EX-99.1 4 ny20033035x1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

 

MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

 

Management of SouthState Corporation (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting. Management has assessed the effectiveness of internal control over financial reporting using the criteria established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

The Company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The Company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisitions, use, or disposition of the Company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

Based on the testing performed using the criteria established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), management of the Company believes that the Company’s internal control over financial reporting was effective as of December 31, 2023.

 

The effectiveness of our internal control over financial reporting as of December 31, 2023, has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report which is included herein.

 

 

/s/ SouthState Corporation

 

Winter Haven, Florida

March 4, 2024

 

www.SouthStateBank.com

(863) 293-4710 | Winter Haven, Florida | 33880

F-1

Report of Independent Registered Public Accounting Firm

 

To the Shareholders and the Board of Directors of SouthState Corporation

 

Opinion on Internal Control Over Financial Reporting

 

We have audited SouthState Corporation and subsidiaries internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, SouthState Corporation and subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on the COSO criteria.

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Company as of December 31, 2023, the related consolidated statements of income, comprehensive income (loss), changes in shareholders’ equity and cash flows for the year ended December 31, 2023, and the related notes and our report dated March 4, 2024 expressed an unqualified opinion thereon.

 

Basis for Opinion

 

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.

 

Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

 

Definition and Limitations of Internal Control Over Financial Reporting

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

/s/ Ernst & Young LLP

 

Birmingham, Alabama

 

March 4, 2024

F-2

Report of Independent Registered Public Accounting Firm

 

To the Shareholders and the Board of Directors of SouthState Corporation

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheet of SouthState Corporation and subsidiaries (the Company) as of December 31, 2023, the related consolidated statements of income, comprehensive income (loss), changes in shareholders’ equity and cash flows for the year ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and the results of its operations and its cash flows for the year ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated March 4, 2024 expressed an unqualified opinion thereon.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit Matter

 

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

 

 

 

Allowance for credit losses

     

Description of the Matter

 

As of December 31, 2023, the Company’s loan portfolio was $32.4 billion and the associated allowance for credit losses (“ACL”), inclusive of the reserve for unfunded commitments, was $512.9 million. As described in Notes 1 and 5 to the consolidated financial statements, the Company’s ACL recorded on the balance sheet reflects management’s best estimate of the portion of the amortized cost of loans and unfunded commitments that it does not expect to collect. Management considers the effects of past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The ACL is measured on a collective pool basis when similar risk characteristics exist, and the Discounted Cash Flow method (“DCF”) is utilized and aggregated at the pool level. A probability of default (PD) and absolute loss given default (LGD) are applied to a projective model of the loan’s cash flow while considering prepayment and principal curtailment effects.  The Company’s assumptions for PD and LGD are determined by the historical default and loss experience of the Company and adjusted for expected economic conditions and the Company’s prepayment and curtailment rates. Management considers the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation model.

F-3

 

Auditing management’s ACL estimate and related provision for credit losses involved a high degree of complexity and the need for involvement of professionals with specialized skills and knowledge in evaluating the expected loss forecasting models and subjectivity in evaluating management’s selection and weighting of economic forecast scenarios used during the reasonable and supportable period and the qualitative factors.

     

How We Addressed the Matter in Our Audit

 

We obtained an understanding, evaluated the design and tested the operating effectiveness of the Company’s internal controls over establishing the ACL, including, controls that address: 1) the governance of the credit loss methodology, including management’s review and approval of the ACL; 2) the completeness and accuracy of key inputs and assumptions used in the models; 3) the selection and challenge of the economic forecasts, including the selected weightings of the economic forecasts applied by management; 4) the identification and measurement of qualitative factors, among others.

 

With respect to expected loss forecasting models, with the support of EY specialists, we evaluated the conceptual soundness of the model methodology and recalculated the model output. We also tested the appropriateness of key inputs and assumptions used in these models by agreeing a sample of inputs to supporting documentation.

 

Regarding the reasonable and supportable economic forecasts used in the models, we evaluated the reasonableness of management’s selection and weighting of the forecasts scenarios used, tested the completeness and accuracy of data used in the forecast to supporting documentation and searched for and evaluated information that corroborated or contradicted the forecast.

 

Regarding measurement of the qualitative factors, we evaluated the methodology applied and data utilized by management to estimate the appropriate level of the qualitative factors. We also considered if qualitative adjustments were consistent with external macroeconomic factors and current credit metrics.

 

We evaluated the overall ACL amount, including model estimates and qualitative factor adjustments, and whether the recorded ACL appropriately reflects expected credit losses on the loan portfolio and unfunded credit commitments. We considered overall trends in credit quality, historical loss statistics, peer-bank information, subsequent events and determined whether they corroborate or contradict the Company’s measurement of the ACL.

 

/s/ Ernst & Young LLP

 

We have served as the Company’s auditor since 2023.

 

Birmingham, Alabama

 

March 4, 2024

F-4

Report of Independent Registered Public Accounting Firm

 

Shareholders and the Board of Directors

SouthState Corporation

 

Opinion on the Consolidated Financial Statements

 

We have audited the accompanying consolidated balance sheet of SouthState Corporation and Subsidiaries (the “Company”) as of December 31, 2022, the related consolidated statements of income, comprehensive income (loss), changes in shareholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2022, and the related notes (collectively referred to as the “financial statements”).  In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2022, and the results of their operations and their cash flows for each of the years in the two-year period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on the Company’s financial statements based on our audits.

 

We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB.  Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.  Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.  Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.  We believe that our audits provide a reasonable basis for our opinion.

 

/s/ FORVIS, LLP

 

We served as the Company’s auditor from 2007 to 2022.

 

Atlanta, Georgia

February 24, 2023

F-5

SouthState Corporation and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share and par value)

 

    December 31,  
    2023     2022  
ASSETS            
Cash and cash equivalents:                
Cash and due from banks   $ 510,922     $ 548,387  
Federal funds sold and interest-earning deposits with banks     236,435       580,491  
Deposits in other financial institutions (restricted cash)     251,520       183,685  
Total cash and cash equivalents     998,877       1,312,563  
Trading securities, at fair value     31,321       31,263  
Investment securities:                
Securities held to maturity (fair value of $2,084,736 and $2,250,168)     2,487,440       2,683,241  
Securities available for sale, at fair value     4,784,388       5,326,822  
Other investments     192,043       179,717  
Total investment securities     7,463,871       8,189,780  
Loans held for sale     50,888       28,968  
Loans:                
Acquired - non-purchased credit deteriorated loans     4,796,913       5,943,092  
Acquired - purchased credit deteriorated loans     1,108,813       1,429,731  
Non-acquired loans     26,482,763       22,805,039  
Less allowance for credit losses     (456,573 )     (356,444 )
Loans, net     31,931,916       29,821,418  
Other real estate owned     837       1,023  
Bank property held for sale     12,401       17,754  
Premises and equipment, net     519,197       520,635  
Bank owned life insurance (“BOLI”)     991,454       964,708  
Deferred tax assets     164,354       177,801  
Derivatives assets     172,939       211,016  
Mortgage servicing rights     85,164       86,610  
Core deposit and other intangibles     88,776       116,450  
Goodwill     1,923,106       1,923,106  
Other assets     466,923       515,601  
Total assets   $ 44,902,024     $ 43,918,696  
LIABILITIES AND SHAREHOLDERS’ EQUITY                
Deposits:                
Noninterest-bearing   $ 10,649,274     $ 13,168,656  
Interest-bearing     26,399,635       23,181,967  
Total deposits     37,048,909       36,350,623  
Federal funds purchased     248,162       213,597  
Securities sold under agreements to repurchase     241,023       342,820  
Corporate and subordinated debentures     391,904       392,275  
Other borrowings     100,000        
Reserve for unfunded commitments     56,303       67,215  
Derivative liabilities     804,486       1,034,143  
Other liabilities     478,139       443,096  
Total liabilities     39,368,926       38,843,769  
Shareholders’ equity:                
Common stock - $2.50 par value; authorized 160,000,000 shares; 76,022,039 and 75,704,563 shares issued and outstanding, respectively     190,055       189,261  
Surplus     4,240,413       4,215,712  
Retained earnings     1,685,166       1,347,042  
Accumulated other comprehensive loss     (582,536 )     (677,088 )
Total shareholders’ equity     5,533,098       5,074,927  
Total liabilities and shareholders’ equity   $ 44,902,024     $ 43,918,696  

 

The Accompanying Notes are an Integral Part of the Consolidated Financial Statements.

F-6

SouthState Corporation and Subsidiaries

Consolidated Statements of Income

(in thousands, except per share data)

 

    Year Ended December 31,  
    2023     2022     2021  
Interest income:                        
Loans, including fees   $ 1,716,405     $ 1,178,026     $ 990,519  
Investment securities:                        
Taxable     162,907       149,790       76,850  
Tax-exempt     23,455       22,361       10,715  
Federal funds sold, securities purchased under agreements to resell and interest-bearing deposits with banks     41,639       46,848       6,720  
Total interest income     1,944,406       1,397,025       1,084,804  
Interest expense:                        
Deposits     440,257       36,984       33,182  
Federal funds purchased and securities sold under agreements to repurchase     15,589       4,503       1,189  
Corporate and subordinated debentures     23,617       19,294       17,214  
Other borrowings     12,335       573       44  
Total interest expense     491,798       61,354       51,629  
Net interest income     1,452,608       1,335,671       1,033,175  
Provision (recovery) for credit losses     114,082       81,855       (165,273 )
Net interest income after provision (recovery) for credit losses     1,338,526       1,253,816       1,198,448  
Noninterest income:                        
Fees on deposit accounts     129,015       124,810       102,756  
Mortgage banking income     13,355       17,790       64,599  
Trust and investment services income     39,447       39,019       36,981  
Correspondent banking and capital markets income     49,101       78,755       110,048  
SBA income     13,929       15,636       11,865  
Securities gains, net     43       30       102  
Other income     42,016       33,207       27,901  
Total noninterest income     286,906       309,247       354,252  
Noninterest expense:                        
Salaries and employee benefits     583,398       554,704       552,030  
Occupancy expense     88,695       89,501       92,225  
Information services expense     84,472       79,701       74,417  
OREO and loan related expense     1,716       369       2,029  
Amortization of intangibles     27,558       33,205       35,192  
Supplies, printing and postage expense     10,578       9,621       9,659  
Professional fees     18,547       15,331       10,629  
FDIC assessment and other regulatory charges     33,070       23,033       17,982  
FDIC special assessment     25,691              
Advertising and marketing     9,474       8,888       7,959  
Extinguishment of debt cost                 11,706  
Merger, branch consolidation and severance related expense     13,162       30,888       67,242  
Other expense     98,219       84,460       67,351  
Total noninterest expense     994,580       929,701       948,421  
Earnings:                        
Income before provision for income taxes     630,852       633,362       604,279  
Provision for income taxes     136,544       137,313       128,736  
Net income   $ 494,308     $ 496,049     $ 475,543  
Earnings per common share:                        
Basic   $ 6.50     $ 6.65     $ 6.76  
Diluted   $ 6.46     $ 6.60     $ 6.71  
Weighted average common shares outstanding:                        
Basic     76,051       74,551       70,393  
Diluted     76,480       75,181       70,889  

 

The Accompanying Notes are an Integral Part of the Consolidated Financial Statements. 

F-7

SouthState Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(Dollars in thousands)

                   
    Year Ended December 31,  
    2023     2022     2021  
Net income   $ 494,308     $ 496,049     $ 475,543  
Other comprehensive income (loss):                        
Unrealized holding gains (losses) on available for sale securities:                        
Unrealized holding gains (losses) arising during period     112,743       (861,470 )     (90,350 )
Tax effect     (19,458 )     206,281       21,485  
Reclassification adjustment for gains included in net income     (43 )     (30 )     (102 )
Tax effect     10       7       24  
Net of tax amount     93,252       (655,212 )     (68,943 )
Change in the retiree medical plan obligation:                        
Change in the retiree medical plan obligation during period     1,442       (1,110 )     98  
Tax effect     (356 )     272       (23 )
Reclassification adjustment for changes included in net income     285       143       174  
Tax effect     (71 )     (35 )     (41 )
Net of tax amount     1,300       (730 )     208  
Other comprehensive income (loss), net of tax     94,552       (655,942 )     (68,735 )
Comprehensive income (loss)   $ 588,860     $ (159,893 )   $ 406,808  

 

The Accompanying Notes are an Integral Part of the Consolidated Financial Statements.

F-8

SouthState Corporation and Subsidiaries

Consolidated Statements of Changes in Shareholders’ Equity

(Dollars in thousands, except share and per share data)

                                     
                            Accumulated        
                            Other        
    Common Stock           Retained     Comprehensive        
    Shares     Amount     Surplus     Earnings     (Loss) Gain     Total  
Balance, December 31, 2020     70,973,477     $ 177,434     $ 3,765,406     $ 657,451     $ 47,589     $ 4,647,880  
Comprehensive income:                                                
Net income                       475,543             475,543  
Other comprehensive income, net of tax effects                             (68,735 )     (68,735 )
Total comprehensive income                                             406,808  
Cash dividends declared on common stock at $1.92 per share                       (135,201 )           (135,201 )
Cash dividend equivalents paid on restricted stock units                       (136 )           (136 )
Employee stock purchases     33,013       83       2,301                   2,384  
Stock options exercised     64,075       160       2,745                   2,905  
Stock issued pursuant to restricted stock units     93,085       233       (233 )                  
Common stock repurchased - buyback plan     (1,817,941 )     (4,545 )     (141,823 )                 (146,368 )
Common stock repurchased     (13,412 )     (34 )     (1,019 )                 (1,053 )
Share-based compensation expense                 25,721                   25,721  
Balance, December 31, 2021     69,332,297     $ 173,331     $ 3,653,098     $ 997,657     $ (21,146 )   $ 4,802,940  
Comprehensive loss:                                                
Net income                       496,049             496,049  
Other comprehensive loss, net of tax effects                             (655,942 )     (655,942 )
Total comprehensive loss                                             (159,893 )
Cash dividends declared on common stock at $1.98 per share                       (146,486 )           (146,486 )
Cash dividend equivalents paid on restricted stock units                       (178 )           (178 )
Employee stock purchases     38,491       96       2,762                   2,858  
Stock options exercised     39,020       97       1,488                   1,585  
Restricted stock awards (forfeits)     (5,368 )     (13 )     13                    
Stock issued pursuant to restricted stock units     393,747       984       (983 )                 1  
Common stock repurchased - buyback plan     (1,312,038 )     (3,280 )     (106,924 )                 (110,204 )
Common stock repurchased     (112,389 )     (281 )     (8,845 )                 (9,126 )
Share-based compensation expense                 35,638                   35,638  
Common stock issued for Atlantic Capital merger     7,330,803       18,327       641,445                   659,772  
Net fair value of unvested equity awards assumed in the Atlantic Capital acquisition                 (1,980 )                 (1,980 )
Balance, December 31, 2022     75,704,563     $ 189,261     $ 4,215,712     $ 1,347,042     $ (677,088 )   $ 5,074,927  
Comprehensive income:                                                
Net income                       494,308             494,308  
Other comprehensive income, net of tax effects                             94,552       94,552  
Total comprehensive income                                             588,860  
Cash dividends declared on common stock at $2.04 per share                       (154,919 )           (154,919 )
Cash dividend equivalents paid on restricted stock units                       (1,265 )           (1,265 )
Employee stock purchases     43,356       108       2,664                   2,772  
Stock options exercised     53,225       133       2,793                   2,926  
Restricted stock awards (forfeits)     (2,721 )     (8 )     8                    
Stock issued pursuant to restricted stock units     455,443       1,140       (1,140 )                  
Common stock repurchased - buyback plan     (100,000 )     (250 )     (6,498 )                 (6,748 )
Common stock repurchased – equity plans     (131,827 )     (329 )     (8,987 )                 (9,316 )
Share-based compensation expense                 35,861                   35,861  
Balance, December 31, 2023     76,022,039     $ 190,055     $ 4,240,413     $ 1,685,166     $ (582,536 )   $ 5,533,098  

 

The Accompanying Notes are an Integral Part of the Consolidated Financial Statements.

F-9

SouthState Corporation and Subsidiaries 

Consolidated Statements of Cash Flows 

(Dollars in thousands)

                   
    Year Ended December 31,  
    2023     2022     2021  
Cash flows from operating activities:                        
Net income   $ 494,308     $ 496,049     $ 475,543  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation and amortization     58,826       64,591       63,137  
Provision (recovery) for credit losses     114,082       81,855       (165,273 )
Deferred income taxes     1,950       123,540       67,850  
Gains on sale of securities, net     (43 )     (30 )     (102 )
Share-based compensation expense     35,861       35,638       25,721  
Accretion of discount related to acquired loans     (20,801 )     (36,411 )     (29,658 )
Extinguishment of debt cost - fair value marks                 11,706  
Losses on disposal of premises and equipment     66       2,876       856  
Gains on sale of bank properties held for sale and repossessed real estate     (1,733 )     (4,467 )     (2,329 )
Net amortization of premiums and discounts on investment securities     20,136       27,303       38,025  
Bank properties held for sale and repossessed real estate write downs     1,571       273       2,067  
Fair value adjustment for loans held for sale     (833 )     6,052       6,920  
Originations and purchases of loans held for sale     (881,017 )     (1,411,770 )     (3,045,145 )
Proceeds from sales of loans held for sale     863,464       1,565,809       3,209,094  
(Gains) losses on sales of loans held for sale     (3,535 )     2,663       (72,124 )
Increase in cash surrender value of BOLI     (25,141 )     (23,058 )     (18,221 )
Net change in:                        
Accrued interest receivable     (19,806 )     (32,829 )     17,083  
Prepaid assets     1,967       (3,090 )     (1,250 )
Operating leases     322       142       2,053  
Bank owned life insurance     (1,595 )     (1,290 )     (202 )
Trading securities     (57 )     46,425       (35,154 )
Derivative assets     38,077       207,682       399,157  
Miscellaneous other assets     (6,259 )     147       (79,312 )
Accrued interest payable     50,590       2,609       (3,759 )
Accrued income taxes     62,509       (17,218 )     (53,843 )
Derivative liabilities     (229,657 )     741,583       (516,271 )
Miscellaneous other liabilities     (6,495 )     (144,181 )     119,120  
Net cash provided by operating activities     546,757       1,730,893       415,689  
Cash flows from investing activities:                        
Proceeds from sales of investment securities available for sale     129,614       482,028       151,314  
Proceeds from maturities and calls of investment securities held to maturity     190,825       230,003       104,958  
Proceeds from maturities and calls of investment securities available for sale     590,758       575,877       805,342  
Proceeds from sales and redemptions of other investment securities     214,375       13,226       1,533  
Purchases of investment securities available for sale     (80,354 )     (1,381,980 )     (2,941,888 )
Purchases of investment securities held to maturity           (1,099,691 )     (975,266 )
Purchases of other investment securities     (226,701 )     (20,359 )     (1,659 )
Net (increase) decrease in loans     (2,234,274 )     (3,855,268 )     745,085  
Net cash (paid in) received from acquisitions           250,115       (39,929 )
Recoveries of loans previously charged off     15,782       19,173       13,800  
Purchase of bank owned life insurance     (5,966 )     (85,966 )     (205,566 )
Purchases of premises and equipment     (38,885 )     (17,670 )     (28,418 )
Proceeds from redemption and payout of bank owned life insurance policies     5,956       3,267       307  
Proceeds from sale of bank properties held for sale and repossessed real estate     11,575       20,706       42,657  
Proceeds from sale of premises and equipment     856       6,143       8,469  
Net cash used in investing activities     (1,426,439 )     (4,860,396 )     (2,319,261 )
Cash flows from financing activities:                        
Net increase (decrease) in deposits     699,778       (1,780,132 )     4,367,662  
Net (decrease) increase in federal funds purchased and securities sold under agreements to repurchase and other short-term borrowings     (67,232 )     (224,822 )     1,573  
Proceeds from borrowings     6,050,200             25,000  
Repayment of borrowings     (5,950,200 )     (13,000 )     (100,878 )
Common stock issuance     2,772       2,858       2,384  
Common stock repurchases     (16,064 )     (119,330 )     (147,421 )
Dividends paid     (156,184 )     (146,664 )     (135,337 )
Stock options exercised     2,926       1,585       2,905  
Net cash provided by (used in) financing activities     565,996       (2,279,505 )     4,015,888  
Net increase (decrease) in cash and cash equivalents     (313,686 )     (5,409,008 )     2,112,316  
Cash and cash equivalents at beginning of period     1,312,563       6,721,571       4,609,255  
Cash and cash equivalents at end of period   $ 998,877     $ 1,312,563     $ 6,721,571  
Supplemental Disclosures:                        
Cash Flow Information:                        
Cash paid for:                        
Interest   $ 441,208     $ 67,126     $ 55,387  
Income taxes   $ 74,725     $ 35,144     $ 126,207  
Recognition of operating lease assets in exchange for lease liabilities   $ 1,160     $ 12,635     $ 9,623  
Schedule of Noncash Investing Transactions:                        
Acquisitions:                        
Fair value of tangible assets acquired   $     $ 3,500,692     $ 34,838  
Other intangible assets acquired           20,791        
Liabilities assumed           3,205,694       2,343  
Net identifiable assets acquired over liabilities assumed           342,021       15,816  
Common stock issued in acquisition           659,772        
Real estate acquired in full or in partial settlement of loans     3,801       1,972       3,642  

 

The Accompanying Notes are an Integral Part of the Consolidated Financial Statements.

F-10

 

Note 1—Summary of Significant Accounting Policies

 

Nature of Operations

 

SouthState Corporation is a financial holding company headquartered in Winter Haven, Florida, and was incorporated under the laws of South Carolina in 1985. We provide a wide range of banking services and products to our customers through our Bank. The Bank operates SouthState Advisory, Inc., a wholly owned registered investment advisor. The Bank also operates SouthState|Duncan-Williams, Securities Corp. (“SouthState|DuncanWilliams”), a registered broker-dealer, headquartered in Memphis, Tennessee that serves primarily institutional clients across the U.S. in the fixed income business. The Bank also operates SouthState Advisory, Inc., a wholly owned registered investment advisor, and Corporate Billing, LLC (“Corporate Billing”), a transaction-based finance company headquartered in Decatur, Alabama that provides factoring, invoicing, collection and accounts receivable management services to transportation companies and automotive parts and service providers nationwide. Corporate Billing’s previous holding company CBI Holding Company, LLC and its subsidiary CBI Real Estate Holding, LLC were merged into CBI Billing effective November 30, 2023. The Company also owns SSB Insurance Corp., a captive insurance subsidiary pursuant to Section 831(b) of the U.S. Tax Code. In addition, the Company operates a correspondent banking and capital markets division within the national bank subsidiary, of which the majority of its bond salesmen, traders and operational personnel are housed in facilities located in in facilities located in Atlanta, Georgia, Memphis, Tennessee, Walnut Creek, California, and Birmingham, Alabama. The Bank provides general banking services within a six (6) state footprint in Alabama, Florida, Georgia, North Carolina, South Carolina and Virginia. In late 2023, the Bank formed SSB First Street Corporation, an investment subsidiary headquartered in Wilmington, Delaware, to hold tax-exempt municipal investment securities as part of the Bank’s investment portfolio.

 

The accounting and reporting policies of the Company and its consolidated subsidiary conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”). There are 13 unconsolidated subsidiaries of the Company that were established for the purpose of issuing in the aggregate approximately $118.6 million of trust preferred securities at December 31, 2023. See Note 11—Other Borrowings for further detailed descriptions of our trust preferred securities.

 

Unless otherwise mentioned or unless the context requires otherwise, references herein to “SouthState,” the “Company” “we,” “us,” “our” or similar references mean SouthState Corporation and its consolidated subsidiaries. References to the “Bank” means SouthState Bank, National Association.

 

Basis of Consolidation

 

The consolidated financial statements include the accounts of the Company and other entities in which it has a controlling financial interest. All significant intercompany balances and transactions have been eliminated in consolidation. Assets held by the Company in trust are not assets of the Company and are not included in the accompanying consolidated financial statements.

 

Reportable Segment

 

The Company, through the Bank, provides a broad range of financial services to individuals and companies primarily in South Carolina, North Carolina, Florida, Alabama, Georgia and Virginia. These services include, but not limited to, demand, time and savings deposits; lending and credit card servicing; ATM processing; mortgage banking services; correspondent banking services and wealth management and trust services. The Company’s operations are managed and financial performance is evaluated on an organization-wide basis. Accordingly, the Company’s banking and finance operations are not considered by management to constitute more than one reportable operating segment.

F-11

Use of Estimates

 

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated balance sheet and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses for loans and investment securities held to maturity, fair value of financial instruments, fair values of assets and liabilities acquired in business combinations, evaluating impairment of investment securities, goodwill and other intangible impairment tests and valuation of deferred tax assets.

 

In connection with the determination of the allowance for credit losses, management has identified specific loans as well as adopted a policy of providing amounts for loan valuation purposes which are not identified with any specific loan but are derived from models based on macroeconomic factors and forecasts. Management believes that the allowance for credit losses is appropriate. While management uses available information to recognize losses on loans, future additions or reductions to the allowance for credit losses may be necessary based on changes in economic forecasts. In addition, regulatory agencies, as an integral part of the examination process, periodically review the banking subsidiary’s allowance for credit losses. Such agencies may require additions to the allowance for credit losses based on their judgments about information available to them at the time of their examination.

 

Concentrations of Credit Risk

 

The Bank provides agribusiness, commercial, and residential and other consumer loans to customers primarily throughout South Carolina, North Carolina, Florida, Alabama, Virginia and Georgia. Although the Bank has a diversified loan portfolio, a substantial portion of their borrowers’ abilities to honor their contracts is dependent upon economic conditions within South Carolina, North Carolina, Florida, Alabama, Virginia, Georgia and the surrounding regions.

 

The Company considers concentrations of credit to exist when, pursuant to regulatory guidelines, the amounts loaned to a multiple number of borrowers engaged in similar business activities which would cause them to be similarly impacted by general economic conditions represents 25% of total Tier 1 capital plus regulatory adjusted allowance for credit losses of the Company, or $1.2 billion at December 31, 2023. Based on this criteria, we had eight such credit concentrations at December 31, 2023, including loans to lessors of nonresidential buildings (except mini warehouses) of $6.2 billion, loans secured by owner occupied office buildings (including medical office buildings) of $1.9 billion, loans secured by owner occupied nonresidential buildings (excluding office buildings) of $1.8 billion, loans to lessors of residential buildings (investment properties and multi-family) of $2.4 billion, loans secured by 1st mortgage 1-4 family owner occupied residential property (including condos and home equity lines) of $8.8 billion, loans secured by jumbo (original loans greater than $726,200) 1st mortgage 1-4 family owner occupied residential property of $2.6 billion, loans secured by business assets including accounts receivable, inventory and equipment of $2.2 billion, and loans to consumers secured by non-real estate of $1.2 billion. The risk for these loans and for all loans is managed collectively through the use of credit underwriting practices developed and updated over time. The loss estimate for these loans is determined using our standard ACL methodology.

