

 

38,120

 

 

—

 

 

41,689

 

Valuation adjustments to employee benefit plans

 

—

 

 

—

 

 

22,014

 

 

—

 

 

—

 

 

22,014

 

Amortization of unrealized net loss on securities transferred to HTM

 

—

 

 

1,279

 

 

—

 

 

—

 

 

—

 

 

1,279

 

Income tax expense

 

(28,958

)

 

(268

)

 

(5,555

)

 

(6,122

)

 

—

 

 

(40,903

)

Balance, September 30, 2024

$

(347,315

)

$

(8,374

)

$

(83,033

)

$

(36,803

)

$

29

 

$

(475,496

)

Balance, December 31, 2022

$

(584,408

)

$

(10,734

)

$

(97,952

)

$

(79,093

)

$

5

 

$

(772,182

)

Net change in unrealized gain (loss)

 

(142,980

)

 

—

 

 

—

 

 

(44,823

)

 

714

 

 

(187,089

)

Reclassification of net loss realized and included in earnings

 

—

 

 

—

 

 

5,010

 

 

28,609

 

 

—

 

 

33,619

 

Valuation adjustments to employee benefit plans

 

—

 

 

—

 

 

(7,307

)

 

—

 

 

—

 

 

(7,307

)

Amortization of unrealized net loss on securities transferred to HTM

 

—

 

 

1,343

 

 

—

 

 

—

 

 

—

 

 

1,343

 

Income tax (expense) benefit

 

32,757

 

 

(302

)

 

517

 

 

3,650

 

 

—

 

 

36,622

 

Balance, September 30, 2023

$

(694,631

)

$

(9,693

)

$

(99,732

)

$

(91,657

)

$

719

 

$

(894,994

)

Accumulated Other Comprehensive Income or Loss (“AOCI”) is reported as a component of stockholders’ equity. AOCI can include, among other items, unrealized holding gains and losses on securities available for sale (“AFS”), including the Company’s share of unrealized gains and losses reported by a partnership accounted for under the equity method, gains and losses associated with pension or other post-retirement benefits that are not recognized immediately as a component of net periodic benefit cost, and gains and losses on derivative instruments that are designated as, and qualify as, cash flow hedges. Net unrealized gains and losses on AFS securities reclassified as securities held to maturity (“HTM”) also continue to be reported as a component of AOCI and will be amortized over the estimated remaining life of the securities as an adjustment to interest income. Subject to certain thresholds, unrealized losses on employee benefit plans will be reclassified into income as pension and post-retirement costs are recognized over the remaining service period of plan participants. Accumulated gains or losses on cash flow hedges of variable rate loans described in Note 6 - Derivatives will be reclassified into income over the life of the hedge. Accumulated other comprehensive loss resulting from terminated interest rate swaps are being amortized over the remaining maturities of the designated instruments. Gains and losses within AOCI are net of deferred income taxes, where applicable.

27

Table of Contents

 

The following table shows the line items in the consolidated statements of income affected by amounts reclassified from AOCI.

 



 

Nine Months Ended

 

 

 

Amount reclassified from AOCI (a)

 

September 30,

 

 

Affected line item on

($ in thousands)

 

2024

 

 

2023

 

 

the statement of income

Amortization of unrealized net loss on securities transferred to HTM

 

$

(1,279

)

 

$

(1,343

)

 

Interest income

Tax effect

 

 

268

 

 

 

302

 

 

Income taxes

Net of tax

 

 

(1,011

)

 

 

(1,041

)

 

Net income

Amortization of defined benefit pension and post-retirement items

 

 

(3,569

)

 

 

(5,010

)

 

Other noninterest expense (b)

Tax effect

 

 

775

 

 

 

1,128

 

 

Income taxes

Net of tax

 

 

(2,794

)

 

 

(3,882

)

 

Net income

Reclassification of unrealized loss on cash flow hedges

 

 

(37,257

)

 

 

(34,506

)

 

Interest income

Tax effect

 

 

8,257

 

 

 

7,768

 

 

Income taxes

Net of tax

 

 

(29,000

)

 

 

(26,738

)

 

Net income

Amortization of gain (loss) on terminated cash flow hedges

 

 

(863

)

 

 

5,897

 

 

Interest income

Tax effect

 

 

191

 

 

 

(1,327

)

 

Income taxes

Net of tax

 

 

(672

)

 

 

4,570

 

 

Net income

Total reclassifications, net of tax

 

$

(33,477

)

 

$

(27,091

)

 

Net income

 

(a)
Amounts in parentheses indicate reduction in net income.
(b)
These AOCI components are included in the computation of net periodic pension and post-retirement cost that is reported with other noninterest
expense (see Note 11 – Retirement Plans for additional details).

8. Other Noninterest Income

Components of other noninterest income are as follows:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

($ in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Income from bank-owned life insurance

 

$

4,364

 

 

$

3,633

 

 

$

12,353

 

 

$

10,283

 

Credit related fees

 

 

2,905

 

 

 

3,253

 

 

 

9,166

 

 

 

9,249

 

Income (loss) from customer and other derivatives

 

 

923

 

 

 

418

 

 

 

(2,939

)

 

 

1,585

 

Net gains on sales of premises, equipment and other assets

 

 

2,943

 

 

 

1,297

 

 

 

6,765

 

 

 

2,310

 

Other miscellaneous

 

 

7,694

 

 

 

6,832

 

 

 

19,926

 

 

 

16,043

 

Total other noninterest income

 

$

18,829

 

 

$

15,433

 

 

$

45,271

 

 

$

39,470

 

 

9. Other Noninterest Expense

Components of other noninterest expense are as follows:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

($ in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Corporate value and franchise taxes and other non-income taxes

 

$

4,691

 

 

$

5,238

 

 

$

14,848

 

 

$

15,732

 

Advertising

 

 

3,331

 

 

 

3,621

 

 

 

9,509

 

 

 

10,353

 

Telecommunications and postage

 

 

2,406

 

 

 

2,590

 

 

 

7,108

 

 

 

8,373

 

Entertainment and contributions

 

 

2,707

 

 

 

2,765

 

 

 

8,570

 

 

 

7,978

 

Tax credit investment amortization

 

 

1,585

 

 

 

1,494

 

 

 

4,694

 

 

 

4,297

 

Printing and supplies

 

 

814

 

 

 

968

 

 

 

2,768

 

 

 

3,107

 

Travel expense

 

 

1,534

 

 

 

1,368

 

 

 

4,233

 

 

 

4,065

 

Net other retirement expense

 

 

(4,396

)

 

 

(3,228

)

 

 

(13,727

)

 

 

(10,195

)

Other miscellaneous

 

 

7,800

 

 

 

7,404

 

 

 

24,070

 

 

 

22,536

 

Total other noninterest expense

 

$

20,472

 

 

$

22,220

 

 

$

62,073

 

 

$

66,246

 

 

10. Earnings Per Common Share

The Company calculates earnings per common share using the two-class method. The two-class method allocates net income to each class of common stock and participating security according to common dividends declared and participation rights in undistributed earnings. Participating securities consist of nonvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents.

28

Table of Contents

 

A summary of the information used in the computation of earnings per common share follows.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

($ in thousands, except per share data)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net income to common shareholders

 

$

115,572

 

 

$

97,738

 

 

$

338,741

 

 

$

341,999

 

Net income allocated to participating securities - basic and diluted

 

 

772

 

 

 

992

 

 

 

2,366

 

 

 

3,574

 

Net income allocated to common shareholders - basic and diluted

 

$

114,800

 

 

$

96,746

 

 

$

336,375

 

 

$

338,425

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares - basic

 

 

86,234

 

 

 

86,131

 

 

$

86,421

 

 

$

86,082

 

Dilutive potential common shares

 

 

326

 

 

 

306

 

 

 

229

 

 

 

286

 

Weighted-average common shares - diluted

 

 

86,560

 

 

 

86,437

 

 

$

86,650

 

 

$

86,368

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.33

 

 

$

1.12

 

 

$

3.89

 

 

$

3.93

 

Diluted

 

$

1.33

 

 

$

1.12

 

 

$

3.88

 

 

$

3.92

 

Potential common shares consist of stock options, nonvested performance-based awards, nonvested restricted stock units, and restricted share awards deferred under the Company’s nonqualified deferred compensation plan. These potential common shares do not enter into the calculation of diluted earnings per share if the impact would be antidilutive, i.e., increase earnings per share or reduce a loss per share. Potential common shares with weighted averages totaling 10,390 and 13,940 for the three and nine months ended September 30, 2024, respectively, and 97,558 and 109,801 for the three and nine months ended September 30, 2023, respectively, did not enter the calculation of diluted earnings per share as the impact would have been anti-dilutive.

11. Retirement Plans

The Company offers a qualified defined benefit pension plan, the Hancock Whitney Corporation Pension Plan and Trust Agreement (“Pension Plan”), covering certain eligible associates. Eligibility is based on minimum age and service-related requirements. The Pension Plan excludes any individual hired or rehired by the Company after June 30, 2017 from eligibility to participate, and the accrued benefits of any participant in the Pension Plan whose combined age plus years of service as of January 1, 2018 totaled less than 55 were frozen as of January 1, 2018 and will not thereafter increase. The Company makes contributions to the Pension Plan in amounts sufficient to meet funding requirements set forth in federal employee benefit and tax laws, plus such additional amounts as the Company may determine to be appropriate.

The Company also offers a defined contribution retirement benefit plan (401(k) plan), the Hancock Whitney Corporation 401(k) Savings Plan and Trust Agreement (“401(k) Plan”), that covers substantially all associates who have been employed 60 days and meet a minimum age requirement and employment classification criteria. The Company matches 100% of the first 1% of compensation saved by a participant, and 50% of the next 5% of compensation saved. Newly eligible associates are automatically enrolled at an initial 3% savings rate unless the associate actively opts out of participation in the plan. Beginning January 1, 2018, the Company makes an additional basic contribution to associates hired or rehired after June 30, 2017 in an amount equal to 2% of the associate’s eligible compensation. For Pension Plan participants whose benefits were frozen as of January 1, 2018, the 401(k) Plan provides an enhanced Company contribution in the amount of 2%, 4% or 6% of such participant’s eligible compensation, based on the participant’s current age and years of service with the Company. Participants vest in basic and enhanced Company contributions upon completion of three years of service.

The Company sponsors a nonqualified defined benefit plan covering certain legacy Whitney employees, under which accrued benefits were frozen as of December 31, 2012 and, as such, no future benefits are accrued under this plan.

The Company sponsors defined benefit post-retirement plans for both legacy Hancock and legacy Whitney employees that provide health care and life insurance benefits. Benefits under the Hancock plan are not available to employees hired on or after January 1, 2000. Benefits under the Whitney plan are restricted to retirees who were already receiving benefits at the time of plan amendments in 2007 or active participants who were eligible to receive benefits as of December 31, 2007.

29

Table of Contents

 

The following tables show the components of net periodic benefit cost included in expense for the periods indicated.



 

Three Months Ended September 30,

 

 

 

Pension Benefits

 

 

Other Post-Retirement Benefits

 

(in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Service cost

 

$

1,900

 

 

$

1,979

 

 

$

7

 

 

$

8

 

Interest cost

 

 

6,056

 

 

 

6,052

 

 

 

135

 

 

 

160

 

Expected return on plan assets

 

 

(11,901

)

 

 

(11,177

)

 

 

—

 

 

 

—

 

Amortization of net (gain) or loss and prior service costs

 

 

1,530

 

 

 

1,981

 

 

 

(215

)

 

 

(243

)

Net periodic benefit cost

 

$

(2,415

)

 

$

(1,165

)

 

$

(73

)

 

$

(75

)

 



 

Nine Months Ended September 30,

 

 

 

Pension Benefits

 

 

Other Post-Retirement Benefits

 

($ in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Service cost (benefit)

 

$

5,806

 

 

$

5,938

 

 

$

25

 

 

$

(13

)

Interest cost

 

 

17,986

 

 

 

17,803

 

 

 

443

 

 

 

525

 

Expected return on plan assets

 

 

(35,724

)

 

 

(33,533

)

 

 

—

 

 

 

—

 

Amortization of net (gain) or loss and prior service costs

 

 

4,154

 

 

 

5,662

 

 

 

(585

)

 

 

(652

)

Net periodic benefit cost

 

$

(7,778

)

 

$

(4,130

)

 

$

(117

)

 

$

(140

)

 

12. Share-Based Payment Arrangements

The Company maintains incentive compensation plans that provide for awards of share-based compensation to employees and directors. These plans have been approved by the Company’s shareholders. Detailed descriptions of these plans were included in Note 18 to the consolidated financial statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.

The Company’s restricted and performance-based share awards to certain employees and directors are subject to service requirements. A summary of the status of the Company’s nonvested restricted stock units and restricted and performance-based share awards at September 30, 2024 are presented in the following table.

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

Number of

 

 

Grant Date

 

 

 

Shares

 

 

Fair Value

 

Nonvested at January 1, 2024

 

 

1,457,401

 

 

$

44.65

 

Granted

 

 

784,293

 

 

 

42.26

 

Vested

 

 

(496,536

)

 

 

41.15

 

Forfeited

 

 

(168,740

)

 

 

43.89

 

Nonvested at September 30, 2024

 

 

1,576,418

 

 

$

44.65

 

At September 30, 2024, there was $50.0 million of total unrecognized compensation expense related to nonvested restricted and performance share awards and units expected to vest in the future. This compensation is expected to be recognized in expense over a weighted average period of 3.1 years. The total fair value of shares that vested during the nine months ended September 30, 2024 was $18.2 million.

During the nine months ended September 30, 2024, the Company granted 545,643 restricted stock units (RSUs) to certain eligible employees. Unlike restricted share awards (RSAs), the holders of unvested restricted stock units have no rights as a shareholder of the Company, including voting or dividend rights. The Company has elected to award dividend equivalents on each restricted stock unit not deferred under the Company's nonqualified deferred compensation plan. Such dividend equivalents are forfeited should the employee terminate employment prior to the vesting of the RSU.

During the nine months ended September 30, 2024, the Company granted 47,734 performance share awards subject to a total shareholder return (“TSR”) performance metric with a grant date fair value of $43.23 per share and 47,734 performance share awards subject to an adjusted earnings per share performance metric with a grant date fair value of $36.25 per share to key members of executive management. The number of performance shares subject to TSR that ultimately vest at the end of the three-year performance period, if any, will be based on the relative rank of the Company’s three-year TSR among the TSRs of a peer group of 49 regional banks. The fair value of the performance shares subject to TSR at the grant date was determined using a Monte Carlo simulation method. The number of performance shares subject to adjusted earnings per share that ultimately vest will be based on the Company’s attainment of certain adjusted earnings per share goals over the two-year performance period. The maximum number of

30

Table of Contents

 

performance shares that could vest is 200% of the target award. Compensation expense for these performance shares is recognized on a straight line basis over the three-year service period.

13. Commitments and Contingencies

In the normal course of business, the Bank enters into financial instruments, such as commitments to extend credit and letters of credit, to meet the financing needs of its customers. Such instruments are not reflected in the accompanying consolidated financial statements until they are funded, although they expose the Bank to varying degrees of credit risk and interest rate risk in much the same way as funded loans. Under regulatory capital guidelines, the Company and Bank must include unfunded commitments meeting certain criteria in risk-weighted capital calculations.

Commitments to extend credit include revolving commercial credit lines, nonrevolving loan commitments issued mainly to finance the acquisition and development or construction of real property or equipment, and credit card and personal credit lines. The availability of funds under commercial credit lines and loan commitments generally depends on whether the borrower continues to meet credit standards established in the underlying contract and other contractual conditions. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Credit card and personal credit lines are generally subject to cancellation if the borrower’s credit quality deteriorates. A number of commercial and personal credit lines are used only partially or, in some cases, not at all before they expire, and the total commitment amounts do not necessarily represent future cash requirements of the Company.

A substantial majority of the letters of credit are standby agreements that obligate the Bank to fulfill a customer’s financial commitments to a third party if the customer is unable to perform. The Bank issues standby letters of credit primarily to provide credit enhancement to its customers’ other commercial or public financing arrangements and to help them demonstrate financial capacity to vendors of essential goods and services.

The contractual amounts of these instruments reflect the Company’s exposure to credit risk. The Company undertakes the same credit evaluation in making loan commitments and assuming conditional obligations as it does for on-balance sheet instruments and may require collateral or other credit support. The Company had a reserve for unfunded lending commitments of $25.5 million and $28.9 million at September 30, 2024 and December 31, 2023, respectively.

The following table presents a summary of the Company’s off-balance sheet financial instruments as of September 30, 2024 and December 31, 2023:



 

September 30,

 

 

December 31,

 

($ in thousands)

 

2024

 

 

2023

 

Commitments to extend credit

 

$

9,201,078

 

 

$

9,852,367

 

Letters of credit

 

 

430,127

 

 

 

481,910

 

Legal Proceedings

The Company is party to various legal proceedings arising in the ordinary course of business. Management does not believe that loss contingencies, if any, arising from pending litigation and regulatory matters will have a material adverse effect on the consolidated financial position or liquidity of the Company.

Federal Deposit Insurance Corporation (FDIC) Special Assessment

In November 2023, the FDIC approved a final rule to implement a special deposit insurance assessment to recover losses to the Deposit Insurance Fund (DIF) arising from the full protection of uninsured depositors under the systemic risk exception following the receiverships of Silicon Valley Bank and Signature Bank in the spring of 2023. In the fourth quarter of 2023, the Company recorded a pre-tax special assessment expense totaling $26.1 million based on the November 2023 final rule. In 2024, the FDIC provided notice that the estimated losses attributable to the protection of uninsured depositors at Silicon Valley Bank and Signature Bank had increased and the Company increased the loss accrual to $30.7 million.

The loss estimates resulting from the failures of these institutions may be subject to further change pending the projected and actual outcome of loss share agreements, joint ventures, and outstanding litigation. The exact amount of losses incurred will not be determined until the FDIC terminates the receiverships of these banks; therefore, the Company's exact exposure for FDIC special assessment remains unknown.

14. Fair Value Measurements

The Financial Accounting Standards Board (FASB) defines fair value as the exchange price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between

31

Table of Contents

 

market participants on the measurement date. The FASB’s guidance also establishes a fair value hierarchy that prioritizes the inputs to these valuation techniques used to measure fair value, giving preference to quoted prices in active markets for identical assets or liabilities (“level 1”) and the lowest priority to unobservable inputs such as a reporting entity’s own data (“level 3”). Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets or liabilities in markets that are not active, observable inputs other than quoted prices, such as interest rates and yield curves, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

Fair Value of Assets and Liabilities Measured on a Recurring Basis

The following tables present for each of the fair value hierarchy levels the Company’s financial assets and liabilities that are measured at fair value on a recurring basis on the consolidated balance sheets at September 30, 2024 and December 31, 2023:



 

September 30, 2024

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agency securities

 

$

—

 

 

$

173,768

 

 

$

—

 

 

$

173,768

 

Municipal obligations

 

 

—

 

 

 

199,359

 

 

 

—

 

 

 

199,359

 

Corporate debt securities

 

 

—

 

 

 

21,454

 

 

 

—

 

 

 

21,454

 

Residential mortgage-backed securities

 

 

—

 

 

 

2,195,672

 

 

 

—

 

 

 

2,195,672

 

Commercial mortgage-backed securities

 

 

—

 

 

 

2,667,908

 

 

 

—

 

 

 

2,667,908

 

Collateralized mortgage obligations

 

 

—

 

 

 

37,986

 

 

 

—

 

 

 

37,986

 

Total available for sale securities

 

 

—

 

 

 

5,296,147

 

 

 

—

 

 

 

5,296,147

 

Mortgage loans held for sale

 

 

—

 

 

 

23,462

 

 

 

—

 

 

 

23,462

 

Derivative assets (1)

 

 

—

 

 

 

69,815

 

 

 

—

 

 

 

69,815

 

Total recurring fair value measurements - assets

 

$

—

 

 

$

5,389,424

 

 

$

—

 

 

$

5,389,424

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (1)

 

$

—

 

 

$

129,768

 

 

$

2,261

 

 

$

132,029

 

Total recurring fair value measurements - liabilities

 

$

—

 

 

$

129,768

 

 

$

2,261

 

 

$

132,029

 

 



 

December 31, 2023

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agency securities

 

$

—

 

 

$

97,808

 

 

$

—

 

 

$

97,808

 

Municipal obligations

 

 

—

 

 

 

201,412

 

 

 

—

 

 

 

201,412

 

Corporate debt securities

 

 

—

 

 

 

20,352

 

 

 

—

 

 

 

20,352

 

Residential mortgage-backed securities

 

 

—

 

 

 

2,113,866

 

 

 

—

 

 

 

2,113,866

 

Commercial mortgage-backed securities

 

 

—

 

 

 

2,437,472

 

 

 

—

 

 

 

2,437,472

 

Collateralized mortgage obligations

 

 

—

 

 

 

44,285

 

 

 

—

 

 

 

44,285

 

Total available for sale securities

 

 

—

 

 

 

4,915,195

 

 

 

—

 

 

 

4,915,195

 

Mortgage loans held for sale

 

 

—

 

 

 

13,269

 

 

 

—

 

 

 

13,269

 

Derivative assets (1)

 

 

—

 

 

 

90,712

 

 

 

—

 

 

 

90,712

 

Total recurring fair value measurements - assets

 

$

—

 

 

$

5,019,176

 

 

$

—

 

 

$

5,019,176

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (1)

 

$

—

 

 

$

205,796

 

 

$

1,342

 

 

$

207,138

 

Total recurring fair value measurements - liabilities

 

$

—

 

 

$

205,796

 

 

$

1,342

 

 

$

207,138

 

(1) For further disaggregation of derivative assets and liabilities, see Note 6 - Derivatives.