 

With some financial institutions adopting CECL in the first quarter of 2020, banking regulators established new guidelines for calculating credit concentrations. Banking regulators set the guidelines for construction, land development and other land loans to total less than 100% of total Tier 1 capital less modified CECL transitional amount plus ACL (CDL concentration ratio) and for total commercial real estate loans (construction, land development and other land loans along with other non-owner occupied commercial real estate and multifamily loans) to total less than 300% of total Tier 1 capital less modified CECL transitional amount plus ACL (CRE concentration ratio). Both ratios are calculated by dividing certain types of loan balances for each of the two categories by the Bank’s total Tier 1 capital less modified CECL transitional amount plus ACL. At December 31, 2023 and 2022, the Bank’s CDL concentration ratio was 59.7% and 64.8%, respectively, and its CRE concentration ratio was 236.5% and 249.0%, respectively. As of December 31, 2023, the Bank was below the established regulatory guidelines and we monitor these two ratios as part of our concentration management processes.

F-12

Cash and Cash Equivalents

 

For the purpose of presentation in the consolidated statements of cash flows, cash and cash equivalents include cash on hand, cash items in process of collection, amounts due from banks including restricted pledged cash, interest bearing deposits with banks, purchases of securities under agreements to resell, and federal funds sold. The restricted cash is used as collateral on the counterparty for the interest rate swap contracts with loan customers of respondent bank customers of the Correspondent Banking Division. Due from bank balances are maintained at other financial institutions. Federal funds sold are generally purchased and sold for one-day periods, but may, from time to time, have longer terms.

 

The Company enters from time to time into purchases of securities under agreements to resell substantially identical securities. When the Company enters into such repurchase agreements, the securities purchased under agreements to resell generally consist of U.S. government-sponsored entities and agency mortgage-backed securities. The Company may elect to use other asset classes at its discretion. It is the Company’s practice to take possession of securities purchased under agreements to resell. The securities are delivered into the Company’s account maintained by a third-party custodian designated by the Company under a written custodial agreement that explicitly recognizes the Company’s interest in the securities. The Company monitors the market value of the underlying securities, including accrued interest, which collateralizes the related receivable on agreements to resell. These agreements were considered to be cash equivalents with maturities within less than one year. The Company held $2.5 million in securities under agreements to resell at December 31, 2023.

 

Trading Securities

 

Through its Correspondent Banking Department and the Bank’s wholly owned broker dealer SouthState|Duncan-Williams, the Company purchases trading securities and subsequently sells them to their customers to take advantage of market opportunities, when presented, for short-term revenue gains. Securities purchased for this portfolio are primarily municipals, treasuries and mortgage-backed agency securities and are held for short periods of time. This portfolio is carried at fair value and realized and unrealized gains and losses are included in trading securities revenue, a component of Correspondent Banking and Capital Market Income in our Consolidated Statements of Income.

 

Investment Securities

 

Debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and carried at amortized cost. Securities not classified as held to maturity, including equity securities with readily determinable fair values, are classified as “available for sale” and carried at fair value with unrealized gains and losses excluded from earnings and reported in Other Comprehensive Income.

 

Purchase premiums and discounts are recognized in interest income using methods approximating the interest method over the terms of the securities. Gains and losses realized on sales of securities available for sale are determined using the specific identification method.

F-13

In accordance with as ASC Subtopic 326-30, Financial Instruments—Credit Losses—Available for sale Debt Securities, Management evaluates securities for impairment where there has been a decline in fair value below the amortized cost basis of a security to determine whether there is a credit loss associated with the decline in fair value on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. For securities designated as held for sale, credit losses are calculated individually, rather than collectively, using a discounted cash flow method, whereby management compares the present value of expected cash flows with the amortized cost basis of the security. The credit loss component would be recognized through the provision for credit losses. Consideration is given to (1) the financial condition and near-term prospects of the issuer including looking at default and delinquency rates, (2) the outlook for receiving the contractual cash flows of the investments, (3) the extent to which the fair value has been less than cost, (4) our intent to hold the security as well as there being no requirement to sell the security, (5) the anticipated outlook for changes in the general level of interest rates, (6) credit ratings, (7) third-party guarantees, and (8) collateral values. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, the results of reviews of the issuer’s financial condition, and the issuer’s anticipated ability to pay the contractual cash flows of the investments. The Company performed an analysis that determined that the following securities have a zero expected credit loss: U.S. Treasury Securities, Agency-Backed Securities including securities issued by Ginnie Mae, Fannie Mae, FHLB, FFCB and SBA. All of the U.S. Treasury and Agency-Backed Securities have the full faith and credit backing of the United States Government or one of its agencies. Municipal securities and all other securities that do not have a zero expected credit loss are evaluated quarterly to determine whether there is a credit loss associated with a decline in fair value. All debt securities in an unrealized loss position as of December 31, 2023 continue to perform as scheduled and we do not believe there is a credit loss or a provision for credit losses is necessary. Also, as part of our evaluation of our intent and ability to hold investments, we consider our investment strategy, cash flow needs, liquidity position, capital adequacy and interest rate risk position. We do not currently intend to sell the securities within the portfolio and it is not more-likely-than-not that we will be required to sell the debt securities.

 

Other investments include stock acquired for regulatory purposes, investments in unconsolidated subsidiaries and other nonmarketable investment securities. Stock acquired for regulatory purposes include Federal Home Loan Bank of Atlanta (“FHLB”) stock and Federal Reserve Bank (“FRB”) stock. These securities do not have a readily determinable fair value because their ownership is restricted and they lack a market for trading. As a result, these securities are carried at cost and are periodically evaluated for impairment. Investments in unconsolidated subsidiaries represent a minority investment in SCBT Capital Trust I, SCBT Capital Trust II, SCBT Capital Trust III, TSB Statutory Trust I, SAVB Capital Trust I, SAVB Capital Trust II, Southeastern Bank Financial Statutory Trust I, Southeastern Bank Financial Statutory Trust II, Provident Community Bancshares Capital Trust I, FCRV Statutory Trust I, Community Capital Statutory Trust I, CSBC Statutory Trust I, and Provident Community Bancshares Capital Trust II. These investments are recorded at cost and the Company receives quarterly dividend payments on these investments. Other nonmarketable investment securities consist of Business Development Corporation stock and stock in Banker’s Banks. These investments also do not have a readily determinable fair value because their ownership is restricted and they lack a market for trading. As a result, these securities are carried at cost and are periodically evaluated for impairment.

 

Loans Held for Sale

 

The Company sells residential mortgages to government sponsored entities (“GSEs”) and mortgage and third-party investors, who may issue securities backed by pools of such loans. The Company retains no beneficial interests in these sales, but may retain the servicing rights for the loans sold. The Company is obligated to subsequently repurchase a loan if the purchaser discovers a representation or warranty violation such as noncompliance with eligibility or servicing requirements, or customer fraud, that should have been identified in a loan file review.  Mortgage loans held for sale are accounted for at fair value on an individual loan basis. Estimated fair value is determined on the basis of existing forward commitments, or the current market value of similar loans.  Changes in the fair value, and realized gains and losses on the sales of mortgage loans, are reported in Mortgage Banking Income, a component of Noninterest Income in our Consolidated Statements of Income.

F-14

Loans

 

Loans that management has originated and has the intent and ability to hold for the foreseeable future or until maturity or pay off generally are reported at their unpaid principal balances, less unearned income and net of any deferred loan fees and costs. Unearned income on installment loans is recognized as income over the terms of the loans by methods that approximate the interest method. Interest on other loans is calculated by using the simple interest method on daily balances of the principal amount outstanding.

 

Premiums and discounts on purchased loans and non-refundable loan origination and commitment fees, net of direct costs of originating or acquiring loans, are deferred and recognized over the contractual or estimated lives of the related loans as an adjustment to the loans’ constant effective yield, which is included in interest income on loans.

 

We place loans on nonaccrual once reasonable doubt exists about the collectability of all principal and interest due. Generally, this occurs when principal or interest is 90 days or more past due, unless the loan is well secured and in the process of collection and excludes factored receivables. For factored receivables, which are commercial trade credits rather than promissory notes, the Company’s practice, in most cases, is to charge-off unpaid recourse receivables when they become 90 days past due from the invoice due date and the nonrecourse receivables when they become 120 days past due from the statement due date. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on non-accrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.

 

A loan is evaluated individually for loss when it is on nonaccrual and has a net book balance over $1 million. Large pools of homogeneous loans are collectively evaluated for loss and reserved at the pool level. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as nonaccrual, provided that management expects to collect all amounts due, including interest accrued at the contractual interest rate for the period of delay.

 

Modifications to Troubled Borrowers

 

As of January 1, 2023, the Company adopted and applied prospectively ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, that requires the elimination of designation of loans as TDRs. Management measures expected credit losses over the contractual term of a loan. When determining the contractual term, the Company considers expected prepayments but is precluded from considering expected extensions, renewals, or modifications. Longstanding TDR accounting rules were replaced as of January 1, 2023 with ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (See Recent Accounting and Regulatory Pronouncements section of this Note 1). In accordance with the adoption of ASU 2022-02, any loans modified to a borrower experiencing financial difficulty are reviewed by the Bank to determine if an interest rate reduction, a term extension, an other-than-insignificant payment delay, a principal forgiveness, or any combination of these has occurred.

 

Allowance for Credit Losses (“ACL”)

 

The Company complies with the requirements of Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, sometimes referred to herein as ASU 2016-13. Topic 326 was subsequently amended by ASU No. 2019-11, Codification Improvements to Topic 326, Financial Instruments-Credit Losses; ASU No. 2019-05, Codification Improvements to Topic 326, Financial Instruments-Credit Losses; and ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. This standard applies to all financial assets measured at amortized cost and off balance sheet credit exposures, including loans, investment securities and unfunded commitments.

F-15

ACL – Investment Securities

 

Management uses a systematic methodology to determine its ACL for investment securities held to maturity. The ACL is a valuation account that is deducted from the amortized cost basis to present the net amount expected to be collected on the held to maturity portfolio. Management considers the effects of past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. Management monitors the held to maturity portfolio to determine whether a valuation account should be recorded. As of December 31, 2023, the Company had $2.5 billion of held to maturity securities and no related valuation account. As of December 31, 2023, the held to maturity portfolio consisted of U.S. Government Agency, U.S. Government Agency Residential and Commercial Mortgage-backed securities, and Small Business Administration loan-backed securities. At December 31, 2023, management does not believe that a fair value below amortized cost is due to credit related factors.

 

ASC Subtopic 326-30, Financial Instruments—Credit Losses—Available for sale Debt Securities, changed the accounting for recognizing impairment on available for sale debt securities. Each quarter, management evaluates impairment where there has been a decline in fair value below the amortized cost basis of a security to determine whether there is a credit loss associated with the decline in fair value. Management considers the nature of the collateral, potential future changes in collateral values, default rates, delinquency rates, third-party guarantees, credit ratings, interest rate changes since purchase, volatility of the security’s fair value and historical loss information for financial assets secured with similar collateral among other factors. Credit losses are calculated individually, rather than collectively, using a discounted cash flow method, whereby management compares the present value of expected cash flows with the amortized cost basis of the security. The credit loss component would be recognized through the Provision for Credit Losses in the Consolidated Statements of Income. Management excludes the accrued interest receivable balance from the amortized cost basis in measuring expected credit losses on the investment securities and does not record an allowance for credit losses on accrued interest receivable as the Company reverses any accrued interest against interest income if an investment is placed on nonaccrual status. As of December 31, 2023 and December 31, 2022, the accrued interest receivables for investment securities recorded in Other Assets were $26.5 million and $28.2 million, respectively.

 

ACL – Loans

 

The ACL for loans held for investment reflects management’s estimate of losses that will result from the inability of our borrowers to make required loan payments. The Company established the incremental increase in the ACL at adoption through equity and subsequent adjustments through a provision for or recovery of credit losses recorded to earnings. The Company records loans charged off against the ACL and subsequent recoveries, if any, increase the ACL when they are recognized.

 

Management uses systematic methodologies to determine its ACL for loans held for investment and certain off-balance-sheet credit exposures. The ACL is a valuation account that is deducted from the amortized cost basis to present the net amount expected to be collected on the loan portfolio. Management considers the effects of past events, current conditions, and reasonable and supportable forecasts on the collectability of the loan portfolio. The Company’s estimate of its ACL involves a high degree of judgment; therefore, management’s process for determining expected credit losses may result in a range of expected credit losses. The Company’s ACL recorded in the balance sheet reflects management’s best estimate within the range of expected credit losses. The Company recognizes in net income the amount needed to adjust the ACL for management’s current estimate of expected credit losses. The Company’s ACL is calculated using collectively evaluated and individually evaluated loans.

F-16

The allowance for credit losses is measured on a collective pool basis when similar risk characteristics exist. Loans with similar risk characteristics are grouped into homogenous segments, or pools, for analysis. The Discounted Cash Flow (“DCF”) method is used for each loan in a pool, and the results are aggregated at the pool level. A probability of default and absolute loss given default are applied to a projective model of the loan’s cash flow while considering prepayment and principal curtailment effects. The analysis produces expected cash flows for each instrument in the pool by pairing loan-level term information (e.g., maturity date, payment amount, interest rate, etc.) with top-down pool assumptions (e.g., default rates and prepayment speeds). The Company has identified the following portfolio segments: Owner-Occupied Commercial Real Estate, Non-Owner Occupied Commercial Real Estate, Multifamily, Municipal, Commercial and Industrial, Commercial Construction and Land Development, Residential Construction, Residential Senior Mortgage, Residential Junior Mortgage, Revolving Mortgage, and Consumer and Other.

 

In determining the proper level of the ACL, management has determined that the loss experience of the Bank provides the best basis for its assessment of expected credit losses. The Company therefore used its own historical credit loss experience by each loan segment over an economic cycle, while excluding loss experience from certain acquired institutions (i.e., failed banks). For most of the segment models for collectively evaluated loans, the Company incorporated two or more macroeconomic drivers using a statistical regression modeling methodology.

 

Management considers forward-looking information in estimating expected credit losses. The Company subscribes to a third-party service which provides a quarterly macroeconomic baseline outlook and alternative scenarios for the United States economy. The baseline, along with the evaluation of alternative scenarios, is used by management to determine the best estimate within the range of expected credit losses. Management has evaluated the appropriateness of the reasonable and supportable forecast scenarios and has made adjustments as needed. For the contractual term that extends beyond the reasonable and supportable forecast period, the Company reverts to the long term mean of historical factors within four quarters using a straight-line approach. The Company generally uses a four-quarter forecast and a four-quarter reversion period.

 

Included in its systematic methodology to determine its ACL, management considers the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation model. These qualitative adjustments either increase or decrease the quantitative model estimation (i.e., formulaic model results). Each period, the Company considers qualitative factors that are relevant within the qualitative framework that adhere to the Interagency Policy Statement on Allowances for Credit Losses.

 

When a loan no longer shares similar risk characteristics with its segment, the asset is assessed to determine whether it should be included in another pool or should be individually evaluated. The Company’s threshold for individually evaluated loans includes all non-accrual loans with a net book balance in excess of $1.0 million. Management will monitor the credit environment and make adjustments to this threshold in the future if warranted. Based on the threshold above, consumer financial assets will generally remain in pools unless they meet the dollar threshold. The expected credit losses on individually evaluated loans will be estimated based on discounted cash flow analysis unless the loan meets the criteria for use of the fair value of collateral, either by virtue of an expected foreclosure or through meeting the definition of collateral-dependent. Financial assets that have been individually evaluated can be returned to a pool for purposes of estimating the expected credit loss insofar as their credit profile improves and that the repayment terms were not considered to be unique to the asset.

 

Management measures expected credit losses over the contractual term of a loan. Effective January 1, 2023, the ACL includes expected losses on modifications of non-accrual loans over $1 million to borrowers experiencing financial difficulty estimated on an individual basis. Otherwise, a change to the ACL is not recorded upon modification because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance historical data.

F-17

For purchased credit-deteriorated, otherwise referred to herein as PCD, assets are defined as acquired individual financial assets (or acquired groups of financial assets with similar risk characteristics) that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. The Company records acquired PCD loans by adding the expected credit losses (i.e., allowance for credit losses) to the purchase price of the financial assets rather than recording through the provision for credit losses in the income statement. The expected credit loss, as of the acquisition day, of a PCD loan is added to the allowance for credit losses. The non-credit discount or premium is the difference between the unpaid principal balance and the amortized cost basis as of the acquisition date. Subsequent to the acquisition date, the change in the ACL on PCD loans is recognized through the Provision for Credit Losses in the Consolidated Statements of Income. The non-credit discount or premium is accreted or amortized, respectively, into interest income over the remaining life of the PCD loan on a level-yield basis.

 

The Company follows its nonaccrual policy by reversing contractual interest income in the income statement when the Company places a loan on nonaccrual status. Therefore, management excludes the accrued interest receivable balance from the amortized cost basis in measuring expected credit losses on the portfolio and does not record an allowance for credit losses on accrued interest receivable. As of December 31, 2023 and December 31, 2022, the accrued interest receivables for loans recorded in Other Assets were $127.0 million and $105.4 million, respectively.

 

The Company has a variety of assets that have a component that qualifies as an off-balance sheet exposure. These primarily include undrawn portions of revolving lines of credit and standby letters of credit. The expected losses associated with these exposures within the unfunded portion of the expected credit loss will be recorded as a liability on the balance sheet. Management has determined that a majority of the Company’s off-balance sheet credit exposures are not unconditionally cancellable. Management completes funding studies based on historical data to estimate the percentage of unfunded loan commitments that will ultimately be funded to calculate the reserve for unfunded commitments. Management applies this funding rate, along with the loss factor rate determined for each pooled loan segment, to unfunded loan commitments, excluding unconditionally cancellable exposures and letters of credit, to arrive at the reserve for unfunded loan commitments. As of December 31, 2023 and December 31, 2022, the liability recorded for expected credit losses on unfunded commitments was $56.3 million and $67.2 million, respectively. The current adjustment to the ACL for unfunded commitments is recognized through the Provision for Credit Losses in the Consolidated Statements of Income.

 

Other Real Estate Owned and Bank Property Held For Sale

 

Other real estate owned (“OREO”) consists of properties obtained through foreclosure or through a deed in lieu of foreclosure in satisfaction of loans. The Company discloses former branch site assets as bank property held for sale and reports on a separate line on the Consolidated Balance Sheet. Both OREO and bank property held for sale are recorded at the lower of cost or fair value and the fair value was determined on the basis of current valuations obtained principally from independent sources, adjusted for estimated selling costs. At the time of foreclosure or initial possession of collateral, for OREO, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the ACL. At the time a bank property is no longer in service and is moved to held for sale, any excess of the current book value over fair value is recorded as an expense in the Consolidated Statements of Income in the merger and branch consolidation related expense line item. The property is then actively marketed for sale at a price that is reasonable in relation to its current fair value. Subsequent adjustments to the value for those being held for sale are described in the following paragraph.

F-18

The Company reports subsequent declines in the fair value of OREO and bank properties held for sale below the new cost basis through valuation adjustments. Significant judgments and complex estimates are required in estimating the fair value of these properties, and the period of time within which such estimates can be considered current is significantly shortened during periods of market volatility. In response to market conditions and other economic factors, management may utilize liquidation sales as part of its problem asset disposition strategy. As a result of the significant judgments required in estimating fair value and the variables involved in different methods of disposition, the net proceeds realized from sales transactions could differ significantly from the current valuations used to determine the fair value of these properties. Management reviews the value of these properties periodically and adjusts the values as appropriate. Revenue and expenses from OREO operations, as well as gains or losses on sales and any subsequent adjustments to the value, are recorded as OREO Expense and Loan Related Expense, a component of Noninterest Expense in the Consolidated Statements of Income. Expenses related to bank property held for sale, as well as gains or losses on sales and any subsequent adjustments to the value, are recorded in Other Expenses, a component of Noninterest Expense in the Consolidated Statements of Income.

 

Business Combinations and Method of Accounting for Loans Acquired

 

The Company accounts for its acquisitions under FASB ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value, which now requires us to record purchased financial assets with credit deterioration (PCD assets), defined as a more-than-insignificant deterioration in credit quality since origination or issuance, at the purchase price plus the allowance for credit losses expected at the time of acquisition. Under this method, there is no credit loss expense affecting net income on acquisition of PCD assets. Changes in estimates of expected credit losses after acquisition are recognized as provision for credit losses (or recovery for credit losses) in subsequent periods as they arise. Any non-credit discount or premium resulting from acquiring a pool of purchased financial assets with credit deterioration shall be allocated to each individual asset. At the acquisition date, the initial allowance for credit losses determined on a collective basis shall be allocated to individual assets to appropriately allocate any non-credit discount or premium. The non-credit discount or premium, after the adjustment for the allowance for credit losses, shall be accreted to interest income using the interest method based on the effective interest rate determined after the adjustment for credit losses at the adoption date.

 

A purchased financial asset that does not qualify as a PCD asset is accounted for similar to an originated financial asset. Generally, this means that an entity recognizes the allowance for credit losses for non-PCD assets through net income at the time of acquisition. In addition, both the credit discount and non-credit discount or premium resulting from acquiring a pool of purchased financial assets that do not qualify as PCD assets shall be allocated to each individual asset. This combined discount or premium shall be accreted to interest income using the effective yield method.

 

For further discussion of our loan accounting and acquisitions, see Note 2—Mergers and Acquisitions, Note 4—Loans and Note 5—Allowance for Credit Losses to the audited condensed consolidated financial statements.

 

Premises and Equipment

 

Land is carried at cost. Office equipment, furnishings, and buildings are carried at cost less accumulated depreciation computed principally on the declining-balance and straight-line methods over the estimated useful lives of the assets. Leasehold improvements are amortized on the straight-line method over the shorter of the estimated useful lives of the improvements or the terms of the related leases including lease renewals only when the Company is reasonably assured of the aggregate term of the lease. Additions to premises and equipment and major replacements are added to the accounts at cost. Maintenance and repairs and minor replacements are charged to expense when incurred. Gains and losses on routine dispositions are reflected in current operations.

F-19

Leases

 

Right-of-Use (“ROU”) assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. We determined that we do not have any leases classified as finance leases, and that all of our leases are operating leases, with the exception of the two minor finance leases acquired through the merger with CenterState. ROU assets and liabilities for operating leases are recognized at commencement date based on present value of lease payments not yet paid, discounted using the discount rate for the lease at the lease commencement date over the lease term. For operating leases, lease expense is determined by the sum of the lease payments to be recognized on a straight-line basis over the lease term.

 

As of December 31, 2023 and 2022, we had operating ROU assets of $100.3 million and $108.0 million, respectively, recorded within Premises and Equipment on the Consolidated Balance Sheets and a lease liability of $108.3 million and $115.6 million, respectively, recorded within Other Liabilities on the Consolidated Balance Sheets.

 

Bank Owned Life Insurance

 

BOLI is comprised of long-term life insurance contracts on the lives of certain current and past employees where the insurance policy benefits and ownership are retained by the employer. Its cash surrender value is an asset that the Company uses to partially offset the future cost of employee benefits. The cash value accumulation on BOLI is permanently tax deferred if the policy is held to the insured person’s death and certain other conditions are met.

 

Intangible Assets

 

Intangible assets consist of goodwill, core deposit intangibles and client list intangibles that result from the acquisition of other banks or branches from other financial institutions. Core deposit intangibles represent the value of long-term deposit relationships acquired in these transactions. Client list intangibles represent the value of long-term client relationships for the wealth and trust management business. Goodwill represents the excess of the purchase price over the sum of the estimated fair values of the tangible and identifiable intangible assets acquired less the estimated fair value of the liabilities assumed in a business combination. At December 31, 2023 and December 31, 2022, the balance of goodwill was $1.9 billion. Goodwill has an indefinite useful life and is evaluated for impairment annually or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value.

 

ASU No. 2017-04 simplifies the accounting for goodwill impairment for all entities by requiring impairment charges to be based on Step 1 of the previous accounting guidance’s two-step impairment test under ASC Topic 350. Under this guidance, if a reporting unit’s carrying amount exceeds its fair value, an entity will record an impairment charge based on that difference. The impairment charge will be limited to the amount of goodwill allocated to that reporting unit. The standard eliminates the requirement to calculate a goodwill impairment charge using Step 2 which involved calculating an implied fair value of goodwill for each reporting unit for which the first step indicated impairment. The standard does not change the guidance on completing Step 1 of the goodwill impairment test. An entity will still be able to perform today’s optional qualitative goodwill impairment assessment before determining whether to proceed to the quantitative step of determining whether the reporting unit’s carrying amount exceeds it fair value.

 

The Company evaluated the carrying value of goodwill as of October 31, 2023, our annual test date, considering the effects of the bank failures in early 2023 and other market conditions and determined that no impairment charge was necessary.

F-20

Core deposit intangibles and client list intangibles consist primarily of amortizing assets established during the acquisition of other banks. This includes whole bank acquisitions and the acquisition of certain assets and liabilities from other financial institutions. Core deposit intangibles, included in Core Deposit and Other Intangibles in the Consolidated Balance Sheets, are amortized over the estimated useful lives of the deposit accounts acquired (generally 10 to 13 years) on an accelerated basis method which reasonably approximates the anticipated benefit stream from the accounts. The estimated useful lives are periodically reviewed for by comparing current balances to the initial estimates calculated at the time of merger or acquisition. Client list intangibles, included in Core Deposit and Other Intangibles in the Consolidated Balance Sheets, are amortized over the estimated useful lives of the client lists acquired (generally 15 years) on the straight-line method. The estimated useful lives are periodically reviewed for reasonableness.

 

Mortgage Servicing Rights (“MSRs”)

 

The Company has a mortgage loan servicing portfolio with related mortgage servicing rights. MSRs represent the present value of the future net servicing fees from servicing mortgage loans. Servicing assets and servicing liabilities must be initially measured at fair value, if practicable. For subsequent measurements, an entity can choose to measure servicing assets and liabilities either based on fair value or lower of cost or market. The Company uses the fair value measurement option for MSRs.

 

The methodology used to determine the fair value of MSRs is subjective and requires the development of a number of assumptions, including anticipated prepayments of loan principal. Fair value is determined by estimating the present value of the asset’s future cash flows utilizing estimated market-based prepayment rates and discount rates, interest rates and other economic factors and assumptions validated through comparison to trade information, industry surveys and with the use of independent third-party appraisals. Risks inherent in the MSRs valuation include higher than expected prepayment rates and/or delayed receipt of cash flows. The value of MSRs is significantly affected by interest rates available in the marketplace, which influence loan prepayment speeds. In general, during periods of declining interest rates, the value of mortgage servicing rights declines due to increasing prepayments attributable to increased mortgage refinance activity. Conversely, during periods of rising interest rates, the value of servicing rights generally increases due to reduced refinance activity. MSRs are carried at fair value with changes in fair value recorded as a component of Mortgage Banking Income.

 

Transfer of Financial Assets

 

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over the transferred assets is deemed to be surrendered when: (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity. The Company reviews all sales of loans by evaluating specific terms in the sales documents and believes that the criteria discussed above to qualify for sales treatment have been met as loans have been transferred for cash and the notes and mortgages for all loans in each sale are endorsed and assigned to the transferee. Investors perform quality control reviews of mortgage loans purchased including post-purchase, early payment default, servicing, and post-foreclosure reviews. If a loan level deficiency cannot be remedied and breaches a term contained in the Investor agreement in effect at the time of loan delivery, the reviews may result in loan repurchase demands, or other alternative remedies. In certain sales, mortgage servicing rights may be retained and in other programs potential loss exposure from the credit enhancement obligation may be retained, both of which are evaluated and appropriately measured at the date of sale.