Securities classified as level 2 include obligations of U.S. Government agencies and U.S. Government-sponsored agencies, including U.S. Treasury securities, residential and commercial mortgage-backed securities and collateralized mortgage obligations that are issued or guaranteed by U.S. government agencies, and state and municipal bonds. The level 2 fair value measurements for investment securities are obtained quarterly from a third-party pricing service that uses industry-standard pricing models. Substantially all of the model inputs are observable in the marketplace or can be supported by observable data.

The Company invests only in securities of investment grade quality with a targeted duration, for the overall portfolio, generally between two and five and a half years. Company policies generally limit investments to U.S. agency securities and municipal

32

Table of Contents

 

securities determined to be investment grade according to an internally generated score which generally includes a rating of not less than “Baa” or its equivalent by a nationally recognized statistical rating agency.

Loans held for sale consist of residential mortgage loans carried under the fair value option. The fair value for these instruments is classified as level 2 based on market prices obtained from potential buyers.

For the Company’s derivative financial instruments designated as hedges and those under the customer interest rate program, the fair value is obtained from a third-party pricing service that uses an industry-standard discounted cash flow model that relies on inputs, Overnight Index swap rate curves and SOFR swap curves (where applicable), all observable in the marketplace. To comply with the accounting guidance, credit valuation adjustments are incorporated in the fair values to appropriately reflect nonperformance risk for both the Company and the counterparties. Although the Company has determined that the majority of the inputs used to value these derivative instruments fall within level 2 of the fair value hierarchy, the credit value adjustments utilize level 3 inputs, such as estimates of current credit spreads. The Company has determined that the impact of the credit valuation adjustments is not significant to the overall valuation of these derivatives. As a result, the Company has classified its derivative valuations for these instruments in level 2 of the fair value hierarchy. The Company’s policy is to measure counterparty credit risk quarterly for derivative instruments, which are all subject to master netting arrangements, consistent with how market participants would price the net risk exposure at the measurement date.

The Company also has certain derivative instruments associated with the Bank’s mortgage-banking activities. These derivative instruments include interest rate lock commitments on prospective residential mortgage loans and forward commitments to sell these loans to investors on a best efforts delivery basis and To Be Announced securities for mandatory delivery contracts. The fair value of these derivative instruments is measured using observable market prices for similar instruments and is classified as a level 2 measurement.

The Company’s level 3 liability consists of a derivative contract with the purchaser of 192,163 shares of Visa Class B common stock. Pursuant to the agreement, the Company retains the risks associated with the ultimate conversion of the Visa Class B common shares into shares of Visa Class A common stock, such that the counterparty will be compensated for any dilutive adjustments to the conversion ratio and the Company will be compensated for any anti-dilutive adjustments to the ratio. The agreement also requires periodic payments by the Company to the counterparty calculated by reference to the market price of Visa Class A common shares at the time of sale and a fixed rate of interest that steps up once after the eighth scheduled quarterly payment. The fair value of the liability is determined using a discounted cash flow methodology. The significant unobservable inputs used in the fair value measurement are the Company’s own assumptions about estimated changes in the conversion rate of the Visa Class B common shares into Visa Class A common shares, the date on which such conversion is expected to occur and the estimated growth rate of the Visa Class A common share price. Refer to Note 6 – Derivatives for information about the derivative contract with the counterparty.

The Company believes its valuation methods for its assets and liabilities carried at fair value are appropriate; however, the use of different methodologies or assumptions, particularly as applied to level 3 assets and liabilities, could have a material effect on the computation of their estimated fair values.

Changes in Level 3 Fair Value Measurements and Quantitative Information about Level 3 Fair Value Measurements

The table below presents a rollforward of the amounts on the consolidated balance sheets for the nine months ended September 30, 2024 and the year ended December 31, 2023 for financial instruments of a material nature that are classified within level 3 of the fair value hierarchy and are measured at fair value on a recurring basis:

 

($ in thousands)

 

 

 

Balance at December 31, 2022

 

$

1,883

 

Cash settlement

 

 

(2,547

)

Losses included in earnings

 

 

2,006

 

Balance at December 31, 2023

 

 

1,342

 

Cash settlement

 

 

(1,178

)

Losses included in earnings

 

 

2,097

 

Balance at September 30, 2024

 

$

2,261

 

 

33

Table of Contents

 

The table below provides an overview of the valuation techniques and significant unobservable inputs used in those techniques to measure the financial instrument measured on a recurring basis and classified within level 3 of the valuation. The range of sensitivities that management utilized in its fair value calculations is deemed acceptable in the industry with respect to the identified financial instrument. The assumptions reflected in the table below for September 30, 2024 were updated in consideration of the recent exchange offer from Visa.

($ in thousands)

 

 

 

 

 

 



 

Fair Value

 

Level 3 Class

 

September 30, 2024

 

 

December 31, 2023

 

Derivative liability

 

$

2,261

 

 

$

1,342

 

Valuation technique

 

Discounted cash flow

 

 

Discounted cash flow

 

Unobservable inputs:

 

 

 

 

 

 

Visa Class A appreciation - range

 

6-12%

 

 

6-12%

 

Visa Class A appreciation - weighted average

 

9%

 

 

9%

 

Conversion rate - range

 

1.60x-1.59x

 

 

1.60x-1.59x

 

Conversion rate -weighted average

 

1.5950x

 

 

1.5950x

 

Time until resolution

 

36-48 months

 

 

3-9 months

 

The Company’s policy is to recognize transfers between valuation hierarchy levels as of the end of a reporting period.

Fair Value of Assets Measured on a Nonrecurring Basis

Certain assets and liabilities are measured at fair value on a nonrecurring basis. Collateral-dependent loans individually evaluated for credit loss loans are level 2 assets measured at the fair value of the underlying collateral based on independent third-party appraisals that take into consideration market-based information such as recent sales activity for similar assets in the property’s market.

Other real estate owned and foreclosed assets, including both foreclosed property and surplus banking property, are level 3 assets that are adjusted to fair value, less estimated selling costs, upon transfer from loans or property and equipment. Subsequently, other real estate owned and foreclosed assets are carried at the lower of carrying value or fair value less estimated selling costs. Fair values are determined by sales agreement or third-party appraisals as discounted for estimated selling costs, information from comparable sales, and marketability of the assets.

The fair value information presented below is not as of the period end, rather it was as of the date the fair value adjustment was recorded during the twelve months for each of the dates presented below, and excludes nonrecurring fair value measurements of assets no longer on the balance sheet.

The following tables present the Company’s financial assets that are measured at fair value on a nonrecurring basis for each of the fair value hierarchy levels.



 

September 30, 2024

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Collateral-dependent loans individually evaluated for credit loss

 

$

—

 

 

$

26,016

 

 

$

—

 

 

$

26,016

 

Other real estate owned and foreclosed assets, net

 

 

—

 

 

 

—

 

 

 

27,732

 

 

 

27,732

 

Total nonrecurring fair value measurements

 

$

—

 

 

$

26,016

 

 

$

27,732

 

 

$

53,748

 

 



 

December 31, 2023

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Collateral-dependent loans individually evaluated for credit loss

 

$

—

 

 

$

15,882

 

 

$

—

 

 

$

15,882

 

Other real estate owned and foreclosed assets, net

 

 

—

 

 

 

—

 

 

 

3,628

 

 

 

3,628

 

Total nonrecurring fair value measurements

 

$

—

 

 

$

15,882

 

 

$

3,628

 

 

$

19,510

 

 

34

Table of Contents

 

Accounting guidance from the FASB requires the disclosure of estimated fair value information about certain on- and off-balance sheet financial instruments, including those financial instruments that are not measured and reported at fair value on a recurring basis. The significant methods and assumptions used by the Company to estimate the fair value of financial instruments are discussed below.

Cash, Short-Term Investments and Federal Funds Sold – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Securities – The fair value measurement for securities available for sale is discussed earlier in this note. The same measurement techniques were applied to the valuation of securities held to maturity.

Loans, Net – The fair value measurement for certain collateral dependent loans that are individually evaluated for credit loss was described earlier in this note. For the remaining portfolio, fair values were generally determined by discounting scheduled cash flows using discount rates determined with reference to current market rates at which loans with similar terms would be made to borrowers of similar credit quality.

Loans Held for Sale – These loans are either carried under the fair value option or at the lower of cost or market. Given the short duration of these instruments, the carrying amount is considered a reasonable estimate of fair value.

Deposits – The accounting guidance requires that the fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, interest-bearing checking and savings accounts, be assigned fair values equal to amounts payable upon demand (“carrying amounts”). The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities.

Federal Funds Purchased and Securities Sold under Agreements to Repurchase – For these short-term liabilities, the carrying amount is a reasonable estimate of fair value.

Short-Term FHLB Borrowings – At September 30, 2024, short-term FHLB borrowings consisted of two short-term fixed rate borrowings (less than 15 days outstanding). At December 31, 2023, short-term FHLB borrowings consisted of one short-term fixed rate borrowing (five calendar days outstanding). Given the short duration of the instruments, the carrying amount is a reasonable estimate of fair value.

Long-Term Debt – The fair value is estimated by discounting the future contractual cash flows using current market rates at which debt with similar terms could be obtained.

Derivative Financial Instruments – The fair value measurement for derivative financial instruments is described earlier in this note.

35

Table of Contents

 

The following tables present the estimated fair values of the Company’s financial instruments by fair value hierarchy levels and the corresponding carrying amounts.



September 30, 2024

 



 

 

 

 

 

 

Total Fair

 

Carrying

 

($ in thousands)

Level 1

 

Level 2

 

Level 3

 

Value

 

Amount

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

Cash, interest-bearing bank deposits, and federal funds sold

$

1,364,683

 

$

424

 

$

—

 

$

1,365,107

 

$

1,365,107

 

Available for sale securities

 

—

 

 

5,296,147

 

 

—

 

 

5,296,147

 

 

5,296,147

 

Held to maturity securities

 

—

 

 

2,325,258

 

 

—

 

 

2,325,258

 

 

2,473,633

 

Loans, net

 

—

 

 

26,016

 

 

22,882,745

 

 

22,908,761

 

 

23,138,316

 

Loans held for sale

 

—

 

 

24,624

 

 

—

 

 

24,624

 

 

24,624

 

Derivative financial instruments

 

—

 

 

69,815

 

 

—

 

 

69,815

 

 

69,815

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits

$

—

 

$

—

 

$

28,978,151

 

$

28,978,151

 

$

28,982,905

 

Federal funds purchased

 

—

 

 

200,275

 

 

—

 

 

200,275

 

 

200,275

 

Securities sold under agreements to repurchase

 

—

 

 

765,669

 

 

—

 

 

765,669

 

 

765,669

 

FHLB short-term borrowings

 

—

 

 

300,000

 

 

—

 

 

300,000

 

 

300,000

 

Long-term debt

 

—

 

 

202,109

 

 

—

 

 

202,109

 

 

236,431

 

Derivative financial instruments

 

—

 

 

129,768

 

 

2,261

 

 

132,029

 

 

132,029

 

 



December 31, 2023

 

($ in thousands)

Level 1

 

Level 2

 

Level 3

 

Total Fair
Value

 

Carrying
Amount

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

Cash, interest-bearing bank deposits, and federal funds sold

$

1,188,284

 

$

—

 

$

—

 

$

1,188,284

 

$

1,188,284

 

Available for sale securities

 

—

 

 

4,915,195

 

 

—

 

 

4,915,195

 

 

4,915,195

 

Held to maturity securities

 

—

 

 

2,485,918

 

 

—

 

 

2,485,918

 

 

2,684,779

 

Loans, net

 

—

 

 

15,882

 

 

23,170,377

 

 

23,186,259

 

 

23,614,010

 

Loans held for sale

 

—

 

 

26,124

 

 

—

 

 

26,124

 

 

26,124

 

Derivative financial instruments

 

—

 

 

90,712

 

 

—

 

 

90,712

 

 

90,712

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits

$

—

 

$

—

 

$

29,679,228

 

$

29,679,228

 

$

29,690,059

 

Federal funds purchased

 

350

 

 

—

 

 

—

 

 

350

 

 

350

 

Securities sold under agreements to repurchase

 

454,479

 

 

—

 

 

—

 

 

454,479

 

 

454,479

 

FHLB short-term borrowings

 

700,000

 

 

—

 

 

—

 

 

700,000

 

 

700,000

 

Long-term debt

 

—

 

 

196,182

 

 

—

 

 

196,182

 

 

236,317

 

Derivative financial instruments

 

—

 

 

205,796

 

 

1,342

 

 

207,138

 

 

207,138

 

 

 

36

Table of Contents

 

15. Recent Accounting Pronouncements

Accounting Standards Adopted During the Nine Months Ended September 30, 2024

In March 2023, FASB issued Accounting Standards Update (ASU) 2023-02, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method,” to allow reporting entities to have the option to elect and expand the use of the proportional amortization method of accounting for qualifying tax credit equity investments structures that meet certain criteria. Existing guidance under Subtopic 323-740 provides the option to apply the proportional amortization method only to investments in low-income-housing tax credit structures; equity investments in other tax credit structures are typically accounted for under Topic 321, Investments – Equity Securities. Under the provisions of this update, the accounting policy election to apply the proportional amortization method can be made on a tax-credit-program-by-tax-credit-program basis for programs that meet certain conditions and is not made at the reporting entity or individual investment level. Application of the proportional amortization method to any eligible tax credit investments will result in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization being presented as a component of income tax expense (benefit), as opposed to current guidance under Topic 321, where any investment income, gains and losses and tax credits are all presented gross in the statement of income. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years and must be applied on either a modified retrospective or a retrospective basis. The Company adopted this standard effective January 1, 2024, and has elected not to apply the proportional amortization method to the new market tax program, which includes our existing qualifying new market tax credit investments. The election for any eligible future investments in other tax credit programs will be made at the time of investment. The adoption of this standard had no effect on the Company’s consolidated financial position or results of operations.

Accounting Standards Issued But Not Yet Adopted

In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,” to improve the disclosures about a public entity’s reportable segments and to enable investors to develop more decision-useful financial analyses. The amendments in this update (1) require that a public entity disclose, on an annual and interim basis significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within each reported measure of segment profit or loss (collectively referred to as the “significant expense principle”); (2) require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition; (3) require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by Topic 280 in interim periods; (4) clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit; (5) require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources; and (6) require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this update and all existing segment disclosures in Topic 280. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. A public entity should apply the amendments in this update retrospectively to all prior periods presented in the financial statements. The Company is currently assessing the provisions of this guidance. As the update contains only amendments to disclosure requirements, adoption will have no impact to the Company’s operating results or financial condition.

In December 2023, the FASB issued ASU 2023-09 "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," to enhance the transparency and decision usefulness of income tax disclosures by requiring additional categories of information about federal, state, and foreign income taxes to be included in the rate reconciliation and by requiring more detail to be disclosed on certain reconciling item categories that meet a quantitative threshold. Additionally, the amendment requires all entities to disclose on an annual basis (1) the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes, and (2) the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments to this update related to other disclosures require that all entities disclose (1) income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign, and (2) income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The amendments in this update are effective for annual periods beginning after December 15, 2024. Early adoption is permitted. Entities should apply the amendments on a prospective basis and retrospective application is permitted. As the update contains only amendments to disclosure requirements, adoption will have no impact to the Company’s operating results or financial condition.

In March 2024, the FASB issued ASU 2024-02, “Codification Improvements – Amendments to Remove References to Concepts Statements,” to remove from the FASB codification extraneous references to FASB Concept Statements. FASB Concepts Statements are nonauthoritative, and the removal of references to such from the FASB codification will simplify the codification and draw a

37

Table of Contents

 

distinction between authoritative guidance and nonauthoritative literature. Generally, the amendments in this update are not intended to result in significant accounting change for most entities. The amendments in this update are effective for public business entities for fiscal years beginning after December 15, 2024, and early application is permitted for any fiscal year or interim period for which financial statements have not yet been issued (or made available for issuance). If an entity adopts the amendments in an interim period, it must adopt them as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments in this update on a prospective basis for new transactions recognized on or after the date of first application, or on a retrospective basis to the beginning of the earliest comparative period presented in which the amendments were first applied. The Company is currently assessing the provisions of this guidance to determine if one or more are applicable, but does not expect the application of any relevant provisions to have a material impact to its financial condition or results of operations.

 

In November 2024, the FASB issued ASU 2024-03, “Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40),” to improve the disclosures about a public business entity’s expenses in commonly presented expense captions. The amendments in this update require disclosure, in the notes to financial statements, of specified information about certain costs and expenses. At each interim and annual reporting period an entity shall: 1) Disclose the amounts of purchases of inventory, employee compensation, depreciation, intangible asset amortization, and or other amounts of depletion expense included in each relevant expense caption; 2) Include certain amounts that are already required to be disclosed under GAAP in the same disclosure as the other disaggregation requirements; 3) Disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively; and, 4) Disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. An entity is not precluded from providing additional voluntary disclosures that may provide investors with additional decision-useful information. The amendments in this update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The amendments in this update should be applied either prospectively to financial statements issued for reporting periods after the effective date of this update, or retrospectively to any or all prior periods presented in the financial statements. The company is currently assessing the provisions of this guidance. As the update contains only amendments to disclosure requirements, adoption will have no impact to the Company’s operating results or financial condition.

 

 

 

 

 

 

 

 

38

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

The objective of this discussion and analysis is to provide material information relevant to the assessment of the financial condition and results of operations of Hancock Whitney Corporation and its subsidiaries during the nine months ended September 30, 2024 and selected comparable prior periods, including an evaluation of the amounts and certainty of cash flows from operations and outside sources. This discussion and analysis is intended to highlight and supplement financial and operating data and information presented elsewhere in this report, including the consolidated financial statements and related notes. The discussion contains forward-looking statements within the meaning and protections of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are subject to risks and uncertainties. Should one or more of these risks or uncertainties materialize, our actual results may differ from those expressed or implied by the forward-looking statements. Important factors that could cause actual results to differ materially from the forward-looking statements we make in this Quarterly Report on Form 10-Q and in other reports or documents that we file from time to time with the SEC include, but are not limited to, the following:

•
general economic and business conditions in our local markets, including conditions affecting employment levels, interest rates, inflation, the threat of recession, volatile equity capital markets, property and casualty insurance costs, collateral values, customer income, creditworthiness and confidence, spending and savings that may affect customer bankruptcies, defaults, charge-offs and deposit activity; and the impact of the foregoing on customer behavior (including the velocity and levels of deposit withdrawals and loan repayment);
•
adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, liquidity and regulatory responses to these developments (including increases in the cost of our deposit insurance assessments), the Company's ability to effectively manage its liquidity risk and any growth plans, and the availability of capital and funding;
•
balance sheet and revenue growth expectations may differ from actual results;
•
the risk that our provision for credit losses may be inadequate or may be negatively affected by credit risk exposure;
•
loan growth expectations;
•
management’s predictions about charge-offs;
•
fluctuations in commercial and residential real estate values, especially as they relate to the value of collateral supporting the Company's loans;
•
the risk that our enterprise risk management framework may not identify or address risks adequately, which may result in unexpected losses;
•
the impact of future business combinations upon our performance and financial condition including our ability to successfully integrate the businesses;
•
deposit trends, including growth, pricing and betas;
•
credit quality trends;
•
changes in interest rates, including actions taken by the Federal Reserve Board and the impact of fluctuations in interest rates on our financial projections, models and guidance;
•
net interest margin trends, including the impact of ongoing elevated interest rates;
•
changes in the cost and availability of funding due to changes in the deposit and credit markets;
•
success of revenue-generating and cost reducing initiatives;
•
future expense levels;
•
changes in expense to revenue (efficiency ratio), including the risk that we may not realize and/or sustain benefits from efficiency and growth initiatives or that we may not be able to realize cost savings or revenue benefits in the time period expected, which could negatively affect our future profitability;
•
the effectiveness of derivative financial instruments and hedging activities to manage risks;
•
risks related to our reliance on third parties to provide key components of our business infrastructure, including the risks related to disruptions in services or financial difficulties of a third-party vendor;
•
risks related to potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings or enforcement actions;
•
risks related to the ability of our operational framework to manage risks associated with our business such as credit risk and operation risk, including third-party vendors and other service providers, which could among other things, result in a material breach of operating or security systems as a result of a cyber-attack or similar acts;
•
the extensive use, reliability, disruption, and accuracy of the models and data upon which we rely;
•
risks related to our implementation of new lines of business, new products and services, new technologies, and expansion of our existing business opportunities;
•
projected tax rates;
•
future profitability;

39

Table of Contents

 

•
purchase accounting impacts, such as accretion levels;
•
our ability to identify and address potential cybersecurity risks, which may be exacerbated by recent developments in generative artificial intelligence, on our systems and/or third party vendors and service providers on which we rely, a material failure of which could disrupt our business and result in the disclosure of and/or misuse or misappropriation of confidential or proprietary information, disruption or damage to our systems, increased costs, losses, or adverse effects to our reputation;
•
our ability to receive dividends from Hancock Whitney Bank could affect our liquidity, including our ability to pay dividends or take other capital actions;
•
the risk that we may be required to make substantial expenditures to keep pace with regulatory initiatives and the rapid technology changes in the financial services market;
•
the impact on our financial results, reputation, and business if we are unable to comply with all applicable federal and state regulations or other supervisory actions or directives and any necessary capital initiatives;
•
our ability to effectively compete with other traditional and non-traditional financial services companies, some of whom possess greater financial resources than we do or are subject to different regulatory standards;
•
our ability to maintain adequate internal controls over financial reporting;
•
the financial impact of future tax legislation;
•
the effects of war or other conflicts, acts of terrorism, climate change, natural disasters such as hurricanes, freezes, flooding, man-made disasters, such as oil spills in the Gulf of Mexico, health emergencies, epidemics or pandemics, or other catastrophic events that may affect general economic conditions, and/or increase costs, including, but not limited to, property and casualty and other insurance costs;
•
risks related to environmental, social and governance ("ESG") legislation, rulemaking, activism and litigation, the scope and pace of which could alter our reputation and shareholder, associate, customer and third-party affiliations;
•
changes in laws and regulations affecting our businesses, including governmental monetary and fiscal policies, legislation and regulations relating to bank products and services, increased regulatory scrutiny resulting from bank failures, as well as changes in the enforcement and interpretation of such laws and regulations by applicable governmental and self-regulatory agencies, which could require us to change certain business practices, increase compliance risk, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses; and
•
the risk that the regulatory environment may not be conducive to or may prohibit the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and the potential to reduce anticipated benefits from such mergers or combinations.

Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook,” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.

Forward-looking statements are subject to significant risks and uncertainties. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward looking statements. Additional factors that could cause actual results to differ materially can be found in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023, or in other periodic reports that we file with the SEC.

You are cautioned not to place undue reliance on these forward-looking statements. We do not intend, and undertake no obligation, to update or revise any forward-looking statements, whether as a result of differences in actual results, changes in assumptions or changes in other factors affecting such statements, except as required by law.

OVERVIEW

Non-GAAP Financial Measures

Management’s Discussion and Analysis of Financial Condition and Results of Operations include non-GAAP measures used to describe our performance. These non-GAAP financial measures have inherent limitations as analytical tools and should not be considered on a standalone basis or as a substitute for analyses of financial condition and results as reported under GAAP. Non-GAAP financial measures are not standardized and therefore, it may not be possible to compare these measures with other companies that present measures having the same or similar names. These disclosures should not be considered an alternative to GAAP.

A reconciliation of those measures to GAAP measures are provided in the Consolidated Financial Results table later in this item. The following is a summary of these non-GAAP measures and an explanation as to why they are deemed useful.

40

Table of Contents

 

Consistent with the provisions of subpart 229.1400 of the Securities and Exchange Commission’s Regulation S-K, “Disclosures by Bank and Savings and Loan Registrants,” we present net interest income, net interest margin and efficiency ratios on a fully taxable equivalent ("te") basis. The te basis adjusts for the tax-favored status of net interest income from certain loans and investments using a statutory federal tax rate of 21% to increase tax-exempt interest income to a taxable equivalent basis. We believe this measure to be the preferred industry measurement of net interest income, and that it enhances comparability of net interest income arising from taxable and tax-exempt sources.

We present certain additional non-GAAP financial measures to assist the reader with a better understanding of the Company’s performance period over period, and to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. The Company highlights certain items that are outside of our principal business and/or are not indicative of forward-looking trends in supplemental disclosure items below our GAAP financial data and presents certain "Adjusted" ratios that exclude these disclosed items. These adjusted ratios provide management and the reader with a measure that may be more indicative of forward-looking trends in our business, as well as demonstrates the effects of significant gains or losses and changes.

We define Adjusted Pre-Provision Net Revenue as net income excluding provision expense and income tax expense, plus the taxable equivalent adjustment (as defined above), less supplemental disclosure items (as defined above). Management believes that adjusted pre-provision net revenue is a useful financial measure because it enables investors and others to assess the Company’s ability to generate capital to cover credit losses through a credit cycle. We define Adjusted Revenue as net interest income (te) and noninterest income less supplemental disclosure items. We define Adjusted Noninterest Expense as noninterest expense less supplemental disclosure items. We define our Efficiency Ratio as noninterest expense to total net interest income (te) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items, if applicable. Management believes adjusted revenue, adjusted noninterest expense and the efficiency ratio are useful measures as they provide a greater understanding of ongoing operations and enhance comparability with prior periods.

Current Economic Environment

The Federal Reserve signaled in its July 2024 meeting that it will be attentive to both sides of a dual mandate of maximum employment and stable prices and cut the benchmark interest rate by 50 basis points in September, indicating a shift in focus to maintenance of a strong labor market. Inflation remains a key driver of economic conditions and monetary policy, with headline and core (excluding food and energy) inflation at an annual rate of 2.4% and 3.3%, respectively, in September 2024, still above the Federal Reserve's target inflation rate of 2.0%. The labor market has shown signs of weakening in recent months, with the unemployment rate rising to a nearly three-year high of 4.3% in July 2024. Despite the migration in employment statistics, the relative health of the labor market remains solid, with wage growth and a reduction in the unemployment rate to 4.1% in September, serving as positive economic indicators. Consumer spending remains robust, leading to healthy Gross Domestic Product (GDP) growth of 2.8% on an annualized basis in the third quarter of 2024. U.S. economic activity has remained resilient through substantial burden in recent years, where a continuation of strong consumer spending, the overall health of the labor market and the most recent and anticipated future interest rate cuts may help prevent or reduce the severity of a potential recession in the near-term. However, ongoing price pressures, some volatility in labor markets and uncertainty surrounding the Federal Reserve's future actions with respect to monetary policy may adversely affect capital markets and could result in below-trend economic growth. Economic trends may be further influenced by factors outside of inflation, such as continued pressure on the commercial real estate sector, uncertainty surrounding the impact of change in presidential administration, and ongoing geopolitical conflicts.

Within the financial services sector, institutions continue to contend with industry-specific headwinds. The elevated interest rate environment and heightened competition for deposits has fostered a shift within deposit composition toward higher cost products, although the pace of movement has continued to slow, allowing deposit costs to stabilize. The interest rate environment has also steadily affected the affordability of credit to consumers and businesses, moderating loan demand. At the same time, economic uncertainty and industry turmoil have prompted financial institutions to tighten credit standards. Many financial institutions, including ours, have also experienced some degree of deterioration in credit quality metrics from the mostly-benign credit environment experienced during the majority of the last three years.

Within our markets, loan growth remains tempered in response to heightened interest rates and increased insurance costs. Further, we have continued to reduce exposure to syndicated credits as we focus on full-service relationships. However, interest rates on new, renewed and repricing variable rate loans continue to result in higher yields on earning assets that, coupled with stabilization in funding costs, has contributed to net interest margin expansion during the quarter.

 

 

41

Table of Contents

 

Economic Outlook

We utilize economic forecasts produced by Moody’s that provide various scenarios to assist in the development of our economic outlook. This outlook discussion utilizes the September 2024 Moody’s forecasts, the most current available at the time of our computation of the September 30, 2024 allowance for credit losses. The forecasts are anchored on a baseline forecast scenario, which Moody’s defines as the “most likely outcome” of where the economy is headed based on current conditions. Several upside and downside scenarios are produced that are derived from the baseline scenario that display varying depictions of economic performance as compared to the baseline.

Management applied a weighting of 40% to the baseline and 60% to the mild recessionary S-2 scenario in the computation of the allowance for credit losses at September 30, 2024, consistent with the scenarios and respective weighting used at June 30, 2024. Our overall credit loss outlook has not changed significantly, and we continue to believe slower near-term growth or a mild recession is reasonably possible due to uncertainty in current economic conditions.

The baseline scenario continues to incorporate the belief that the Federal Reserve will bring inflation at or near its target rate of 2.0% without precipitating a recession. Key assumptions within the September 2024 baseline forecast include the following: (1) the Federal Reserve will make 25-basis point cuts to its benchmark interest rate in both September and December 2024, with subsequent cuts occurring until the benchmark rate reaches 3.0% in 2027; (2) the economy is at near full-employment, and the unemployment rate will remain near its current level of 4% in the coming years; (3) GDP will display modest annual growth of 2.6% in 2024, 2.1% in 2025, and 2.0% in 2026; and (4) the 10-year U.S. Treasury yield will average 4.2% in 2024, and will remain near this level through the end of the decade.

The S-2 scenario presents a downside alternative to the baseline. Compared to baseline, the S-2 scenario assumes that elevated interest rates weaken credit-sensitive spending more than anticipated, fiscal disputes in Congress lead to declines in business and consumer sentiment, geopolitical conflicts will create longer and farther-reaching disturbances, and continued disruption in the financial services industry will lead to additional tightening of credit standards. Further, the scenario assumes the unemployment rate will increase considerably to 6.7% in 2025 before improving to 4.9% in 2026 and 4.0% in 2027. As the economy weakens, the Federal Reserve commences rate cuts in the third quarter of 2024, deeper than those assumed in the baseline. As a result of these pressures, the U.S. falls into a mild recession beginning in the fourth quarter of 2024 that lasts for three quarters, with the stock market contracting 21% and a peak-to-trough decline in GDP of 1%.

 

The credit loss outlook for our portfolio as a whole has not changed materially since June 30, 2024. We continue to closely monitor our portfolio for customers that are sensitive to prolonged inflation, the elevated interest rate environment and/or other economic circumstances that may impact credit quality. We expect end-of-period loan balances at December 31, 2024 to be flat or slightly down from the previous year end.

There are a number of uncertainties in the current economic outlook, including the Federal Reserve's actions with respect to monetary policy. The full extent of the impact of these factors, among others, is uncertain and may have a negative impact on the U.S. economy, including the possibility of slower growth or an economic recession in the near or mid-term.

Highlights of the Third Quarter 2024

We reported net income for the third quarter of 2024 of $115.6 million, or $1.33 per diluted common share, compared to $114.6 million, or $1.31 per diluted common share, in the second quarter of 2024 and $97.7 million, or $1.12 per diluted common share, in the third quarter of 2023.

Third quarter 2024 results compared to second quarter 2024:

•
Net income of $115.6 million, or $1.33 per diluted share, up $1.0 million, or $0.02 per diluted share
•
Pre-provision net revenue, a non-GAAP measure, totaled $166.5 million, up $10.1 million, or 6%
•
Period-end loans totaled $23.5 billion, down $456.0 million, or 2%; reflects continued reduction of shared national credit portfolio
•
Criticized commercial loans and nonaccrual loans continued to normalize from the recent benign credit environment; annualized net charge-offs increased to 0.30% compared to 0.12%
•
Allowance for credit losses coverage of 1.46%, up 3 basis points (bps)
•
Period-end deposits totaled $29.0 billion, down $217.8 million, or 1%
•
Net interest margin of 3.39%, up 2 bps from 3.37%
•
Common equity tier 1 ratio of 13.78%, up 53 bps, and tangible common equity ratio of 9.56%, up 79 bps
•
Efficiency ratio, a non-GAAP measure, improved to 54.42%, compared to 56.18%

42

Table of Contents

 

Our results for the third quarter of 2024 represent solid performance that again reflected improved profitability and efficiency. Net interest income increased, reflecting higher loan and securities yields and a flat cost of funds, fee income continued to increase and operating expenses were down. Strong earnings facilitated continued growth in our capital ratios that generally compare favorably to our peers. Credit metrics continued to normalize compared to the earlier post-pandemic benign environment. As a result, we remain focused on identifying specific and broader risk indicators that may be impacting certain segments in our portfolio. However, we have not seen signs of significant weakening, in any particular industry, sector or geographic segment, beyond what we believe has been experienced by the banking industry as a whole, and we continue to maintain a robust allowance for credit loss coverage of 1.46% in light of the current credit and economic environment. We remain focused on balance sheet optimization and effective expense control, and we believe we are well positioned to continue to enhance shareholder value.

 

Consolidated Financial Results

The following table contains the consolidated financial results for the periods indicated.

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

(in thousands, except per share data)

2024

 

2024

 

2024

 

2023

 

2023

 

2024

 

2023

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

429,476

 

$

427,545

 

$

421,684

 

$

426,794

 

$

415,827

 

$

1,278,705

 

$

1,193,703

 

Interest income (te) (a)

 

432,169

 

 

430,373

 

 

424,514

 

 

429,628

 

 

418,679

 

 

1,287,056

 

 

1,201,976

 

Interest expense

 

157,712

 

 

157,115

 

 

155,513

 

 

157,334

 

 

146,593

 

 

470,340

 

 

365,564

 

Net interest income (te)

 

274,457

 

 

273,258

 

 

269,001

 

 

272,294

 

 

272,086

 

 

816,716

 

 

836,412

 

Provision for credit losses

 

18,564

 

 

8,723

 

 

12,968

 

 

16,952

 

 

28,498

 

 

40,255

 

 

42,151

 

Noninterest income

 

95,895

 

 

89,174

 

 

87,851

 

 

38,951

 

 

85,974

 

 

272,920

 

 

249,529

 

Noninterest expense

 

203,839

 

 

206,016

 

 

207,722

 

 

229,151

 

 

204,675

 

 

617,577

 

 

607,697

 

Income before income taxes

 

145,256

 

 

144,865

 

 

133,332

 

 

62,308

 

 

122,035

 

 

423,453

 

 

427,820

 

Income tax expense

 

29,684

 

 

30,308

 

 

24,720

 

 

11,705

 

 

24,297

 

 

84,712

 

 

85,821

 

Net income

$

115,572

 

$

114,557

 

$

108,612

 

$

50,603

 

$

97,738

 

$

338,741

 

$

341,999

 

Supplemental disclosure items-included above, pre-tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

$

—

 

$

—

 

$

—

 

$

16,126

 

$

—

 

$

—

 

$

—

 

Loss on securities portfolio restructure

 

—

 

 

—

 

 

—

 

 

(65,380

)

 

—

 

 

—

 

 

—

 

Included in noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

—

 

 

—

 

 

3,800

 

 

26,123

 

 

—

 

 

3,800

 

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Data:

 

 

 

 

 

 

 

Period end balance sheet data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

23,455,587

 

$

23,911,616

 

$

23,970,938

 

$

23,921,917

 

$

23,983,679

 

$

23,455,587

 

$

23,983,679

 

Earning assets

 

32,045,222

 

 

32,056,415

 

 

31,985,610

 

 

32,175,097

 

 

32,733,591

 

 

32,045,222

 

 

32,733,591

 

Total assets

 

35,238,107

 

 

35,412,291

 

 

35,247,119

 

 

35,578,573

 

 

36,298,301

 

 

35,238,107

 

 

36,298,301

 

Noninterest-bearing deposits

 

10,499,476

 

 

10,642,213

 

 

10,802,127

 

 

11,030,515

 

 

11,626,371

 

 

10,499,476

 

 

11,626,371

 

Total deposits

 

28,982,905

 

 

29,200,718

 

 

29,775,906

 

 

29,690,059

 

 

30,320,337

 

 

28,982,905

 

 

30,320,337

 

Stockholders' equity

 

4,174,687

 

 

3,920,718

 

 

3,853,436

 

 

3,803,661

 

 

3,501,003

 

 

4,174,687

 

 

3,501,003

 

Average balance sheet data

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

23,552,002

 

$

23,917,361

 

$

23,810,163

 

$

23,795,681

 

$

23,830,724

 

$

23,759,083

 

$

23,526,808

 

Earning assets

 

32,263,748

 

 

32,539,363

 

 

32,556,821

 

 

33,128,130

 

 

33,137,565

 

 

32,452,619

 

 

33,171,798

 

Total assets

 

34,780,386

 

 

34,998,880

 

 

35,101,869

 

 

35,538,300

 

 

35,626,927

 

 

34,959,722

 

 

35,665,505

 

Noninterest-bearing deposits

 

10,359,390

 

 

10,526,903

 

 

10,673,060

 

 

11,132,354

 

 

11,453,236

 

 

10,519,199

 

 

12,184,410

 

Total deposits

 

28,940,163

 

 

29,069,097

 

 

29,560,956

 

 

29,974,941

 

 

29,757,180

 

 

29,189,160

 

 

29,311,176

 

Stockholders' equity

 

4,021,211

 

 

3,826,296

 

 

3,818,840

 

 

3,560,978

 

 

3,572,487

 

 

3,889,265

 

 

3,518,105

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic

$

1.33

 

$

1.31

 

$

1.25

 

$

0.58

 

$

1.12

 

$

3.89

 

$

3.93

 

Earnings per share - diluted

 

1.33

 

 

1.31

 

 

1.24

 

 

0.58

 

 

1.12

 

 

3.88

 

 

3.92

 

Cash dividends per common share

 

0.40

 

 

0.40

 

 

0.30

 

 

0.30

 

 

0.30

 

 

1.10

 

 

0.90

 

Book value per share (period-end)

 

48.47

 

 

45.40

 

 

44.49

 

 

44.05

 

 

40.64

 

 

48.47

 

 

40.64

 

Tangible book value per share (period-end)

 

38.10

 

 

35.04

 

 

34.12

 

 

33.63

 

 

30.16

 

 

38.10

 

 

30.16

 

Weighted average number of shares - diluted

 

86,560

 

 

86,765

 

 

86,726

 

 

86,604

 

 

86,437

 

 

86,650

 

 

86,368

 

Period-end number of shares

 

86,136

 

 

86,355

 

 

86,622

 

 

86,345

 

 

86,148

 

 

86,136

 

 

86,148

 

 

 

43

Table of Contents

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

($ in thousands)

2024

 

2024

 

2024

 

2023

 

2023

 

2024

 

2023

 

Performance and other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.32

%

 

1.32

%

 

1.24

%

 

0.56

%

 

1.09

%

 

1.29

%

 

1.28

%

Return on average common equity

 

11.43

%

 

12.04

%

 

11.44

%

 

5.64

%

 

10.85

%

 

11.63

%

 

13.00

%

Return on average tangible common equity

 

14.70

%

 

15.73

%

 

14.96

%

 

7.55

%

 

14.53

%

 

15.12

%

 

17.51

%

Tangible common equity ratio (b)

 

9.56

%

 

8.77

%

 

8.61

%

 

8.37

%

 

7.34

%

 

9.56

%

 

7.34

%

Tangible common equity Tier 1 (CET1) ratio

 

13.78

%

 

13.25

%

 

12.65

%

 

12.33

%

 

12.06

%

 

13.78

%

 

12.06

%

Net interest margin (te)

 

3.39

%

 

3.37

%

 

3.32

%

 

3.27

%

 

3.27

%

 

3.36

%

 

3.37

%

Noninterest income as a percentage of total revenue (te)

 

25.89

%

 

24.60

%

 

24.62

%

 

12.51

%

 

24.01

%

 

25.05

%

 

22.98

%

Efficiency ratio (c)

 

54.42

%

 

56.18

%

 

56.44

%

 

55.58

%

 

56.38

%

 

55.67

%

 

55.14

%

Allowance for loan losses as a percentage of period-end loans

 

1.35

%

 

1.32

%

 

1.31

%

 

1.29

%

 

1.28

%

 

1.35

%

 

1.28

%

Allowance for credit losses as a percentage of period-end loans

 

1.46

%

 

1.43

%

 

1.42

%

 

1.41

%

 

1.40

%

 

1.46

%

 

1.40

%

Annualized net charge-offs to average loans

 

0.30

%

 

0.12

%

 

0.15

%

 

0.27

%

 

0.64

%

 

0.19

%

 

0.27

%

Nonaccrual loans as a percentage of loans

 

0.35

%

 

0.36

%

 

0.34

%

 

0.25

%

 

0.25

%

 

0.35

%

 

0.25

%

FTE headcount

 

3,458

 

 

3,541

 

 

3,564

 

 

3,591

 

 

3,681

 

 

3,458

 

 

3,681

 

Reconciliation of pre-provision net revenue (te) and adjusted pre-provision
net revenue(te) (non-GAAP measures) (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

115,572

 

$

114,557

 

$

108,612

 

$

50,603

 

$

97,738

 

$

338,741

 

$

341,999

 

Provision for credit losses

 

18,564

 

 

8,723

 

 

12,968

 

 

16,952

 

 

28,498

 

 

40,255

 

 

42,151

 

Income tax expense

 

29,684

 

 

30,308

 

 

24,720

 

 

11,705

 

 

24,297

 

 

84,712

 

 

85,821

 

Pre-provision net revenue

 

163,820

 

 

153,588

 

 

146,300

 

 

79,260

 

 

150,533

 

 

463,708

 

 

469,971

 

Taxable equivalent adjustment

 

2,693

 

 

2,828

 

 

2,830

 

 

2,834

 

 

2,852

 

 

8,351

 

 

8,273

 

Pre-provision net revenue (te)

 

166,513

 

 

156,416

 

 

149,130

 

 

82,094

 

 

153,385

 

$

472,059

 

$

478,244

 

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

—

 

 

—

 

 

—

 

 

(16,126

)

 

—

 

 

—

 

 

—

 

Loss on securities portfolio restructure

 

—

 

 

—

 

 

—

 

 

65,380

 

 

—

 

 

—

 

 

—

 

FDIC special assessment

 

—

 

 

—

 

 

3,800

 

 

26,123

 

 

—

 

 

3,800

 

 

—

 

Adjusted pre-provision net revenue (te)

$

166,513

 

$

156,416

 

$

152,930

 

$

157,471

 

$

153,385

 

$

475,859

 

$

478,244

 

Reconciliation of revenue (te), adjusted revenue (te) and efficiency ratio
(non-GAAP measures) (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

271,764

 

$

270,430

 

$

266,171

 

$

269,460

 

$

269,234

 

$

808,365

 

$

828,139

 

Noninterest income

 

95,895

 

 

89,174

 

 

87,851

 

 

38,951

 

 

85,974

 

 

272,920

 

 

249,529

 

Total GAAP revenue

 

367,659

 

 

359,604

 

 

354,022

 

 

308,411

 

 

355,208

 

 

1,081,285

 

 

1,077,668

 

Taxable equivalent adjustment

 

2,693

 

 

2,828

 

 

2,830

 

 

2,834

 

 

2,852

 

 

8,351

 

 

8,273

 

Total revenue (te)

 

370,352

 

 

362,432

 

 

356,852

 

 

311,245

 

 

358,060

 

 

1,089,636

 

 

1,085,941

 

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

—

 

 

—

 

 

—

 

 

(16,126

)

 

—

 

 

—

 

 

—

 

Loss on securities portfolio restructure

 

—

 

 

—

 

 

—

 

 

65,380

 

 

—

 

 

—

 

 

—

 

Adjusted revenue

$

370,352

 

$

362,432

 

$

356,852

 

$

360,499

 

$

358,060

 

$

1,089,636

 

$

1,085,941

 

GAAP noninterest expense

$

203,839

 

$

206,016

 

$

207,722

 

$

229,151

 

$

204,675

 

$

617,577

 

$

607,697

 

Amortization of intangibles

 

(2,292

)

 

(2,389

)

 

(2,526

)

 

(2,672

)

 

(2,813

)

 

(7,207

)

 

(8,884

)

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

—

 

 

—

 

 

(3,800

)

 

(26,123

)

 

—

 

 

(3,800

)

 

—

 

Adjusted noninterest expense for efficiency

$

201,547

 

$

203,627

 

$

201,396

 

$

200,356

 

$

201,862

 

$

606,570

 

$

598,813

 

Efficiency ratio (c)

 

54.42

%

 

56.18

%

 

56.44

%

 

55.58

%

 

56.38

%

 

55.67

%

 

55.14

%

 

(a)
For analytical purposes, management adjusts interest income and net interest income for tax-exempt items to a taxable equivalent basis using a federal income tax rate of 21%.
(b)
The tangible common equity ratio is common stockholders’ equity less intangible assets divided by total assets less intangible assets.
(c)
The efficiency ratio is noninterest expense to total net interest (te) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items.
(d)
Refer to the non-GAAP financial measures section of this analysis for a discussion of these measures.

RESULTS OF OPERATIONS

Net Interest Income

Net interest income (te) for the third quarter of 2024 was $274.5 million, up $1.2 million, or less than 1%, compared to the second quarter of 2024, and was $816.7 million for the first nine months of 2024, down $19.7 million, or 2%, from the comparable period in 2023.

The $1.2 million increase in net interest income (te) compared to the second quarter of 2024 is largely attributable to an additional accrual day, higher loan and securities yields, and lower rates on borrowings, partially offset by an increase in deposit costs. Interest income (te) was up $1.8 million, primarily due to the additional accrual day, with increases in loan and securities yields more than offset by the decline in average loan balances. Interest expense was up $0.6 million, largely due to the additional accrual day and a net increase of 1 bp in the rate paid on interest-bearing deposits, partially offset by both a decrease in the average balance and rates paid on short-term borrowings. The net interest margin for the third quarter of 2024 was 3.39%, up 2 bps from 3.37% in the second quarter of 2024. The increase in the net interest margin from the prior quarter was largely driven by higher loan yields, higher securities yields, and lower borrowing costs, partially offset by an increase in deposit costs.

44

Table of Contents

 

The $19.7 million decrease in net interest income (te) for the nine months ended September 30, 2024 compared to the same period in 2023 reflects the growth in and prevailing rates on interest-bearing liabilities outpacing those of earning assets. The decline in net interest income (te) includes a $104.8 million increase in interest expense, partially offset by an $85.1 million increase in interest income (te). The increase in interest expense is largely due to a shift in the mix of deposits from noninterest-bearing and low interest-bearing transaction and savings deposits into higher cost products at competitive interest rates, partially offset by a decrease in the cost of borrowings, largely the result of the decrease in average FHLB advances. The increase in interest income (te) was largely driven by higher loan yields. The net interest margin for the nine months ended September 30, 2024 was down 1 bp from the comparative period in 2023, driven largely by the increase in cost of deposits outpacing the yield on earning assets. The rate on interest-bearing liabilities was up 63 bps compared to the first nine months of 2023, with the rate on interest-bearing deposits up 82 bps. The yield on average earning assets was up 46 bps, primarily driven by a 43 bp improvement in the loan yield.

 

We expect modest expansion in the net interest margin in the fourth quarter of 2024, with this guidance assuming two 25 bp rate cuts by the Federal Reserve during the period.

The following tables detail the components of our net interest income (te) and net interest margin.

 

 

Three Months Ended

 

 

 

September 30, 2024

 

 

June 30, 2024

 

 

September 30, 2023

 

($ in millions)

 

Volume

 

 

Interest (d)

 

Rate

 

 

Volume

 

 

Interest (d)

 

 

Rate

 

 

Volume

 

 

Interest (d)

 

 

Rate

 

Average earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (te) (a)

 

$

18,179.9

 

 

$

298.5

 

 

6.53

%

 

$

18,532.6

 

 

$

301.4

 

 

 

6.54

%

 

$

18,679.0

 

 

$

294.1

 

 

 

6.25

%

Residential mortgage loans

 

 

3,997.0

 

 

 

39.9

 

 

3.99

%

 

 

4,000.6

 

 

 

37.7

 

 

 

3.77

%

 

 

3,669.9

 

 

 

33.7

 

 

 

3.67

%

Consumer loans

 

 

1,375.1

 

 

 

30.6

 

 

8.85

%

 

 

1,384.2

 

 

 

30.6

 

 

 

8.90

%

 

 

1,481.8

 

 

 

32.2

 

 

 

8.61

%

Loan fees & late charges

 

 

—

 

 

 

1.9

 

 

0.00

%

 

 

—

 

 

 

2.0

 

 

 

0.00

%

 

 

—

 

 

 

0.3

 

 

 

0.00

%

Total loans (te) (b)

 

 

23,552.0

 

 

 

370.9

 

 

6.27

%

 

 

23,917.4

 

 

 

371.7

 

 

 

6.24

%

 

 

23,830.7

 

 

 

360.3

 

 

 

6.01

%

Loans held for sale

 

 

26.5

 

 

 

0.6

 

 

8.63

%

 

 

25.0

 

 

 

0.4

 

 

 

7.06

%

 

 

43.4

 

 

 

0.8

 

 

 

7.30

%

US Treasury and government agency securities

 

 

556.4

 

 

 

4.1

 

 

2.92

%

 

 

531.9

 

 

 

3.7

 

 

 

2.80

%

 

 

535.3

 

 

 

3.4

 

 

 

2.52

%

Mortgage-backed securities and
   collateralized mortgage obligations

 

 

6,807.9

 

 

 

44.2

 

 

2.60

%

 

 

6,807.4

 

 

 

43.2

 

 

 

2.54

%

 

 

7,450.5

 

 

 

42.7

 

 

 

2.29

%

Municipals (te)

 

 

831.1

 

 

 

6.2

 

 

2.96

%

 

 

851.4

 

 

 

6.3

 

 

 

2.96

%

 

 

879.2

 

 

 

6.5

 

 

 

2.98

%

Other securities

 

 

23.5

 

 

 

0.2

 

 

3.86

%

 

 

23.5

 

 

 

0.2

 

 

 

3.86

%

 

 

23.5

 

 

 

0.2

 

 

 

3.51

%

Total securities (te) (c)

 

 

8,218.9

 

 

 

54.7

 

 

2.66

%

 

 

8,214.2

 

 

 

53.4

 

 

 

2.60

%

 

 

8,888.5

 

 

 

52.8

 

 

 

2.37

%

Total short-term investments

 

 

466.3

 

 

 

6.0

 

 

5.16

%

 

 

382.8

 

 

 

4.9

 

 

 

5.14

%

 

 

375.0

 

 

 

4.8

 

 

 

5.08

%

Total earning assets (te)

 

$

32,263.7

 

 

$

432.2

 

 

5.34

%

 

$

32,539.4

 

 

$

430.4

 

 

 

5.31

%

 

$

33,137.6

 

 

$

418.7

 

 

 

5.02

%

Average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

10,905.3

 

 

$

65.1

 

 

2.37

%

 

$

10,728.7

 

 

$

61.4

 

 

 

2.30

%

 

$

10,583.2

 

 

$

51.4

 

 

 

1.93

%

Time deposits

 

 

4,904.9

 

 

 

57.5

 

 

4.66

%

 

 

4,846.2

 

 

 

56.8

 

 

 

4.71

%

 

 

4,868.7

 

 

 

53.8

 

 

 

4.38

%

Public funds

 

 

2,770.6

 

 

 

24.6

 

 

3.54

%

 

 

2,967.3

 

 

 

26.4

 

 

 

3.58

%

 

 

2,852.0

 

 

 

25.6

 

 

 

3.57

%

Total interest-bearing deposits

 

 

18,580.8

 

 

 

147.2

 

 

3.15

%

 

 

18,542.2

 

 

 

144.6

 

 

 

3.14

%

 

 

18,303.9

 

 

 

130.8

 

 

 

2.84

%

Repurchase agreements

 

 

609.8

 

 

 

2.5

 

 

1.61

%

 

 

678.2

 

 

 

3.1

 

 

 

1.83

%

 

 

538.1

 

 

 

2.2

 

 

 

1.64

%

Other short-term borrowings

 

 

362.4

 

 

 

4.9

 

 

5.43

%

 

 

460.7

 

 

 

6.3

 

 

 

5.54

%

 

 

772.9

 

 

 

10.5

 

 

 

5.40

%

Long-term debt

 

 

236.4

 

 

 

3.1

 

 

5.18

%

 

 

236.4

 

 

 

3.1

 

 

 

5.19

%

 

 

236.3

 

 

 

3.1

 

 

 

5.19

%

Total borrowings

 

 

1,208.6

 

 

 

10.5

 

 

3.46

%

 

 

1,375.3

 

 

 

12.5

 

 

 

3.65

%

 

 

1,547.3

 

 

 

15.8

 

 

 

4.06

%

Total interest-bearing liabilities

 

 

19,789.4

 

 

 

157.7

 

 

3.17

%

 

 

19,917.5

 

 

 

157.1

 

 

 

3.17

%

 

 

19,851.2

 

 

 

146.6

 

 

 

2.93

%

Net interest-free funding sources

 

 

12,474.3

 

 

 

 

 

 

 

 

12,621.9

 

 

 

 

 

 

 

 

 

13,286.4

 

 

 

 

 

 

 

Total cost of funds

 

$

32,263.7

 

 

$

157.7

 

 

1.94

%

 

$

32,539.4

 

 

$

157.1

 

 

 

1.94

%

 

$

33,137.6

 

 

$

146.6

 

 

 

1.76

%

Net interest spread (te)

 

 

 

 

$

274.5

 

 

2.17

%

 

 

 

 

$

273.3

 

 

 

2.14

%

 

 

 

 

$

272.1

 

 

 

2.09

%

Net interest margin

 

$

32,263.7

 

 

$

274.5

 

 

3.39

%

 

$

32,539.4

 

 

$

273.3

 

 

 

3.37

%

 

$

33,137.6

 

 

$

272.1

 

 

 

3.27

%

 

(a)
Taxable equivalent (te) amounts were calculated using a federal income tax rate of 21%.
(b)
Includes nonaccrual loans.
(c)
Average securities do not include unrealized holding gains/losses on available for sale securities.
(d)
Included in interest income is net purchase accounting accretion of $0.5 million, $0.8 million, and $0.6 million for the three months ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively.

 

45

Table of Contents

 

 

 

Nine Months Ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

($ in millions)

 

Volume

 

 

Interest (d)

 

 

Rate

 

 

Volume

 

 

Interest (d)

 

 

Rate

 

Average earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (te) (a)

 

$

18,380.4

 

 

$

895.6

 

 

 

6.51

%

 

$

18,558.6

 

 

$

834.2

 

 

 

6.01

%

Residential mortgage loans

 

 

3,986.9

 

 

 

114.5

 

 

 

3.83

%

 

 

3,452.8

 

 

 

93.1

 

 

 

3.60

%

Consumer loans

 

 

1,391.8

 

 

 

92.5

 

 

 

8.88

%

 

 

1,515.4

 

 

 

92.1

 

 

 

8.12

%

Loan fees & late charges

 

 

—

 

 

 

4.8

 

 

 

0.00

%

 

 

—

 

 

 

(0.1

)

 

 

0.00

%

Total loans (te) (b)

 

 

23,759.1

 

 

 

1,107.4

 

 

 

6.22

%

 

 

23,526.8

 

 

 

1,019.3

 

 

 

5.79

%

Loans held for sale

 

 

22.3

 

 

 

1.3

 

 

 

7.88

%

 

 

30.6

 

 

 

1.4

 

 

 

6.38

%

US Treasury and government agency securities

 

 

534.7

 

 

 

11.2

 

 

 

2.80

%

 

 

538.0

 

 

 

10.1

 

 

 

2.50

%

Mortgage-backed securities and
   collateralized mortgage obligations

 

 

6,802.6

 

 

 

129.8

 

 

 

2.54

%

 

 

7,556.0

 

 

 

129.2

 

 

 

2.28

%

Municipals (te)

 

 

849.4

 

 

 

18.9

 

 

 

2.96

%

 

 

892.7

 

 

 

20.0

 

 

 

2.98

%

Other securities

 

 

23.5

 

 

 

0.7

 

 

 

3.74

%

 

 

23.5

 

 

 

0.6

 

 

 

3.51

%

Total securities (te) (c)

 

 

8,210.2

 

 

 

160.6

 

 

 

2.61

%

 

 

9,010.2

 

 

 

159.9

 

 

 

2.37

%

Total short-term investments

 

 

461.0

 

 

 

17.7

 

 

 

5.13

%

 

 

604.2

 

 

 

21.4

 

 

 

4.73

%

Total earning assets (te)

 

$

32,452.6

 

 

$

1,287.0

 

 

 

5.30

%

 

$

33,171.8

 

 

$

1,202.0

 

 

 

4.84

%

Average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

10,812.7

 

 

$

186.6

 

 

 

2.31

%

 

$

10,570.5

 

 

$

120.0

 

 

 

1.52

%

Time deposits

 

 

4,905.5

 

 

 

173.3

 

 

 

4.72

%

 

 

3,559.3

 

 

 

104.1

 

 

 

3.91

%

Public funds

 

 

2,951.8

 

 

 

79.4

 

 

 

3.59

%

 

 

2,997.0

 

 

 

73.7

 

 

 

3.29

%

Total interest-bearing deposits

 

 

18,670.0

 

 

 

439.3

 

 

 

3.14

%

 

 

17,126.8

 

 

 

297.8

 

 

 

2.32

%

Repurchase agreements

 

 

635.9

 

 

 

8.3

 

 

 

1.74

%

 

 

494.3

 

 

 

4.7

 

 

 

1.27

%

Other short-term borrowings

 

 

329.1

 

 

 

13.5

 

 

 

5.50

%

 

 

1,434.9

 

 

 

53.8

 

 

 

5.02

%

Long-term debt

 

 

236.4

 

 

 

9.2

 

 

 

5.19

%

 

 

240.1

 

 

 

9.3

 

 

 

5.14

%

Total borrowings

 

 

1,201.4

 

 

 

31.0

 

 

 

3.45

%

 

 

2,169.3

 

 

 

67.8

 

 

 

4.18

%

Total interest-bearing liabilities

 

 

19,871.4

 

 

 

470.3

 

 

 

3.16

%

 

 

19,296.1

 

 

 

365.6

 

 

 

2.53

%

Net interest-free funding sources

 

 

12,581.2

 

 

 

 

 

 

 

 

 

13,875.7

 

 

 

 

 

 

 

Total cost of funds

 

$

32,452.6

 

 

$

470.3

 

 

 

1.94

%

 

$

33,171.8

 

 

$

365.6

 

 

 

1.47

%

Net interest spread (te)

 

 

 

 

$

816.7

 

 

 

2.13

%

 

 

 

 

$

836.4

 

 

 

2.31

%

Net interest margin

 

$

32,452.6

 

 

$

816.7

 

 

 

3.36

%

 

$

33,171.8

 

 

$

836.4

 

 

 

3.37

%
(a)
Taxable equivalent (te) amounts were calculated using a federal income tax rate of 21%.
(b)
Includes nonaccrual loans.
(c)
Average securities do not include unrealized holding gains/losses on available for sale securities.
(d)
Included in interest income is net purchase accounting accretion of $1.6 million and $2.1 million for the nine months ended September 30, 2024 and 2023, respectively.

Provision for Credit Losses

During the third quarter of 2024, we recorded a provision for credit losses expense of $18.6 million, compared to $8.7 million in the second quarter of 2024. The provision in the third quarter of 2024 included net charge-offs of $18.0 million and a reserve build of $0.6 million, compared to net charge-offs of $7.3 million and a reserve build of $1.4 million in the second quarter of 2024. A higher level of net charge-offs was the primary driver of the increase in provision expense linked quarter. Annualized net charge-offs as a percentage of average loans in the second quarter of 2024 was 0.30%, up from 0.12%, in the second quarter of 2024. The third quarter of 2024 net charge-offs included $14.5 million in the commercial portfolio, $3.5 million in the consumer portfolio and less than $0.1 million in the residential mortgage portfolio. The second quarter of 2024 net charge-offs included $4.1 million in the commercial portfolio and $3.3 million in the consumer portfolio, partially offset by net recoveries of $0.1 million in the residential mortgage portfolio.

We recorded a provision for credit losses of $40.3 million for the nine months ended September 30, 2024, compared to $42.2 million for the same period in 2023. The provision for credit losses in the first nine months of 2024 included net charge-offs of $34.3 million and a reserve build of $6.0 million, compared to net charge-offs of $47.3 million and a reserve release of $5.2 million in the same period in 2023. The provision for credit losses for the nine months ended September 30, 2023 includes a $29.7 million charge-off attributable to a single individually evaluated credit that stemmed from borrower-specific circumstances. Net charge-offs in the first nine months of 2024 of $34.3 million, or 0.19% of average loans, is comprised of net charge-offs of $23.8 million in the commercial portfolio and $10.7 million in the consumer portfolio, partially offset by net recoveries of $0.2 million in the residential mortgage portfolio. Net charge-offs in the first nine months of 2023 of $47.3 million, or 0.27% of average loans, is comprised of net charge-offs

46

Table of Contents

 

of $40.1 million in the commercial portfolio and $8.1 million in the consumer portfolio, partially offset by net recoveries of $0.8 million in the residential mortgage portfolio.

 

We expect to see modest charge-offs and provision for credit losses in the remainder of 2024. However, loan growth, portfolio mix, asset quality metrics and future assumptions in economic forecasts will drive the level of credit loss reserves.

The discussion labeled "Allowance for Credit Losses and Asset Quality" that appears later in this Item provides additional information on these changes and on general credit quality.

Noninterest Income

Noninterest income totaled $95.9 million for the third quarter of 2024, up $6.7 million, or 8%, from the second quarter of 2024. The increase in noninterest income from the second quarter of 2024 is primarily driven by increases in our specialty lines, with growth across most revenue lines. For the nine months ended September 30, 2024, noninterest income totaled $272.9 million, up $23.4 million, or 9%, from the same period in 2023. The increase is attributable to most fee income lines, partially offset by a decline in derivative income. A more detailed discussion of these and other noninterest income variances follows.

The components of noninterest income are presented in the following table for the indicated periods.

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

($ in thousands)

2024

 

2024

 

2023

 

2024

 

2023

 

Service charges on deposit accounts

$

23,144

 

$

22,275

 

$

22,264

 

$

67,658

 

$

64,377

 

Trust fees

 

18,014

 

 

18,473

 

 

16,593

 

 

53,564

 

 

50,720

 

Bank card and ATM fees

 

21,639

 

 

21,827

 

 

20,555

 

 

64,088

 

 

62,258

 

Investment and annuity fees and insurance commissions

 

10,890

 

 

9,789

 

 

8,520

 

 

32,523

 

 

25,628

 

Secondary mortgage market operations

 

3,379

 

 

3,546

 

 

2,609

 

 

9,816

 

 

7,076

 

Income from bank-owned life insurance

 

4,364

 

 

3,760

 

 

3,633

 

 

12,353

 

 

10,283

 

Credit related fees

 

2,905

 

 

3,130

 

 

3,253

 

 

9,166

 

 

9,249

 

Income (loss) from customer and other derivatives

 

923

 

 

(1,060

)

 

418

 

 

(2,939

)

 

1,585

 

Net gains on sales of premises, equipment and other assets

 

2,943

 

 

1,043

 

 

1,297

 

 

6,765

 

 

2,310

 

Other miscellaneous

 

7,694

 

 

6,391

 

 

6,832

 

 

19,926

 

 

16,043

 

Total noninterest income

$

95,895

 

$

89,174

 

$

85,974

 

$

272,920

 

$

249,529

 

Service charges on deposit accounts are composed of overdraft fees, nonsufficient funds fees on business accounts, business and corporate account analysis fees, overdraft protection fees and other customer transaction-related charges. Service charges on deposits totaled $23.1 million for the third quarter of 2024, up $0.9 million, or 4%, compared to the second quarter of 2024, primarily driven by an increase in both consumer and business overdraft fees. For the nine months ended September 30, 2024, services charges on deposits totaled $67.7 million, up $3.3 million, or 5%, from the same period in 2023. The year over year increase was driven primarily by analysis fees on business accounts as a result of activity levels, balance outflows and sales performance, and consumer and business overdraft fees, partially offset by a decline in consumer service charges as a result of the elimination of paper statement fees.