 

The Company maintains a risk management program to manage interest rate risk and pricing risk associated with its mortgage lending activities. This program includes the use of forward contracts and other derivatives that are used to offset changes in value of the mortgage inventory due to changes in market interest rates. Forward contracts to sell primarily fixed-rate mortgage loans are entered into to reduce the exposure to market risk arising from potential changes in interest rates. This could affect the fair value of mortgage loans held for sale and outstanding interest rate lock commitments which guarantee a certain interest rate if the loan is ultimately funded by the Company as a mortgage loan held for sale. The commitments to sell mortgage loans are at fixed prices and are schedule to settle on specific dates.

F-21

The Company enters into interest rate lock commitments for residential mortgage loans which commits it to lend funds to a potential borrower at a specific interest rate and within a specified time period. Interest rate lock commitments that relate to origination of mortgage loans that, if originated, will be held for sale, are considered derivative financial instruments under applicable accounting guidance. Outstanding interest rate lock commitments expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from the inception of the rate lock to the funding of the loan and the eventual commitment for sale into the secondary market.

 

The Company packages the fixed rate conforming mortgage loans to be sold to investors. The Company records the sale when the transferred loans are purchased by the investor and the accounting criteria for the sale are met. Gains or losses recorded depend in part on the net carrying amount of the loans sold, which is allocated between the loans sold and retained interests based on their relative fair values at the date of sale. Since quoted market prices are not typically available, the fair value of retained interests is estimated through the services of a third-party service provider to determine the net present value of expected future cash flows. Such models incorporate management’s best estimates of key variables, such as prepayment speeds and discount rates that would be used by market participants and are appropriate for the risks involved. The Company generally retains mortgage servicing rights on residential loans sold in the secondary market to Fannie Mae and Freddie Mac. Loans sold to other third-party investors are sold servicing released. Gains and losses incurred on loans sold to third-party investors are included in Mortgage Banking Income in the Consolidated Statements of Income.

 

Revenue from Contracts with Customers

 

The majority of our revenue is derived primarily from interest income from receivables (loans) and securities. Other revenues are derived from fees received in connection with deposit accounts, mortgage banking activities including gains from the sale of loans and loan origination fees, correspondent banking activities including revenue from the sale of fixed income securities and fees from hedging services, and trust and investment advisory services. We recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.

 

We report network costs associated with debit card and ATM transactions netted against the related fees from such transactions. For years 2023, 2022, and 2021, gross interchange and debit card transaction fees totaled $41.3 million, $40.7 million, and $38.3 million, respectively, while related network costs totaled $20.7 million, $18.5 million, and $20.3 million, respectively. On a net basis, the Company reported $20.6 million, $22.2 million, and $18.0 million, respectively, as interchange and debit card transactions fees in the accompanying Consolidated Statements of Income within Noninterest Income for the years ended December 31, 2023, 2022, and 2021.

 

The Company maintains contracts to provide services, primarily for investment advisory and/or custody of assets. Through the Company’s wholly owned subsidiaries, the Bank, and SouthState Advisory, Inc., the Company contracts with its customers to perform IRA, Trust, and/or Custody and Agency advisory services. Total revenue recognized from these contracts with customers was $39.4 million, $39.0 million, and $37.0 million, respectively, for the years ended December 31, 2023, 2022 and 2021. The Bank has contracts with its customers to perform deposit account services. Total revenue recognized from these contracts with customers is $134.6 million, $129.7 million, and $107.3 million, respectively, for the years ended December 31, 2023, 2022 and 2021. Due to the nature of our relationship with the customers that we provide services, we do not incur costs to obtain contracts and there are no material incremental costs to fulfill these contracts that should be capitalized.

 

Disaggregation of Revenue - The portfolio of services provided to the Company’s customers which generates revenue for which the revenue recognition standard applies consists of approximately 1.1 million active contracts at December 31, 2023. The Company has disaggregated revenue according to the timing of the transfer of service. Total revenue derived from contracts in which services are transferred at a point in time was $237.3 million, $266.8 million, and $255.4 million, respectively, for the years ended December 31, 2023, 2022 and 2021. Total revenue derived from contracts in which services are transferred over time was $20.9 million, $20.2 million, and $19.9 million, respectively, for the years ended December 31, 2023, 2022 and 2021. Revenue is recognized as the services are provided to the customers. Economic factors impacting the customers could affect the nature, amount, and timing of these cash flows, as unfavorable economic conditions could impair the customers’ ability to provide payment for services. This risk is mitigated as we generally deduct payments from customers’ accounts as services are rendered.

F-22

Contract Balances - The timing of revenue recognition, billings, and cash collections results in billed accounts receivable on our balance sheet. Most contracts call for payment by a charge or deduction to the respective customer account but there are some that require a receipt of payment from the customer. For fee per transaction contracts, the customers are billed as the transactions are processed. For hourly rate and monthly service contracts related to trust and some investment revenues, the customers are billed monthly (generally as a percentage basis point of the market value of the investment account). In some cases, specific to SouthState Advisory, Inc., customers are billed in advance for quarterly services to be performed based on the past quarter’s average account balance. These do create contract liabilities or deferred revenue, as the customers pay in advance for service. Neither the contract liabilities nor the accounts receivables balances are material to the Company’s Consolidated Balance Sheets.

 

Performance Obligations - A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account for revenue recognition. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The performance obligations for these contracts are satisfied as the service is provided to the customer (either over time or at a point in time). The payment terms of the contracts are typically based on a basis point percentage of the investment account market value, fee per hour of service, or fee for service incurred. There are no significant financing components in the contracts. Excluding deposit services revenues, which are mostly billed at a point in time as a fee for services incurred, all other contracts contain variable consideration in that fees earned are derived from market values of accounts or from hours worked for services performed which determines the amount of consideration to which we are entitled. The variability is resolved when the hours are incurred or services are provided. The contracts do not include obligations for returns, refunds, or warranties. The contracts are specific to the amounts owed to the Company for services performed during a period should the contracts be terminated.

 

Significant Judgments - All of the contracts create performance obligations that are satisfied at a point in time excluding the contracts billed in advance through SouthState Advisory, Inc. and some immaterial deposit revenues. Revenue is recognized as services are billed to the customers. Variable consideration does exist for contracts related to our trust and investment services as revenues are based on market values and services performed. The Company has adopted the right-to-invoice practical expedient for trust management contracts through SouthState Bank, which we contract with our customers to perform IRA, Trust, and/or Custody services.

 

Advertising Costs

 

The Company expenses advertising costs as they are incurred and advertising communication costs the first time the advertising takes place. The Company may establish accruals for anticipated advertising expenses within the course of a fiscal year.

 

Comprehensive Income (Loss)

 

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Certain changes in assets and liabilities, such as (1) unrealized gains and losses on available for sale securities (2) unrealized gains and losses on effective portions of derivative financial instruments accounted for as cash flow hedges and (3) net change in unrecognized amounts related to pension and post-retirement benefits, are reported as a separate component of the equity section of the Consolidated Balance Sheets. Such items, along with net income, are components of total comprehensive (loss) income (see Consolidated Statements of Comprehensive Income (Loss) on page F-8).

 

Employee Benefit Plans

 

The Company’s post retirement plans are accounted for in accordance with FASB ASC 715, Compensation—Retirement Benefits, which requires the Company to recognize the funded status in its statement of financial position. See Note 18Post-Retirement Benefits for information regarding our post-retirement benefit plans. The expected costs of the post retirement benefit plans are expensed over the period that employees provide service.

F-23

The Employee Stock Purchase Plan (“ESPP”) allows for a look-back option which establishes the purchase price as an amount based on the lesser of the stock’s market price at the grant date or its market price at the exercise (or purchase) date. For the shares issued in exchange for employee services under the plan, the Company accounts for the plan under the FASB ASC 718, Compensation—Stock Compensation, in which the fair value measurement method is used to estimate the fair value of the equity instruments, based on the share price and other measurement assumptions at the grant date. See Note 19Share-Based Compensation for the amount the Company recognized as expense for the years ended December 31, 2023, 2022 and 2021.

 

Income Taxes

 

Income taxes are provided for the tax effects of the transactions reported in the accompanying consolidated financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the tax basis and financial statement. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the Provision for Income Taxes in the Consolidated Statements of Income.

 

The Company will evaluate and recognize income tax benefits related to any uncertain tax positions using the recognition and measurement thresholds outlined in the applicable guidance. If the Company does not believe that it is more likely than not that an uncertain tax position will be sustained, the Company records a liability for the uncertain tax positions. If a tax benefit is more-likely-than not of being sustained based on the applicable authority, the Company records an income tax benefit that is greater than 50 percent likely to be realized upon ultimate settlement with a taxing authority. The Company recognizes interest and penalties related to unrecognized tax benefits on other expense line in the accompanying consolidated statements of income. Accrued interest and penalties are included on the related liability lines in the consolidated balance sheet.

 

See Note 12Income Taxes to the consolidated financial statements for further details and discussion.

 

Earnings Per Share

 

Basic earnings per share (“EPS”) represents income available to common shareholders divided by the weighted-average number of shares outstanding during the year. Diluted earnings per share reflects additional shares that would have been outstanding if dilutive potential shares had been issued. Potential shares that may be issued by the Company relate solely to outstanding stock options, restricted stock and restricted stock units (non-vested shares and vested shares subject to a holding period), and are determined using the treasury stock method. Under the treasury stock method, the number of incremental shares is determined by assuming the issuance of stock for the outstanding stock options, reduced by the number of shares assumed to be repurchased from the issuance proceeds, using the average market price for the year of the Company’s stock. Weighted-average shares for the basic and diluted EPS calculations have been reduced by the average number of unvested restricted shares.

 

Derivative Financial Instruments

 

The Company’s interest rate risk management strategy incorporates the use of derivative financial instruments. Historically, the Company has used interest rate swaps to essentially convert a portion of its variable-rate debt to a fixed rate. Cash flows related to variable-rate debt will fluctuate with changes in an underlying rate index. When effectively hedged, the increases or decreases in cash flows related to the variable-rate debt will generally be offset by changes in cash flows of the derivative instrument designated as a hedge. This strategy is referred to as a cash flow hedge. For derivatives designated as hedging exposure to variable cash flows of a forecasted transaction (cash flow hedge), the derivative’s entire unrealized gain or loss is initially reported as a component of other comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings or when the hedged instrument and related swap are terminated before maturity. For derivatives that are not designated as hedging instruments, changes in the fair value of the derivatives are recognized in earnings immediately. The Company did not use cash flow hedges for the years ended December 31, 2023 or December 31, 2022.

F-24

The Company maintains loan swaps which are accounted for as a fair value hedge. This derivative protects the Company from interest rate risk caused by changes in the SOFR curve in relation to a certain designated fixed rate loan. Fair value hedges convert the fixed rate to a floating rate. For discussion related to Reference Rate Reform, please refer to the caption “Accounting Standards Adopted” within this Note 1—Summary of Significant Accounting Policies.

 

The Company’s risk management strategy for its mortgage banking activities incorporates derivative instruments used to economically hedge both the value of the mortgage servicing rights and the mortgage pipeline. These derivative instruments are not designated as hedges and are not speculative in nature. The derivative instruments that are used to hedge the value of the mortgage servicing rights include financial forwards, futures contracts, and options written and purchased. When-issued securities and mandatory cash forward trades are typically used to hedge the mortgage pipeline. These instruments derive their cash flows, and therefore their values, by reference to an underlying instrument, index or referenced interest rate.

 

During 2023, management began executing a series of short-term interest rate hedges to address monthly accrual mismatches related to the Company’s Assumable Rate Conversion (“ARC”) program and its transition from LIBOR to SOFR after June 30, 2023. The Company is required to execute the correspondent side of its back-to-back swaps with customers with the central clearinghouses, London Clearing House (“LCH”) and Chicago Mercantile Exchange (“CME”). Term SOFR was not available to execute through CME and LCH, and therefore, management elected to convert to the CME-eligible daily SOFR. Because many of the respondent bank customers converted to term SOFR, this created interest rate basis risk. To address this risk, monthly interest rate hedges were executed to minimize the impact of accrual mismatches between the monthly term SOFR used by the customer and the daily SOFR rates used by the central clearinghouses. As these economic interest rate hedges do not meet the strict hedge accounting requirements, changes in the fair value of the swaps are recognized directly in earnings.

 

The Company’s risk management strategy also incorporates the use of interest rate swap contracts that help in managing interest rate risk within the loan portfolio and foreign currency exchange. These derivatives are not designated as hedges and are not speculative, and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously economically hedged by offsetting interest rate swaps that the Company executes with a third-party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.

 

The Company determined the variation margin payments for the Company’s interest rate swaps centrally cleared through LCH and CME meet the legal characteristics of daily settlements of the derivatives (settle-to-market) rather than collateral (collateralize-to-market). As a result, the variation margin payment and the related derivative instruments are considered a single unit of account for accounting and financial reporting purposes. Depending on the net position, the fair value of the single unit of account is reported in Derivative Assets or Derivative Liabilities on the Consolidated Balance Sheets, as opposed to interest-earning deposits (restricted cash) within Cash and Cash Equivalents or interest-bearing deposits within Total Deposits. In addition, the expense or income attributable to the variation margin payments for the centrally cleared swaps is reported in Noninterest Income, specifically within Correspondent and Capital Markets Income, as opposed to Interest Income or Interest Expense. The daily settlement of the derivative exposure does not change or reset the contractual terms of the instrument.

 

By using derivative instruments, the Company is exposed to credit and market risk. If the counterparty fails to perform, credit risk is equal to the fair value gain in a derivative. When the fair value of a derivative contract is positive, this situation generally indicates that the counterparty is obligated to pay the Company, and, therefore, creates a repayment risk for the Company. When the fair value of a derivative contract is negative, the Company is obligated to pay the counterparty and, therefore, has no repayment risk. The Company minimizes the credit risk in derivative instruments by entering into transactions with high-quality counterparties that are reviewed periodically by the Company.

F-25

The Company’s derivative activities are monitored by its Asset-Liability Management Committee (“ALCO”) as part of that committee’s oversight of the Company’s asset/liability and treasury functions. The Company’s ALCO is responsible for implementing various hedging strategies that are developed through its analysis of data from financial simulation models and other internal and industry sources. The resulting hedging strategies are then incorporated into the overall interest-rate risk management process.

 

The Company recognizes the fair value of derivatives as assets or liabilities in the financial statements. The accounting for the changes in the fair value of a derivative depends on the intended use of the derivative instrument at inception. The change in fair value of the effective portion of cash flow hedges is accounted for in Other Comprehensive Income rather than Net Income. Gains and losses recognized from changes in fair value on derivatives are reported in Derivative Assets and Derivatives Liabilities lines under cash flows from operating activities section in the Consolidated Statements of Cash Flows. Changes in fair value of derivative instruments that are not intended as a hedge are accounted for in Net Income in the period of the change.

 

See Note 28—Derivative Financial Instruments for further disclosure.

 

Reclassification

 

Certain amounts previously reported have been reclassified to conform to the current year’s presentation. Such reclassifications are immaterial and had no effect on net income, comprehensive income (loss), total assets or total shareholders’ equity as previously reported.

 

Recent Accounting and Regulatory Pronouncements

 

Accounting Standards Adopted

 

In March 2022, FASB issued ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in this ASU eliminate the long-standing accounting guidance for Troubled Debt Restructurings (“TDRs”) by creditors in Subtopic 310-40, Receivables – Troubled Debt Restructurings by Creditors, as it is no longer meaningful due to the introduction of Topic 326, which requires an entity to consider lifetime expected credit losses on loans when establishing an allowance for credit losses. Thus, most losses that would have been realized for a TDR under Subtopic 310-40 are now captured by the accounting required under Topic 326. The amendments in this ASU also require that an entity disclose current-period gross write offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments – Credit Losses Measured at Amortized Cost. The Company adopted ASU No. 2022-02 effective January 1, 2023. We elected to apply a prospective transition method, which applies only to modifications occurring after the adoption date. For loans meeting the Bank’s materiality criteria, which includes loans in excess of $250,000, an assessment of whether a borrower is experiencing financial difficulty is made on the date of the modification. On the transition date, the former TDR loans as of December 31, 2022 were designated as individually evaluated loans on January 1, 2023 and retained the allowance for credit losses allocated to these loans at the adoption date as the credit risk of these loans did not change. Aside from the changes to the disclosures required by ASU No. 2022-02, the ASU did not have a material impact on our consolidated financial statements.

 

In March 2020, FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848 – Facilitation of the Effects of Reference Rate Reform on Financial Reporting and subsequently expanded the scope of ASU No. 2020-04 with the issuance of ASU No. 2021-01 and extended the sunset date to December 31, 2024 with ASU No. 2022-06. This update provides companies with optional guidance to ease the potential accounting burden associated with transitioning away from reference rates that will be discontinued. The amendments in this update provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The main provisions for contract modifications include optional relief by allowing the modification as a continuation of the existing contract without additional analysis and other optional expedients regarding embedded features. The amendments in this update were effective for all entities as of March 12, 2020 and may be applied through December 31, 2022. In January 2021, the FASB issued ASU 2021-01 which clarified that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. ASU 2022-06 extended the effective date through December 31, 2024. The amendments are effective as of March 12, 2020 through December 31, 2024 and can be adopted at the instrument level on an ongoing basis. Management adopted these optional expedients beginning April 1, 2023 to

F-26

coincide with the transition and modification of our LIBOR-exposed instruments. Most of the loan modifications met the requirements of these practical expedients, as most were subject to the Adjustable Interest Rate (LIBOR) Act which permits a replacement index with a spread adjustment. These modifications did not have a material impact on the consolidated financial statements.

 

Issued But Not Yet Adopted Accounting Standards

 

In March 2023, FASB issued ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. The Proportional Amortization method was introduced by ASU No. 2014-01, but limited this amortization method to investments in low-income housing tax credit structures. The amendments in ASU 2023-02 will allow entities the option to elect whether they account for tax equity investments using the proportional amortization method if certain conditions are met, regardless of the program from which the income tax credits are received. The election would be on a program-by-program basis. The ASU would also require disclosures to be transparent about an entity’s investments that generate income tax credits and other income tax benefits. The amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years with early adoption permitted. The Company maintains investments in low-income housing tax structures and has elected to apply the proportional amortization method for its low-income housing tax credits effective January 1, 2024 and will apply the changes to the accounting treatment under the modified retrospective method. The Company estimates it will record a cumulative adjustment to retained earnings of approximately $10 million as a result of the adoption of ASU No. 2023-02.

 

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, to improve disclosures about a public entity’s reportable segments and address requests from investors and other allocators of capital for additional, more detailed information about a reportable segment’s expenses. Segment information gives investors an understanding of overall performance and is key to assessing potential future cash flows. In addition, although information about a segment’s revenue and measure of profit or loss is disclosed in an entity’s financial statements, there is limited information disclosed about a segment’s expenses. The key amendments include annual and interim disclosures of significant expenses and other segment items that are regularly provided to the chief operating decision maker and included within each reported measure of profit or loss, as well as any other key measure of performance used for segment management decisions. This ASU also requires disclosure of key profitability measures used in assessing performance and how to allocate resources. The amendments in this ASU are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company does not anticipate this ASU will have a material impact on its financial statements.

 

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which aims to address requests for improved income tax disclosures from investors, lenders, creditors and other allocators of capital (collectively, “investors”) that use the financial statements to make capital allocation decisions. The amendments in this ASU address investor requests for more transparency about income tax information, including jurisdictional information, by requiring consistent categories and greater disaggregation of information in both the rate reconciliation and income taxes paid disaggregated by jurisdiction. The amendments are effective for annual periods beginning after December 15, 2024. The Company does not anticipate this ASU will have a material impact on its financial statements.

F-27

Note 2—Mergers and Acquisitions

 

Atlantic Capital Bancshares, Inc. (“Atlantic Capital” or “ACBI”)

 

On March 1, 2022, the Company acquired all of the outstanding common stock of Atlantic Capital in a stock transaction. Upon the terms and subject to the conditions set forth therein, Atlantic Capital merged with and into the Company, with the Company continuing as the surviving corporation in the merger. Immediately following the merger, Atlantic Capital’s wholly owned banking subsidiary, Atlantic Capital Bank, N.A. (“ACB”) merged with and into the Bank, which continues as the surviving bank. Shareholders of Atlantic Capital received 0.36 shares of the Company’s common stock for each share of Atlantic Capital common stock they owned. In total, the purchase price for Atlantic Capital was $657.8 million.

 

In the acquisition, the Company acquired $2.4 billion of loans, including PPP loans, at fair value, net of $54.3 million, or 2.24%, estimated discount to the outstanding principal balance, representing 10.0% of the Company’s total loans at December 31, 2021. Of the total loans acquired, management identified $137.9 million that had more than insignificantly deteriorated since origination and were thus determined to be PCD loans.

 

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805. The Company recognized goodwill on this acquisition of $342.0 million. The goodwill was calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date.

 

During the years ended December 31, 2023 and 2022, the Company incurred approximately $2.4 million and $18.5 million, respectively, of acquisition costs related to this transaction. These acquisition costs are reported in Merger and Branch Consolidation Related Expenses on the Company’s Consolidated Statements of Net Income.

F-28

                         
          Initial     Subsequent        
    As Recorded     Fair Value     Fair Value     As Recorded by  
(Dollars in thousands)   by Atlantic Capital     Adjustments     Adjustments     the Company  
Assets                                
Cash and cash equivalents   $ 250,134     $ 24 (a)   $     $ 250,158  
Investment securities     717,332       (13,622 ) (b)           703,710  
Loans, net of allowance and mark     2,394,256       (18,964 ) (c)     (5,614 ) (c)     2,369,678  
Premises and equipment     16,892       2,608 (d)           19,500  
Intangible assets     22,572       (1,781 ) (e)           20,791  
Bank owned life insurance     74,613                   74,613  
Deferred tax asset     30,231       2,273 (f)     (1,025 ) (f)     31,479  
Other assets     45,274       (1,277 ) (g)     7,557   (g)     51,554  
Total assets   $ 3,551,304     $ (30,739 )   $ 918     $ 3,521,483  
                                 
Liabilities                                
Deposits:                                
Noninterest-bearing   $ 1,411,671     $     $     $ 1,411,671  
Interest-bearing     1,616,970                   1,616,970  
Total deposits     3,028,641                   3,028,641  
Federal funds purchased and securities sold under agreements to repurchase     50,000                   50,000  
Other borrowings     74,131       4,286   (h)           78,417  
Other liabilities     50,711       (2,075 ) (i)           48,636  
Total liabilities     3,203,483       2,211             3,205,694  
Net identifiable assets acquired over (under) liabilities assumed     347,821       (32,950 )     918       315,789  
Goodwill           342,939       (918 )     342,021  
Net assets acquired over liabilities assumed   $ 347,821     $ 309,989     $     $ 657,810  
                                 
Consideration:                                
SouthState Corporation common shares issued                             7,330,803  
Purchase price per share of the Company’s common stock                           $ 90.00  
                                 
Company common stock issued ($659,772) and cash exchanged for fractional shares ($19)                           $ 659,791  
Stock option conversion                             1,135  
Restricted stock unit conversion                             2,870  
Restricted stock awards conversion (unvested awards)                             (5,986 )
Fair value of total consideration transferred                           $ 657,810  

 

Explanation of fair value adjustments:

 

(a)— Represents an adjustment to record time deposits with financial institutions at fair value (premium). 

(b)— Represents the reversal of Atlantic Capital’s existing fair value adjustments of $17.2 million and the adjustment to record securities at fair value (discount) totaling $30.9 million (includes reclassification of all securities held as HTM to AFS totaling $237.6 million). 

(c)— Represents approximately 1.40%, or $34.0 million, net credit discount of the loan portfolio and 2.24% total net discount, or $54.3 million, including non-credit discount, based on a third-party valuation. Also, includes a reversal of Atlantic Capital’s ending allowance for credit losses of $22.1 million and $7.6 million of existing Atlantic Capital’s deferred fees and costs. 

(d)— Represents the preliminary fair value adjustments of $2.6 million on fixed assets and leased assets. 

(e)— Represents approximately $17.5 million, or 0.63%, of CDI amount and $3.2 million for SBA servicing asset based on a third-party valuation. Atlantic Capital’s pre-merger goodwill and servicing asset of $19.9 million and $2.6 million, respectively, were written-off. 

(f)— Represents deferred tax asset related to fair value adjustments with effective tax rate of 23.9%, which includes an adjustment from Atlantic Capital’s effective tax rate to the Company’s effective tax rate. The difference in effective tax rates relates to state income taxes. 

(g)— Represents the fair value adjustment (decrease) for low-income housing investments of $1.1 million, write-off of prepaid assets of $233,000, adjustments to receivables of $154,000 and fair value adjustment for Small Business Investment Company (“SBIC”) investments of $7.4 million. 

(h)— Represents the reversal of the existing Atlantic Capital’s issuance costs on subordinated debt of $0.9 million and recording the fair value adjustment (premium) of $3.4 million, based on a third-party valuation. 

(i)— Represents the reversal of $2.8 million of unfunded commitment liability at purchase date and the fair value adjustment to increase lease liabilities associated with rental facilities totaling $1.4 million. Also includes the reversal of uncertain tax liability of $0.7 million.

F-29

Note 3—Securities

 

Investment Securities

 

The following is the amortized cost and fair value of investment securities held to maturity: 

                         
          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
(Dollars in thousands)   Cost     Gains     Losses     Value  
December 31, 2023:                                
U.S. Government agencies   $ 197,267     $     $ (24,607 )   $ 172,660  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     1,438,102             (227,312 )     1,210,790  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises     444,883             (68,139 )     376,744  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     354,055             (71,327 )     282,728  
Small Business Administration loan-backed securities     53,133             (11,319 )     41,814  
    $ 2,487,440     $     $ (402,704 )   $ 2,084,736  
December 31, 2022:                                
U.S. Government agencies   $ 197,262     $     $ (29,787 )   $ 167,475  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     1,591,646             (255,093 )     1,336,553  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises     474,660             (69,664 )     404,996  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     362,586             (66,304 )     296,282  
Small Business Administration loan-backed securities     57,087             (12,225 )     44,862  
    $ 2,683,241     $     $ (433,073 )   $ 2,250,168  

 

The following is the amortized cost and fair value of investment securities available for sale: 

                         
          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
(Dollars in thousands)   Cost     Gains     Losses     Value  
December 31, 2023:                                
U.S. Treasuries   $ 74,720     $     $ (830 )   $ 73,890  
U.S. Government agencies     246,089             (21,383 )     224,706  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     1,822,104       294       (264,092 )     1,558,306  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises     626,735             (99,313 )     527,422  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     1,217,125       1,516       (194,471 )     1,024,170  
State and municipal obligations     1,129,750       2       (152,291 )     977,461  
Small Business Administration loan-backed securities     413,950       86       (42,350 )     371,686  
Corporate securities     30,533             (3,786 )     26,747  
    $ 5,561,006     $ 1,898     $ (778,516 )   $ 4,784,388  
December 31, 2022:                                
U.S. Treasuries   $ 272,416     $     $ (6,778 )   $ 265,638  
U.S. Government agencies     245,972             (26,884 )     219,088  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     1,996,405             (298,052 )     1,698,353  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises     708,337             (107,292 )     601,045  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     1,196,700       2,542       (198,844 )     1,000,398  
State and municipal obligations     1,269,525       1,210       (205,883 )     1,064,852  
Small Business Administration loan-backed securities     491,203       302       (46,695 )     444,810  
Corporate securities     35,583             (2,945 )     32,638  
    $ 6,216,141     $ 4,054     $ (893,373 )   $ 5,326,822  
F-30

The following is the amortized cost and carrying value of other investment securities: 

       
    Carrying  
(Dollars in thousands)   Value  
December 31, 2023:        
Federal Home Loan Bank stock   $ 22,836  
Federal Reserve Bank stock     150,261  
Investment in unconsolidated subsidiaries     3,563  
Other nonmarketable investment securities     15,383  
    $ 192,043  
December 31, 2022:        
Federal Home Loan Bank stock   $ 15,085  
Federal Reserve Bank stock     150,261  
Investment in unconsolidated subsidiaries     3,563  
Other nonmarketable investment securities     10,808  
    $ 179,717  

 

The Company’s other investment securities consist of non-marketable equity securities that have no readily determinable market value. Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than recognizing temporary declines in value. As of December 31, 2023, the Company has determined that there was no impairment on its other investment securities.

 

The amortized cost and fair value of debt and equity securities at December 31, 2023 by contractual maturity are detailed below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.

 

    Securities     Securities  
    Held to Maturity     Available for Sale  
    Amortized     Fair     Amortized     Fair  
(Dollars in thousands)   Cost     Value     Cost     Value  
Due in one year or less   $ 50,000     $ 49,222     $ 158,338     $ 156,418  
Due after one year through five years     50,955       46,440       267,073       254,908  
Due after five years through ten years     480,806       414,831       1,343,076       1,165,142  
Due after ten years     1,905,679       1,574,243       3,792,519       3,207,920  
    $ 2,487,440     $ 2,084,736     $ 5,561,006     $ 4,784,388  

 

The following table summarizes information with respect to sales of available for sale securities:

 

    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Securities Available for Sale:                        
Sale proceeds   $ 129,614     $ 482,028     $ 151,314  
Gross realized gains     1,335       103       750  
Gross realized losses     (1,292 )     (73 )     (648 )
Net realized gain   $ 43     $ 30     $ 102  

 

There were no sales of held to maturity securities for years ended December 31, 2023, 2022 or 2021.

F-31

The Company had 1,232 securities with gross unrealized losses at December 31, 2023. Information pertaining to securities with gross unrealized losses at December 31, 2023 and 2022, aggregated by investment category and length of time that individual securities have been in a continuous loss position follows:

 

    Less Than     Twelve Months  
    Twelve Months     or More  
    Gross Unrealized     Fair     Gross Unrealized     Fair  
(Dollars in thousands)   Losses     Value     Losses     Value  
December 31, 2023:                                
Securities Held to Maturity                                
U.S. Government agencies   $     $     $ 24,607     $ 172,660  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises                 227,312       1,210,790  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises                 68,139       376,745  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises                 71,327       282,728  
Small Business Administration loan-backed securities                 11,319       41,814  
    $     $     $ 402,704     $ 2,084,737  
Securities Available for Sale                                
U.S. Treasuries   $     $     $ 830     $ 73,890  
U.S. Government agencies                 21,383       224,706  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     122       9,358       263,970       1,539,208  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises                 99,313       527,422  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     91       7,959       194,380       955,059  
State and municipal obligations     177       6,340       152,114       967,305  
Small Business Administration loan-backed securities     128       42,447       42,222       304,770  
Corporate securities     18       480       3,768       26,267  
    $ 536     $ 66,584     $ 777,980     $ 4,618,627  
December 31, 2022:                                
Securities Held to Maturity                                
U.S. Government agencies   $ 5,514     $ 78,833     $ 24,273     $ 88,642  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     65,181       513,086       189,912       823,467  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises     30,284       277,868       39,380       127,128  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     14,318       82,895       51,986       213,387  
Small Business Administration loan-backed securities                 12,225       44,862  
    $ 115,297     $ 952,682     $ 317,776     $ 1,297,486  
Securities Available for Sale                                
U.S. Treasuries   $ 6,778     $ 265,638     $     $  
U.S. Government agencies     8,193       138,807       18,691       80,281  
Residential mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     42,767       459,773       255,285       1,238,580  
Residential collateralized mortgage-obligations issued by U.S. government agencies or sponsored enterprises     21,450       274,082       85,842       326,963  
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises     17,156       206,228       181,688       767,002  
State and municipal obligations     97,084       616,631       108,799       391,848  
Small Business Administration loan-backed securities     2,152       92,535       44,543       264,933  
Corporate securities     2,209       28,374       736       4,264  
    $ 197,789     $ 2,082,068     $ 695,584     $ 3,073,871  

 

Each quarter, management evaluates impairment where there has been a decline in fair value below the amortized cost basis of a security to determine whether there is a credit loss associated with the decline in fair value. Management continues to monitor all of our securities with a high degree of scrutiny. There can be no assurance that we will not conclude in future periods that conditions existing at that time indicate some or all of its securities may be sold or would require a charge to earnings as a provision for credit losses in such periods. See Note 1—Summary of Significant Account Policies for further discussion.

F-32

At December 31, 2023, investment securities with a market value of $3.0 billion and a carrying value of $3.2 billion were pledged to secure public funds deposits and for other purposes required and permitted by law (excluding securities pledged to secure repurchase agreement disclosed in Note 11 — Other Borrowings, under the “Short-Term Borrowings”, “Securities Sold Under Agreements to Repurchase (“Repurchase agreements”)” section). Of the $3.2 billion carrying value of investment securities pledged, $2.4 billion were pledged to secure public funds deposits, $729.4 million were pledged to secure FHLB advances and $115.0 million were pledged to secure interest rate swap positions with correspondents. At December 31, 2022, investment securities with a market value of $2.7 billion and a carrying value of $2.9 billion were pledged to secure public funds deposits and for other purposes required and permitted by law. Of the $2.9 million carrying value of investment securities pledged, $2.1 billion were pledged to secure public funds deposits, $630.0 million were pledged to secure FHLB advances and $149.2 million were pledged to secure interest rate swap positions with correspondents.

 

Trading Securities

 

At December 31, 2023 and 2022, trading securities, at estimated fair value, were as follows: 

             
    December 31,     December 31,  
(Dollars in thousands)   2023     2022  
U.S. Government agencies   $ 1,537     $ 11,190  
Residential mortgage pass-through securities issued or guaranteed by U.S. government agencies or sponsored enterprises     14,461        
Commercial mortgage-backed securities issued by U.S. government agencies or sponsored enterprises           4,589  
State and municipal obligations     14,620       13,993  
Other debt securities     703       1,491  
    $ 31,321     $ 31,263  

 

Net gains (losses) on trading securities for the years ended December 31, 2023, 2022 and 2021 were as follows:

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Net gains (losses) on sales transaction   $ 289     $ (1,326 )   $ 1,326  
Net mark to mark gains (losses)     278       (237 )     (273 )
Net gains (losses) on trading securities   $ 567     $ (1,563 )   $ 1,053  

 

Note 4—Loans

 

The following is a summary of total loans:

             
    December 31,  
(Dollars in thousands)   2023     2022  
Loans:            
Construction and land development (1)   $ 2,923,514     $ 2,860,360  
Commercial non-owner occupied     8,571,634       8,072,959  
Commercial owner occupied real estate     5,497,671       5,460,193  
Consumer owner occupied (2)     6,595,005       5,162,042  
Home equity loans     1,398,445       1,313,168  
Commercial and industrial     5,504,539       5,313,483  
Other income producing property     656,334       696,242  
Consumer     1,233,650       1,278,426  
Other loans     7,697       20,989  
Total loans     32,388,489       30,177,862  
Less allowance for credit losses     (456,573 )     (356,444 )
Loans, net   $ 31,931,916     $ 29,821,418  

 

  (1) Construction and land development includes loans for both commercial construction and development, as well as loans for 1-4 family construction and lot loans.
  (2) Consumer owner occupied real estate includes loans on both 1-4 family owner occupied property, as well as loans collateralized by 1-4 family owner occupied properties with a business intent.

The above table reflects the loan portfolio at the amortized cost basis for the years ended December 31, 2023 and 2022, to include net deferred costs of $68.0 million compared to net deferred costs of $49.7 million, respectively, and unamortized discount total related to loans acquired of $51.3 million compared to $72.1 million,

F-33

respectively. Accrued interest receivable of $127.0 million and $105.4 million are accounted for separately and reported in other assets for the periods December 31, 2023 and 2022.

 

The Company purchased loans through its acquisition of Atlantic Capital in the first quarter of 2022, for which there was, at acquisition, evidence of more than an insignificant deterioration of credit quality since origination. The carrying amount of those loans is as follows:

       
(Dollars in thousands)   March 1, 2022  
Book value of acquired loans at acquisition   $ 137,874  
Allowance for credit losses at acquisition     (13,758 )
Non-credit discount at acquisition     (5,943 )
Carrying value or book value of acquired loans at acquisition   $ 118,173  

 

As part of the ongoing monitoring of the credit quality of our loan portfolio, management tracks certain credit quality indicators, including trends related to (i) the level of classified loans, (ii) net charge-offs, (iii) non-performing loans (see details below), and (iv) the general economic conditions of the markets that we serve.

 

The Company utilizes a risk grading matrix to assign a risk grade to each commercial loan. Classified loans are assessed at a minimum every six months. A description of the general characteristics of the risk grades is as follows:

 

  Pass—These loans range from minimal credit risk to average, however, still acceptable credit risk.
  Special mention—A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date.
  Substandard—A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, that may jeopardize the liquidation of the debt. A substandard loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
  Doubtful—A doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable.

 

Construction and land development loans in the following table are on commercial and speculative real estate. Consumer owner occupied loans are collateralized by 1-4 family owner occupied properties with a business intent.

F-34

The following table presents the credit risk profile by risk grade of commercial loans by origination year:

                                                 
    Term Loans  
(Dollars in thousands)   Amortized Cost Basis by Origination Year  
As of December 31, 2023   2023     2022     2021     2020     2019     Prior     Revolving     Total  
Construction and land development                                                                
Risk rating:                                                                
Pass   $ 480,860     $ 1,036,691     $ 503,433     $ 19,626     $ 5,585     $ 19,200     $ 49,191     $ 2,114,586  
Special mention     1,683       35,790       2,922                   458             40,853  
Substandard     390       46,311       765             4,285       767             52,518  
Doubtful                       3             5             8  
Total Construction and land development   $ 482,933     $ 1,118,792     $ 507,120     $ 19,629     $ 9,870     $ 20,430     $ 49,191     $ 2,207,965  
Construction and land development                                                                
Current-period gross charge-offs   $     $     $     $ 204     $     $ 2     $     $ 206  
                                                                 
Commercial non-owner occupied                                                                
Risk rating:                                                                
Pass   $ 759,501     $ 2,501,611     $ 1,878,889     $ 674,470     $ 706,794     $ 1,535,248     $ 104,698     $ 8,161,211  
Special mention     3,376       38,854       19,899       10,044       9,872       12,976       93       95,114  
Substandard     73,282       11,928       35,692       61,893       78,976       53,388       149       315,308  
Doubtful                 1                               1  
Total Commercial non-owner occupied   $ 836,159     $ 2,552,393     $ 1,934,481     $ 746,407     $ 795,642     $ 1,601,612     $ 104,940     $ 8,571,634  
Commercial non-owner occupied                                                                
Current-period gross charge-offs   $     $     $ 51     $     $     $ 253     $     $ 304  
                                                                 
Commercial Owner Occupied                                                                
Risk rating:                                                                
Pass   $ 556,192     $ 1,015,236     $ 1,088,976     $ 635,694     $ 648,082     $ 1,176,796     $ 88,298     $ 5,209,274  
Special mention     1,976       31,484       15,777       1,435       7,776       22,551       690       81,689  
Substandard     24,240       37,922       26,810       26,308       20,310       63,220       7,890       206,700  
Doubtful     3                   1             4             8  
Total commercial owner occupied   $ 582,411     $ 1,084,642     $ 1,131,563     $ 663,438     $ 676,168     $ 1,262,571     $ 96,878     $ 5,497,671  
Commercial owner occupied                                                                
Current-period gross charge-offs   $     $ 126     $     $     $     $     $     $ 126  
                                                                 
Commercial and industrial                                                                
Risk rating:                                                                
Pass   $ 1,187,836     $ 1,140,702     $ 669,188     $ 367,668     $ 182,519     $ 413,271     $ 1,313,978     $ 5,275,162  
Special mention     2,395       7,624       3,604       2,762       3,870       898       18,300       39,453  
Substandard     26,780       29,515       23,423       4,001       5,472       15,226       85,409       189,826  
Doubtful     2       11       68       1             13       3       98  
Total commercial and industrial   $ 1,217,013     $ 1,177,852     $ 696,283     $ 374,432     $ 191,861     $ 429,408     $ 1,417,690     $ 5,504,539  
Commercial and industrial                                                                
Current-period gross charge-offs   $ 7,272     $ 3,171     $ 13,169     $ 429     $ 765     $ 1,637     $ 1,144     $ 27,587  
                                                                 
Other income producing property                                                                
Risk rating:                                                                
Pass   $ 58,012     $ 129,858     $ 96,743     $ 51,615     $ 40,988     $ 105,810     $ 39,701     $ 522,727  
Special mention     517       266       347       69       288       2,296       203       3,986  
Substandard     693       5,062       2,634       588       630       5,772       2,121       17,500  
Doubtful                                                
Total other income producing property   $ 59,222     $ 135,186     $ 99,724     $ 52,272     $ 41,906     $ 113,878     $ 42,025     $ 544,213  
Other income producing property                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Consumer owner occupied                                                                
Risk rating:                                                                
Pass   $ 18,908     $ 4,509     $ 2,746     $ 1,293     $ 287     $ 315     $ 25,635     $ 53,693  
Special mention     236       339       18       41       271                   905  
Substandard     24                   927       1,560       182       150       2,843  
Doubtful                                   1       1       2  
Total Consumer owner occupied   $ 19,168     $ 4,848     $ 2,764     $ 2,261     $ 2,118     $ 498     $ 25,786     $ 57,443  
Consumer owner occupied                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Other loans                                                                
Risk rating:                                                                
Pass   $ 7,697     $     $     $     $     $     $     $ 7,697  
Special mention                                                
Substandard                                                
Doubtful                                                
Total other loans   $ 7,697     $     $     $     $     $     $     $ 7,697  
Other loans                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Total Commercial Loans                                                                
Risk rating:                                                                
Pass   $ 3,069,006     $ 5,828,607     $ 4,239,975     $ 1,750,366     $ 1,584,255     $ 3,250,640     $ 1,621,501     $ 21,344,350  
Special mention     10,183       114,357       42,567       14,351       22,077       39,179       19,286       262,000  
Substandard     125,409       130,738       89,324       93,717       111,233       138,555       95,719       784,695  
Doubtful     5       11       69       5             23       4       117  
Total Commercial Loans   $ 3,204,603     $ 6,073,713     $ 4,371,935     $ 1,858,439     $ 1,717,565     $ 3,428,397     $ 1,736,510     $ 22,391,162  
Total Commercial Loans                                                                
Current-period gross charge-offs   $ 7,272     $ 3,297     $ 13,220     $ 633     $ 765     $ 1,892     $ 1,144     $ 28,223  
F-35

                                                 
    Term Loans  
(Dollars in thousands)   Amortized Cost Basis by Origination Year  
As of December 31, 2022   2022     2021     2020     2019     2018     Prior     Revolving     Total  
Construction and land development                                                                
Risk rating:                                                                
Pass   $ 875,751     $ 742,985     $ 134,996     $ 63,439     $ 14,521     $ 29,442     $ 65,656     $ 1,926,790  
Special mention     1,643       988       268       76       7,219       2,068             12,262  
Substandard     214       10,409       11       2,326             4,282             17,242  
Doubtful                                   6             6  
Total Construction and land development   $ 877,608     $ 754,382     $ 135,275     $ 65,841     $ 21,740     $ 35,798     $ 65,656     $ 1,956,300  
Construction and land development                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Commercial non-owner occupied                                                                
Risk rating:                                                                
Pass   $ 2,245,943     $ 1,849,079     $ 816,791     $ 959,707     $ 506,350     $ 1,417,397     $ 108,759     $ 7,904,026  
Special mention     7,579       4,225       936       11,036       24,067       32,110       5,000       84,953  
Substandard     13,256       25,557       609       9,383       6,472       26,366       2,257       83,900  
Doubtful           1             79                         80  
Total Commercial non-owner occupied   $ 2,266,778     $ 1,878,862     $ 818,336     $ 980,205     $ 536,889     $ 1,475,873     $ 116,016     $ 8,072,959  
Commercial non-owner occupied                                                                
Current-period gross charge-offs   $ 8     $     $     $     $     $ 360     $     $ 368  
                                                                 
Commercial Owner Occupied                                                                
Risk rating:                                                                
Pass   $ 1,046,562     $ 1,136,289     $ 725,040     $ 709,669     $ 446,497     $ 1,080,522     $ 75,506     $ 5,220,085  
Special mention     3,620       25,263       3,383       7,934       7,160       34,724       1,294       83,378  
Substandard     12,861       34,210       19,962       16,502       9,487       62,808       895       156,725  
Doubtful                 1                   4             5  
Total commercial owner occupied   $ 1,063,043     $ 1,195,762     $ 748,386     $ 734,105     $ 463,144     $ 1,178,058     $ 77,695     $ 5,460,193  
Commercial owner occupied                                                                
Current-period gross charge-offs   $     $     $     $ 1,143     $     $ 833     $     $ 1,976  
                                                                 
Commercial and industrial                                                                
Risk rating:                                                                
Pass   $ 1,566,203     $ 895,368     $ 506,655     $ 274,446     $ 212,522     $ 333,286     $ 1,386,678     $ 5,175,158  
Special mention     5,885       3,782       3,401       1,859       3,378       1,316       24,347       43,968  
Substandard     6,308       27,974       4,770       6,591       6,783       8,476       32,876       93,778  
Doubtful                             155       422       2       579  
Total commercial and industrial   $ 1,578,396     $ 927,124     $ 514,826     $ 282,896     $ 222,838     $ 343,500     $ 1,443,903     $ 5,313,483  
Commercial and industrial                                                                
Current-period gross charge-offs   $ 4     $ 2,825     $ 198     $ 630     $ 2,214     $ 2,589     $ 1,742     $ 10,202  
                                                                 
Other income producing property                                                                
Risk rating:                                                                
Pass   $ 149,793     $ 92,887     $ 60,473     $ 46,189     $ 47,155     $ 107,436     $ 46,179     $ 550,112  
Special mention     952       957       1,257       378       190       3,652       2,328       9,714  
Substandard     876       359       1,281       300       214       11,214       1,065       15,309  
Doubtful     401                               136             537  
Total other income producing property   $ 152,022     $ 94,203     $ 63,011     $ 46,867     $ 47,559     $ 122,438     $ 49,572     $ 575,672  
Other income producing property                                                                
Current-period gross charge-offs   $     $     $     $     $     $ 46     $ 50     $ 96  
                                                                 
Consumer owner occupied                                                                
Risk rating:                                                                
Pass   $ 5,947     $ 3,124     $ 1,811     $ 418     $ 68     $ 332     $ 15,910     $ 27,610  
Special mention     537       20       136       284                   66       1,043  
Substandard     13       95       12       1,614             202       151       2,087  
Doubtful                             1                   1  
Total Consumer owner occupied   $ 6,497     $ 3,239     $ 1,959     $ 2,316     $ 69     $ 534     $ 16,127     $ 30,741  
Consumer owner occupied                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Other loans                                                                
Risk rating:                                                                
Pass   $ 20,989     $     $     $     $     $     $     $ 20,989  
Special mention                                                
Substandard                                                
Doubtful                                                
Total other loans   $ 20,989     $     $     $     $     $     $     $ 20,989  
Other loans                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Total Commercial Loans                                                                
Risk rating:                                                                
Pass   $ 5,911,188     $ 4,719,732     $ 2,245,766     $ 2,053,868     $ 1,227,113     $ 2,968,415     $ 1,698,688     $ 20,824,770  
Special mention     20,216       35,235       9,381       21,567       42,014       73,870       33,035       235,318  
Substandard     33,528       98,604       26,645       36,716       22,956       113,348       37,244       369,041  
Doubtful     401       1       1       79       156       568       2       1,208  
Total Commercial Loans   $ 5,965,333     $ 4,853,572     $ 2,281,793     $ 2,112,230     $ 1,292,239     $ 3,156,201     $ 1,768,969     $ 21,430,337  
Total Commercial Loans                                                                
Current-period gross charge-offs   $ 12     $ 2,825     $ 198     $ 1,773     $ 2,214     $ 3,828     $ 1,792     $ 12,642  
F-36

For the consumer segment, delinquency of a loan is determined by past due status. Consumer loans are automatically placed on nonaccrual status once the loan is 90 days past due. Construction and land development loans are on 1-4 properties and lots.

 

The following table presents the credit risk profile by past due status of consumer loans by origination year: 

                                                 
    Term Loans  
(Dollars in thousands)   Amortized Cost Basis by Origination Year  
As of December 31, 2023   2023     2022     2021     2020     2019     Prior     Revolving     Total  
Consumer owner occupied                                                                
Days past due:                                                                
Current   $ 1,019,956     $ 2,125,156     $ 1,641,518     $ 628,107     $ 288,304     $ 809,419     $     $ 6,512,460  
30 days past due     1,589       2,268       1,524       654       707       4,012             10,754  
60 days past due           766       528       680             813             2,787  
90 days past due     1,280       2,538       1,089       1,689       315       4,650             11,561  
Total Consumer owner occupied   $ 1,022,825     $ 2,130,728     $ 1,644,659     $ 631,130     $ 289,326     $ 818,894     $     $ 6,537,562  
Consumer owner occupied                                                                
Current-period gross charge-offs   $ 68     $ 90     $ 27     $     $     $ 2     $     $ 187  
                                                                 
Home equity loans                                                                
Days past due:                                                                
Current   $ 6,551     $ 6,454     $ 2,887     $ 1,396     $ 1,003     $ 11,518     $ 1,358,829     $ 1,388,638  
30 days past due     60             132       21       44       539       5,860       6,656  
60 days past due                 12       104             458       1,268       1,842  
90 days past due     117             27       194       1       672       298       1,309  
Total Home equity loans   $ 6,728     $ 6,454     $ 3,058     $ 1,715     $ 1,048     $ 13,187     $ 1,366,255     $ 1,398,445  
Home equity loans                                                                
Current-period gross charge-offs   $     $     $     $ 64     $     $ 29     $ 84     $ 177  
                                                                 
Consumer                                                                
Days past due:                                                                
Current   $ 299,871     $ 305,283     $ 141,369     $ 75,213     $ 60,265     $ 143,725     $ 182,608     $ 1,208,334  
30 days past due     443       321       247       142       137       1,384       10,757       13,431  
60 days past due     64       254       152       4       4       973       6,420       7,871  
90 days past due     93       395       174       196       110       1,108       1,938       4,014  
Total consumer   $ 300,471     $ 306,253     $ 141,942     $ 75,555     $ 60,516     $ 147,190     $ 201,723     $ 1,233,650  
Consumer                                                                
Current-period gross charge-offs   $ 373     $ 1,586     $ 571     $ 280     $ 217     $ 537     $ 8,478     $ 12,042  
                                                                 
Construction and land development                                                                
Days past due:                                                                
Current   $ 135,739     $ 425,276     $ 111,205     $ 20,322     $ 8,555     $ 14,265     $     $ 715,362  
30 days past due                       111                         111  
60 days past due                                                
90 days past due                       1             75             76  
Total Construction and land development   $ 135,739     $ 425,276     $ 111,205     $ 20,434     $ 8,555     $ 14,340     $     $ 715,549  
Construction and land development                                                                
Current-period gross charge-offs   $     $     $     $     $     $ 19     $     $ 19  
                                                                 
Other income producing property                                                                
Days past due:                                                                
Current   $ 6,310     $ 43,022     $ 18,536     $ 4,331     $ 2,537     $ 36,911     $ 280     $ 111,927  
30 days past due                                   67             67  
60 days past due                                                
90 days past due                                   127             127  
Total other income producing property   $ 6,310     $ 43,022     $ 18,536     $ 4,331     $ 2,537     $ 37,105     $ 280     $ 112,121  
Other income producing property                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Total Consumer Loans                                                                
Days past due:                                                                
Current   $ 1,468,427     $ 2,905,191     $ 1,915,515     $ 729,369     $ 360,664     $ 1,015,838     $ 1,541,717     $ 9,936,721  
30 days past due     2,092       2,589       1,903       928       888       6,002       16,617       31,019  
60 days past due     64       1,020       692       788       4       2,244       7,688       12,500  
90 days past due     1,490       2,933       1,290       2,080       426       6,632       2,236       17,087  
Total Consumer Loans   $ 1,472,073     $ 2,911,733     $ 1,919,400     $ 733,165     $ 361,982     $ 1,030,716     $ 1,568,258     $ 9,997,327  
                                                                 
Current-period gross charge-offs   $ 441     $ 1,676     $ 598     $ 344     $ 217     $ 587     $ 8,562     $ 12,425  

 

The following table presents total loans by origination year as of December 31, 2023: 

                                                 
    Term Loans  
(Dollars in thousands)   Amortized Cost Basis by Origination Year  
As of December 31, 2023   2023     2022     2021     2020     2019     Prior     Revolving     Total  
Total Loans   $ 4,676,676     $ 8,985,446     $ 6,291,335     $ 2,591,604     $ 2,079,547     $ 4,459,113     $ 3,304,768     $ 32,388,489  
                                                                 
Current-period gross charge-offs   $ 7,713     $ 4,973     $ 13,818     $ 977     $ 982     $ 2,479     $ 9,706     $ 40,648  
F-37

The following table presents the credit risk profile by past due status of consumer loans by origination year as of December 31, 2022: 

                                                 
    Term Loans  
(Dollars in thousands)   Amortized Cost Basis by Origination Year  
As of December 31, 2022   2022     2021     2020     2019     2018     Prior     Revolving     Total  
Consumer owner occupied                                                                
Days past due:                                                                
Current   $ 1,695,454     $ 1,467,080     $ 657,005     $ 315,458     $ 187,580     $ 792,572     $     $ 5,115,149  
30 days past due     1,316       1,254       1,681       664       272       2,028             7,215  
60 days past due     255       337       579             242       1,650             3,063  
90 days past due           944       776       454       664       3,036             5,874  
Total Consumer owner occupied   $ 1,697,025     $ 1,469,615     $ 660,041     $ 316,576     $ 188,758     $ 799,286     $     $ 5,131,301  
Consumer owner occupied                                                                
Current-period gross charge-offs   $ 25     $     $     $ 6     $ 23     $ 66     $     $ 120  
                                                                 