Trust fee income represents revenue generated from a full range of trust services, including asset management and custody services provided to individuals, businesses and institutions. Trust fees totaled $18.0 million for the third quarter of 2024, down $0.5 million, or 2%, from the second quarter of 2024, largely attributable to decreases in personal trust revenue as a result of seasonal tax preparation fees recorded in the prior quarter. For the nine months ended September 30, 2024, trust fees totaled $53.6 million, an increase of $2.8 million, or 6%, from the same period in 2023. The year over year increase was primarily attributable to personal and institutional trust revenue, driven by market value and sales volumes.

Bank card and ATM fees include interchange and other income from credit and debit card transactions, fees earned from processing card transactions for merchants, and fees earned from ATM transactions. Bank card and ATM fees totaled $21.6 million for the third quarter of 2024, down $0.2 million, or 1%, from the second quarter of 2024. The linked quarter decrease was primarily driven by a decline in merchant fees. Bank card and ATM fees for the nine months ended September 30, 2024 totaled $64.1 million, up $1.8 million, or 3%, from the same period in 2023. The year over year change was driven primarily by increases in purchasing card activity and merchant fees, partially offset by a decline in ATM fees.

Investment and annuity fees and insurance commissions, which include both fees earned from sales of annuity and insurance products, as well as managed account fees, totaled $10.9 million, up $1.1 million, or 11%, from the second quarter of 2024. The linked-quarter increase was largely driven by sales volume for annuities, fixed income trading and insurance, and to an increase in recurring fees as a result of higher market values of securities. Investment and annuity fees and insurance commissions for the nine months ended

47

Table of Contents

 

September 30, 2024 totaled $32.5 million, up $6.9 million, or 27%, from the same period in 2023. The year over year increase includes a $3.0 million increase in investment fees, and a $4.3 million increase in annuity fees and other investment fees, reflective of continued strong annuity sales performance and fixed-income trading commissions amid the elevated interest rate environment and favorable market conditions, partially offset by a $0.5 million decline in corporate underwriting fees.

Income from secondary mortgage market operations is comprised of income produced from the origination and sales of residential mortgage loans in the secondary market. We offer a full range of mortgage products to our customers and typically sell longer-term fixed-rate loans while retaining the majority of adjustable-rate loans, as well as loans generated through programs to support customer relationships. Secondary mortgage market operations income will vary based on mortgage application volume, pull through rates, the percentage of loans ultimately sold in the secondary market and the timing of such sales. Income from secondary mortgage market operations was $3.4 million in the third quarter of 2024, down $0.2 million, or 5%, from the second quarter of 2024. For the nine months ended September 30, 2024, income from secondary mortgage market operations totaled $9.8 million, up $2.7 million, or 39%, from the same period in 2023. The year over year increase was largely driven by an upward trend in the percentage of mortgage loans sold in the secondary market as opposed to those held in our portfolio.

Income from bank-owned life insurance (BOLI) is typically generated through insurance benefit proceeds as well as the growth of the cash surrender value of insurance contracts held. Income from BOLI was $4.4 million for the third quarter of 2024, up $0.6 million, or 16%, from the second quarter of 2024, primarily attributable to an increase in mortality gains. Income from BOLI for the nine months ended September 30, 2024 totaled $12.4 million, up $2.1 million, or 20%, from the same period in 2023 and is reflective of increases in both income from mortality gains and changes in cash surrender value.

Credit-related fees include fees assessed on letters of credit and unused portions of loan commitments. Credit-related fees were $2.9 million for the third quarter of 2024, down $0.2 million, or 7%, compared to the second quarter of 2024, primarily driven by a decrease in standby letter of credit fees. Credit-related fees for the nine months ended September 30, 2024 totaled $9.2 million, down $0.1 million, or 1%, from the same period in 2023. Income from these products will vary based on letters of credit issued, credit line utilization and prevailing assessment rates.

Income or loss from customer and other derivatives is largely from our customer interest rate derivative program. Income from customer and other derivatives totaled $0.9 million for the third quarter of 2024, compared to a loss of $1.1 million in the second quarter of 2024. Derivative income can be volatile and is dependent upon the composition of the portfolio, volume and mix of sales and termination activity, and market value adjustments due to market interest rate movement. The linked-quarter improvement is largely reflective of $1.4 million of expense resulting from assumption changes to the Visa B derivative liability recorded in the prior quarter that did not recur. For the nine months ended September 30, 2024, loss from customer and other derivatives totaled $2.9 million, compared to income of $1.6 million for the same period in 2023. The current period includes a $1.5 million loss resulting from assumption changes associated with customer derivatives recorded in the first quarter of 2024 and a $0.5 million unfavorable variance in income from the Visa B derivative liability. The remainder of the year-over-year decline is largely a result of changes in the interest rate environment in each of the comparative periods, which affects demand for variable rate loans and related derivative products, valuation adjustments, and related collateral income/expense for the program as a whole.

Net gains on sales of premises, equipment and other assets consists primarily of net revenue earned from sales of excess-bank owned facilities and equipment no longer in use, gains on sales of Small Business Administration (SBA) and other non-residential mortgage loans, and leases and other assets associated with the equipment finance line of business. Net gains on sales of premises, equipment and other assets totaled $2.9 million for the third quarter of 2024, compared to $1.0 million for the second quarter of 2024. The linked-quarter increase was largely driven by gains on sales of SBA loans. Net gains on sales of premises, equipment and other assets for the nine months ended September 30, 2024 totaled $6.8 million, compared to $2.3 million in the same period in 2023. The year over year increase was largely driven by an increase in the volume of SBA loan sales and income earned from such, and gains on the sale of bank premises and equipment. The level of net gains or losses on sales of these assets in a given reporting period will vary based on a variety of circumstances.

Other miscellaneous income is comprised of various items, including income from investments in small business investment companies (SBIC), Federal Home Loan Bank (FHLB) stock dividends, and fees from loan syndication and other specialty lines of business. Other miscellaneous income totaled $7.7 million, up $1.3 million, or 20%. The linked-quarter change was largely driven by increases of $0.7 million in SBIC income and $0.2 million in loan syndication fees. For the nine months ended September 30, 2024, other miscellaneous income totaled $19.9 million, up $3.9 million, or 24%, from the same period in 2023, the primary driver of which was a $2.2 million increase in dividends on FHLB stock.

We expect noninterest income to be up six to seven percent for the full year of 2024 from the 2023 adjusted noninterest income of $337.7 million.

48

Table of Contents

 

Noninterest Expense

Noninterest expense for the third quarter of 2024 was $203.8 million, down $2.2 million, or 1%, from the second quarter of 2024, with decreases in personnel expense, other miscellaneous losses and deposit insurance and regulatory fees, partially offset by an increase in professional services expense and a decrease in net gains from other real estate and foreclosed asset. For the nine months ended September 30, 2024, noninterest expense totaled $617.6 million, up $9.9 million, or 2%, from the same period in 2023. Year to date noninterest expense includes a $3.8 million supplemental disclosure item attributable to an FDIC special assessment. Excluding the impact of the supplemental disclosure item, noninterest expense for the nine months ended September 30, 2024 was up $6.1 million, or 1%, from the same period in 2023. The year over year increase was largely driven by personnel expense and data processing expense, partially offset by a decrease in net other retirement expense. A more detailed discussion of these and other noninterest expense variances follows.

The components of noninterest expense are presented in the following table for the indicated periods.

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

($ in thousands)

2024

 

2024

 

2023

 

2024

 

2023

 

Compensation expense

$

94,371

 

$

97,121

 

$

95,650

 

$

288,061

 

$

282,174

 

Employee benefits

 

21,400

 

 

21,605

 

 

20,616

 

 

67,593

 

 

64,279

 

Personnel expense

 

115,771

 

 

118,726

 

 

116,266

 

 

355,654

 

 

346,453

 

Net occupancy expense

 

13,438

 

 

13,158

 

 

13,434

 

 

39,991

 

 

38,347

 

Equipment expense

 

4,689

 

 

4,312

 

 

4,776

 

 

13,229

 

 

14,555

 

Data processing expense

 

31,124

 

 

31,371

 

 

29,822

 

 

91,232

 

 

87,566

 

Professional services expense

 

10,984

 

 

9,458

 

 

9,519

 

 

29,478

 

 

27,565

 

Amortization of intangible assets

 

2,292

 

 

2,389

 

 

2,813

 

 

7,207

 

 

8,884

 

Deposit insurance and regulatory fees

 

5,480

 

 

6,008

 

 

5,851

 

 

20,419

 

 

18,234

 

Other real estate and foreclosed asset income, net

 

(411

)

 

(1,099

)

 

(26

)

 

(1,706

)

 

(153

)

Corporate value and franchise taxes and other non-income taxes

 

4,691

 

 

5,086

 

 

5,238

 

 

14,848

 

 

15,732

 

Advertising

 

3,331

 

 

3,271

 

 

3,621

 

 

9,509

 

 

10,353

 

Telecommunications and postage

 

2,406

 

 

2,289

 

 

2,590

 

 

7,108

 

 

8,373

 

Entertainment and contributions

 

2,707

 

 

2,685

 

 

2,765

 

 

8,570

 

 

7,978

 

Tax credit investment amortization

 

1,585

 

 

1,555

 

 

1,494

 

 

4,694

 

 

4,297

 

Printing and supplies

 

814

 

 

1,072

 

 

968

 

 

2,768

 

 

3,107

 

Travel expense

 

1,534

 

 

1,596

 

 

1,368

 

 

4,233

 

 

4,065

 

Net other retirement expense

 

(4,396

)

 

(4,507

)

 

(3,228

)

 

(13,727

)

 

(10,195

)

Other miscellaneous

 

7,800

 

 

8,646

 

 

7,404

 

 

24,070

 

 

22,536

 

Total noninterest expense

$

203,839

 

$

206,016

 

$

204,675

 

$

617,577

 

$

607,697

 

Supplemental Disclosure Items Included in Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 Deposit insurance and regulatory fees

 

 

 

 

 

 

 

 

 

 

  FDIC deposit insurance special assessment

$

—

 

$

—

 

$

—

 

$

3,800

 

$

—

 

Personnel expense consists of salaries, incentive compensation, long-term incentives, payroll taxes, and other employee benefits such as 401(k), pension, and insurance for medical, life and disability. Personnel expense totaled $115.8 million for the third quarter of 2024, down $3.0 million, or 2%, from the previous quarter. The linked quarter variance reflects a decrease in full-time equivalent employees and higher salary deferrals, partially offset by an increase in incentive-based compensation. For the nine months ended September 30, 2024, personnel expense totaled $355.7 million, up $9.2 million, or 3%, from the same period in 2023. The year over year change reflects annual increases across most salary and benefit categories that were partially offset by savings attributable to a decrease in headcount.

Occupancy and equipment expenses are primarily composed of lease expenses, depreciation, maintenance and repairs, rent, taxes, and other equipment expenses. Occupancy and equipment expenses totaled $18.1 million for the third quarter of 2024, up $0.7 million, or 4%, from the prior quarter, with increased cost associated with general repairs, maintenance and utilities, partially offset by decreases in leased facility expense. For the nine months ended September 30, 2024, occupancy and equipment expenses totaled $53.2 million, up $0.3 million, or 1%, from the same period in 2023.

 

49

Table of Contents

 

Data processing expense includes expenses related to third party technology processing and servicing costs, technology project costs and fees associated with bank card and ATM transactions, and credit card reward expenses, and may vary with transaction volume and timing of technology enhancement initiatives. Data processing expense was $31.1 million for the third quarter of 2024, down $0.2 million, or 1%, from the second quarter of 2024. For the nine months ended September 30, 2024, data processing expense totaled $91.2 million up $3.7 million, or 4%, from the same period in 2023, driven in part by certain activity-based processing fees, expenses associated with ongoing technology enhancements, increases in card rewards expense, and ATM servicing arrangement costs, as the current period reflects a full nine months of expense associated with an arrangement entered into in 2023.

Professional services expense includes accounting and audit, legal, consulting and certain outsourced service expense. Professional services expense for the third quarter of 2024 totaled $11.0 million, up $1.5 million, or 16%, from the second quarter of 2024, with increases in most categories. For the nine months ended September 30, 2024, professional services expense totaled $29.5 million, up $1.9 million, or 7%, from the same period in 2023, primarily driven by expenses incurred for certain outsourcing initiatives, partially offset by a decrease in consulting fees. Professional service expense may vary from period to period, generally related to consulting and legal needs.

Deposit insurance and regulatory fees for the third quarter of 2024 totaled $5.5 million, down $0.5 million, or 9%, from the second quarter of 2024. For the nine months ended September 30, 2024, deposit insurance and regulatory fees totaled $20.4 million, up $2.2 million, or 12%, from the same period in 2023. Included in the nine months ended September 30, 2024 is a supplemental disclosure item of $3.8 million attributable to a special assessment by the FDIC to cover losses incurred under the systemic risk exception following the failure of two large regional banks. Excluding the impact of the supplemental disclosure item, both the linked-quarter and year over year changes in deposit insurance and regulatory fees were primarily attributable to modest changes in our risk-based assessment calculation.

The FDIC special assessment expense recorded to date is management's estimate of our portion of the cost attributable to the systemic risk exception based on information from the FDIC. However, the loss estimates resulting from the failures of Silicon Valley Bank and Signature Bank may be subject to further change pending the projected and actual outcome of loss share agreements, joint ventures, and outstanding litigation. The exact amount of losses incurred will not be determined until the FDIC terminates the receiverships of these banks; therefore, the exact exposure to the Company remains unknown.

Net gains from other real estate and foreclosed assets totaled $0.4 million in the third quarter of 2024, compared to $1.1 million in the second quarter of 2024. For the nine months ended September 30, 2024, net gains from other real estate and foreclosed assets totaled $1.7 million, compared to $0.2 million for the same period in 2023. The level of net income or losses associated with maintaining the other real estate owned portfolio can vary depending on sales activity, valuation adjustments and income or expense associated with operating and maintaining foreclosed property. Gains or losses on the sale of other real estate and foreclosed assets may occur periodically and are dependent on the number and type of assets for sale and current market conditions.

Corporate value, franchise and other non-income tax expense for the third quarter of 2024 totaled $4.7 million, down $0.4 million, or 8%, compared to the prior quarter. For the nine months ended September 30, 2024, corporate value, franchise and other non-income tax expense totaled $14.8 million, down $0.9 million, or 6%, from the same period in 2023. The linked-quarter and year over year declines are largely attributable to bank share tax. The calculation of bank share tax is based on multiple variables, including average quarterly assets, earnings and stockholders’ equity to determine the taxable assessment value.

Business development-related expenses (including advertising, travel, entertainment and contributions) totaled $7.6 million for the third quarter of 2024, virtually flat compared to the second quarter of 2024. For the nine months ended September 30, 2024, business development-related expenses totaled $22.3 million, down $0.1 million, or less than 1%, from the same period in 2023. The timing and level of business development expense can vary based on business needs and promotional campaigns.

All other expenses, excluding amortization of intangibles, is comprised of a variety of other operational expenses and losses, tax credit investment amortization, and net other retirement expense. All other expenses totaled $8.2 million for the third quarter of 2024, down $0.8 million, or 9%, from the second quarter of 2024, largely in other miscellaneous expense. For the nine months ended September 30, 2024, all other expenses totaled $24.9 million, down $3.2 million, or 11%, from the same period in 2023, driven in large part by a $3.5 million decrease in net other retirement expense.

We expect noninterest expense to be up one to two percent for the full year of 2024 from the 2023 adjusted noninterest expense of $810.7 million.

50

Table of Contents

 

Income Taxes

The effective income tax rate for the third quarter of 2024 was 20.4% compared to 20.9% in the second quarter of 2024. The effective income tax rate for the nine months ended September 30, 2024 was 20.0%, relatively unchanged from the same period in 2023.

Many factors impact the effective income tax rate including, but not limited to, the level of pre-tax income and relative impact of net tax benefits related to tax credit investments, tax-exempt interest income, bank-owned life insurance, and nondeductible expenses. Additionally, discrete tax items recognized in any given period affect the comparability of the effective income tax rate between periods. Such items include share-based compensation, valuation allowance changes, uncertain tax position changes and tax law changes. Based on the current forecast, management expects the effective income tax rate for 2024 will be in the 20% to 21% range, absent any changes in tax law.

Our effective tax rate has historically varied from the federal statutory rate primarily because of tax-exempt income and tax credits. Interest income on bonds issued by or loans to state and municipal governments and authorities, and earnings from the bank-owned life insurance program are the major components of tax-exempt income. The main source of tax credits has been investments in tax-advantaged securities and tax credit projects. These investments are made primarily in the markets we serve and are directed at tax credits issued under the Federal and State New Market Tax Credit (“NMTC”) programs, Low-Income Housing Tax Credit (“LIHTC”) programs, as well as pre-2018 Qualified Zone Academy Bonds (“QZAB”) and Qualified School Construction Bonds (“QSCB”). These investments generate tax credits, which reduce current and future taxes and are recognized when earned as a benefit in the provision for income taxes.

We have invested in NMTC projects through investments in our own Community Development Entities (“CDE”), as well as other unrelated CDEs. Federal tax credits from NMTC investments are recognized over a seven-year period, while recognition of the benefits from state tax credits varies from three to five years. We have also invested in affordable housing projects that generate federal LIHTC tax credits that are recognized over a ten-year period, beginning in the year the rental activity begins. The amortization of the LIHTC investment cost is recognized as a component of income tax expense in proportion to the tax credits recognized over the ten-year credit period.

Based on tax credit investments that have been made to date in 2024, we expect to realize benefits from federal and state tax credits over the next three years totaling $9.8 million, $8.2 million, and $8.0 million in 2025, 2026, and 2027, respectively. We intend to continue making investments in tax credit projects. However, our ability to access new credits will depend upon, among other factors, federal and state tax policies and the level of competition for such credits.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

Liquidity management ensures that funds are available to meet the cash flow requirements of our depositors and borrowers, while also meeting the operating, capital and strategic cash flow needs of the Company, the Bank and other subsidiaries. As part of the overall asset and liability management process, liquidity management strategies and measurements have been developed to manage and monitor liquidity risk. The following table summarizes available liquidity at September 30, 2024:

 

 

September 30, 2024

 

($ in thousands)

 

Total
Available

 

 

Amount
Used

 

 

Net
Availability

 

Available Sources of Funding:

 

 

 

 

 

 

 

 

 

Internal Sources:

 

 

 

 

 

 

 

 

 

Free securities

 

$

4,343,629

 

 

$

—

 

 

$

4,343,629

 

External Sources:

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank (a)

 

 

6,889,014

 

 

 

1,333,088

 

 

 

5,555,926

 

Federal Reserve Bank

 

 

3,319,794

 

 

 

—

 

 

 

3,319,794

 

Brokered deposits

 

 

4,347,436

 

 

 

190,493

 

 

 

4,156,943

 

Other

 

 

1,229,000

 

 

 

200,000

 

 

 

1,029,000

 

Total Available Sources of Funding

 

$

20,128,873

 

 

$

1,723,581

 

 

$

18,405,292

 

Cash and other interest-bearing bank deposits

 

 

 

 

 

 

 

 

1,365,107

 

Total Liquidity

 

 

 

 

 

 

 

$

19,770,399

 

(a) Amount used includes letters of credit.

51

Table of Contents

 

Liquidity levels of financial institutions continue to be in heightened focus since the failure of several major regional U.S. banks that experienced large-scale deposit runs in the first half of 2023. Dampened depositor confidence over a financial institution's ability to protect deposit balances in excess of the federally insured limit is thought to pose a higher likelihood of a deposit run, and, in turn, the risk that the institution may have insufficient liquidity to meet customer demand. At September 30, 2024, our available on and off-balance sheet liquidity of $19.8 billion is well in excess of our estimated uninsured, noncollateralized deposits of approximately $10.8 billion.

The asset portion of the balance sheet provides liquidity primarily through loan principal repayments, maturities and repayments of investment securities and occasional sales of various assets. Short-term investments such as federal funds sold, securities purchased under agreements to resell and interest-bearing deposits with the Federal Reserve Bank or with other commercial banks are additional sources of liquidity to meet cash flow requirements. Free securities represent unpledged securities that can be sold or used as collateral for borrowings, and include unpledged securities assigned to short-term dealer repurchase agreements or to the Federal Reserve Bank discount window. Total pledged securities were $3.4 billion at September 30, 2024, compared to $3.6 billion at June 30, 2024 and $4.7 billion at December 31, 2023. Management has established an internal target for the ratio of free securities to total securities of 20% or greater. As shown in the table below, our ratio of free securities to total securities was 56.52% at September 30, 2024, compared to 53.24% at June 30, 2024 and 38.80% December 31, 2023. The decrease in pledged securities and related increase in free securities compared to December 31, 2023 is the result of pledging of approximately $1.0 billion of FHLB letters of credit in lieu of securities in both the second and third quarters of 2024. Both securities and FHLB letters of credit are pledged as collateral related to public funds and repurchase agreements.