Home equity loans                                                                
Days past due:                                                                
Current   $ 5,921     $ 5,231     $ 3,282     $ 1,560     $ 1,955     $ 17,941     $ 1,272,848     $ 1,308,738  
30 days past due                 155       77       418       422       1,586       2,658  
60 days past due                 19       36       70       26       540       691  
90 days past due                 60       87             611       323       1,081  
Total Home equity loans   $ 5,921     $ 5,231     $ 3,516     $ 1,760     $ 2,443     $ 19,000     $ 1,275,297     $ 1,313,168  
Home equity loans                                                                
Current-period gross charge-offs   $     $     $     $ 19     $     $ 280     $ 146     $ 445  
                                                                 
Consumer                                                                
Days past due:                                                                
Current   $ 407,825     $ 206,003     $ 111,210     $ 86,008     $ 44,303     $ 141,053     $ 248,314     $ 1,244,716  
30 days past due     718       194       78       174       63       1,255       17,471       19,953  
60 days past due     55       103       107       36       144       557       9,836       10,838  
90 days past due     126       60       58       66       165       1,660       784       2,919  
Total consumer   $ 408,724     $ 206,360     $ 111,453     $ 86,284     $ 44,675     $ 144,525     $ 276,405     $ 1,278,426  
Consumer                                                                
Current-period gross charge-offs   $ 254     $ 653     $ 337     $ 265     $ 62     $ 664     $ 7,979     $ 10,214  
                                                                 
Construction and land development                                                                
Days past due:                                                                
Current   $ 466,475     $ 351,485     $ 50,472     $ 14,053     $ 7,006     $ 13,588     $ 379     $ 903,458  
30 days past due     2                   57       23       43             125  
60 days past due                                                
90 days past due                 436                   41             477  
Total Construction and land development   $ 466,477     $ 351,485     $ 50,908     $ 14,110     $ 7,029     $ 13,672     $ 379     $ 904,060  
Construction and land development                                                                
Current-period gross charge-offs   $     $     $ 21     $     $     $ 4     $     $ 25  
                                                                 
Other income producing property                                                                
Days past due:                                                                
Current   $ 45,717     $ 21,421     $ 4,937     $ 2,663     $ 4,322     $ 40,680     $ 624     $ 120,364  
30 days past due                                   62             62  
60 days past due                                   23             23  
90 days past due                                   121             121  
Total other income producing property   $ 45,717     $ 21,421     $ 4,937     $ 2,663     $ 4,322     $ 40,886     $ 624     $ 120,570  
Other income producing property                                                                
Current-period gross charge-offs   $     $     $     $     $     $     $     $  
                                                                 
Total Consumer Loans                                                                
Days past due:                                                                
Current   $ 2,621,392     $ 2,051,220     $ 826,906     $ 419,742     $ 245,166     $ 1,005,834     $ 1,522,165     $ 8,692,425  
30 days past due     2,036       1,448       1,914       972       776       3,810       19,057       30,013  
60 days past due     310       440       705       72       456       2,256       10,376       14,615  
90 days past due     126       1,004       1,330       607       829       5,469       1,107       10,472  
Total Consumer Loans   $ 2,623,864     $ 2,054,112     $ 830,855     $ 421,393     $ 247,227     $ 1,017,369     $ 1,552,705     $ 8,747,525  
                                                                 
Current-period gross charge-offs   $ 279     $ 653     $ 358     $ 290     $ 85     $ 1,014     $ 8,125     $ 10,804  

 

The following table presents total loans by origination year as of December 31, 2022: 

                                                 
    Term Loans  
(Dollars in thousands)   Amortized Cost Basis by Origination Year  
As of December 31, 2022   2022     2021     2020     2019     2018     Prior     Revolving     Total  
Total Loans   $ 8,589,197     $ 6,907,684     $ 3,112,648     $ 2,533,623     $ 1,539,466     $ 4,173,570     $ 3,321,674     $ 30,177,862  
                                                                 
Current-period gross charge-offs   $ 291     $ 3,478     $ 556     $ 2,063     $ 2,299     $ 4,842     $ 9,917     $ 23,446  
F-38

The following table presents an aging analysis of past due accruing loans, segregated by class: 

                                           
    30 - 59 Days     60 - 89 Days     90+ Days     Total           Non-     Total  
(Dollars in thousands)   Past Due     Past Due     Past Due     Past Due     Current     Accruing     Loans  
December 31, 2023                                                        
Construction and land development   $ 624     $     $     $ 624     $ 2,921,457     $ 1,433     $ 2,923,514  
Commercial non-owner occupied     2,194       123       1,378       3,695       8,546,630       21,309       8,571,634  
Commercial owner occupied     3,852       1,141       988       5,981       5,446,803       44,887       5,497,671  
Consumer owner occupied     7,903       552       920       9,375       6,560,359       25,271       6,595,005  
Home equity loans     6,500       1,326             7,826       1,385,687       4,932       1,398,445  
Commercial and industrial     25,231       7,194       9,193       41,618       5,399,390       63,531       5,504,539  
Other income producing property     569       570             1,139       651,993       3,202       656,334  
Consumer     13,212       7,370             20,582       1,207,411       5,657       1,233,650  
Other loans                             7,697             7,697  
    $ 60,085     $ 18,276     $ 12,479     $ 90,840     $ 32,127,427     $ 170,222     $ 32,388,489  
December 31, 2022                                                        
Construction and land development   $ 2,146     $ 3,653     $     $ 5,799     $ 2,853,734     $ 827     $ 2,860,360  
Commercial non-owner occupied     1,158       978       77       2,213       8,050,321       20,425       8,072,959  
Commercial owner occupied     10,748       2,059       2,231       15,038       5,410,066       35,089       5,460,193  
Consumer owner occupied     6,001       744       40       6,785       5,137,950       17,307       5,162,042  
Home equity loans     2,527       361             2,888       1,303,964       6,316       1,313,168  
Commercial and industrial     24,500       11,677       1,704       37,881       5,258,473       17,129       5,313,483  
Other income producing property     1,623       1,480       298       3,401       690,107       2,734       696,242  
Consumer     19,713       10,655             30,368       1,243,660       4,398       1,278,426  
Other loans                             20,989             20,989  
    $ 68,416     $ 31,607     $ 4,350     $ 104,373     $ 29,969,264     $ 104,225     $ 30,177,862  

 

The following table is a summary of information pertaining to nonaccrual loans by class, including loans modified for borrowers with financial difficulty as of December 31, 2023 and the information pertaining to nonaccrual loans by class, including restructured loans as of December 31, 2022:

                         
    December 31,     Greater than     Non-accrual     December 31,  
(Dollars in thousands)   2023     90 Days Accruing(1)     with no allowance(1)     2022  
Construction and land development   $ 1,433     $     $     $ 827  
Commercial non-owner occupied     21,309       1,378       13,608       20,425  
Commercial owner occupied real estate     44,887       988       20,843       35,089  
Consumer owner occupied     25,271       920             17,307  
Home equity loans     4,932                   6,316  
Commercial and industrial     63,531       9,193       27,591       17,129  
Other income producing property     3,202                   2,734  
Consumer     5,657                   4,398  
Total loans on nonaccrual status   $ 170,222     $ 12,479     $ 62,042     $ 104,225  

 

  (1) Greater than 90 days accruing and non-accrual with no allowance loans at December 31, 2023.

 

There is no interest income recognized during the period on nonaccrual loans. The Company follows its nonaccrual policy by reversing contractual interest income in the income statement when the Company places a loan on nonaccrual status. Loans on nonaccrual status in which there is no allowance assigned are individually evaluated loans that do not carry a specific reserve. See Note 1Summary of Significant Accounting Policies for further detailed on individually evaluated loans.

 

The following is a summary of collateral dependent loans, by type of collateral, and the extent to which they are collateralized during the period: 

                               
    December 31,   Collateral     December 31,   Collateral    
(Dollars in thousands)   2023   Coverage %   2022   Coverage %  
Commercial owner occupied real estate                              
Church   $ 3,537   $ 6,705 190 % $   $    
Industrial     7,172     15,273 213 %          
Other     12,231     23,747 194 %   14,638     38,900 266 %
Commercial non-owner occupied real estate                              
Retail     3,216     4,208 131 %          
Other     12,607     29,182 231 %   6,450     10,900 169 %
Commercial and industrial                              
Other     44,116     46,114 105 %   4,808     5,591 116 %
Home equity loans                              
Residential 1-4 family dwelling               1,523     1,671 110 %
Total collateral dependent loans   $ 82,879   $ 125,229     $ 27,419   $ 57,062    
F-39

The Bank designates individually evaluated loans on non-accrual with a net book balance exceeding the designated threshold as collateral dependent loans. Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining ACL. Under ASC 326-20-35-6, the Bank has adopted the collateral maintenance practical expedient to measure the ACL based on the fair value of collateral. The ACL is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral, which is adjusted for selling costs, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required. The Bank’s threshold for individually evaluated loans is $1.0 million. The significant changes above in collateral percentage are due to appraisal value updates or changes in the number of loans within the asset class and collateral type. Overall collateral dependent loans increased by $55.5 million from December 31, 2022 compared to the balance at December 31, 2023.

 

Loans on nonaccrual status at the date of modification are initially classified as nonaccrual. Loans on accruing status at the date of modification are initially classified as accruing if the note is reasonably assured of repayment and performance is expected in accordance with its modified terms. Such loans may be designated as nonaccrual loans subsequent to the modification date if reasonable doubt exists as to the collection of interest or principal under the modification agreement. Nonaccrual loans are returned to accruing status when there is economic substance to the modification, there is documented credit evaluation of the borrower’s financial condition, the remaining balance is reasonably assured of repayment in accordance with its modified terms, and the borrower has demonstrated sustained repayment performance in accordance with the modified terms for a reasonable period of time (generally a minimum of six months). See Note 1Summary of Significant Accounting Policies for how such modifications are factored into the determination of the ACL for the periods presented above.

 

The following tables present loans designated as modifications made to borrowers experiencing financial difficulty during the year ended December 31, 2023 resulting from the adoption of ASU 2022-02, segregated by type of modification and asset class, and indicating the financial effect of the modifications. The amortized cost balance for the modified loans presented below exclude accrued interest receivable of approximately $59,000 as of December 31, 2023. 

                   
    Year Ended December 31,  
    2023  
            Reduction in Weighted  
    Amortized   % of Total   Average Contractual  
(Dollars in thousands)   Cost   Asset Class   Interest Rate  
Interest rate reduction                  
Commercial owner occupied real estate   $ 839     0.02 %  9.50 to 6.00 %
Total interest rate reductions   $ 839            
                   
    Year Ended December 31,  
    2023  
            Increase in  
    Amortized   % of Total   Weighted Average  
(Dollars in thousands)   Cost   Asset Class   Life of Loan  
Term extension                  
Construction and land development   $ 251     0.01 % 12 months  
Commercial non-owner occupied     1,246     0.01 % 24 months  
Commercial owner occupied real estate     7,511     0.14 % 23 months  
Commercial and industrial     1,674     0.03 % 6 months  
Other income producing property     339     0.05 % 60 months  
Total term extensions   $ 11,021            
                 
    Year Ended December 31,  
    2023  
        Reduction in Weighted   Increase in  
    Amortized   Average Contractual   Weighted Average  
(Dollars in thousands)   Cost   Interest Rate   Life of Loan  
Combination- Term Extension and Interest Rate Reduction                
Consumer owner occupied   $ 259   3.63 to 3.00%   20 months  
Total   $ 259          
F-40

The Bank on occasion will enter into modification agreements which extend the maturity payoff on a loan or reduce the interest rate, for borrowers willing to continue to pay, to minimize losses for the Bank. At December 31, 2023, the Company had $1.9 million remaining in commitments to lend additional funds on loans to borrowers experiencing financial difficulty and modified during the current reporting period.

 

The following table presents loans designated as TDRs segregated by class and type of concession that were restructured, for the comparative period, prior to the adoption of ASU 2022-02: 

                   
    Year Ended December 31,  
    2022  
        Pre-Modification   Post-Modification  
    Number   Amortized   Amortized  
(Dollars in thousands)   of loans   Cost   Cost  
Interest rate modification                  
Commercial non-owner occupied   5   $ 3,643   $ 3,643  
Commercial owner occupied   5     3,937     3,937  
Consumer owner occupied   1     95     95  
Commercial and industrial   4     305     305  
Other income producing property   1     71     71  
Total interest rate modifications   16   $ 8,051   $ 8,051  
Term modification                  
Construction and land development   1   $ 129   $ 129  
Commercial non-owner occupied   1     367     367  
Commercial owner occupied   3     1,426     1,426  
Commercial and industrial   3     3,059     3,059  
Total term modifications   8   $ 4,981   $ 4,981  
    24   $ 13,032   $ 13,032  

 

At December 31, 2022, the balance of accruing TDRs was $13.5 million. The Company had $582,000 remaining availability under commitments to lend additional funds on restructured loans at December 31, 2022. The amount of specific reserve associated with restructured loans was $14.7 million at December 31, 2022.

 

The following table presents the changes in status of loans modified within the previous twelve months to borrowers experiencing financial difficulty, as of December 31, 2023 by type of modification. There were no subsequent defaults. 

                     
    Paying Under   Converted to   Foreclosures  
    Restructured Terms   Nonaccrual   and Defaults  
    Amortized   Amortized   Amortized  
(Dollars in thousands)   Cost   Cost   Cost  
Interest Rate Reduction                    
Commercial owner occupied real estate   $ 839   $   $  
Total Interest Rate Reductions   $ 839   $   $  
Term extension                    
Construction and land development   $ 251   $   $  
Commercial non-owner occupied     1,246          
Commercial owner occupied real estate     7,511          
Commercial and industrial     1,674          
Other income producing property     339          
Total term extensions   $ 11,021   $   $  
Term Extension and Interest Rate Reduction                    
Consumer owner occupied   $ 259   $   $  
Total combinations   $ 259   $   $  
    $ 12,119   $   $  

 

The following table presents the changes in status of TDR loans within the previous twelve months as of December 31, 2022 by type of concession, for the comparative period, prior to the adoption of ASU 2022-02. The subsequent defaults in this case had no impact on the expected credit losses. 

                                 
    Paying Under   Converted to   Foreclosures and  
    Restructured Terms   Nonaccrual   Defaults  
    Number   Recorded   Number   Recorded   Number   Recorded  
(Dollars in thousands)   of Loans   Investment   of Loans   Investment   of Loans   Investment  
Interest rate modification   16   $ 8,051     $     $  
Term modification   5     3,900         3     1,081  
    21   $ 11,951     $   3   $ 1,081  
F-41

The following table depicts the performance of loans modified within the previous twelve months to borrowers experiencing financial difficulty, as of December 31, 2023: 

                     
    Payment Status (Amortized Cost Basis)  
        30-89 Days   90+ Days  
(Dollars in thousands)   Current   Past Due   Past Due  
Construction and land development   $ 251   $   $  
Commercial non-owner occupied         1,246      
Commercial owner occupied real estate     8,350          
Consumer owner occupied         259      
Commercial and industrial     1,275     399      
Other income producing property         339      
Total   $ 9,876   $ 2,243   $  

 

Note 5—Allowance for Credit Losses (ACL)

 

See Note 1Summary of Significant Accounting Policies for further detailed descriptions of our estimation process and methodology related to the allowance for credit losses.

 

The following table presents a disaggregated analysis of activity in the allowance for credit losses as follows: 

                                                   
    Residential   Residential       Residential   Comm Constr.               CRE Owner   Non Owner          
(Dollars in thousands)   Mortgage Sr.   Mortgage Jr.   HELOC   Construction   & Dev.   Consumer   Multifamily   Municipal   Occupied   Occupied CRE   C & I   Total  
Year Ended December 31, 2023                                                                          
Allowance for credit losses:                                                                          
Balance at end of period December 31, 2022   $ 72,188   $ 405   $ 14,886   $ 8,974   $ 45,410   $ 22,767   $ 3,684   $ 849   $ 58,083   $ 78,485   $ 50,713   $ 356,444  
Charge-offs     (187 )       (177 )       (225 )   (12,042 )           (126 )   (304 )   (27,587 )   (40,648 )
Recoveries     922     108     1,250     128     687     2,247     41         938     962     8,499     15,782  
Net (charge offs) recoveries     735     108     1,073     128     462     (9,795 )   41         812     658     (19,088 )   (24,866 )
Provision (benefit) (1)     5,129     232     (5,017 )   (4,078 )   19,900     10,359     10,041     51     12,685     57,912     17,781     124,995  
Balance at end of period December 31, 2023   $ 78,052   $ 745   $ 10,942   $ 5,024   $ 65,772   $ 23,331   $ 13,766   $ 900   $ 71,580   $ 137,055   $ 49,406   $ 456,573  
                                                                           
Year Ended December 31, 2022                                                                          
Allowance for credit losses:                                                                          
Balance at end of period December 31, 2021   $ 47,036   $ 611   $ 13,325   $ 4,997   $ 37,593   $ 23,149   $ 4,921   $ 565   $ 61,794   $ 79,649   $ 28,167   $ 301,807  
Initial Allowance for PCD loans acquired during period     811                 86                 2,409         10,452     13,758  
Initial Allowance for Non PCD loans acquired during period     352     26     132     2     1,887     51     426         2,519     2,697     5,605     13,697  
Charge-offs     (197 )   (19 )   (445 )   (21 )   (4 )   (10,214 )           (1,976 )   (368 )   (10,202 )   (23,446 )
Recoveries     1,233     231     3,981     8     1,104     2,426             1,327     581     8,282     19,173  
Net recoveries (charge offs)     1,036     212     3,536     (13 )   1,100     (7,788 )           (649 )   213     (1,920 )   (4,273 )
Provision (benefit) (1)     22,953     (444 )   (2,107 )   3,988     4,744     7,355     (1,663 )   284     (7,990 )   (4,074 )   8,409     31,455  
Balance at end of period December 31, 2022   $ 72,188   $ 405   $ 14,886   $ 8,974   $ 45,410   $ 22,767   $ 3,684   $ 849   $ 58,083   $ 78,485   $ 50,713   $ 356,444  
                                                                           
Year Ended December 31, 2021                                                                          
Allowance for credit losses:                                                                          
Balance at end of period December 31, 2020   $ 63,561   $ 1,238   $ 16,698   $ 4,914   $ 67,197   $ 26,562   $ 7,887   $ 1,510   $ 97,104   $ 124,421   $ 46,217   $ 457,309  
Charge-offs     (204 )       (1,002 )   (29 )   (87 )   (8,809 )           (2,052 )   (863 )   (3,853 )   (16,899 )
Recoveries     1,547     146     2,256     60     1,861     2,075     3         970     1,070     3,812     13,800  
Net recoveries (charge offs)     1,343     146     1,254     31     1,774     (6,734 )   3         (1,082 )   207     (41 )   (3,099 )
Provision (benefit) (1)     (17,868 )   (773 )   (4,627 )   52     (31,378 )   3,321     (2,969 )   (945 )   (34,228 )   (44,979 )   (18,009 )   (152,403 )
Balance at end of period December 31, 2021   $ 47,036   $ 611   $ 13,325   $ 4,997   $ 37,593   $ 23,149   $ 4,921   $ 565   $ 61,794   $ 79,649   $ 28,167   $ 301,807  
                                                                           
  (1) A negative provision (recovery) for credit losses of $10.9 million was recorded during 2023 compared to a provision for credit losses of $36.7 million recorded during 2022 and a negative provision (recovery) for credit losses of $12.9 million during 2021 for the release for unfunded commitments, which is not included in the table above.
F-42

Note 6—Other Real Estate Owned and Bank Premises Held for Sale

 

The following is a summary of the changes in the carrying value of OREO and Bank Premises Held for Sale:

                   
(Dollars in thousands)   OREO    

Bank

Properties

Held for

Sale

    Total  
Balance, December 31, 2021   $ 2,736     $ 9,578     $ 12,314  
Additions, net     1,972       21,003       22,975  
Writedowns     (114 )     (159 )     (273 )
Sold     (3,571 )     (12,668 )     (16,239 )
Balance, December 31, 2022   $ 1,023     $ 17,754     $ 18,777  
Additions, net     3,801       2,073       5,874  
Writedowns           (1,571 )     (1,571 )
Sold     (3,987 )     (5,855 )     (9,842 )
Balance, December 31, 2023   $ 837     $ 12,401     $ 13,238  

 

At December 31, 2023, there were a total of seven properties included in OREO compared to six properties included in OREO at December 31, 2022. At December 31, 2023, there were a total of 11 properties included in bank premises held for sale compared to 17 properties included in premises held for sale at December 31, 2022. At December 31, 2023, the Company had $526,000 in residential real estate included in OREO and $5.7 million in residential real estate consumer mortgage loans in the process of foreclosure.

 

Note 7—Premises and Equipment

 

Premises and equipment consisted of the following: 

                         
              December 31,  
(Dollars in thousands)   Useful Life   2023   2022  
Land             $ 132,717   $ 133,105  
Buildings and leasehold improvements   15 - 40 years     401,989     395,360  
Equipment and furnishings   3 - 10 years     201,153     178,676  
Lease right of use assets               100,331     107,979  
Construction in process               7,770     4,145  
Total               843,960     819,265  
Less accumulated depreciation               (324,763 )   (298,630 ) 
              $ 519,197   $ 520,635  

 

Depreciation expense charged to operations was $28.2 million, $29.4 million, and $29.2 million for the years ended December 31, 2023, 2022, and 2021, respectively.

 

At December 31, 2023 and 2022, computer software with an original cost of $24.6 million and $23.2 million, respectively, were being amortized using the straight-line method over thirty-six months. The unamortized balance remaining of the original computer software cost was $4.3 and $7.8, respectively, at December 31, 2023 and 2022. Amortization expense totaled $4.9 million, $4.9 million, and $4.8 million for the years ended December 31, 2023, 2022, and 2021, respectively. There were no capitalized implementation costs in 2023 related to internal use software.

 

See Note 21Lease Commitments for further details on lease right of use assets.

 

Note 8—Goodwill and Other Intangible Assets

 

The carrying amount of goodwill was $1.9 billion at December 31, 2023 and December 31, 2022. The Company added $342.0 million in goodwill related to the Atlantic Capital acquisition in 2022.

F-43

The Company evaluated the carrying value of goodwill as of October 31, 2023, its annual test date, and concluded that no impairment charge was necessary. The Company will continue to monitor the other market conditions on the Company’ business, operating results, cash flows and/or financial condition. The following is a summary of changes in the carrying amounts of goodwill: 

             
    Year Ended  
    December 31,  
(Dollars in thousands)   2023     2022  
Balance at beginning of period   $ 1,923,106     $ 1,581,085  
Additions:                
Goodwill from Atlantic Capital acquisition           342,021  
Balance at end of period   $ 1,923,106     $ 1,923,106  

 

The Company’s other intangible assets, consisting of core deposit intangibles, noncompete intangibles, and client list intangibles are included on the face of the balance sheet. The Company added $17.5 million in core deposit intangibles related to the Atlantic Capital transaction during the first quarter of 2022. The following is a summary of gross carrying amounts and accumulated amortization of other intangible assets: 

             
    December 31,     December 31,  
(Dollars in thousands)   2023     2022  
Gross carrying amount   $ 274,753     $ 274,869  
Accumulated amortization     (185,977 )     (158,419 )
    $ 88,776     $ 116,450  

 

Amortization expense totaled $27.6 million, $33.2 million and $35.2 million for the years ended December 31, 2023, 2022, and 2021, respectively. Other intangibles are amortized using either the straight-line method or an accelerated basis over their estimated useful lives, with lives generally between 10 and 15 years for core deposit intangibles and between 10 and 15 years for customer lists.

 

The Company elected to apply fair value accounting to the Company’s SBA servicing asset. The change in fair value of the SBA servicing asset is recorded in SBA Income, a component of Noninterest Income on the Consolidated Statements of Income, during each applicable reporting period. As a result of the fair value accounting treatment, the Company does not amortize the SBA servicing asset and therefore excluded the SBA servicing asset from the future amortization expense table presented below. The fair value of the SBA servicing asset was $6.0 million and $6.1 million, respectively, at December 31, 2023 and 2022.

 

Estimated amortization expense for other intangibles, excluding the SBA servicing asset, for each of the next five years is as follows: 

         
(Dollars in thousands)        
Year ended December 31:        
2024   $ 22,395  
2025     18,766  
2026     15,232  
2027     11,756  
2028     8,020  
Thereafter     6,655  
    $ 82,824  

 

Note 9—Deposits

 

The Company’s total deposits are comprised of the following:

             
    December 31,  
(Dollars in thousands)   2023     2022  
Noninterest-bearing checking   $ 10,649,274     $ 13,168,656  
Interest-bearing checking     7,978,799       8,955,519  
Savings     2,632,212       3,464,351  
Money market     11,538,671       8,342,111  
Time deposits     4,249,953       2,419,986  
Total deposits   $ 37,048,909     $ 36,350,623  

 

At December 31, 2023 and 2022, the Company had $927.2 million and $487.2 million in certificates of deposits greater than $250,000, respectively.

F-44

At December 31, 2023, the scheduled maturities of time deposits (includes $4.6 million of other time deposits) of all denominations are as follow: 

         
(Dollars in thousands)        
Year ended December 31:        
2024   $ 3,910,857  
2025     241,279  
2026     47,855  
2027     30,510  
2028     17,212  
Thereafter     2,240  
    $ 4,249,953  

 

Note 10—Federal Funds Purchased and Securities Sold Under Agreements to Repurchase

 

Federal funds purchased and securities sold under agreements to repurchase generally mature within one to three days from the transaction date, but may have maturities as long as nine months per our policies. Certain of the borrowings have no defined maturity date.

 

Federal Funds Purchased

 

Information concerning federal funds purchased is summarized below: 

                                 
Federal Funds Purchased   December 31,  
    2023   2022   2021  
(Dollars in thousands)   Amount   Rate   Amount   Rate   Amount   Rate  
At period-end:                                
Federal funds purchased   $ 248,162   5.32 % $ 213,597   4.31 % $ 381,195   0.08 %
Average for the year:                                
Federal funds purchased   $ 225,642   5.08 % $ 278,251   1.35 % $ 482,471   0.09
Maximum month-end balance:                                
Federal funds purchased   $ 268,346       $ 370,876       $ 508,248      

 

Securities Sold Under Agreements to Repurchase

 

Securities sold under agreements to repurchase (“repurchase agreements”) represent funds received from customers, generally on an overnight or continuous basis, which are collateralized by investment securities owned or, at times, borrowed and re-hypothecated by the Company. Repurchase agreements are subject to terms and conditions of the master repurchase agreements between the Company and the client and are accounted for as secured borrowings. The Company monitors the fair value of the underlying securities on a daily basis. Some securities underlying these agreements include arrangements to resell securities from broker-dealers approved by the Company. Repurchase agreements are reflected at the amount of cash received in connection with the transaction and included in federal funds purchased and securities sold under agreements to repurchase on the consolidated balance sheets.