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30

 

Liquidity Metrics

 

2024

 

2024

 

2024

 

2023

 

2023

 

Free securities / total securities

 

 

56.52

%

 

53.24

%

 

44.86

%

 

38.80

%

 

46.12

%

Core deposits / total deposits

 

 

92.95

%

 

93.06

%

 

92.61

%

 

92.51

%

 

90.85

%

Wholesale funds / core deposits

 

 

6.28

%

 

6.63

%

 

4.71

%

 

7.21

%

 

10.24

%

Liquid assets / total liabilities

 

 

18.38

%

 

16.30

%

 

13.19

%

 

12.69

%

 

14.94

%

Quarter-to-date average loans / quarter-to-date average deposits

 

 

81.38

%

 

82.28

%

 

80.55

%

 

79.39

%

 

80.08

%

The liability portion of the balance sheet provides liquidity mainly through the ability to use cash sourced from customer deposit accounts. At September 30, 2024, deposits totaled $29.0 billion, down $217.8 million from June 30, 2024 and $707.2 million from December 31, 2023.

Brokered time deposits at September 30, 2024 totaled $190.5 million, down $9.6 million from June 30, 2024 and down $399.3 million from December 31, 2023. The brokered deposits held at September 30, 2024 bear interest at a weighted average rate of 5.53% with maturities between November 2024 and February 2025. The decrease from both comparative periods is attributable to net maturities of instruments that were not replaced. The use of brokered deposits as a funding source is subject to certain policies regarding the amount, term and interest rate.

Core deposits consist of total deposits excluding certificates of deposit of $250,000 or more and brokered deposits. Core deposits totaled $26.9 billion at September 30, 2024, down $233.1 million, or 1%, from June 30, 2024 and down $525.6 million, or 2%, from December 31, 2023. Changes in the level of core deposits will vary based on the level of total deposits and the mix therein. The ratio of core deposits to total deposits was 92.95% at September 30, 2024, compared to 93.06% at June 30, 2024 and 92.51% at December 31, 2023.

Purchases of federal funds, securities sold under agreements to repurchase and other short-term borrowings from customers provide additional sources of liquidity to meet short-term funding requirements. Besides funding from customer sources, the Bank has a line of credit with the FHLB that is secured by blanket pledges of certain mortgage loans. At September 30, 2024, the Bank had $300 million in borrowings and approximately $5.6 billion available under this line. The unused borrowing capacity at the Federal Reserve’s discount window is approximately $3.3 billion. There were no outstanding borrowings with the Federal Reserve at any date during any period covered by this report.

Wholesale funds, which are comprised of short-term borrowings, long-term debt and brokered deposits were 6.28% of core deposits at September 30, 2024, compared to 6.63% at June 30, 2024 and 7.21% at December 31, 2023. At September 30, 2024, wholesale funds totaled $1.7 billion, a decrease of $107.6 million, or 6%, from June 30, 2024 and $288.0 million, or 15%, from December 31, 2023. The amount of wholesale funds outstanding will vary based on retail deposit levels and current funding needs. The Company has established an internal target for wholesale funds to be less than 25% of core deposits.

Other key measures used to monitor liquidity include the liquid asset ratio and the loan-to-deposit ratio. The liquid asset ratio (liquid assets, consisting of cash, short-term investments and free securities, divided by total liabilities) measures our ability to meet

52

Table of Contents

 

short-term obligations. Our liquid asset ratio was 18.38% at September 30, 2024, compared to 16.30% at June 30, 2024 and 12.69% at December 31, 2023. Management has established a minimum liquid asset ratio of 7.5% and an internal target of 12% or greater. The loan to deposit ratio (average loans outstanding for the reporting period divided by average deposits outstanding) measures the amount of funds the Company lends for each dollar of deposits on hand. Our average loan-to-deposit ratio for the third quarter of 2024 was 81.38%, compared to 82.28% for the second quarter of 2024 and 79.39% for the fourth quarter of 2023. Management has an established target range for the loan-to-deposit ratio of 87% to 89%, but will operate outside that range under certain circumstances.

Cash generated from operations is another important source of funds to meet liquidity needs. The Consolidated Statements of Cash Flows included in Part I, Item 1 of this document present operating cash flows and summarize all significant sources and uses of funds during the nine months ended September 30, 2024 and 2023.

Dividends received from the Bank have been the primary source of funds available to the Parent for the payment of dividends to our stockholders and for servicing its debt. The liquidity management process takes into account the various regulatory provisions that can limit the amount of dividends the Bank can distribute to the Parent. The Parent targets cash and other liquid assets to provide liquidity in an amount sufficient to fund approximately six quarters of ongoing cash or liquid asset needs, consisting primarily of common stockholder dividends, debt service requirements, and any expected share repurchase or early extinguishment of debt. The Parent may operate below the target level on a temporary basis if a return to the target can be achieved in the near-term, generally not to exceed four quarters. The Parent had cash and liquid assets of $253.8 million at September 30, 2024, exceeding our internal target.

Capital Resources

Stockholders’ equity totaled $4.2 billion at September 30, 2024, up $254.0 million, or 6%, from June 30, 2024 and $371.0 million, or 10% from December 31, 2023. The increase from June 30, 2024 is primarily attributable to other comprehensive income of $182.4 million, net income of $115.6 million and $6.4 million of long-term incentive plan and dividend reinvestment activity. These factors were partially offset by dividends of $35.1 million and share repurchases of $15.4 million. The increase from December 31, 2023 is attributable to net income of $338.7 million, other comprehensive income of $145.6 million, and $13.5 million of long-term incentive plan and dividend reinvestment activity, partially offset by $96.9 million of dividends, and $30.0 million of share repurchases.

The tangible common equity (TCE) ratio was 9.56% at September 30, 2024, up 79 bps from 8.77% at June 30, 2024, driven primarily by other comprehensive income (+52 bps), tangible net earnings (+34 bps), a decrease in tangible assets (+5 bps) and stock-based compensation activity (+2 bps), partially offset by dividends (-10 bps) and common share repurchases (-4 bps).

The regulatory capital ratios of the Company and the Bank at September 30, 2024 remained well in excess of current regulatory minimum requirements, including capital conservation buffers, by at least $1.1 billion. The Company and the Bank have been categorized as “well-capitalized” in the most recent notices received from our regulators. Refer to the Supervision and Regulation section in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 for further discussion of our capital requirements.

The following table shows the regulatory capital ratios for the Company and the Bank as calculated under current rules for the indicated periods. The capital ratios reflect the election to use the CECL five-year transition rule that allowed for the option to delay for two years the estimated impact of CECL on regulatory capital (0% in 2020 and 2021), followed by a three-year transition (25% in 2022, 50% in 2023, 75% in 2024, and 100% thereafter). The two-year delay included the full impact of January 1, 2020 cumulative effect impact plus an estimated impact of CECL calculated quarterly as 25% of the current ACL over the January 1, 2020 balance (modified transition amount). The modified transition amount was recalculated each quarter in 2020 and 2021, with the December 31, 2021 impact of $24.9 million plus a day one impact of $44.1 million (net of tax) carrying through the remaining three years of the transition, as adjusted by the applicable transition percentage, equating to $17.2 million at September 30, 2024.

 

Well-

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

Capitalized

 

2024

 

2024

 

2024

 

2023

 

2023

 

Total capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

Hancock Whitney Corporation

 

10.00

%

 

15.56

%

 

15.00

%

 

14.34

%

 

13.93

%

 

13.63

%

Hancock Whitney Bank

 

10.00

%

 

14.52

%

 

14.00

%

 

13.39

%

 

13.04

%

 

12.82

%

Tier 1 common equity capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

Hancock Whitney Corporation

 

6.50

%

 

13.78

%

 

13.25

%

 

12.65

%

 

12.33

%

 

12.06

%

Hancock Whitney Bank

 

6.50

%

 

13.36

%

 

12.87

%

 

12.29

%

 

12.03

%

 

11.83

%

Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

Hancock Whitney Corporation

 

8.00

%

 

13.78

%

 

13.25

%

 

12.65

%

 

12.33

%

 

12.06

%

Hancock Whitney Bank

 

8.00

%

 

13.36

%

 

12.87

%

 

12.29

%

 

12.03

%

 

11.83

%

Tier 1 leverage capital

 

 

 

 

 

 

 

 

 

 

 

 

Hancock Whitney Corporation

 

5.00

%

 

11.03

%

 

10.71

%

 

10.49

%

 

10.10

%

 

10.01

%

Hancock Whitney Bank

 

5.00

%

 

10.69

%

 

10.40

%

 

10.19

%

 

9.86

%

 

9.82

%

 

53

Table of Contents

 

We regularly perform stress analysis on our capital levels. One such scenario includes the hypothetical impact of including accumulated other comprehensive losses on market valuations of available for sale securities and cash flow hedges in regulatory capital and a further stress scenario that includes both those losses plus losses on the held to maturity investment portfolio in regulatory capital. We estimate that our regulatory capital ratios would remain in excess of the well-capitalized minimums under both of these stress scenarios at September 30, 2024.

On July 25, 2024, our board of directors declared the regular quarterly common stock cash dividend of $0.40 per share. The quarterly common stock cash dividend was paid on September 16, 2024 to shareholders of record on September 5, 2024. The Company has paid uninterrupted dividends to its shareholders since 1967.

On January 26, 2023, our board of directors authorized the repurchase of up to 4,297,000 shares of the Company’s common stock (approximately 5% of the shares of common stock outstanding as of December 31, 2022). The authorization is set to expire on December 31, 2024. The shares may be repurchased in the open market, by block purchase, through accelerated share repurchase plans, in privately negotiated transactions or otherwise, in one or more transactions, from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The Company is not obligated to purchase any shares under this program and the repurchase authorization may be terminated or amended by the Board at any time prior to the expiration date. During the third quarter of 2024, 300,000 shares were repurchased under this program at an average price of $50.63 per share, inclusive of commissions. At September 30, 2024, 612,993 shares had been repurchased under this program at an average price of $48.63 per share, inclusive of commissions. The Company has accrued an estimated excise tax liability on net share repurchases of $0.2 million at September 30, 2024.

BALANCE SHEET ANALYSIS

Short-Term Investments

Short-term assets are held to ensure funds are available to meet the cash flow needs of both borrowers and depositors. Short-term investments, including interest-bearing bank deposits and federal funds sold, were $795.2 million at September 30, 2024, up $213.6 million from June 30, 2024 and $168.1 million from December 31, 2023. Average short-term investments of $466.3 million for the third quarter of 2024 were up $83.4 million from the second quarter of 2024. Year-to-date average short term investments for the nine months ended September 30, 2024 totaled $461.0 million, down $143.2 million compared to the same period in 2023. Typically, the balance of short-term investments will change on a daily basis depending upon movement in customer loan and deposit accounts. The comparative average balance for the nine months ended September 2023 was impacted by excess liquidity held in response to the disruption in the financial industry caused by bank failures.

Securities

The purpose of the securities portfolio is to increase profitability, mitigate interest rate risk, provide liquidity and comply with regulatory pledging requirements. Our securities portfolio includes securities categorized as available for sale and held to maturity. Available for sale securities are carried at fair value and may be sold prior to maturity. Unrealized gains or losses on available for sale securities, net of deferred taxes, are recorded as accumulated other comprehensive income or loss in stockholders' equity.

Investment in securities totaled $7.8 billion at September 30, 2024, up $233.9 million, or 3%, from June 30, 2024 and $169.8 million, or 2%, from December 31, 2023. The increases from June 30, 2024 and December 31, 2023 were largely driven by favorable increases in the fair valuation adjustment on the available for sale portfolio of $191.5 million and $132.4 million, respectively.

At September 30, 2024, securities available for sale totaled $5.3 billion and securities held to maturity totaled $2.5 billion.

Our securities portfolio consists mainly of residential and commercial mortgage-backed securities and collateralized mortgage obligations that are issued or guaranteed by U.S. government agencies. We invest only in high quality investment grade securities with a targeted portfolio effective duration generally between two and five and a half years. At September 30, 2024, the average expected maturity of the portfolio was 5.78 years with an effective duration of 4.25 years and a nominal weighted-average yield of 2.62%. Under an immediate, parallel rate shock using increases of 100 bps and 200 bps, the effective durations would be 4.33 and 4.35 years, respectively. At December 31, 2023, the average expected maturity of the portfolio was 6.22 years with an effective duration of 4.60 years and a nominal weighted-average yield of 2.48%. The changes in expected maturity, effective duration, and nominal weighted-average yield were largely the result of maturities and paydowns and reinvestment in the portfolio during the year. At September 30, 2024, approximately $514 million of our available for sale securities are hedged with $478 million in fair value hedges in order to provide protection and flexibility to reposition and/or reprice the portfolio in a rising interest rate environment, effectively reducing the duration (market price risk) on the hedged securities.

54

Table of Contents

 

At the end of each reporting period, we evaluate the securities portfolio for credit loss. Based on our assessments, expected credit loss was not material for any period presented, and therefore no allowance for credit loss was recorded.

Loans

Total loans at September 30, 2024 were $23.5 billion, down $456.0 million, or 2%, from June 30, 2024 and down $466.3 million, or 2%, from December 31, 2023. The decrease in loans from both comparative periods reflects a decline in our shared national credit portfolio as we remain focused on originating more granular loans and higher pay-offs on income producing commercial real estate loans, discussed in more detail below.

The following table shows the composition of our loan portfolio at each date indicated.

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

($ in thousands)

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

9,588,309

 

 

$

9,847,759

 

 

$

9,926,333

 

 

$

9,957,284

 

 

$

10,075,585

 

Commercial real estate - owner occupied

 

 

3,096,173

 

 

 

3,094,258

 

 

 

3,080,192

 

 

 

3,093,763

 

 

 

3,081,327

 

Total commercial and industrial

 

 

12,684,482

 

 

 

12,942,017

 

 

 

13,006,525

 

 

 

13,051,047

 

 

 

13,156,912

 

Commercial real estate - income producing

 

 

3,988,661

 

 

 

4,053,812

 

 

 

4,042,797

 

 

 

3,986,943

 

 

 

4,027,553

 

Construction and land development

 

 

1,423,615

 

 

 

1,528,393

 

 

 

1,541,773

 

 

 

1,551,091

 

 

 

1,614,846

 

Residential mortgages

 

 

3,988,309

 

 

 

4,000,211

 

 

 

3,983,321

 

 

 

3,886,072

 

 

 

3,721,106

 

Consumer

 

 

1,370,520

 

 

 

1,387,183

 

 

 

1,396,522

 

 

 

1,446,764

 

 

 

1,463,262

 

Total loans

 

$

23,455,587

 

 

$

23,911,616

 

 

$

23,970,938

 

 

$

23,921,917

 

 

$

23,983,679

 

Commercial and industrial (“C&I”) loans includes both non-real estate and owner occupied real estate secured loans. The Bank lends mainly to middle market and smaller commercial entities, although it participates in larger shared credit loan facilities. C&I totaled $12.7 billion at September 30, 2024, down $257.5 million, or 2%, from June 30, 2024 and down $366.6 million, or 3%, from December 31, 2023. The decreases from both comparative periods are reflective of our strategic reduction of exposure to shared national credits. In addition, loan growth in this portfolio segment has tempered, as demand has been affected by the interest rate environment.

Shared national credits outstanding at September 30, 2024 totaled approximately $2.28 billion, or 9.7% of total loans, down $253.6 million from June 30, 2024 and down $340.5 million from December 31, 2023. The decline from both comparative periods was driven by the previously mentioned strategic reduction of exposure to large credit-only relationships. At September 30, 2024, our larger concentrations in shared national credits includes approximately $336 million of manufacturing credits, $329 million of real estate rental and leasing credits, $318 million of healthcare-related credits, and $310 million of finance and insurance credits, with the remainder of the balance in other diverse industries.

Our loan portfolio is well diversified by product, client, and geography throughout our footprint. Nevertheless, we may be exposed to certain concentrations of credit risk which exist in relation to different borrowers or groups of borrowers, specific types of collateral, industries, loan products, or regions. The following table provides detail of the more significant industry concentrations for our commercial and industrial loan portfolio, which is based on NAICS codes for all industries, with the exception of energy, which is based on the borrower’s source of revenue (i.e. a manufacturer whose income is derived from energy-related business is reported as energy).

55

Table of Contents

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2024

 

2024

 

2024

 

2023

 

2023

 

 

 

 

Pct of

 

 

 

 

Pct of

 

 

 

 

Pct of

 

 

 

 

Pct of

 

 

 

 

Pct of

 

( $ in thousands )

Balance

 

Total

 

 

Balance

 

Total

 

 

Balance

 

Total

 

 

Balance

 

Total

 

 

Balance

 

Total

 

Commercial & industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health care and social assistance

$

1,373,275

 

 

11

%

 

$

1,421,071

 

 

11

%

 

$

1,500,050

 

 

11

%

 

$

1,481,669

 

 

11

%

 

$

1,465,057

 

 

11

%

Retail trade

 

1,262,357

 

 

10

%

 

 

1,258,798

 

 

10

%

 

 

1,285,503

 

 

10

%

 

 

1,236,830

 

 

9

%

 

 

1,231,718

 

 

9

%

Real estate and rental and leasing

 

1,216,311

 

 

9

%

 

 

1,255,485

 

 

10

%

 

 

1,254,432

 

 

10

%

 

 

1,270,568

 

 

10

%

 

 

1,289,505

 

 

10

%

Manufacturing

 

1,152,823

 

 

9

%

 

 

1,127,144

 

 

9

%

 

 

1,108,134

 

 

9

%

 

 

1,120,232

 

 

9

%

 

 

1,159,312

 

 

9

%

Wholesale trade

 

1,076,834

 

 

9

%

 

 

1,133,992

 

 

9

%

 

 

1,090,634

 

 

8

%

 

 

1,111,643

 

 

8

%

 

 

1,046,650

 

 

8

%

Transportation and warehousing

 

974,147

 

 

8

%

 

 

981,175

 

 

8

%

 

 

951,673

 

 

7

%

 

 

872,379

 

 

7

%

 

 

884,057

 

 

7

%

Construction

 

968,213

 

 

7

%

 

 

1,005,536

 

 

8

%

 

 

992,489

 

 

8

%

 

 

998,802

 

 

8

%

 

 

1,047,345

 

 

8

%

Professional, scientific, and technical services

 

747,559

 

 

6

%

 

 

741,955

 

 

6

%

 

 

762,181

 

 

6

%

 

 

735,381

 

 

6

%

 

 

766,440

 

 

6

%

Accommodation, food services and entertainment

 

735,563

 

 

6

%

 

 

727,601

 

 

6

%

 

 

705,308

 

 

5

%

 

 

706,141

 

 

5

%

 

 

726,582

 

 

5

%

Finance and insurance

 

729,627

 

 

6

%

 

 

778,041

 

 

6

%

 

 

862,004

 

 

7

%

 

 

878,824

 

 

7

%

 

 

931,750

 

 

7

%

Public administration

 

412,246

 

 

3

%

 

 

422,262

 

 

3

%

 

 

443,547

 

 

3

%

 

 

461,390

 

 

3

%

 

 

477,830

 

 

4

%

Other services (except public administration)

 

404,696

 

 

3

%

 

 

391,496

 

 

3

%

 

 

386,709

 

 

3

%

 

 

396,674

 

 

3

%

 

 

392,561

 

 

3

%

Information

 

395,155

 

 

3

%

 

 

441,342

 

 

3

%

 

 

435,439

 

 

3

%

 

 

424,532

 

 

3

%

 

 

442,928

 

 

3

%

Admin, support, waste mgmt, remediation services

 

337,175

 

 

3

%

 

 

338,350

 

 

3

%

 

 

296,396

 

 

2

%

 

 

357,390

 

 

3

%

 

 

360,617

 

 

3

%

Educational services

 

243,023

 

 

2

%

 

 

251,740

 

 

2

%

 

 

252,309

 

 

2

%

 

 

247,003

 

 

2

%

 

 

247,427

 

 

2

%

Energy

 

188,619

 

 

1

%

 

 

200,145

 

 

2

%

 

 

204,746

 

 

2

%

 

 

204,633

 

 

2

%

 

 

205,030

 

 

1

%

Other

 

466,859

 

 

4

%

 

 

465,884

 

 

4

%

 

 

474,971

 

 

4

%

 

 

546,956

 

 

4

%

 

 

482,103

 

 

4

%

Total commercial & industrial loans

$

12,684,482

 

 

100

%

 

$

12,942,017

 

 

100

%

 

$

13,006,525

 

 

100

%

 

$

13,051,047

 

 

100

%

 

$

13,156,912

 

 

100

%

 

Commercial real estate - income producing loans totaled approximately $4.0 billion at September 30, 2024, down $65.2 million, or 2%, from June 30, 2024 and up $1.7 million, or less than 1%, from December 31, 2023. Construction and land development loans totaled approximately $1.4 billion at September 30, 2024, down $104.8 million, or 7%, from June 30, 2024, and down $127.5 million, or 8%, from December 31, 2023. The decrease in commercial real estate - income producing loans was largely driven by payoffs and paydowns outpacing loan growth, including transfers of construction loans moving to permanent financing. The declines in both commercial real estate - income producing and construction loan portfolios is reflective of our efforts to limit our growth in income producing real estate with a focus on resilient projects given the current economic environment. The following table details the end-of-period aggregated commercial real estate - income producing and construction loan balances by property type. Loans reflected in 1-4 family residential construction include both loans to construction builders as well as single family borrowers.