 

At December 31, 2023 and December 31, 2022, the Company’s repurchase agreements totaled $241.0 million and $342.8 million, respectively. All of the Company’s repurchase agreements were overnight or continuous (until-further-notice) agreements at December 31, 2023 and December 31, 2022. These borrowings were collateralized with government, government-sponsored enterprise, or state and political subdivision-issued securities with a carrying value of $410.4 million and $443.2 million at December 31, 2023 and December 31, 2022, respectively. Declines in the value of the collateral would require the Company to increase the amounts of securities pledged. Information concerning securities sold under agreements to repurchase is summarized below:

                                 
Securities Sold Under Repurchase Agreements   December 31,  
    2023   2022   2021  
(Dollars in thousands)   Amount   Rate   Amount   Rate   Amount   Rate  
At period-end:                                
Securities sold under repurchase agreements   $ 241,022   2.10 % $ 342,820   0.40 % $ 400,044   0.16 %
Average for the year:                                
Securities sold under repurchase agreements   $ 317,879   1.30 % $ 395,141   0.19 % $ 395,498   0.20 %
Maximum month-end balance:                                
Securities sold under repurchase agreements   $ 386,627       $ 458,580       $ 435,302      
F-45

Note 11—Other Borrowings

 

The Company’s other borrowings were as follows: 

                                               
            2023       2022  
                      Weighted                 Weighted  
        Interest             Average   Interest             Average  
        Rate at       Average   Interest   Rate at       Average   Interest  
(Dollars in thousands)   Maturity   12/31/2023   Balance   Balance   Rate(5)   12/31/2022   Balance   Balance   Rate(5)  
Short-term borrowings:                                              
FHLB Advances   Various   5.57 %   $ 100,000             %   $            
FRB Borrowings   Various   %                 %                
US Bank Line of Credit   Daily   %                 %                
Total short-term borrowings       %   $ 100,000   $ 243,014   5.08 %   %   $   $ 10,959   5.22 %  
                                               
Long-term borrowings                                              
SCBT Capital Trust I junior subordinated debt(1)   6/15/2035   7.44 %   $ 12,372             6.56 %   $ 12,372            
SCBT Capital Trust II junior subordinated debt(1)   6/15/2035   7.44 %     8,248             6.56 %     8,248            
SCBT Capital Trust III junior subordinated debt(1)   7/18/2035   7.24 %     20,619             6.36 %     20,619            
SAVB Capital Trust I junior subordinated debt(1)   10/7/2033   8.51 %     6,186             6.93 %     6,186            
SAVB Capital Trust II junior subordinated debt(1)   12/15/2034   7.85 %     4,124             6.97 %     4,124            
TSB Statutory Trust I junior subordinated debt(1)   3/14/2037   7.37 %     3,093             6.49 %     3,093            
Southeastern Bank Financial Statutory Trust I junior subordinated debt(1)   12/15/2035   7.05 %     10,310             6.17 %     10,310            
Southeastern Bank Financial Statutory Trust II junior subordinated debt(1)   6/15/2036   7.05 %     10,310             6.17 %     10,310            
CSBC Statutory Trust I junior subordinated debt(1)   12/15/2035   7.22 %     15,464             6.34 %     15,464            
Community Capital Statutory Trust I junior subordinated debt(1)   6/15/2036   7.20 %     10,310             6.32 %     10,310            
FCRV Statutory Trust I junior subordinated debt(1)   12/15/2036   7.35 %     5,155             6.47 %     5,155            
Provident Community Bancshares Capital Trust I junior subordinated debt(1)   3/1/2037   7.40 %     4,124             5.48 %     4,124            
Provident Community Bancshares Capital Trust II junior subordinated debt(1)   10/1/2036   7.38 %     8,248             6.50 %     8,248            
Fair Market Value Discount Trust Preferred Debt Acquired             (926 )                 (1,162 )           
Total Junior Subordinated Debt       7.34 % $ 117,637   $ 117,514   7.05 %   6.39 % $ 117,401   $ 117,277   3.49 %  
                                               
Landmark Bancshares subordinated debt(2)   6/30/2027   %   $             %   $            
CenterState Bank Corporation subordinated debt(3)   6/1/2030   5.75 %     200,000             5.75 %     200,000            
Atlantic Capital Bancshares, Inc. subordinated debt(4)   9/1/2030   5.50 %   75,000             5.50 %   75,000            
Fair Market Value Premium subordinated debt acquired             1,627                   2,604            
Long-term subordinated debt costs             (2,360 )                 (2,730 )           
Total Subordinated Debt       5.68 % $ 274,267   $ 274,585   5.68 %   5.68 % $ 274,874   $ 268,877   5.70 %  
                                               
Total long-term borrowings       6.18 % $ 391,904   $ 392,099   6.09 %   5.89 % $ 392,275   $ 386,154   5.03 %  
                                               
Total borrowings       6.06 % $ 491,904   $ 635,113   5.71 % 5.89 % $ 392,275   $ 397,113   5.03 %

 

(1) All of the junior subordinated debt above is adjustable rate based on three-month CME SOFR plus a spread adjustment with the transition from LIBOR of 0.26161% plus a spread ranging from 140 basis points to 285 basis points. All of the Company’s junior subordinated debt transitioned to SOFR from LIBOR for repricing dates after June 30, 2023.
(2) The Notes bored interest at a fixed rate of 6.5% per year, to, but excluding, June 30, 2022. On June 30, 2022, the Notes would have converted to a floating rate equal to three-month LIBOR plus 467 basis points. The Notes were redeemed by the Company on June 30, 2022.
(3) The $200 million in Notes bear interest at a fixed rate of 5.75% per year to, but excluding, June 1, 2025. On June 1, 2025, the Notes convert to a floating rate equal to SOFR plus 562 basis points. The Notes may be redeemed by the Company after June 1, 2025. The balance in the table above is net of debt issuance costs.
(4) The Notes bear interest at a fixed rate of 5.50% per year to, but excluding, September 1, 2025. On September 1, 2025, the Notes convert to a floating rate equal to three-month LIBOR plus 536 basis points. The Notes may be redeemed by the Company on or after September 1, 2025. These notes were acquired in the ACBI acquisition on March 1, 2022 and are net of the fair value discount noted in the table above.
(5) The weighted average interest rate calculation does not include the effects of fair value marks and debt issuance costs.

 

FHLB and FRB Borrowings

 

The Company has from time-to-time entered into borrowing agreements with the FHLB and FRB. Borrowings under these agreements are collateralized by stock in the FHLB, qualifying first and second mortgage residential loans, investment securities, and commercial real estate loans under a blanket-floating lien.

F-46

As of December 31, 2023 and 2022, there were $100.0 million and $0, respectively in short-term borrowings. The borrowings at December 31, 2023 consisted of FHLB advance daily credits. For the years ended December 31, 2023 and 2022, the average balance for short-term borrowings $243.0 million and $11.0 million, respectively and consisted of borrowing from the FHLB, FRB Discount Window and US bank line of credit. The year-to-date weighted average cost for the years ended December 31, 2023 and 2022 was 5.08% and 5.22%, respectively. Net eligible loans of the Company pledged via a blanket lien to the FHLB for advances and letters of credit at December 31, 2023, were approximately $11.4 billion (collateral value of $6.5 billion) and investment securities and cash pledged were approximately $729.4 million (collateral value of $617.6 million). This allows the Company a total borrowing capacity at the FHLB of approximately $7.1 billion. After accounting for $100.0 million in FHLB advances outstanding and letters of credit totaling $2.9 million, the Company had unused net credit available with the FHLB in the amount of approximately $7.0 billion at December 31, 2023. The Company also has a total borrowing capacity at the FRB of $1.9 billion at December 31, 2023 secured by a blanket lien on $2.7 billion (collateral value of $1.9 billion) in net eligible loans of the Company. The Company had no outstanding borrowings with the FRB at December 31, 2023 or December 31, 2022.

 

Junior Subordinated Debt

 

The obligations of the Company with respect to the issuance of the capital securities constitute a full and unconditional guarantee by the Company of the trusts’ obligations with respect to the capital securities. Subject to certain exceptions and limitations, the Company may elect from time to time to defer interest payments on the junior subordinated debt securities, which would result in a deferral of distribution payments on the related capital securities.

 

All of the Company’s junior subordinated debt is callable after five years from issuance. Therefore, all of the junior subordinated debt is callable at December 31, 2023.

 

As of December 31, 2023, the sole assets of the trusts were an aggregate of $118.6 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the trust preferred securities.

 

As of December 31, 2023, the Company had a $117.6 million liability for the junior subordinated debt securities, net of a $926,000 discount recorded on Citizens South Banking Corporation Statutory Trust I, Community Capital Statutory Trust I, FCRV Statutory Trust I and Provident Community Bancshares Capital Trust I and II. The Company, as issuer, can call any of these subordinated debt securities without penalty. If the Company were to call the securities, the amount paid to the holders would be $118.6 million and the Company would fully amortize any remaining discount into interest expense. The remaining discount is being amortized over a four-year period.

 

As of December 31, 2023, and 2022, there was $117.6 million (net of discount of $0.9 million) and $117.4 million (net of discount of $1.2 million), respectively, in junior subordinated debt. The weighted average cost of the junior subordinated debt at period end December 31, 2023 was 7.34% and the weighted average cost year-to-date for the year ended December 31, 2023 was 7.05%. This does not take into account the unamortized discount at period end or the discount amortization recorded during the year. If the discount were taken into account, the weighted average cost year-to-date for the period ending December 31, 2023 would be 7.32%. The weighted average cost of the junior subordinated debt at period end December 31, 2022 was 6.39% and the weighted average cost year to date for the year ended December 31, 2022 was 3.49%. If the discount were taken into account, the weighted average cost year-to-date would be 3.73% for the period ending December 31, 2022.

 

The Company’s trust preferred securities are included in Tier 2 capital for regulatory capital purposes.

 

Subordinated Debt and Notes

 

As of December 31, 2023, the Company had a $274.2 million liability for subordinated debt. The Company assumed $78.4 million of subordinated debentures from Atlantic Capital on March 1, 2022, which was partially offset by the redemption of $13.0 million in subordinated debentures in late June 2022.

F-47

The weighted average cost of the subordinated debt at period end December 31, 2023 was 5.68% and the weighted average cost year to date for the year ended December 31, 2023 was 5.68%. The weighted average cost of the subordinated debt at period end December 31, 2022 was 5.68% and the weighted average cost year to date for the year ended December 31, 2022 was 5.70%. This does not take into account unamortized debt issuance costs and the unaccreted premium and the amortization of the debt issuance costs and the premium accretion recorded during the year. If the debt issuance costs and premium accretion were taken into account, the weighted average cost year to date for the year ended December 31, 2023 and 2022 would be 5.47% and 5.55%, respectively.

 

Qualifying subordinated debt can be included in Tier 2 capital for regulatory capital purposes. At December 31, 2023, all of the Company’s subordinated debentures totaling $275.0 million qualified for Tier 2 capital treatment.

 

Line of Credit

 

On November 13, 2023, the Company entered into an amendment and restatement to its Credit Agreement (the “Agreement”) with U.S. Bank National Association (the “Lender”). The Agreement provides for a $100 million unsecured line of credit by the Lender to the Company. The maturity date of the Agreement is November 11, 2024, provided that the Agreement may be extended subject to the approval of the Lender. Borrowings by the Company under the Agreement will bear interest at a rate per annum equal to 1.50% plus monthly reset term SOFR Rate. As of December 31, 2023 and 2022, there was no outstanding balance associated with the line of credit. The average balance outstanding during 2023 was less than $1,000 for the U.S. Bank line of credit.

 

Principal maturities of other borrowings, net of unamortized discount or debt issuance costs, are summarized below: 

                           
      Junior                    
      Subordinated     FHLB     Subordinated        
(Dollars in thousands)     Debt     Advances     Debt     Total  
Year Ended December 31,                                  
2024     $     $ 100,000     $     $ 100,000  
2025                          
2026                          
2027                          
2028                          
Thereafter       117,637             274,267       391,904  
      $ 117,637     $ 100,000     $ 274,267     $ 491,904  

 

Note 12—Income Taxes

 

The provision for income taxes consists of the following: 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Current:                  
Federal   $ 111,433     $ 5,940     $ 43,959  
State     23,157       7,044       16,512  
Total current tax expense     134,590       12,984       60,471  
Deferred:                        
Federal     738       103,875       61,521  
State     1,216       20,454       6,744  
Total deferred tax expense     1,954       124,329       68,265  
Provision for income taxes   $ 136,544     $ 137,313     $ 128,736  
F-48

The provision for income taxes differs from that computed by applying the federal statutory income tax rate of 21% in 2023, 2022 and 2021 to income before provision for income taxes, as indicated in the following analysis: 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Income taxes at federal statutory rate   $ 132,479     $ 133,006     $ 126,899  
Increase (reduction) of taxes resulting from:                        
State income taxes, net of federal tax benefit     19,123       21,491       18,372  
Non-deductible merger expenses           415        
Increase in cash surrender value of BOLI policies     (5,605 )     (5,105 )     (3,866 )
Tax-exempt interest     (7,016 )     (7,828 )     (5,450 )
Income tax credits     (14,253 )     (13,667 )     (11,759 )
Non-deductible FDIC premiums     5,330       3,287       2,380  
Non-deductible executive compensation     4,745       4,319       530  
Other, net     1,741       1,395       1,630  
    $ 136,544     $ 137,313     $ 128,736  

 

The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.

 

The components of the net deferred tax asset are as follows: 

             
    December 31,  
(Dollars in thousands)   2023     2022  
Allowance for credit losses   $ 123,496     $ 101,416  
Share-based compensation     10,425       10,509  
Pension plan and post-retirement benefits     371       1,157  
Deferred compensation     14,039       14,583  
Purchase accounting adjustments     1,439       1,484  
Capitalized research and development costs     4,524        
Accrued expenses     14,470       6,953  
Other real estate owned           877  
FDIC special assessment     6,168        
Net operating loss and tax credit carryforwards     20,263       27,271  
Nonaccrual Interest     1,773       566  
Lease liability     26,076       27,675  
Unrealized losses on investment securities available for sale     142,543       215,013  
Other     2,201       1,277  
Total deferred tax assets     367,788       408,781  
Depreciation     10,439       22,442  
Intangible assets     17,764       23,558  
Net deferred loan costs     16,468       10,431  
Right of use assets     24,161       25,848  
Prepaid expense     809       836  
Mark to market liabilities     92,505       110,122  
Tax deductible goodwill     12,398       9,090  
Mortgage servicing rights     20,863       21,371  
Other real estate owned     192        
Other     3,950       1,776  
Total deferred tax liabilities     199,549       225,474  
Net deferred tax assets before valuation allowance     168,239       183,307  
Less, valuation allowance     (3,885 )     (5,506 )
Net deferred tax assets   $ 164,354     $ 177,801  
F-49

The Company had federal NOL and realized built-in loss carryforwards of $61.0 million and $78.5 million for the years ended December 31, 2023 and 2022, respectively, which expire in varying amounts between 2026 to 2036. All of the Company’s loss carryforwards are subject to Section 382 of the Internal Revenue Code, which places an annual limitation on the amount of federal net operating loss carryforwards which the Company may utilize after a change in control, and also limits the Company’s ability to utilize certain tax deductions (realized built-in losses or RBIL) due to the existence of a Net Unrealized Built-in Loss (“NUBIL”) at the time of the change in control. The Company acquired federal net operating loss carryforwards of $48.4 million in the acquisition of Atlantic Capital Bank in 2022. Of that amount $40.6 million was from previous acquisitions by Atlantic Capital, and $7.8 million was generated on the final tax return filing. The NOL of $7.8 million was fully utilized in 2022 by SouthState. The other acquired NOLs from Atlantic Capital are subject to a combined annual Section 382 limitation of $4.8 million. In total, the allowable deduction for all loss carryforwards on an annual basis is $17.5 million as of December 31, 2023. The Company is allowed to carry forward any such limited RBIL under terms similar to those related to NOLs. The Company also has an immaterial amount of credit carryforwards, which it expects to fully utilize within the carryforward period.

 

The Company also has acquired state net operating losses in Georgia, Florida and Alabama. These are also subject to annual limitations under Section 382, similar to the federal NOLs. The company also has immaterial state credit carryforwards. The company expects all Section 382 limited state carryforwards and all state credit carryforwards to be realized within the applicable carryforward period.

 

The Company has state net operating loss carryforwards of $115.4 million and $160.4 million for the years ended December 31, 2023 and 2022, respectively, most of which expire in varying amounts through 2040. There is a valuation allowance of $3.9 million on $96.8 million of state operating loss carryforwards at the parent company for which realizability is uncertain.

 

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during periods in which those temporary differences become deductible.  Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, taxable income in carryback years, and tax planning strategies in making this assessment. Based on the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that the Company will realize the benefits of these deferred tax assets, net of the valuation allowance at December 31, 2023.

 

A reconciliation of the beginning balance and ending amount of unrecognized tax benefits is as follows: 

       
    Year Ended December 31,  
(Dollars in thousands)   2023  
Balance at beginning of year   $  
Increases related to prior year tax positions     12,352  
Increases related to current year tax positions     693  
Balance at end of year   $ 13,045  

 

Accrued interest and penalties on unrecognized tax benefits totaled $1.7 million and $0 as of December 31, 2023 and 2022, respectively. In prior years the Company had no unrecognized tax benefits. Interest and penalties related to unrecognized tax benefits are recorded in interest expense and penalties. Unrecognized tax benefits as of December 31, 2023 and December 31, 2022, that, if recognized, would impact the effective tax rate totaled $0 for each period.

 

The Company’s unrecognized tax benefit relates to accrual deductions, which if challenged by taxing authorities, may be reduced. The Company intends to remediate the uncertainty by filing a change in accounting method with the taxing authority during the period ended December 31, 2024. Upon filing such change, the Company will no longer have any uncertainty regarding its tax position and expects the above amounts to reverse in their entirety.

 

Generally, the Company’s federal and state income tax returns are no longer subject to examination by taxing authorities for years prior to 2020.

F-50

Note 13—Other Expense

 

The following is a summary of the components of other noninterest expense: 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Business development and staff related   $ 25,055     $ 19,015     $ 14,571  
Bankcard expense     2,789       3,576       3,459  
Other loan expense     7,838       8,646       7,562  
Director and shareholder expense     4,753       4,382       5,486  
Armored carrier and courier expense     2,366       2,650       3,081  
Property and sales tax     4,173       4,037       3,487  
Bank service charge expense     3,002       2,472       2,147  
Fraud and operational charge-off expense     4,965       11,202       4,727  
Low income housing tax credit partnership amortization     9,629       9,722       9,986  
Donations     3,975       4,112       2,563  
Deposit earnings credit expense     14,619       4,507       2,809  
Correspondent bank service and processing expense     5,663       1,229       1,344  
Other     9,392       8,910       6,129  
    $ 98,219     $ 84,460     $ 67,351  

 

Note 14—Earnings Per Common Share

 

The following table sets forth the computation of basic and diluted earnings per common share: 

                   
    Year Ended December 31,  
(Dollars and shares in thousands, except for per share amounts)   2023     2022     2021  
Basic earnings per common share:                  
Net income   $ 494,308     $ 496,049     $ 475,543  
Weighted-average basic common shares     76,051       74,551       70,393  
Basic earnings per common share   $ 6.50     $ 6.65     $ 6.76  
Diluted earnings per common share:                        
Net income   $ 494,308     $ 496,049     $ 475,543  
Weighted-average basic common shares     76,051       74,551       70,393  
Effect of dilutive securities     429       630       496  
Weighted-average dilutive shares     76,480       75,181       70,889  
Diluted earnings per common share   $ 6.46     $ 6.60     $ 6.71  

 

The calculation of diluted earnings per common share excludes outstanding stock options for which the results would have been antidilutive under the treasury stock method as follows: 

                                       
    Year Ended December 31,  
    2023   2022   2021  
Number of shares           57,169           57,169           57,169  
Range of exercise prices   $ 87.30 to $ 91.35   $ 87.30 to $ 91.35   $ 87.30 to $ 91.35  
F-51

Note 15—Accumulated Other Comprehensive (Loss) Income

 

The changes in each component of accumulated other comprehensive (loss) income, net of tax, were as follows: 

                   
          Unrealized Gains and        
    Benefit     (Losses) on Securities        
(Dollars in thousands)   Plans     Available for Sale     Total  
Balance at December 31, 2020   $ (151 )   $ 47,740     $ 47,589  
Other comprehensive income (loss) before reclassifications     75       (68,865 )     (68,790 )
Amounts reclassified from accumulated other comprehensive loss     133       (78 )     55  
Net comprehensive income (loss)     208       (68,943 )     (68,735 )
Balance at December 31, 2021     57       (21,203 )     (21,146 )
Other comprehensive loss before reclassifications     (838 )     (655,189 )     (656,027 )
Amounts reclassified from accumulated other comprehensive loss     108       (23 )     85  
Net comprehensive loss     (730 )     (655,212 )     (655,942 )
Balance at December 31, 2022     (673 )     (676,415 )     (677,088 )
Other comprehensive income before reclassifications     1,086       93,285       94,371  
Amounts reclassified from accumulated other comprehensive loss     214       (33 )     181  
Net comprehensive gain     1,300       93,252       94,552  
Balance at December 31, 2023   $ 627     $ (583,163 )   $ (582,536 )

 

The table below presents the reclassifications out of accumulated other comprehensive income, net of tax: 

                       
    Amount Reclassified from Accumulated      
    Other Comprehensive Income (Loss)      
(Dollars in thousands)   For the Years Ended December 31,      
Accumulated Other Comprehensive Income (Loss) Component   2023     2022     2021     Income Statement
Line Item Affected
Gains on sales of available for sale securities:                      
    $ (43 )   $ (30 )   $ (102 )   Securities gains, net
      10       7       24     Provision for income taxes
      (33 )     (23 )     (78 )   Net income
Losses and amortization of defined benefit pension:                            
Actuarial losses   $ 285     $ 143     $ 174     Salaries and employee benefits
      (71 )     (35 )     (41 )   Provision for income taxes
      214       108       133     Net income
Total reclassifications for the period   $ 181     $ 85     $ 55      

 

Note 16—Restrictions on Subsidiary Dividends, Loans, or Advances

 

The Company pays cash dividends to shareholders from its assets, which are mainly provided by dividends from its banking subsidiary. However, certain restrictions exist regarding the ability of its banking subsidiary to transfer funds to the Company in form of cash dividends, loans or advances. The approval of the OCC is required if the total of all dividends declared by the Bank in any calendar year exceeds the total of its net profits for that year combined with its retained net profits for the preceding two years, less any required transfers to surplus. The federal banking agencies have issued policy statements which provide that bank holding companies and insured banks should generally pay dividends only out of current earnings.

 

During 2023, the Bank paid dividends to the Company of $180.0 million. These funds were used to pay dividends to shareholders of approximately $154.9 million during 2023.

 

Under Federal Reserve regulations, the Bank is also limited as to the amount it may lend to the Company. The maximum amount available for transfer from the Bank to the Company in the form of loans or advances was approximately $579.8 million and $536.1 million at December 31, 2023 and 2022, respectively. There were no outstanding loans or advances at December 31, 2023 and 2022.

F-52

Note 17—Retirement Plans

 

The Company has an Employee saving plan/401(k), supplemental executive retirement plans and post-retirement benefits plans. The effect to income from operations with regard to all of the Company’s retirement plans were as follows: 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Employee savings plan/ 401(k)   $ 16,528     $ 15,357     $ 14,991  
Supplemental executive retirement plan     (3,252 )     (1,510 )     3,475  
Split dollar plan     (753 )     (105 )     (785 )
Post-retirement benefits     312       (108 )     67  
    $ 12,835     $ 13,634     $ 17,748  

 

The Company and its subsidiaries have a Safe Harbor plan. Under the plan, electing employees are eligible to participate after attaining age 18. Plan participants elect to contribute portions of their annual base compensation, or commissions, in any combination of pre-tax deferrals or Roth post-tax deferrals subject to the annual IRS limit. Employer contributions may be made from current or accumulated net profits. Participants may elect to contribute 1% to 50% of eligible compensation as a pre-tax contribution. Employees participating in the plan receive matching contributions from the Company in an amount equal to 100% of the first 4% of eligible compensation, contributed to the plan as deferral contributions.

 

Employees can enter the savings plan on or after the first day of each month. The employee may enter into a salary deferral agreement at any time to select an alternative deferral amount or to elect not to defer in the Plan. If the employee does not elect an investment allocation, the plan administrator will select a retirement-based portfolio according to the employee’s number of years until normal retirement age. The plan’s investment valuations are generally provided on a daily basis.

 

Note 18—Post-Retirement Benefits

 

At December 31, 2023, the Company and its subsidiary have three post-retirement health and life insurance benefit plans, SouthState Bank Retiree Medical Plan (the “retiree medical plan”), First Federal Retiree Welfare Plan (the “retiree welfare plan”) and the Georgia Bank & Trust Retiree Medical Plan. We do not disclose in the tables below the Georgia Bank & Trust Retiree Medical Plan due to the plan being immaterial. The Benefit obligation for this plan was less than $1,000 in the years reported.

 

Retiree Medical Plan

 

Under the retiree medical plan, post-retirement health and life insurance benefits are provided to eligible employees, such benefits being limited to those employees of the Company eligible for early retirement under the pension plan on or before December 31, 1993, and former employees who are currently receiving benefits. The plan was unfunded at December 31, 2023, and the liability for future benefits has been recorded in the Consolidated Balance Sheets.

 

The following sets forth the retiree medical plan’s funded status and amounts recognized in the Company’s accompanying Consolidated Balance Sheets: 

                   
    December 31,  
(Dollars in thousands)   2023     2022     2021  
Change in benefit obligation:                        
Benefit obligation at beginning of year   $ 157     $ 195     $ 209  
Interest cost     7       4       3  
Actuarial (gain) loss     (14 )     (14 )     11  
Benefits paid     (25 )     (28 )     (28 )
Benefit obligation at end of year     125       157       195  
Change in plan assets:                        
Fair value of plan assets at beginning of year                  
Employer contribution     25       28       28  
Benefits paid     (25 )     (28 )     (28 )
Fair value of plan assets at end of year                  
Funded status   $ (125 )   $ (157 )   $ (195 )
F-53

Weighted-average assumptions used to determine benefit obligations and net periodic benefit cost are as follows: 

                   
    Year Ended December 31,  
    2023     2022     2021  
Weighted-average assumptions used to determine benefit obligation at December 31:                  
Discount rate     4.60 %     4.80 %     2.10 %
Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31:                        
Discount rate     4.80 %     2.10 %     1.60 %
Assumed health care cost trend rates at December 31:                        
Health care cost trend rate assumed for next year     5.00 %     5.00 %     5.00 %

 

Components of net periodic benefit cost and other amounts recognized in other comprehensive (loss) income are as follows: 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Interest cost   $ 7     $ 4     $ 3  
Recognized net actuarial loss           1        
Net periodic benefit cost     7       5       3  
Net (gain) loss     (14 )     (14 )     11  
Amortization of loss           (1 )      
Total amount recognized in other comprehensive income     (14 )     (15 )     11  
Total recognized in net periodic benefit cost and other comprehensive income   $ (7 )   $ (10 )   $ 14  

 

No estimated net gain/loss for the retiree welfare plan will be amortized from other comprehensive income into periodic benefit cost over the next fiscal year.

 

Estimated future benefit payments (including expected future service as appropriate):

         
(Dollars in thousands)        
2024   $ 22  
2025     20  
2026     18  
2027     16  
2028     14  
2029-2033     45  
    $ 135  

 

The Company expects to contribute approximately $22,000 to the retiree medical plan in 2024.

 

Retiree Welfare Plan

 

Under the retiree welfare plan, post-retirement health and life insurance benefits are provided to eligible employees, such benefits being limited to retired First Financial Holdings, Inc. employees who are currently receiving benefits. The plan was unfunded at December 31, 2023, and the liability for future benefits has been recorded in the consolidated financial statements.

F-54

The following sets forth the retiree welfare plan’s funded status and amounts recognized in the Company’s accompanying Consolidated Balance Sheets: 

                   
    December 31,  
(Dollars in thousands)   2023     2022     2021  
Change in benefit obligation:                        
Benefit obligation at beginning of year   $ 2,508     $ 1,754     $ 2,070  
Interest cost     112       35       31  
Actuarial loss (gain)     (1,428 )     1,124       (110 )
Benefits paid     (179 )     (416 )     (246 )
Less: Federal subsidy on benefits paid     4       11       9  
Benefit obligation at end of year     1,017       2,508       1,754  
Change in plan assets:                        
Fair value of plan assets at beginning of year                  
Employer contribution     175       405       236  
Participants’ contributions     4       11       10  
Benefits paid     (179 )     (416 )     (246 )
Fair value of plan assets at end of year                  
Funded status   $ (1,017 )   $ (2,508 )   $ (1,754 )

 

Weighted-average assumptions used to determine benefit obligations and net periodic benefit cost are as follows: 

                   
    Year Ended December 31,  
    2023     2022     2021  
Weighted-average assumptions used to determine benefit obligation at December 31:                  
Discount rate     4.60 %     4.80 %     2.10 %
Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31:                        
Discount rate     4.80 %     2.10 %     1.60 %
Assumed health care cost trend rates at December 31:                        
Health care cost trend rate assumed for next year     5.00 %     5.00 %     5.00 %

 

Components of net periodic benefit cost and other amounts recognized in other comprehensive (loss) income are as follows: 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Interest cost   $ 112     $ 35     $ 31  
Recognized net actuarial loss     285       141       174  
Net periodic benefit cost     397       176       205  
Net (gain) loss     (1,428 )     1,124       (110 )
Amortization of loss     (285 )     (141 )     (174 )
Total amount recognized in other comprehensive income     (1,713 )     983       (284 )
Total recognized in net periodic benefit cost and other comprehensive income   $ (1,316 )   $ 1,159     $ (79 )

 

The estimated net loss for the retiree welfare plan that will be amortized from other comprehensive income into periodic benefit cost over the next fiscal year is $45,000. The actuarial gains and losses are amortized over the average life expectancy of all participants.

 

Estimated future benefit payments (including expected future service as appropriate):

         
(Dollars in thousands)        
2024   $ 149  
2025     140  
2026     129  
2027     119  
2028     108  
2029-2033     386  
    $ 1,031  

 

The Company expects to contribute approximately $149,000 to the retiree welfare plan in 2024.

F-55

Note 19—Share-Based Compensation

 

Compensation cost is recognized for stock options, restricted stock awards and restricted stock units (“RSUs”) issued to employees. Compensation cost is measured as the fair value of these awards on their date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common stock at the date of grant is used as the fair value of restricted stock awards and RSUs. Compensation cost is recognized over the required service period, generally defined as the vesting period for stock option awards and RSUs, and as the restriction period for restricted stock awards. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.

 

Our 2004, 2012, 2019 and 2020 share-based compensation plans are long-term retention plans intended to attract, retain, and provide incentives for key employees and non-employee directors in the form of incentive and non-qualified stock options, restricted stock, and RSUs. Our 2020 plan was adopted by our shareholders at our annual meeting on October 29, 2020. The Company also assumed the obligations of Atlantic Capital under various equity incentive plans pursuant to the acquisition of Atlantic Capital on March 1, 2022 and the obligations of CenterState Bank Corporation (“CenterState”) under various equity incentive plans pursuant to the merger with CenterState on June 7, 2020.

 

Stock Options

 

With the exception of non-qualified stock options granted to directors under the 2004 and 2012 plans, which in some cases may be exercised at any time prior to expiration and in some other cases may be exercised at intervals less than a year following the grant date, incentive stock options granted under our 2004, 2012, 2019 and 2020 plans may not be exercised in whole or in part within a year following the date of the grant, as these incentive stock options become exercisable in 25% increments pro ratably over the four-year period following the grant date. The options are granted at an exercise price at least equal to the fair value of the common stock at the date of grant and expire ten years from the date of grant. No options were granted under the 2004, 2012 or 2019 plans after January 26, 2012, February 1, 2019, and October 29, 2020, respectively, and the plans are closed other than for any options still unexercised and outstanding. The 2020 plan is the only plan from which new share-based compensation grants may be issued. It is the Company’s policy to grant options out of the 2,072,245 shares registered under the 2020 plan.

 

Activity in the Company’s stock option plans is summarized in the following table. All information has been retroactively adjusted for stock dividends and stock splits. 

                                     
    Year Ended December 31,  
    2023     2022     2020  
          Weighted           Weighted           Weighted  
          Average           Average           Average  
          Exercise           Exercise           Exercise  
    Shares     Price     Shares     Price     Shares     Price  
Outstanding at January 1, 2023   161,832     $66.20     185,125     $63.03     256,425     $59.01  
Assumed stock options and warrants from ACBI merger                 23,410       40.73              
Exercised     (48,749 )     55.88       (43,525 )     41.16       (64,075 )     45.35  
Forfeited                 (356 )     38.31       (6,250 )     85.42  
Expired     (5,491 )     32.25       (2,822 )     36.98       (975 )     24.37  
Outstanding at December 31, 2023     107,592       72.60       161,832       66.20       185,125       63.03  
Exercisable at December 31, 2023     107,592       72.60       161,832       66.20       185,125       63.03  

 

The aggregate intrinsic value of 107,592, 161,832, and 185,125 stock options outstanding and exercisable at December 31, 2023, 2022, and 2021 was $1.7 million, $2.5 million, and $3.8 million, respectively. The aggregate intrinsic value of 48,749, 43,525, and 64,075 stock options exercised for the years ended December 31, 2023, 2022, and 2021 was $1.1 million, $1.7 million and $2.3 million, respectively.

F-56

Information pertaining to options outstanding at December 31, 2023 is as follows: 

                                           
            Options Outstanding   Options Exercisable  
                Weighted             Weighted        
                Average             Average        
                Remaining   Weighted       Remaining   Weighted  
Range of   Number   Contractual   Average   Number   Contractual   Average  
Exercise Prices   Outstanding   Life   Exercise Price   Outstanding   Life   Exercise Price  
$ 37.72 - $ 40.00   4,348   1.1 years   $ 38.32   4,348   1.1 years   $ 38.32  
$ 40.01 - $ 55.00   27,539   2.9 years   $ 45.42   27,539   2.9 years   $ 45.42  
$ 55.01 - $ 70.00   18,536   1.2 years   $ 63.93   18,536   1.2 years   $ 63.93  
$ 85.01 - $ 91.35   57,169   3.6 years   $ 91.12   57,169   3.6 years   $ 91.12  
            107,592   2.7 years   $ 72.60   107,592   2.7 years   $ 72.60  

 

The fair value of options is estimated at the date of grant using the Black-Scholes option pricing model and expensed over the options’ vesting periods. We have not granted any stock options for the years ended December 31, 2023, 2022 and 2021, and therefore, we have not used the Black-Scholes option pricing model to fair value options.

 

As of December 31, 2023, 2022 and 2021, there were no unrecognized compensation costs related to non-vested stock option grants under the plans. There was no fair value of shares vesting during the years ended December 31, 2023, 2022 and 2021 and no compensation expense was recorded in 2023, 2022, and 2021.

 

Restricted Stock

 

From time-to-time, we grant shares of restricted stock to key employees. These awards help align the interests of these employees with the interests of our shareholders by providing economic value directly related to increases in the value of our stock. The value of the stock awarded is established as the fair market value of the stock at the time of the grant. We recognize expenses equal to the total value of such awards, ratably over the vesting period of the stock grants. Restricted stock grants to employees generally vest ratably over a two to four-year vesting period.

 

All restricted stock agreements are conditioned upon continued employment. Termination of employment prior to a vesting date, as described below, would terminate any interest in non-vested shares. Prior to vesting of the shares, as long as employed by the Company, the employees will have the right to vote such shares and to receive dividends paid with respect to such shares. All restricted shares will fully vest in the event of change in control of the Company or upon the death of the recipient.

 

Non-vested restricted stock for the year ended December 31, 2023 is summarized in the following table. All information has been retroactively adjusted for stock dividends and stock splits. 

             
          Weighted-  
          Average  
          Grant-Date  
Restricted Stock   Shares     Fair Value  
Nonvested at January 1, 2023     50,506     $ 89.12  
Vested     (31,537 )     89.29  
Forfeited     (2,721 )     90.00  
Nonvested at December 31, 2023     16,248     $ 88.63  

 

The Company granted no restricted stock shares for the years ended December 31, 2023, 2022, and 2021. Due to the acquisition of ACBI, effective March 1, 2022, a total of 84,224 restricted stock awards were assumed by the Company. Compensation expense of $1.8 million, $3.8 million and $370,000 was recorded in 2023, 2022, and 2021, respectively.

 

The vesting schedule of these shares as of December 31, 2023 is as follows: 

       
    Shares  
2024     11,373  
2025     4,875  
      16,248  
F-57

As of December 31, 2023, there was $598,000 of total unrecognized compensation cost related to non-vested restricted stock granted under the plans. The cost is expected to be recognized over a weighted-average period of 0.75 years as of December 31, 2023. The total fair value of shares vested during the years ended December 31, 2023, 2022 and 2021 was approximately $2.4 million, $2.5 million, and $448,000, respectively.

 

Restricted Stock Units (“RSU”)

 

From time-to-time, we also grant performance RSUs and time-vested RSUs to key employees, and time-vested RSUs to non-employee directors. These awards help align the interests of these employees with the interests of our shareholders by providing economic value directly related to our performance. Some performance RSU grants contain a three-year performance period while others contain a one to two-year performance period and a time-vested requirement (generally two to four years from the grant date). The performance-based awards for our long-term incentive plans are dependent on the achievement of tangible book value growth and return on average tangible common equity relative to the Company’s peer group during each three-year performance period. In December 2022, the Company’s Compensation Committee approved a modification to the long-term incentive plans to exclude the changes in accumulated other comprehensive income from the calculation of tangible book value growth per share. Grants to non-employee directors typically vest within a 12-month period. We communicate threshold, target, and maximum performance RSU awards and performance targets to the applicable key employees at the beginning of a performance period. Due to the merger with CenterState on June 7, 2020, all legacy and assumed performance-based restricted stock units converted to a time-vesting requirement.  With respect to some long-term incentive awards, dividend equivalents are accrued at the same rate as cash dividends paid for each share of the Company’s common stock during the performance or time-vested period, and subsequently paid when the shares are issued on the vesting or settlement date. The value of the RSUs awarded is established as the fair market value of the stock at the time of the grant. We recognize expense on a straight-line basis typically over the performance or time-vesting periods based upon the probable performance target, as applicable, that will be met. For the year ended December 31, 2023, we accrued for 100% of the RSUs granted.

 

Nonvested RSUs at target for the year ended December 31, 2023 is summarized in the following table. 

             
          Weighted-  
          Average  
          Grant-Date  
Restricted Stock Units   Shares     Fair Value  
Outstanding at January 1, 2023     940,512     $ 73.82  
Granted     398,655       74.45  
Vested     (455,443 )     71.65  
Forfeited     (10,676 )     76.15  
Outstanding at December 31, 2023     873,048     $ 75.22  

 

The nonvested shares of 873,048 at December 31, 2023 includes 241,219 shares that have fully vested but have not been released. Of these shares that have not been released, 86,659 shares are subject to a two-year holding period, which commenced at the end of their respective vesting period. These vested shares will be released and issued into shares of common stock at the end of their respective two-year holding period, the last of which will end by March 31, 2025. The majority of the remaining shares of 154,560 that have fully vested but not yet released are related to the 2021 LTI performance-based RSU grants and will be released in the first quarter of 2024 with the finalization of 2023 results. If maximum performance is achieved pursuant to the 2022 and 2023 LTI performance-based RSU grants, an additional 93,576 shares in total may be issued by the Company at the end of the three-year performance periods. The Company granted 398,655, 338,500, and 301,230 shares for the year ended December 31, 2023, 2022, and 2021, respectively. The weighted-average grant-date fair value of restricted stock units granted in 2023 was $74.45. Due to the acquisition of Atlantic Capital, effective March 1, 2022, a total of 55,736 RSUs were assumed by the Company. Compensation expense of $34.0 million, $31.7 million, and $25.2 million was recorded in 2023, 2022, and 2021, respectively.

 

As of December 31, 2023, there was $23.2 million of total unrecognized compensation cost related to nonvested RSUs granted under the plan. This cost is expected to be recognized over a weighted-average period of 1.43 years as of December 31, 2023. The total fair value of restricted stock units that vested during the years ended December 31, 2023, 2022, and 2021 was approximately $32.6 million, $30.0 million, and $6.0 million, respectively.

F-58

Employee Stock Purchase Plan

 

The Company previously registered 363,825 shares of common stock in connection with the establishment of the 2002 Employee Stock Purchase Plan. At the annual shareholders meeting on October 29, 2020, a proposal was adopted to increase the shares of common stock that may be issued under the plan by up to 1,400,000 shares. The plan is available to all employees who have attained age 21 and completed six months of service. The Company currently has approximately 1.3 million shares available for issuances under the plan. The price at which common stock may be purchased for each quarterly option period is the lesser of 95% of the common stock’s fair value on either the first or last day of the quarter. Employees purchased 43,356, 38,491 and 33,013 shares in 2023, 2022 and 2021, respectively, through the Employee Stock Purchase Plan. The Company recognized $163,000, $165,000 and $126,000 in share-based compensation expense for the years ended December 31, 2023, 2022 and 2021, respectively.

 

Note 20—Stock Repurchase Program

 

On April 27, 2022, the Company’s Board of Directors approved a stock repurchase program (“2022 Stock Repurchase Program”) authorizing the Company to repurchase up to 3,750,000 of the Company’s common shares along with the remaining authorized shares of 370,021 from the Company’s 2021 stock repurchase program (“2021 Stock Repurchase Plan”) for a total authorization of 4,120,021 shares. During 2023, the Company repurchased a total of 100,000 shares at a weighted average price of $67.48 per share pursuant to the 2022 Stock Repurchase Program. As of December 31, 2023, there is a total of 4,020,021 shares authorized to be repurchased. During 2022, the Company did not repurchase any shares through the 2022 Stock Repurchase Program. The Company repurchased a total of 1,312,038 shares during 2022 at a weighted average price of $83.99 per share pursuant to the 2021 Stock Repurchase Plan.

 

The Company repurchased 131,827, 112,389, and 13,412 shares at a cost of $9.3 million, $9.1 million, and $1.1 million in 2023, 2022, and 2021, respectively, under other arrangements whereby directors or officers surrender currently owned shares to the Company to cover the option cost for stock option exercises or tax liabilities resulting from the vesting of restricted stock awards or restricted stock units.

 

Note 21—Leases

 

Our outstanding lease agreements are for real estate properties, including retail branch locations, operations and administration locations and stand-alone ATM locations. We have determined the number and dollar amount of our equipment leases is not material.

 

As of December 31, 2023 and 2022, we had operating ROU assets of $100.3 million and $108.0 million, respectively, and operating lease liabilities of $108.3 million and $115.6 million, respectively. We maintain operating leases on land and buildings for our operating centers, branch facilities and ATM locations. Most leases include one or more options to renew, with renewal terms extending up to 21 years. The exercise of renewal options is based on the sole judgment of management and what they consider to be reasonably certain given the environment today. Factors in determining whether an option is reasonably certain of exercise include, but are not limited to, the value of leasehold improvements, the value of renewal rates compared to market rates, and the presence of factors that would cause a significant economic penalty to us if the option is not exercised. Leases with an initial term of 12 months or less are not recorded on the balance sheet and instead are recognized in lease expense on a straight-line basis over the lease term.

F-59

                   
                   
(Dollars in thousands)   Year Ended December 31,  
    2023     2022     2021  
Lease Cost Components:                        
Amortization of ROU assets – finance leases   $ 466     $ 466     $ 466  
Interest on lease liabilities – finance leases     41       49       56  
Operating lease cost (cost resulting from lease payments)     17,123       17,782       17,236  
Short-term lease cost     429       820       446  
Variable lease cost (cost excluded from lease payments)     3,196       2,399       2,768  
Total lease cost   $ 21,255     $ 21,516     $ 20,972  
Supplemental Cash Flow and Other Information Related to Leases:                        
Finance lease – operating cash flows   $ 41     $ 49     $ 56  
Finance lease – financing cash flows     449       434       427  
Operating lease – operating cash flows (fixed payments)     16,710       17,253       16,435  
Operating lease – operating cash flows (net change asset/liability)     (13,414 )     (13,723 )     (12,790 )
New ROU assets – operating leases     1,160       12,635       9,623  
Weighted – average remaining lease term (years) – finance leases     4.43       5.42       6.41  
Weighted – average remaining lease term (years) – operating leases     9.29       10.03       10.95  
Weighted – average discount rate - finance leases     1.7 %     1.7 %     1.7 %
Weighted – average discount rate - operating leases     3.1 %     3.0 %     3.2 %
                         
Operating lease payments due:                        
2024   $ 15,970                  
2025     14,640                  
2026     14,210                  
2027     13,155                  
2028     12,502                  
Thereafter     56,090                  
Total undiscounted cash flows     126,567                  
Discount on cash flows     (18,283 )                
Total operating lease liabilities   $ 108,284                  

 

As of December 31, 2023, the Company held a small number of finance leases assumed in connection to the CenterState merger completed in 2020. These leases were all real estate leases. Terms and conditions are similar to those real estate operating leases described above. Lease classifications from the acquired institutions were retained. At December 31, 2023, we did not maintain any leases with related parties, and determined that the number and dollar amount of equipment leases was immaterial. As of December 31, 2023, we had additional operating leases that had not yet commenced of $2.7 million.

 

Equipment Lessor

 

SouthState has an Equipment Finance Group which goes to market through intermediaries. The Equipment Finance Group is primarily focused on serving the construction and utility segments. Lease terms typically range from 24 months to 120 months. At the end of the lease term, the lessee has the option to renew the lease, return the equipment, or purchase the equipment. In the event the equipment is returned, there is a remarketing agreement with the intermediary to sell the equipment. The Equipment Finance Group offers the following lease products: TRAC Leases, Split-TRAC Leases, and FMV Leases. Direct finance equipment leases are included in commercial and industrial loans on the Consolidated Balance Sheet.

 

The estimated residual values for direct finance leases are established by approved intermediary who utilizes internally developed analyses, external studies, and/or third-party appraisals to establish a residual position. FMV and Split TRAC leases have residual risk due to their unguaranteed residual value whereas TRAC leases have a guaranteed residual value. Expected credit losses on direct financing leases and the related estimated residual values are included in the Commercial and Industrial loan segment for the ACL.

F-60

The following table summarizes lease receivables and investment in operating leases and their corresponding balance sheet location at December 31, 2023: 

       
(Dollars in thousands)   Year Ended December 31,  
    2023  
Direct financing leases:        
Lease receivables   $ 4,839  
Guaranteed residual values     510  
Unguaranteed residual values     501  
Initial direct costs     155  
Unearned income     1,165  
Total net investment in direct financing leases   $ 7,170  
Direct financing lease income:        
Interest income   $ 30  
         
Remaining lease payments receivable:        
2024   $ 958  
2025     958  
2026     958  
2027     971  
2028     1,533  
Thereafter     626  
Total undiscounted cash flows     6,004  
Less: unearned interest income     (1,165 )
Total operating lease liabilities   $ 4,839  

 

See further discussion in Note 1Summary of Significant Accounting Policies on page F-20 on accounting for leases.

 

Note 22—Contingent Liabilities

 

The Company has been named as defendant in various legal actions, arising from its normal business activities, in which damages in various amounts are claimed. The Company is also exposed to litigation risk related to the prior business activities of banks acquired through whole bank acquisitions. Although the amount of any ultimate liability with respect to such matters cannot be determined, in the opinion of management, any such liability will not have a material effect on the Company’s consolidated financial statements.

 

The Company and its subsidiary are involved at times in certain litigation arising in the normal course of business. In the opinion of management as of December 31, 2023, there were no pending or threatened litigation that will have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

 

Note 23—Related Party Transactions

 

During 2023 and 2022, the Company’s banking subsidiary had loan and deposit relationships with certain related parties, principally directors and executive officers, their immediate families and their business interests. All of these relationships were in the ordinary course of business at rates and terms substantially consistent with similar transactions with unrelated parties. Loans outstanding to this group (including immediate families and business interests) totaled $9.4 million and $5.8 million at December 31, 2023 and 2022, respectively. During 2023, $5.2 million of new loans were made to this group while repayments of $1.8 million were received during the year. There were also additions to related party loans of $652,000 due to the addition of new related parties in 2023, and reductions to related party loans of $488,000 due to the removal of related parties in 2023. During 2022, $122.2 million of new loans were made to this group while repayments of $119.1 million were received during the year. There were also additions to related party loans of $1.2 million due to the addition of new related parties in 2022, and reductions to related party loans of $8.6 million due to the removal of related parties in 2022. Related party deposits totaled approximately $31.9 million and $28.0 million at December 31, 2023 and 2022, respectively.

F-61

Note 24—Financial Instruments with Off-Balance Sheet Risk

 

The Bank is a party to credit related financial instruments with off-balance sheet risks, which are carried out in the normal course of business to meet the financing needs of the Bank’s customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. Such commitments involve, to varying degrees, elements of credit, interest rate, or liquidity risk in excess of the amounts recognized in the consolidated balance sheets. The contract amounts of these instruments express the extent of involvement the banking subsidiary has in particular classes of financial instruments.

 

The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and financial guarantees is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. At December 31, 2023 and 2022, the following financial instruments, whose contract amounts represent credit risk, were outstanding: 

             
    Year Ended December 31,  
(Dollars in thousands)   2023     2022  
Commitments to extend credit   $ 9,626,864     $ 11,109,260  
Standby letters of credit and financial guarantees     109,927       93,882  
    $ 9,736,791     $ 11,203,142  

 

As of December 31, 2023 and December 31, 2022, the Bank had recorded a liability for expected credit losses on unfunded commitments, excluding unconditionally cancellable exposures and letters of credit, of $56.3 million and $67.2 million, respectively, which was recorded in Other Liabilities on the Consolidated Balance Sheets. See Note 1Summary of Significant Accounting Policies for discussion related to reserve for unfunded commitments.

 

Commitments to Extend Credit

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future liquidity requirements. The Bank evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the bank upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and personal guarantees. Unfunded commitments under commercial lines-of-credit, revolving credit lines and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines-of-credit are uncollateralized and usually do not contain a specified maturity date and may not be drawn to the extent to which the banking subsidiary is committed.

 

Standby Letters of Credit and Financial Guarantees

 

Standby letters of credit and financial guarantees are conditional commitments issued by the banking subsidiary to guarantee the performance of a customer to a third-party. Those letters of credit and guarantees are primarily issued to support public and private borrowing arrangements. Essentially, all standby letters of credit have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the customer.

 

Note 25—Fair Value

 

GAAP defines fair value and establishes a framework for measuring and disclosing fair value. Fair value should be based on the assumptions market participants would use when pricing an asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions.

F-62

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Available for sale and trading securities, derivative contracts, mortgage loans held for sale, SBA servicing rights, and mortgage servicing rights (“MSRs”) are recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans, OREO, bank properties held for sale, and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

 

FASB ASC 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

   
Level 1 Observable inputs such as quoted prices in active markets;
Level 2 Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
Level 3 Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

 

The following is a description of valuation methodologies used for assets recorded at fair value.

 

Trading Securities

 

The fair values of trading securities are determined as follows: (1) for those securities that have traded prior to the date of the Consolidated Balance Sheets but have not settled (date of sale) until after such date, the sales price is used as the fair value; and, (2) for those securities which have not traded as of the date of the Consolidated Balance Sheets, the fair value was determined by broker price indications of similar or same securities.

 

Investment Securities

 

Securities available for sale are valued on a recurring basis at quoted market prices where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange and The NASDAQ Stock Market. Level 2 securities include mortgage-backed securities and debentures issued by government agencies or sponsored entities, municipal bonds and corporate debt securities, or U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Securities held to maturity are valued at quoted market prices or dealer quotes similar to securities available for sale. The carrying value of FHLB and FRB stock approximates fair value based on the redemption provisions.

 

Mortgage Loans Held for Sale

 

Mortgage loans held for sale are carried at fair value with changes in fair value recognized in current period earnings. The fair values of mortgage loans held for sale are based on commitments on hand from investors within the secondary market for loans with similar characteristics. As such, the fair value adjustments for mortgage loans held for sale are recurring Level 2.

 

Loans

 

We do not record loans at fair value on a recurring basis. However, from time to time, a loan may be individually evaluated for expected credit losses if it no longer shares similar risk characteristics with other pooled loans. Once a loan is identified as an individually evaluated loan, management measures expected credit losses using estimated fair value methodologies. The fair value of the individually evaluated loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those individually evaluated loans not requiring an ACL represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. Individually evaluated loans, where an allowance is established based on the fair value of collateral, requires classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, we consider the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, we consider the individually evaluated loan as nonrecurring Level 3.

F-63

Other Real Estate Owned (“OREO”)

 

OREO, consisting of properties obtained through foreclosure or in satisfaction of loans, is typically reported at fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, and adjusted for estimated selling costs (Level 2). However, OREO is considered Level 3 in the fair value hierarchy because management has qualitatively applied a discount due to the size, supply of inventory, and the incremental discounts applied to the appraisals. Management also considers other factors, including changes in absorption rates, length of time the property has been on the market and anticipated sales values, which have resulted in adjustments to the collateral value estimates indicated in certain appraisals. At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the ACL. Gains or losses on sale and generally any subsequent adjustments to the value are recorded as a component of OREO Expense and Loan Related Expense in the Consolidated Statements of Income.

 

Bank Property Held for Sale

 

Bank property held for sale consists of locations that management has identified as no longer needed and reclassified from bank premises. These properties are typically reported at fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, and adjusted for estimated selling costs (Level 2). However, bank property held for sale is considered Level 3 in the fair value hierarchy because management has qualitatively applied a discount due to the size, supply of inventory, restrictions and the incremental discounts applied to the appraisals. Management also considers other factors, including changes in absorption rates, length of time the property has been on the market and anticipated sales values, which have resulted in adjustments to the collateral value estimates indicated in certain appraisals. At the time a property is identified as held for sale, any excess of the book balance over the fair value of the real estate is treated as a charge against earnings. Gains or losses on sale and generally any subsequent write-downs to the value are recorded as a component in Other Expense in the Consolidated Statements of Income.

 

Derivative Financial Instruments

 

Fair value is estimated using pricing models of derivatives with similar characteristics or discounted cash flow models where future floating cash flows are projected and discounted back; and accordingly, these derivatives are classified within Level 2 of the fair value hierarchy. See Note 28—Derivative Financial Instruments for additional information.