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2024

 

2024

 

2024

 

2023

 

2023

 

 

 

 

Pct of

 

 

 

 

Pct of

 

 

 

 

Pct of

 

 

 

 

Pct of

 

 

 

 

Pct of

 

( $ in thousands )

Balance

 

Total

 

 

Balance

 

Total

 

 

Balance

 

Total

 

 

Balance

 

Total

 

 

Balance

 

Total

 

Commercial real estate - income producing and construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

$

1,324,329

 

 

25

%

 

$

1,448,473

 

 

26

%

 

$

1,366,673

 

 

24

%

 

$

1,268,342

 

 

23

%

 

$

1,189,768

 

 

21

%

Retail

 

836,827

 

 

15

%

 

 

838,782

 

 

15

%

 

 

818,665

 

 

15

%

 

 

812,556

 

 

15

%

 

 

848,914

 

 

15

%

Industrial

 

761,464

 

 

14

%

 

 

741,813

 

 

13

%

 

 

777,519

 

 

14

%

 

 

753,074

 

 

13

%

 

 

724,359

 

 

13

%

Healthcare related properties

 

746,342

 

 

14

%

 

 

758,806

 

 

14

%

 

 

800,164

 

 

14

%

 

 

777,473

 

 

14

%

 

 

864,331

 

 

15

%

Hotel, motel and restaurants

 

491,065

 

 

9

%

 

 

489,829

 

 

9

%

 

 

474,636

 

 

9

%

 

 

477,761

 

 

9

%

 

 

464,014

 

 

8

%

Office

 

485,672

 

 

9

%

 

 

507,395

 

 

9

%

 

 

503,446

 

 

9

%

 

 

514,763

 

 

9

%

 

 

547,516

 

 

10

%

1-4 family residential construction

 

264,819

 

 

5

%

 

 

302,179

 

 

5

%

 

 

362,495

 

 

7

%

 

 

429,107

 

 

8

%

 

 

527,325

 

 

9

%

Other land loans

 

181,459

 

 

3

%

 

 

176,069

 

 

3

%

 

 

180,857

 

 

3

%

 

 

187,514

 

 

3

%

 

 

198,722

 

 

4

%

Other

 

320,299

 

 

6

%

 

 

318,859

 

 

6

%

 

 

300,115

 

 

5

%

 

 

317,444

 

 

6

%

 

 

277,450

 

 

5

%

Total commercial real estate - income producing and construction loans

$

5,412,276

 

 

100

%

 

$

5,582,205

 

 

100

%

 

$

5,584,570

 

 

100

%

 

$

5,538,034

 

 

100

%

 

$

5,642,399

 

 

100

%

The residential mortgage loan portfolio totaled $4.0 billion at September 30, 2024, virtually flat compared to June 30, 2024 and up $102.2 million, or 3%, from December 31, 2023. The composition of the residential mortgage loan portfolio will depend on the volume of loans originated and the percentage ultimately sold in the secondary market.

The consumer loan portfolio totaled $1.4 billion at September 30, 2024, down $16.7 million, or 1%, from June 30, 2024 and down $76.2 million, or 5%, from December 31, 2023. Changes in the consumer loan portfolio reflect both slowing demand and the impact of our exit from the indirect automobile lending market, where the existing portfolio is in run-off. The indirect loan portfolio totaled $24.2 million at September 30, 2024, down $8.0 million from June 30, 2024 and down $28.3 million from December 31, 2023.

Average loans for the third quarter of 2024 of $23.6 billion were down $365.4 million, or 2%, compared to the second quarter of 2024.

Management expects December 31, 2024 period-end loans to be flat or down slightly compared to the December 31, 2023 balance of $23.9 billion.

56

Table of Contents

 

Allowance for Credit Losses and Asset Quality

Our allowance for credit losses was $342.8 million at September 30, 2024, up $0.6 million from June 30, 2024 and $6.0 million from December 31, 2023. The increase in the allowance for credit losses from June 30, 2024 is attributable to an $18.6 million provision for credit losses, partially offset by $18.0 million of net charge-offs. Our overall credit loss outlook is not significantly different from that at June 30, 2024. However, uncertainty related to ongoing inflationary pressure, elevated interest rates and the outcome of the Federal Reserve’s actions with respect to monetary policy, and stress in the commercial real estate sector continues to result in an elevated reserve relative to pre-pandemic levels. The allowance for loan loss increased $1.1 million and the reserve for unfunded lending commitments decreased $0.6 million from June 30, 2024. The modest increase in the allowance for loan losses at September 30, 2024 compared to June 30, 2024 reflects a relatively consistent credit loss outlook with continued focus on risks that impact certain segments of our loan portfolio, resulting in modest allowance builds across several portfolios. The decline in the reserve for unfunded commitments compared to June 30, 2024 was largely volume driven.

We utilized the September 2024 Moody's economic scenarios to inform our allowance for credit losses at September 30, 2024. After considering the variables underlying each of the Moody's economic scenarios, management probability-weighed the baseline scenario at 40% and the downside S-2 mild recessionary scenario at 60% in the computation of the allowance for credit losses at September 30, 2024, consistent with the weighting used in the prior quarter. Each of the scenarios considered have varying degrees of severity and duration of inflationary pressure, including volatility in commodities prices and impacts to the labor market, the consequences of the Federal Reserve's actions with regard to monetary policy, the effects of disruption in the financial services industry, and impacts from geopolitical unrest. Refer to the Economic Outlook section of this discussion and analysis for further information on the Moody’s scenarios and our weighting assumptions.

Our allowance for credit losses coverage to total loans was 1.46% at September 30, 2024, up from 1.43% at June 30, 2024 and 1.41% at December 31, 2023. The allowance for credit losses on the commercial portfolio totaled $272.8 million, or 1.51% of that portfolio, at September 30, 2024, up from $273.8 million, or 1.48%, at June 30, 2024. The allowance for credit losses on the residential mortgage portfolio totaled $42.9 million, or 1.07% of that portfolio, at September 30, 2024, up from $41.7 million, or 1.04%, at June 30, 2024. The allowance for credit losses on the consumer portfolio totaled $27.1 million, or 1.97% of that portfolio, at September 30, 2024, up from $26.7 million, or 1.93%, at June 30, 2024.

Criticized commercial loans totaled $508.0 million at September 30, 2024, up $128.2 million, or 34%, from $379.8 million at June 30, 2024 and $234.3 million, or 86%, from $273.7 million at December 31, 2023. Criticized loans are defined as those having potential weaknesses that deserve management’s close attention (risk-rated as special mention, substandard and doubtful), including both accruing and nonaccruing loans. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process. In addition, the Company often reviews portfolios of loans to determine if there are areas of risk not specifically identified in its loan by loan approach. Criticized commercial loans comprised 2.81% of that portfolio at September 30, 2024, up from 2.05% at June 30, 2024 and 1.47% at December 31, 2023. Management believes the migration in the level of criticized loans to be mostly indicative of continued normalization compared to the earlier post-pandemic benign credit environment, including certain downgrades resulting from the most recent regulatory examination of loans within our shared national credit portfolio. We remain focused on identifying specific and broader risk indicators that may be impacting certain segments in our portfolio, and we have not seen signs of significant weakening in any particular industry, sector or geographic segment beyond what we believe has been experienced by the banking industry as a whole. Our criticized commercial loans at September 30, 2024 are diversified across many industries, with the largest concentrations being wholesale trade, totaling $83.5 million; manufacturing, totaling $74.8 million; transportation and warehousing, totaling $73.8 million; construction, totaling $56.9 million; real estate and rental and leasing, totaling $53.4 million; retail trade, totaling $45.8 million; accommodation, food services and entertainment, totaling $28.3 million; and professional, scientific, and technical services, totaling $21.7 million. Commercial loans risk rated pass-watch totaled $477.4 million at September 30, 2024, up $26.9 million, or 6%, from June 30, 2024 and up $43.7 million, or 10%, from December 31, 2023. The pass-watch risk rating includes credits with negative performance trends that reflect sufficient risk to cause concern, but have not risen to the level of criticized.

Net charge-offs were $18.0 million, or 0.30% of average total loans on an annualized basis in the third quarter of 2024, compared to $7.3 million, or 0.12% in the second quarter of 2024. The increase in net charge-offs compared to the prior quarter was driven by commercial loans where charge-off levels can vary from period-to-period due to the larger size of credits. The third quarter of 2024 net charge-offs included $14.5 million in the commercial portfolio, $3.5 million in the consumer portfolio and less than $0.1 million in the residential mortgage portfolio. The second quarter of 2024 net charge-offs included $4.1 million in the commercial portfolio and $3.3 million in the consumer portfolio, partially offset by net recoveries of $0.1 million in the residential mortgage portfolio.

57

Table of Contents

 

The following table provides a rollforward for the allowance for credit loss, coverage ratios and net charge-off ratios for the periods indicated.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

($ in thousands)

 

2024

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Provision and Allowance for Credit Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses at beginning of period

 

$

316,148

 

 

$

313,726

 

 

$

314,496

 

 

$

307,907

 

 

$

307,789

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non real estate

 

 

16,565

 

 

 

7,674

 

 

 

37,334

 

 

 

33,869

 

 

 

44,837

 

Commercial real estate - owner-occupied

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Total commercial & industrial

 

 

16,565

 

 

 

7,674

 

 

 

37,334

 

 

 

33,869

 

 

 

44,837

 

Commercial real estate - income producing

 

 

—

 

 

 

—

 

 

 

—

 

 

 

8,819

 

 

 

73

 

Construction and land development

 

 

39

 

 

 

150

 

 

 

—

 

 

 

264

 

 

 

72

 

Total commercial

 

 

16,604

 

 

 

7,824

 

 

 

37,334

 

 

 

42,952

 

 

 

44,982

 

Residential mortgages

 

 

162

 

 

 

11

 

 

 

25

 

 

 

229

 

 

 

53

 

Consumer

 

 

4,347

 

 

 

4,116

 

 

 

3,875

 

 

 

13,249

 

 

 

10,787

 

Total charge-offs

 

 

21,113

 

 

 

11,951

 

 

 

41,234

 

 

 

56,430

 

 

 

55,822

 

Recoveries of loans previously charged-off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non real estate

 

 

2,013

 

 

 

2,950

 

 

 

1,725

 

 

 

18,067

 

 

 

4,419

 

Commercial real estate - owner-occupied

 

 

125

 

 

 

759

 

 

 

97

 

 

 

986

 

 

 

447

 

Total commercial & industrial

 

 

2,138

 

 

 

3,709

 

 

 

1,822

 

 

 

19,053

 

 

 

4,866

 

Commercial real estate - income producing

 

 

2

 

 

 

2

 

 

 

2

 

 

 

7

 

 

 

12

 

Construction and land development

 

 

—

 

 

 

1

 

 

 

4

 

 

 

62

 

 

 

10

 

Total commercial

 

 

2,140

 

 

 

3,712

 

 

 

1,828

 

 

 

19,122

 

 

 

4,888

 

Residential mortgages

 

 

134

 

 

 

94

 

 

 

408

 

 

 

430

 

 

 

888

 

Consumer

 

 

812

 

 

 

860

 

 

 

748

 

 

 

2,586

 

 

 

2,701

 

Total recoveries

 

 

3,086

 

 

 

4,666

 

 

 

2,984

 

 

 

22,138

 

 

 

8,477

 

Total net charge-offs

 

 

18,027

 

 

 

7,285

 

 

 

38,250

 

 

 

34,292

 

 

 

47,345

 

Provision for loan losses

 

 

19,150

 

 

 

9,707

 

 

 

30,045

 

 

 

43,656

 

 

 

45,847

 

Allowance for loan losses at end of period

 

$

317,271

 

 

$

316,148

 

 

$

306,291

 

 

$

317,271

 

 

$

306,291

 

Reserve for Unfunded Lending Commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve for unfunded lending commitments at beginning of period

 

$

26,079

 

 

$

27,063

 

 

$

31,160

 

 

$

28,894

 

 

$

33,309

 

Provision for losses on unfunded lending commitments

 

 

(586

)

 

 

(984

)

 

 

(1,547

)

 

 

(3,401

)

 

 

(3,696

)

Reserve for unfunded lending commitments at end of period

 

$

25,493

 

 

$

26,079

 

 

$

29,613

 

 

$

25,493

 

 

$

29,613

 

Total Allowance for Credit Losses

 

$

342,764

 

 

$

342,227

 

 

$

335,904

 

 

$

342,764

 

 

$

335,904

 

Total Provision for Credit Losses

 

$

18,564

 

 

$

8,723

 

 

$

28,498

 

 

$

40,255

 

 

$

42,151

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to period-end loans

 

 

1.35

%

 

 

1.32

%

 

 

1.28

%

 

 

1.35

%

 

 

1.28

%

Allowance for credit losses to period-end loans

 

 

1.46

%

 

 

1.43

%

 

 

1.40

%

 

 

1.46

%

 

 

1.40

%

Charge-offs ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs to average loans

 

 

0.36

%

 

 

0.20

%

 

 

0.69

%

 

 

0.32

%

 

 

0.32

%

Recoveries to average loans

 

 

0.05

%

 

 

0.08

%

 

 

0.05

%

 

 

0.12

%

 

 

0.05

%

Net charge-offs to average loans

 

 

0.30

%

 

 

0.12

%

 

 

0.64

%

 

 

0.19

%

 

 

0.27

%

Net Charge-offs to average loans by portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non real estate

 

 

0.60

%

 

 

0.19

%

 

 

1.40

%

 

 

0.22

%

 

 

0.54

%

Commercial real estate - owner-occupied

 

 

(0.02

)%

 

 

(0.10

)%

 

 

(0.01

)%

 

 

(0.04

)%

 

 

(0.02

)%

Total commercial & industrial

 

 

0.45

%

 

 

0.12

%

 

 

1.07

%

 

 

0.15

%

 

 

0.41

%

Commercial real estate - income producing

 

 

(0.00

)%

 

 

(0.00

)%

 

 

(0.00

)%

 

 

0.29

%

 

 

0.00

%

Construction and land development

 

 

0.01

%

 

 

0.04

%

 

 

(0.00

)%

 

 

0.02

%

 

 

0.00

%

Total commercial

 

 

0.32

%

 

 

0.09

%

 

 

0.75

%

 

 

0.17

%

 

 

0.29

%

Residential mortgages

 

 

0.00

%

 

 

(0.01

)%

 

 

(0.04

)%

 

 

(0.01

)%

 

 

(0.03

)%

Consumer

 

 

1.02

%

 

 

0.95

%

 

 

0.84

%

 

 

1.02

%

 

 

0.71

%

 

The following table sets forth for the periods indicated nonaccrual loans and reportable loan modifications to borrowers experiencing financial difficulty by type, and foreclosed and surplus ORE and other foreclosed assets. The table also includes loans past due 90 days or more and still accruing.

58

Table of Contents

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

($ in thousands)

2024

 

2024

 

2024

 

2023

 

2023

 

Loans accounted for on a nonaccrual basis:

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

17,443

 

$

13,952

 

$

17,487

 

$

20,840

 

$

22,108

 

Commercial non-real estate - modified

 

3,954

 

 

3,999

 

 

—

 

 

—

 

 

—

 

Total commercial non-real estate

 

21,397

 

 

17,951

 

 

17,487

 

 

20,840

 

 

22,108

 

Commercial real estate - owner occupied

 

1,988

 

 

3,741

 

 

2,197

 

 

2,228

 

 

2,432

 

Commercial real estate - owner-occupied - modified

 

901

 

 

919

 

 

—

 

 

—

 

 

—

 

Total commercial real estate - owner-occupied

 

2,889

 

 

4,660

 

 

2,197

 

 

2,228

 

 

2,432

 

Commercial real estate - income producing

 

1,918

 

 

23,603

 

 

24,066

 

 

461

 

 

344

 

Commercial real estate - income producing - modified

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total commercial real estate - income producing

 

1,918

 

 

23,603

 

 

24,066

 

 

461

 

 

344

 

Construction and land development

 

6,316

 

 

1,774

 

 

2,228

 

 

815

 

 

742

 

Construction and land development - modified

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total construction and land development

 

6,316

 

 

1,774

 

 

2,228

 

 

815

 

 

742

 

Residential mortgage

 

38,571

 

 

27,958

 

 

25,757

 

 

26,039

 

 

26,885

 

Residential mortgage - modified

 

541

 

 

335

 

 

167

 

 

98

 

 

20

 

Total residential mortgage

 

39,112

 

 

28,293

 

 

25,924

 

 

26,137

 

 

26,905

 

Consumer

 

11,234

 

 

9,972

 

 

10,180

 

 

8,555

 

 

7,800

 

Consumer - modified

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total consumer

 

11,234

 

 

9,972

 

 

10,180

 

 

8,555

 

 

7,800

 

Total nonaccrual loans

$

82,866

 

$

86,253

 

$

82,082

 

$

59,036

 

$

60,331

 

ORE and foreclosed assets

 

27,732

 

 

2,114

 

 

2,793

 

 

3,628

 

 

4,527

 

Total nonaccrual loans and ORE and foreclosed assets

$

110,598

 

$

88,367

 

$

84,875

 

$

62,664

 

$

64,858

 

Modified loans - still accruing:

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

$

82,609

 

$

49,892

 

$

31,442

 

$

21,956

 

$

11,500

 

Commercial real estate - owner occupied

 

799

 

 

802

 

 

1,761

 

 

1,774

 

 

17,035

 

Commercial real estate - income producing

 

3,050

 

 

3,483

 

 

1,573

 

 

—

 

 

—

 

Construction and land development

 

—

 

 

82

 

 

84

 

 

85

 

 

86

 

Residential mortgage

 

3,344

 

 

2,738

 

 

2,180

 

 

359

 

 

166

 

Consumer

 

354

 

 

425

 

 

385

 

 

274

 

 

62

 

Total modified loans - still accruing

$

90,156

 

$

57,422

 

$

37,425

 

$

24,448

 

$

28,849

 

Total reportable modified loans

$

95,552

 

$

62,675

 

$

37,592

 

$

24,546

 

$

28,869

 

Loans 90 days past due still accruing

$

5,967

 

$

6,069

 

$

7,938

 

$

9,609

 

$

24,170

 

Ratios:

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans to total loans

 

0.35

%

 

0.36

%

 

0.34

%

 

0.25

%

 

0.25

%

Nonaccrual loans plus ORE and foreclosed assets to loans plus ORE and foreclosed assets

 

0.47

%

 

0.37

%

 

0.35

%

 

0.26

%

 

0.27

%

Allowance for loan losses to nonaccrual loans

 

382.87

%

 

366.54

%

 

382.21

%

 

521.56

%

 

507.68

%

Allowance for loan losses to nonaccrual loans and accruing loans 90 days past due

 

357.15

%

 

342.44

%

 

348.51

%

 

448.55

%

 

362.47

%

Loans 90 days past due still accruing to loans

 

0.03

%

 

0.03

%

 

0.03

%

 

0.04

%

 

0.10

%

 

Nonaccrual loans plus ORE and foreclosed assets totaled $110.6 million at September 30, 2024, up $22.2 million from June 30, 2024 and $47.9 million from December 31, 2023. Nonaccrual loans of $82.9 million decreased $3.4 million from June 30, 2024 and increased $23.8 million from December 31, 2023. Despite the increase in the level of nonaccrual loans from December 31, 2023, the ratio to total loans remains relatively low at 0.35% of the total portfolio and we believe is largely representative of a continued normalization of credit metrics following a mostly benign credit environment in recent years. ORE and foreclosed assets were $27.7 million at September 30, 2024, up $25.6 million from June 30, 2024, and $24.1 million from December 31, 2023, with the increase from both comparative periods largely attributable to foreclosed property from one commercial borrower. Nonaccrual loans plus ORE and other foreclosed assets as a percentage of total loans, ORE and other foreclosed assets was 0.47% at September 30, 2024, up 10 bps from June 30, 2024 and 21 bps from December 31, 2023.

We expect to continue to see modest charge-offs and provision for credit losses for the remainder of 2024. Loan growth, portfolio mix, asset quality metrics and future assumptions in economic forecasts will drive the level of credit loss reserves.

Deposits

Deposits provide the most significant source of funding for our interest earning assets. Generally, our ability to compete for market share depends on our deposit pricing and our wide range of products and services that are focused on customer needs, among other factors. We offer high-quality banking services with convenient delivery channels, including online and mobile banking. We provide specialized services to our commercial customers to promote commercial deposit growth. These services include treasury management, industry expertise and lockbox services.

59

Table of Contents

 

The failures of several large U.S. banks in the first half of 2023 created disruption in the financial services industry. While many factors played a role in the ultimate failures, these institutions had significant industry/demographic concentration within their deposit bases and a high ratio of uninsured deposits. Lack of diversity in concentration within a deposit base may increase the risk of events or trends that could prompt a larger-scale demand for deposits outflow. Concerns over a financial institution's ability to protect deposit balances in excess of the federally insured limit may increase the risk of a deposit run. We consider our deposit base to be seasoned, stable and well-diversified. We also offer our customers an insured cash sweep product (ICS) that allows customers to secure deposits above FDIC insured limits. We continue to see demand for the ICS product, with the balance totaling $376.5 million at September 30, 2024, compared to $403.9 million at June 30, 2024 and $303.8 million at December 31, 2023. At September 30, 2024, we have calculated our average deposit account size by dividing period-end deposits by the population of accounts with balances to be approximately $36,900, which includes $196,300 in our commercial and small business lines (excluding public funds), $123,300 in our wealth management business line, and $18,500 in our consumer business line.

Further, at September 30, 2024, our sources of liquidity exceed uninsured deposits. We have estimated the Bank’s amount of uninsured deposits using the methodologies and assumptions required for FDIC regulatory reporting to be approximately $13.8 billion at September 30, 2024, virtually unchanged compared to both June 30, 2024 and December 31, 2023. Our uninsured deposit total at September 30, 2024 includes approximately $3.0 billion of public funds that have pledged securities as collateral, leaving approximately $10.8 billion of noncollateralized, uninsured deposits compared to total liquidity of $19.8 billion. Our ratio of noncollateralized, uninsured deposits to total deposits was approximately 37.1% at September 30, 2024, compared to 35.9% at June 30, 2024 and 34.4% at December 31, 2023.

Total deposits were $29.0 billion at September 30, 2024, down $217.8 million, or 1%, from June 30, 2024 and down $707.2 million, or 2%, from December 31, 2023. Average deposits for the third quarter of 2024 were $28.9 billion, down $128.9 million, or less than 1%, from the second quarter of 2024.

The following table shows the composition of our deposits at each date indicated.

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

($ in thousands)

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,499,476

 

 

$

10,642,213

 

 

$

10,802,127

 

 

$

11,030,515

 

 

$

11,626,371

 

Interest-bearing retail transaction and savings deposits

 

 

10,902,720

 

 

 

10,824,142

 

 

 

10,969,720

 

 

 

10,680,741

 

 

 

10,678,462

 

Interest-bearing public fund deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public fund transaction and savings deposits

 

 

2,622,580

 

 

 

2,837,048

 

 

 

2,989,966

 

 

 

3,069,341

 

 

 

2,761,267

 

Public fund time deposits

 

 

81,525

 

 

 

84,676

 

 

 

76,304

 

 

 

73,674

 

 

 

91,969

 

Total interest-bearing public fund deposits

 

 

2,704,105

 

 

 

2,921,724

 

 

 

3,066,270

 

 

 

3,143,015

 

 

 

2,853,236

 

Retail time deposits

 

 

4,686,111

 

 

 

4,612,564

 

 

 

4,543,018

 

 

 

4,246,027

 

 

 

4,005,025

 

Brokered time deposits

 

 

190,493

 

 

 

200,075

 

 

 

394,771

 

 

 

589,761

 

 

 

1,157,243

 

Total interest-bearing deposits

 

 

18,483,429

 

 

 

18,558,505

 

 

 

18,973,779

 

 

 

18,659,544

 

 

 

18,693,966

 

Total deposits

 

$

28,982,905

 

 

$

29,200,718

 

 

$

29,775,906

 

 

$

29,690,059

 

 

$

30,320,337

 

Noninterest-bearing demand deposits totaled $10.5 billion at September 30, 2024, down $142.7 million, or 1%, from June 30, 2024 and $531.0 million, or 5%, from December 31, 2023. Noninterest-bearing demand deposits comprised 36% of total deposits at September 30, 2024, unchanged compared to June 30, 2024 and down slightly from 37% at December 31, 2023. Noninterest-bearing deposit levels have trended downward in recent quarters as customers shift to interest-bearing products amid the elevated interest rate environment and as consumer and business spending remains strong. The current level of noninterest-bearing deposits to total deposits of 36% represents what we consider to be a more typical, pre-pandemic mix of noninterest-bearing and interest-bearing deposits.

Interest-bearing transaction and savings accounts totaled $10.9 billion at September 30, 2024, up $78.6 million, or 1%, from June 30, 2024 and $222.0 million, or 2%, from December 31, 2023. Interest-bearing public fund deposits totaled $2.7 billion at September 30, 2024, down $217.6 million, or 7%, from June 30, 2024 and down $438.9 million, or 14%, from December 31, 2023. The decrease in public funds deposits from both comparative periods is mostly reflective of typical seasonal outflows as the calendar year approaches the fourth quarter. Retail time deposits totaled $4.7 billion at September 30, 2024, up $73.5 million, or 2%, from June 30, 2024 and $440.1 million, or 10%, from December 31, 2023. Despite maturity concentrations and promotional rate reductions during the period, retail time deposits increased linked-quarter as rate offerings remain attractive. Brokered time deposits totaled $190.5 million at September 30, 2024, down $9.6 million from June 30, 2024 and $399.3 million from December 31, 2023 as a result of net maturities of instruments that were not replaced. Our brokered deposits bear interest at a weighted average rate of 5.53% with maturities between November 2024 and February 2025.

60

Table of Contents

 

The rate paid on interest-bearing deposits for the third quarter of 2024 was 3.15%, up slightly from 3.14% in the second quarter of 2024, with increases in the rates paid on interest-bearing transaction and savings deposits being mostly offset by decreases in rates paid on time deposits and public funds deposits offsetting. Rates paid on deposits will vary based on prevailing interest rates and promotional rate offerings on the various product types. The following table sets forth average balances and weighted-average rates paid on deposits for the third and second quarters of 2024 and the third quarter of 2023.

 

Three months ended

 

September 30, 2024

June 30, 2024

September 30, 2023

 

 

($ in millions)

Balance

 

Rate

 

 

Mix

 

 

 

Balance

 

Rate

 

 

Mix

 

 

 

Balance

 

Rate

 

 

Mix

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction deposits

$

2,739.8

 

 

1.67

 

%

 

9.5

 

%

 

$

2,610.5

 

 

1.55

 

%

 

9.0

 

%

 

$

2,393.3

 

 

1.11

 

%

 

8.0

 

%

Money market deposits

 

6,121.7

 

 

3.35

 

 

 

21.2

 

 

 

 

6,036.1

 

 

3.32

 

 

 

20.8

 

 

 

 

5,888.5

 

 

3.01

 

 

 

19.8

 

 

Savings deposits

 

2,052.0

 

 

0.40

 

 

 

7.1

 

 

 

 

2,094.9

 

 

0.29

 

 

 

7.2

 

 

 

 

2,314.5

 

 

0.01

 

 

 

7.8

 

 

Time deposits

 

4,896.7

 

 

4.67

 

 

 

16.9

 

 

 

 

4,833.4

 

 

4.72

 

 

 

16.6

 

 

 

 

4,855.7

 

 

4.39

 

 

 

16.3

 

 

Public Funds

 

2,770.6

 

 

3.54

 

 

 

9.6

 

 

 

 

2,967.3

 

 

3.58

 

 

 

10.2

 

 

 

 

2,851.9

 

 

3.57

 

 

 

9.6

 

 

Total interest-bearing deposits

 

18,580.8

 

 

3.15

 

%

 

64.3

 

 

 

 

18,542.2

 

 

3.14

 

%

 

63.8

 

 

 

 

18,303.9

 

 

2.84

 

%

 

61.5

 

 

Noninterest-bearing demand deposits

 

10,359.4

 

 

 

 

 

35.7

 

 

 

 

10,526.9

 

 

 

 

 

36.2

 

 

 

 

11,453.2

 

 

 

 

 

38.5

 

 

Total deposits

$

28,940.2

 

 

 

 

 

100.0

 

%

 

$

29,069.1

 

 

 

 

 

100.0

 

%

 

$

29,757.1

 

 

 

 

 

100.0

 

%

The following sets forth the maturities of time certificates of deposit greater than $250,000 at September 30, 2024.

 

September 30,

 

($ in thousands)

2024

 

Three months

$

1,260,075

 

Over three months through six months

 

301,044

 

Over six months through one year

 

282,021

 

Over one year

 

13,312

 

Total

$

1,856,452

 

 

Management expects December 31, 2024 period-end deposits to be flat to down slightly from the December 31, 2023 balance of $29.7 billion.

Short-Term Borrowings

At September 30, 2024, short-term borrowings totaled $1.3 billion, down $98.0 million from June 30, 2024 and up $111.1 million from December 31, 2023. Changes from June 30, 2024 and December 31, 2023 reflect decreases in FHLB advances of $350 million and $400 million, respectively, with the remainder of the variances attributable to fluctuations in customer repurchase agreements and federal funds purchased. Average short-term borrowings of $972.1 million in the third quarter of 2024 were down $166.7 million, or 15%, from the second quarter of 2024.

Short-term borrowings are a core portion of the Company’s funding strategy and can fluctuate depending on our funding needs and the sources utilized. Customer repurchase agreements and FHLB borrowings are the major sources of short-term borrowings. Customer repurchase agreements are offered mainly to commercial customers to assist them with their cash management strategies or to provide a temporary investment vehicle for their excess liquidity pending redeployment for corporate or investment purposes. While customer repurchase agreements provide a recurring source of funds to the Bank, amounts available will vary. FHLB borrowings are funds from the Federal Home Loan Bank that are collateralized by certain residential mortgage and commercial real estate loans included in the Bank’s loan portfolio, subject to specific criteria.

Long-Term Debt

Long-term debt totaled $236.4 million at September 30, 2024, virtually unchanged from June 30, 2024 and December 31, 2023.

Long-term debt at September 30, 2024 includes subordinated notes payable with an aggregate principal amount of $172.5 million, a stated maturity of June 15, 2060, and a fixed rate of 6.25% per annum that qualify as Tier 2 capital of certain regulatory capital ratios. Subject to prior approval by the Federal Reserve, the Company may redeem these notes in whole or in part on any of its quarterly interest payment dates after June 15, 2025.

61

Table of Contents

 

OFF-BALANCE SHEET ARRANGEMENTS

Loan Commitments and Letters of Credit

In the normal course of business, the Bank enters into financial instruments, such as commitments to extend credit and letters of credit, to meet the financing needs of its customers. Such instruments are not reflected in the accompanying consolidated financial statements until they are funded, although they expose the Bank to varying degrees of credit risk and interest rate risk in much the same way as funded loans. Under regulatory capital guidelines, the Company and Bank must include unfunded commitments meeting certain criteria in risk-weighted capital calculations.

Commitments to extend credit include revolving commercial credit lines, non-revolving loan commitments issued mainly to finance the acquisition and development or construction of real property or equipment, and credit card and personal credit lines. The availability of funds under commercial credit lines and loan commitments generally depends on whether the borrower continues to meet credit standards established in the underlying contract and other contractual conditions. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Credit card and personal credit lines are generally subject to cancellation if the borrower’s credit quality deteriorates. A number of commercial and personal credit lines are used only partially or, in some cases, not at all before they expire, and the total commitment amounts do not necessarily represent our future cash requirements.

A substantial majority of the letters of credit are standby agreements that obligate the Bank to fulfill a customer’s financial commitments to a third party if the customer is unable to perform. The Bank issues standby letters of credit primarily to provide credit enhancement to its customers’ other commercial or public financing arrangements and to help them demonstrate financial capacity to vendors of essential goods and services.

The contractual amounts of these instruments reflect our exposure to credit risk. The Bank undertakes the same credit evaluation in making loan commitments and assuming conditional obligations as it does for on-balance sheet instruments and may require collateral or other credit support. At September 30, 2024, the Company had a reserve for credit losses on unfunded lending commitments totaling $25.5 million.

The following table shows the commitments to extend credit and letters of credit at September 30, 2024 according to expiration date.

 

 

 

 

 

Expiration Date

 

 

 

 

 

 

Less than

 

 

1-3

 

 

3-5

 

 

More than

 

($ in thousands)

 

Total

 

 

1 year

 

 

years

 

 

years

 

 

5 years

 

Commitments to extend credit

 

$

9,201,078

 

 

$

3,696,146

 

 

$

2,404,772

 

 

$

2,262,267

 

 

$

837,893

 

Letters of credit

 

 

430,127

 

 

 

366,992

 

 

 

11,278

 

 

 

51,729

 

 

 

128

 

Total

 

$

9,631,205

 

 

$

4,063,138

 

 

$

2,416,050

 

 

$

2,313,996

 

 

$

838,021

 

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

There were no material changes or developments during the reporting period with respect to methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as disclosed in its Annual Report on Form 10-K for the year ended December 31, 2023.

The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and with those generally practiced within the banking industry which require management to make estimates and assumptions about future events. Estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, and the resulting estimates form the basis for making judgments about the carrying values of certain assets and liabilities not readily apparent from other sources. Actual results could differ significantly from those estimates.

NEW ACCOUNTING PRONOUNCEMENTS

Refer to Note 15 to our consolidated financial statements included elsewhere in this report.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our primary market risk is interest rate risk that stems from uncertainty with respect to the absolute and relative levels of future market interest rates that affect our financial products and services. In an attempt to manage our exposure to interest rate risk, management measures the sensitivity of our net interest income and cash flows under various market interest rate scenarios,

62

Table of Contents

 

establishes interest rate risk management policies and implements asset/liability management strategies designed to promote a relatively stable net interest margin under varying rate environments.

Net Interest Income at Risk

The following table presents an analysis of our interest rate risk as measured by the estimated changes in net interest income resulting from an instantaneous and sustained parallel shift in rates at September 30, 2024. Shifts are measured in 100 basis point increments in a range from -500 to +500 basis points from base case, with -300 through +300 basis points presented in the table below. Our interest rate sensitivity modeling incorporates a number of assumptions including loan and deposit repricing characteristics, the rate of loan prepayments and other factors. The base scenario assumes that the current interest rate environment is held constant over a 24-month forecast period and is the scenario to which all others are compared in order to measure the change in net interest income. Policy limits on the change in net interest income under a variety of interest rate scenarios are approved by the Board of Directors. All policy scenarios assume a static volume forecast where the balance sheet is held constant, although other scenarios are modeled.

 

 

Estimated Increase

 

 

 

(Decrease) in NII

 

 

Change in Interest Rates

Year 1

 

Year 2

 

 

(basis points)

 

 

 

 

-

300

 

-6.83

%

 

-13.32

%

-

200

 

-4.02

%

 

-8.75

%

-

100

 

-1.79

%

 

-4.10

%

+

100

 

1.73

%

 

3.65

%

+

200

 

3.17

%

 

6.90

%

+

300

 

4.61

%

 

10.19

%

The results indicate a general asset sensitivity across most scenarios driven primarily by repricing of cash flows in the investment and loan portfolios. As short-term rates have remained elevated, the funding mix has shifted to more rate sensitive deposits and wholesale sources resulting in lower overall net interest income at risk as deposit repricing is expected to offset rate adjustments in the floating rate loan book. Furthermore, due to the funding mix shift, the Company is currently less sensitive to changes in short-term rate movements with interest rate risk being driven more by changes in the mid to long-term segment of the yield curve. When deemed prudent, management has taken actions to mitigate exposure to interest rate risk with on- or off-balance sheet financial instruments and intends to do so in the future. Possible actions include, but are not limited to, changes in the pricing of loan and deposit products, modifying the composition of earning assets and interest-bearing liabilities, and adding to, modifying or terminating existing interest rate swap agreements or other financial instruments used for interest rate risk management purposes.

Even if interest rates change in the designated amounts, there can be no assurance that our assets and liabilities would perform as anticipated. Additionally, a change in the U.S. Treasury rates in the designated amounts accompanied by a change in the shape of the U.S. Treasury yield curve would cause significantly different changes to net interest income than indicated above. Strategic management of our balance sheet and earnings is fluid and would be adjusted to accommodate these movements. As with any method of measuring interest rate risk, certain shortcomings are inherent in the methods of analysis presented above. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Certain assets such as adjustable-rate loans have features which restrict changes in interest rates on a short-term basis and over the life of the asset. Also, the ability of many borrowers to service their debt may decrease in the event of an interest rate increase. All of these factors are considered in monitoring exposure to interest rate risk.

Economic Value of Equity (EVE)

EVE simulation involves calculating the present value of all future cash flows from assets and subtracting the present value of all future cash outflows from liabilities including the impact of off-balance sheet items such as interest rate hedges. This analysis results in a theoretical market value of the bank's equity or EVE. Management’s focus on EVE analysis is not on the resulting calculation of EVE itself, but instead on the sensitivity of EVE to changes in market rates. Policy limits on the change in EVE under a variety of interest rate scenarios are approved by the Board of Directors. The following table presents an analysis of the change in the Bank’s

63

Table of Contents

 

EVE resulting from instantaneous and parallel shifts in rates as of September 30, 2024. Shifts are measured in 100 basis point increments ranging from -500 to +500 basis points from base case, with -300 through +300 basis points presented in table below.

 

 

 

Estimated Change
in EVE at

Change in Interest Rates

 

September 30, 2024

(basis points)

 

 

-

300

 

3.73%

-

200

 

3.30%

-

100

 

2.17%

+

100

 

-2.85%

+

200

 

-6.11%

+

300

 

-9.47%

The net changes in EVE presented in the preceding table are within the parameters approved by the Boards of Directors. Because EVE measures the present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year). Further, EVE does not consider factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships, possible hedging activities, or changing product spreads, each of which could mitigate the adverse impact of changes in interest rates.

Item 4. Controls and Procedures

In connection with the preparation of this Quarterly Report on Form 10-Q, an evaluation was carried out by the Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted 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 Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, 2024, the Company’s disclosure controls and procedures were effective.

Our management, including the Chief Executive Officer and Chief Financial Officer, identified no change in our internal control over financial reporting that occurred during the three month period ended September 30, 2024, that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

64

Table of Contents

 

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The Company, including subsidiaries, is party to various legal proceedings arising in the ordinary course of business. We do not believe that loss contingencies, if any, arising from pending litigation and regulatory matters will have a material adverse effect on our consolidated financial position or liquidity.

Item 1A. Risk Factors

In addition to the other information set forth in this Report, in evaluating an investment in the Company’s securities, investors should consider carefully, among other things, the risk factors previously disclosed in Part I, Item 1A of our 2023 Form 10-K. which could materially affect the Company's business, financial position, results of operations, cash flows, or future results. Please be aware that these risks may change over time and other risks may prove to be important in the future. New risks may emerge at any time, and we cannot predict such risks or estimate the extent to which they may affect our business, financial condition or results of operations, or the trading price of our securities.

There are no material changes during the period covered by this Report to the risk factors previously disclosed in our 2023 Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The Company has in place a Board-approved stock buyback program whereby the Company is authorized to repurchase up to 4,297,000 shares of its common stock through the program’s expiration date of December 31, 2024. The program allows the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions in accordance with the rules and regulations of the Securities and Exchange Commission. The Company is not obligated to purchase any shares under this program and the repurchase authorization may be terminated or amended by the Board at any time prior to the expiration date.

The following is a summary of common share repurchases during the three months ended September 30, 2024.

 

 

Total Number of Shares or Units Purchased (a)

 

Average
Price Paid
per Share (b)

 

Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program

 

Maximum Number of Shares that may yet be Purchased under such Plans or Programs

 

July 1, 2024 - July 31, 2024

 

10,000

 

$

54.97

 

 

10,000

 

 

3,974,007

 

August 1, 2024 - August 31, 2024

 

261,037

 

$

50.24

 

 

260,000

 

 

3,714,007

 

September 1, 2024 - September 30, 2024

 

30,302

 

$

52.69

 

 

30,000

 

 

3,684,007

 

 

 

301,339

 

$

50.64

 

 

300,000

 

 

 

(a) Includes common stock purchased in connection with our share-based payment plans related shares used to cover payroll tax withholding requirements. See Note 18 – Share-Based Payment Arrangements in our 2023 Form 10-K, which includes additional information regarding our share-based incentive plans.

(b) Average price paid does not include the one percent excise tax charged on public company net share repurchases.

Item 5. Other Information

 

Pursuant to Item 408(a) of Regulation S-K, none of the Company's directors or executive officers adopted, terminated or modified a Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement during the three months ended September 30, 2024.

65

Table of Contents

 

Item 6. Exhibits

(a) Exhibits:

 

Exhibit Number

 

Description

 

Filed Herewith

Form

Exhibit

Filing Date

3.1

Second Amended and Restated Articles of Hancock Whitney Corporation

8-K

3.1

5/1/2020

3.2

Second Amended and Restated Bylaws of Hancock Whitney Corporation

8-K

3.2

5/1/2020

31.1

Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

X

31.2

Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

X

32.1

Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

X

32.2

Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

X

101.INS

 

Inline XBRL Instance Document

 

X

 

 

 

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document

 

X

 

 

 

 

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

X

 

 

 

 

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

X

 

 

 

 

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Label Linkbase Document

 

X

 

 

 

 

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

X

 

 

 

 

 

 

104

Cover Page Interactive Data File

X

 

66

Table of Contents

 

 

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.

 

 

Hancock Whitney Corporation

 

 

 

 

 

 

 

By:

 

/s/ John M. Hairston

 

 

 

John M. Hairston

 

 

 

President & Chief Executive Officer

 

 

 

(Principal Executive Officer)

 

 

 

 

 

 

 

/s/ Michael M. Achary

 

 

 

Michael M. Achary

 

 

 

Senior Executive Vice President & Chief Financial Officer

(Principal Financial Officer)

 

 

 

 

 

 

 

November 7, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67