 

Mortgage servicing rights (“MSRs”) and SBA Servicing Asset

 

The estimated fair value of MSRs and SBA servicing asset is obtained through a third-party vendor analysis of future cash flows. The valuations for the servicing asset use assumptions market participants would use in determining fair value including market discount rates, prepayment speeds, servicing income, servicing costs, default rates and other market driven data, as well as the market’s perception of future interest rate movements. MSRs and SBA servicing asset are classified as Level 3.

F-64

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

 

The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis. 

                         
          Quoted Prices              
          In Active     Significant        
          Markets     Other     Significant  
          for Identical     Observable     Unobservable  
          Assets     Inputs     Inputs  
(Dollars in thousands)   Fair Value     (Level 1)     (Level 2)     (Level 3)  
December 31, 2023:                                
Assets                                
Derivative financial instruments   $ 172,939     $     $ 172,939     $  
Loans held for sale     50,888             50,888        
Trading securities     31,321             31,321        
Securities available for sale:                                
U.S. Treasuries     73,890             73,890        
U.S. Government agencies     224,706             224,706        
Residential mortgage-backed securities issued by U.S. government                                
agencies or sponsored enterprises     1,558,306             1,558,306        
Residential collateralized mortgage-obligations issued by U.S. government                                
agencies or sponsored enterprises     527,422             527,422        
Commercial mortgage-backed securities issued by U.S. government                                
agencies or sponsored enterprises     1,024,170             1,024,170        
State and municipal obligations     977,461             977,461        
Small Business Administration loan-backed securities     371,686             371,686        
Corporate securities     26,747             26,747        
Total securities available for sale     4,784,388             4,784,388        
Mortgage servicing rights     85,164                   85,164  
SBA servicing asset     5,952                   5,952  
    $ 5,130,652     $     $ 5,039,536     $ 91,116  
Liabilities                                
Derivative financial instruments   $ 804,486     $     $ 804,486     $  
                                 
December 31, 2022:                                
Assets                                
Derivative financial instruments   $ 211,016     $     $ 211,016     $  
Loans held for sale     28,968             28,968        
Trading securities     31,263             31,263        
Securities available for sale:                                
U.S. Treasuries     265,638             265,638        
U.S. Government agencies     219,088             219,088        
Residential mortgage-backed securities issued by U.S. government                                
agencies or sponsored enterprises     1,698,353             1,698,353        
Residential collateralized mortgage-obligations issued by U.S. government                                
agencies or sponsored enterprises     601,045             601,045        
Commercial mortgage-backed securities issued by U.S. government                                
agencies or sponsored enterprises     1,000,398             1,000,398        
State and municipal obligations     1,064,852             1,064,852        
Small Business Administration loan-backed securities     444,810             444,810        
Corporate securities     32,638             32,638        
Total securities available for sale     5,326,822             5,326,822        
Mortgage servicing rights     86,610                   86,610  
SBA servicing asset     6,068                   6,068  
    $ 5,690,747     $     $ 5,598,069     $ 92,678  
Liabilities                                
Derivative financial instruments   $ 1,034,143     $     $ 1,034,143     $  

 

Fair Value Option

 

The Company has elected the fair value option for mortgage loans held for sale primarily to ease the operational burden required to maintain hedge accounting for these loans. The Company also has opted for the fair value option for the SBA servicing asset, as it is the industry-preferred method for valuing such assets.

F-65

The following table summarizes the difference between the fair value and the unpaid principal balance of mortgage loans held for sale and the changes in fair value of these loans. 

             
    December 31,     December 31,  
(Dollars in thousands)   2023     2022  
Fair value   $ 50,888     $ 28,968  
Unpaid principal balance     49,025       27,937  
Fair value less aggregated unpaid principal balance   $ 1,863     $ 1,031  
                         
    Year Ended December 31,      
(Dollars in thousands)   2023   2022   2021   Income Statement Location  
Mortgage loans held for sale   $ 833   $ (6,052 ) $ (6,920 )  Mortgage banking income  

 

Changes in Level 3 Fair Value Measurements

 

When a determination is made to classify a financial instrument within Level 3 of the valuation hierarchy, the determination is based upon the significance of the unobservable factors to the overall fair value measurement. However, since Level 3 financial instruments typically include, in addition to the unobservable or Level 3 components, observable components (that is, components that are actively quoted and can be validated to external sources), the gains and losses below include changes in fair value due in part to observable factors that are part of the valuation methodology.

 

There were no changes in hierarchy classifications of Level 3 assets or liabilities for the year ended December 31, 2023. A reconciliation of the beginning and ending balances of the MSRs recorded at fair value on a recurring basis for the years ended December 31, 2023 and 2022 is as follows. The changes in fair value of the MSRs are recorded in Mortgage Banking Income on the Consolidated Statements of Income. 

       
(Dollars in thousands)   MSRs  
Fair value, January 1, 2023   $ 86,610  
Servicing assets that resulted from transfers of financial assets     8,444  
Changes in fair value due to valuation inputs or assumptions     (1,350 )
Changes in fair value due to decay     (8,540 )
Fair value, December 31, 2023   $ 85,164  
         
Fair value, January 1, 2022   $ 65,620  
Servicing assets that resulted from transfers of financial assets     16,002  
Changes in fair value due to valuation inputs or assumptions     14,886  
Changes in fair value due to decay     (9,898 )
Fair value, December 31, 2022   $ 86,610  

 

A reconciliation of the beginning and ending balances of the SBA servicing asset recorded at fair value on a recurring basis for the periods ending December 31, 2023 and 2022 is as follows. The changes in fair value of the SBA servicing asset are recorded in in SBA Income on the Consolidated Statements of Income. 

       
(Dollars in thousands)   SBA Servicing Asset  
Fair value, January 1, 2023   $ 6,068  
Servicing assets that resulted from transfers of financial assets     1,621  
Changes in fair value due to decay     (2,244 )
Changes in fair value due to valuation inputs or assumptions     507  
Fair value, December 31, 2023   $ 5,952  
         
Beginning Balance, June 30, 2022   $ 7,369  
Servicing assets that resulted from transfers of financial assets     1,273  
Changes in fair value due to decay     (1,845 )
Changes in fair value due to valuation inputs or assumptions     (729 )
Fair value, December 31, 2022   $ 6,068  

 

There were no unrealized losses included in accumulated other comprehensive (losses) income related to Level 3 financial assets and liabilities at December 31, 2023 or 2022.

 

See Note 29Mortgage Loan Servicing, Obligation, and Loans Held for Sale for information about recurring Level 3 fair value measurements of mortgage servicing rights.

F-66

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

 

The tables below present the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis: 

                         
          Quoted Prices              
          In Active     Significant        
          Markets     Other     Significant  
          for Identical     Observable     Unobservable  
          Assets     Inputs     Inputs  
(Dollars in thousands)   Fair Value     (Level 1)     (Level 2)     (Level 3)  
December 31, 2023:                                
OREO   $ 837     $     $     $ 837  
Bank properties held for sale     12,401                   12,401  
Individually evaluated loans     73,518                   73,518  
December 31, 2022:                                
OREO   $ 1,023     $     $     $ 1,023  
Bank properties held for sale     17,754                   17,754  
Individually evaluated loans     56,719                   56,719  

 

For an individually evaluated loan, the fair value of collateral is measured based on appraisal or third-party valuation when the loan is placed on nonaccrual. For OREO and bank properties held for sale, the fair value is initially recorded based on external appraisals at the time of transfer. These assets recorded at fair value on a nonrecurring basis are updated on at least an annual basis. 

 

Quantitative Information about Level 3 Fair Value Measurements 

                     
            Weighted Average Discount  
            December 31,     December 31,  
    Valuation Technique   Unobservable Input   2023     2022  
Nonrecurring measurements:                    
Individually evaluated loans   Discounted appraisals and discounted cash flows   Collateral discounts   13 %   31 %
OREO and Bank properties held for sale   Discounted appraisals   Collateral discounts and estimated costs to sell   12 %   16 %

 

Fair Value of Financial Instruments

 

We used the following methods and assumptions in estimating our fair value disclosures for financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those models are significantly affected by the assumptions used, including the discount rates and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. The use of different methodologies may have a material effect on the estimated fair value amounts. The fair value estimates presented herein are based on pertinent information available to management as of December 31, 2023 and 2022. Such amounts have not been revalued for purposes of these consolidated financial statements since those dates and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.

 

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:

 

Cash and Cash Equivalents—The carrying amount is a reasonable estimate of fair value.

 

Trading Securities — The fair values of trading securities are determined as follows: (1) for those securities that have traded prior to the date of the Consolidated Balance Sheets but have not settled (date of sale) until after such date, the sales price is used as the fair value; and, (2) for those securities which have not traded as of the date of the consolidated balance sheet, the fair value was determined by broker price indications of similar or same securities.

 

Investment Securities—Securities available for sale are valued at quoted market prices or dealer quotes. Securities held to maturity are valued at quoted market prices or dealer quotes similar to securities available for sale. The carrying value of FHLB and FRB stock approximates fair value based on the redemption provisions. The carrying

F-67

value of our investment in unconsolidated subsidiaries approximates fair value. See Note 3Securities for additional information, as well as page F-63 regarding fair value.

 

Loans held for sale — The fair values disclosed for loans held for sale are based on commitments from investors for loans with similar characteristics.

 

Loans — The fair value of loans is based on an exit price. To estimate an exit price, all loans (fixed and variable) are being valued with a discounted cash flow analyses for loans that includes our estimate of future credit losses expected to be incurred over the life of the loans. Fair values for certain mortgage loans (e.g., one-to-four family residential) and other consumer loans are estimated using discounted cash flow analyses based on our current rates offered for new loans of the same type, structure and credit quality. Fair values for other loans (e.g., commercial real estate and investment property mortgage loans, commercial and industrial loans) are estimated using discounted cash flow analyses-using interest rates we currently offer for loans with similar terms to borrowers of similar credit quality. Fair values for non-performing loans are estimated using a discounted cash flow analysis.

 

Deposit Liabilities—The fair values disclosed for demand deposits (e.g., interest and non-interest bearing checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying amounts of variable-rate, fixed-term money market accounts, and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits. The methodology used for deposit liabilities therefore are resulting in a Level 2 classification.

 

Federal Funds Purchased and Securities Sold Under Agreements to Repurchase—The carrying amount of federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings maturing within ninety days approximate their fair values.

 

Other Borrowings—The fair value of other borrowings is estimated using discounted cash flow analysis on our current incremental borrowing rates for similar types of instruments.

 

Accrued Interest—The carrying amounts of accrued interest approximate fair value. The accrued interest receivable for available for sale and held to maturity securities and accrued interest payable for deposits and other borrowings are considered Level 2. The accrued interest receivable for loans is considered Level 3.

 

Derivative Financial Instruments—The fair value of derivative financial instruments (including interest rate swaps) is estimated using pricing models of derivatives with similar characteristics or discounted cash flow models where future floating cash flows are projected and discounted back.

F-68

The estimated fair value, and related carrying amount, of the Company’s financial instruments are as follows: 

                               
    Carrying     Fair                    
(Dollars in thousands)   Amount     Value     Level 1     Level 2     Level 3  
December 31, 2023                                        
Financial assets:                                        
Cash and cash equivalents   $ 998,877     $ 998,877     $ 998,877     $     $  
Trading securities     31,321       31,321             31,321        
Investment securities     7,463,871       7,061,167       192,043       6,869,124        
Loans held for sale     50,888       50,888             50,888        
Loans, net of allowance for credit losses     31,931,916       30,709,513                   30,709,513  
Accrued interest receivable     154,400       154,400             26,706       127,694  
Mortgage servicing rights     85,164       85,164                   85,164  
SBA servicing asset     5,952       5,952                   5,952  
Interest rate swap – non-designated hedge     169,180       169,180             169,180        
Other derivative financial instruments (mortgage banking related)     3,759       3,759             3,759        
Financial liabilities:                                        
Deposits                                        
Noninterest-bearing     10,649,274       10,649,274             10,649,274        
Interest-bearing other than time deposits     22,149,682       22,149,682             22,149,682        
Time deposits     4,249,953       4,208,498             4,208,498          
Federal funds purchased and securities sold under agreements to repurchase     489,185       489,185             489,185        
Corporate and subordinated debentures     391,904       388,909             388,909        
Other borrowings     100,000       100,000             100,000        
Accrued interest payable     56,808       56,808             56,808        
Interest rate swap – non-designated hedge     803,539       803,539             803,539        
Other derivative financial instruments (mortgage banking related)     947       947             947        
December 31, 2022                                        
Financial assets:                                        
Cash and cash equivalents   $ 1,312,563     $ 1,312,563     $ 1,312,563     $     $  
Trading securities     31,263       31,263             31,263        
Investment securities     8,189,780       7,756,707       179,717       7,576,990        
Loans held for sale     28,968       28,968             28,968        
Loans, net of allowance for credit losses     29,821,418       29,329,499                   29,329,499  
Accrued interest receivable     134,594       134,594             28,449       106,145  
Mortgage servicing rights     86,610       86,610                   86,610  
SBA servicing asset     6,068                         6,068  
Interest rate swap – non-designated hedge     210,216       210,216             210,216        
Other derivative financial instruments (mortgage banking related)     800       800             800        
Financial liabilities:                                        
Deposits                                        
Noninterest-bearing     13,168,656       13,168,656             13,168,656        
Interest-bearing other than time deposits     20,761,981       20,761,981             20,761,981        
Time deposits     2,419,986       2,333,764             2,333,764          
Federal funds purchased and securities sold under agreements to repurchase     556,417       556,417             556,417        
Corporate and subordinated debentures     392,275       377,360             377,360        
Accrued interest payable     6,218       6,218             6,218        
Interest rate swap – non-designated hedge     1,033,980       1,033,980             1,033,980        
Other derivative financial instruments (mortgage banking related)     163       163             163        

 

Note 26—Regulatory Matters

 

The Company is subject to regulations with respect to certain risk-based capital ratios. These risk-based capital ratios measure the relationship of capital to a combination of balance sheet and off-balance sheet risks. The values of both balance sheet and off-balance sheet items are adjusted based on the rules to reflect categorical credit risk. In addition to the risk-based capital ratios, the regulatory agencies have also established a leverage ratio for assessing capital adequacy. The leverage ratio is equal to Tier 1 capital divided by total consolidated on-balance sheet assets (minus amounts deducted from Tier 1 capital). The leverage ratio does not involve assigning risk weights to assets.

 

Under current regulations, the Company and the Bank are subject to a minimum ratio of common equity Tier 1 capital (“CET1”) to risk-weighted assets of 4.5% and a minimum required ratio of Tier 1 capital to risk-weighted assets of 6%. The minimum required leverage ratio is 4%. The minimum required total capital to risk-weighted assets ratio is 8%.

F-69

 

In order to avoid restrictions on capital distributions and discretionary bonus payments to executives, under the new rules a covered banking organization is also required to maintain a “capital conservation buffer” in addition to its minimum risk-based capital requirements. This buffer is required to consist solely of CET1, and the buffer applies to all three risk-based measurements (CET1, Tier 1 capital and total capital). The capital conservation buffer became fully phased-in on January 1, 2019 and consists of an additional amount of Tier 1 common equity equal to 2.5% of risk-weighted assets.

 

The Bank is also subject to the regulatory framework for prompt corrective action, which identifies five capital categories for insured depository institutions (well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized) and is based on specified thresholds for each of the three risk-based regulatory capital ratios (CET1, Tier 1 capital and total capital) and for the leverage ratio.

 

The following table presents actual and required capital ratios as of December 31, 2023 and December 31, 2022 for the Company and the Bank under the current capital rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations. 

                                     
                      Required to be  
                Minimum Capital     Considered Well  
    Actual     Required – Basel III     Capitalized  
(Dollars in thousands)   Amount     Ratio     Capital Amount     Ratio     Capital Amount     Ratio  
December 31, 2023:                                    
Common equity Tier 1 to risk-weighted assets:                                                
Consolidated   $ 4,159,187       11.75 %   $ 2,476,926       7.00 %   $ 2,300,003       6.50 %
SouthState Bank (the Bank)     4,424,466       12.52 %     2,473,961       7.00 %     2,297,250       6.50 %
Tier 1 capital to risk-weighted assets:                                                
Consolidated     4,159,187       11.75 %     3,007,696       8.50 %     2,830,773       8.00 %
SouthState Bank (the Bank)     4,424,466       12.52 %     3,004,096       8.50 %     2,827,384       8.00 %
Total capital to risk-weighted assets:                                                
Consolidated     4,983,012       14.08 %     3,715,389       10.50 %     3,538,466       10.00 %
SouthState Bank (the Bank)     4,858,292       13.75 %     3,710,942       10.50 %     3,534,230       10.00 %
Tier 1 capital to average assets (leverage ratio):                                                
Consolidated     4,159,187       9.42 %     1,765,295       4.00 %     2,206,619       5.00 %
SouthState Bank (the Bank)     4,424,466       10.03 %     1,764,736       4.00 %     2,205,921       5.00 %
December 31, 2022:                                                
Common equity Tier 1 to risk-weighted assets:                                                
Consolidated   $ 3,788,106       10.96 %   $ 2,420,417       7.00 %   $ 2,247,530       6.50 %
SouthState Bank (the Bank)     4,074,045       11.80 %     2,417,133       7.00 %     2,244,481       6.50 %
Tier 1 capital to risk-weighted assets:                                                
Consolidated     3,788,106       10.96 %     2,939,077       8.50 %     2,766,190       8.00 %
SouthState Bank (the Bank)     4,074,045       11.80 %     2,935,090       8.50 %     2,762,438       8.00 %
Total capital to risk-weighted assets:                                                
Consolidated     4,485,397       12.97 %     3,630,625       10.50 %     3,457,738       10.00 %
SouthState Bank (the Bank)     4,381,336       12.69 %     3,625,700       10.50 %     3,453,047       10.00 %
Tier 1 capital to average assets (leverage ratio):                                                
Consolidated     3,788,106       8.72 %     1,736,991       4.00 %     2,171,239       5.00 %
SouthState Bank (the Bank)     4,074,045       9.39 %     1,736,330       4.00 %     2,170,412       5.00 %

 

As of December 31, 2023 and 2022, the capital ratios of the Company and the Bank were well in excess of the minimum regulatory requirements and exceeded the thresholds for the “well capitalized” regulatory classification.

F-70

In accordance with ASU No. 2016-13, the Company applied the provisions of the standard using the modified retrospective method as a cumulative-effect adjustment to retained earnings. Related to the implementation of ASU 2016-13, the Company recorded additional allowance for credit losses for loans of $54.4 million, deferred tax assets of $12.6 million, an additional reserve for unfunded commitments of $6.4 million and an adjustment to retained earnings of $44.8 million. Instead of recognizing the effects from ASU 2016-13 at adoption, the standard included a transitional method option for recognizing the adoption date effects on the Company’s regulatory capital calculations over a three-year phase-in. In March 2020, in response to the COVID-19 pandemic, the regulatory agencies provided an additional transitional method option of a two-year deferral for the start of the three-year phase-in of the recognition of the adoption date effects of ASU 2016-13 along with an option to defer the current impact on regulatory capital calculations of ASU 2016-13 during the first two years (“5-year method”). Under this 5-year method, the Company would recognize an estimate of the previous incurred loss method for determining the allowance for credit losses in regulatory capital calculations and the difference from the CECL method would be deferred for two years. After two years, the effects from adoption date and the deferral difference from the first two years of applying CECL would be phased-in over three years using the straight-line method. The regulatory rules provided a one-time opportunity at the end of the first quarter of 2020 for covered banking organizations to choose its transition option for CECL. The Company chose the 5-year method and is deferring the recognition of the effects from adoption date and the CECL difference from the first two years of application. This amount was fixed as of December 31, 2021, and that amount began the three-year phase out in the first quarter of 2022 with 50% being phased out in 2023.

 

In addition, the Company must adhere to various U.S. Department of Housing and Urban Development (“HUD”) regulatory guidelines including required minimum capital to maintain their HUD approved status. Failure to comply with the HUD guidelines could result in withdrawal of this certification. As of December 31, 2023, the Company was in compliance with HUD guidelines. The Company is also subject to various capital requirements by secondary market investors.

 

Note 27—Condensed Financial Statements of Parent Company

 

Financial information pertaining only to SouthState Corporation is as follows:

 

Condensed Balance Sheets 

             
    December 31,  
(Dollars in thousands)   2023     2022  
ASSETS            
Cash   $ 110,001     $ 89,069  
Investment in subsidiaries     5,808,108       5,368,525  
Other assets     10,016       12,555  
Total assets   $ 5,928,125     $ 5,470,149  
LIABILITIES AND SHAREHOLDERS’ EQUITY                
Corporate and subordinated debentures   $ 391,904     $ 392,275  
Other Liabilities     3,123       2,947  
Shareholders’ equity     5,533,098       5,074,927  
Total liabilities and shareholders’ equity   $ 5,928,125     $ 5,470,149  

 

Condensed Statements of Income 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Income:                  
Dividends from subsidiaries   $ 180,251     $ 220,124     $ 200,083  
Operating (loss) income     1       (68 )     25  
Total income     180,252       220,056       200,108  
Operating expenses     39,151       30,514       40,727  
Income before income tax benefit and equity in undistributed earnings of subsidiaries     141,101       189,542       159,381  
Applicable income tax benefit     8,177       6,649       9,053  
Equity in undistributed earnings of subsidiaries     345,030       299,858       307,109  
Net income available to common shareholders   $ 494,308     $ 496,049     $ 475,543  
F-71

Condensed Statements of Cash Flows 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
Cash flows from operating activities:                        
Net income   $ 494,308     $ 496,049     $ 475,543  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation and amortization     (371 )     (208 )     1,382  
Share-based compensation     35,861       35,638       25,721  
Extinguishment of debt cost                 11,706  
Decrease (increase) in other assets     2,539       (375 )     5,690  
(Decrease) increase in other liabilities     175       (243 )     (3,648 )
Undistributed earnings of subsidiaries     (345,030 )     (299,858 )     (307,109 )
Net cash provided by operating activities     187,482       231,003       209,285  
Cash flows from investing activities:                        
Repayment of investments in and advances to subsidiaries                 93,591  
Net cash inflow from acquisitions           51,566        
Net cash provided by investing activities           51,566       93,591  
Cash flows from financing activities:                        
Proceeds of other borrowings     100                  
Repayment of other borrowings     (100 )     (13,000 )     (75,878 )
Common stock issuance     2,772       2,858       2,384  
Common stock repurchased     (16,064 )     (119,330 )     (147,421 )
Dividends paid on common stock     (156,184 )     (146,664 )     (135,337 )
Stock options exercised     2,926       1,585       2,905  
Net cash used in financing activities     (166,550 )     (274,551 )     (353,347 )
Net (decrease) increase in cash and cash equivalents     20,932       8,018       (50,471 )
Cash and cash equivalents at beginning of period     89,069       81,051       131,522  
Cash and cash equivalents at end of period   $ 110,001     $ 89,069     $ 81,051  

 

Note 28—Derivative Financial Instruments

 

The Company uses certain derivative instruments to meet the needs of customers as well as to manage the interest rate risk associated with certain transactions. The following table summarizes the derivative financial instruments used by the Company: 

                                           
              December 31, 2023         December 31, 2022  
    Balance Sheet   Notional   Estimated Fair Value   Notional   Estimated Fair Value  
(Dollars in thousands)   Location   Amount   Gain   Loss   Amount   Gain   Loss  
Fair value hedge of interest rate risk:                                          
Pay fixed rate swap with counterparty   Other Assets   $ 9,188   $ 220   $   $ 12,289   $ 414   $  
                                           
Not designated hedges of interest rate risk:                                          
Customer related interest rate contracts:                                          
Matched interest rate swaps with borrowers   Other Assets and Other Liabilities     11,327,419     60,145     803,539     10,480,171     8,539     1,033,980  
Matched interest rate swaps with counterparty (1)   Other Assets     11,235,952     108,820         10,400,733     201,263      
                                           
Economic hedges of interest rate risk:                                          
Pay floating rate swap with counterparty   Other Assets     1,660,000     (5 )                
                                           
Not designated hedges of interest rate risk – mortgage banking activities:                                          
Contracts used to hedge mortgage servicing rights   Other Assets and Other Liabilities     142,000     2,605         35,000         163  
Contracts used to hedge mortgage pipeline   Other Assets and Other Liabilities     77,500     1,154     947     51,000     800      
Total derivatives       $ 24,452,059   $ 172,939   $ 804,486   $ 20,979,193   $ 211,016   $ 1,034,143  

 

  (1) The fair value of the interest rate swap derivative assets was reduced by $635.3 million in variation margin payments applicable to swaps centrally cleared through LCH and CME.

 

Cash Flow Hedges of Interest Rate Risk

 

The Company is exposed to interest rate risk in the course of its business operations and manages a portion of this risk through the use of derivative financial instruments, in the form of interest rate swaps. We account for interest rate swaps that are classified as cash flow hedges on the balance sheet at fair value. We had no cash flow hedges as of December 31, 2023 and 2022. For more information regarding the fair value of the Company’s derivative financial instruments, see Note 25Fair Value, to these financial statements.

F-72

The Company did not maintain any cash flow hedges on the balance sheet throughout the years ended December 31, 2023 and 2022 (See Note 15Accumulated Other Comprehensive Income (Loss) for activity in accumulated comprehensive income (loss) and the amounts reclassified into earnings). With the Company not maintaining any cash flow hedges at December 31, 2023 and 2022, there was no collateral pledged.

 

Balance Sheet Fair Value Hedge

 

As of December 31, 2023 and 2022, the Company maintained loan swaps, with an aggregate notional amount of $9.2 million and $12.3 million, respectively, accounted for as a fair value hedge. The amortized cost basis of the loans being hedged were $9.7 million and $10.3 million, respectively, as of December 31, 2023 and 2022. This derivative protects us from interest rate risk caused by changes in the SOFR curve in relation to a certain designated fixed rate loan. The derivative converts the fixed rate loan to a floating rate. Settlement occurs in any given period where there is a difference in the stated fixed rate and variable rate and the difference is recorded in net interest income. The fair value of this hedge is recorded in either other assets or in other liabilities depending on the position of the hedge with the offset recorded in loans.

 

Non-designated Hedges of Interest Rate Risk

 

Customer Swap

 

The Company maintains interest rate swap contracts with loan customers of respondent bank customers of the Correspondent Banking Division, in addition to loan customers of the Bank, that are classified as non-designated hedges and are not speculative in nature. These agreements are designed to convert customer’s variable rate loans with the Company and respondent bank customers to fixed rate. These interest rate swaps are executed with loan customers to facilitate a respective risk management strategy and allow the customer to pay a fixed rate of interest to the Company. These interest rate swaps are simultaneously hedged by executing offsetting interest rate swaps with unrelated market counterparties to minimize the net risk exposure to the Company resulting from the transactions and allow the Company to receive a variable rate of interest. The interest rate swaps pay and receive interest based on a one-month SOFR floating rate plus a credit spread, with payments being calculated on the notional amount. During the second quarter of 2023, the Company transitioned the majority of these interest rate swap contracts to SOFR as the reference rate. For discussion related to reference rate reform, please refer to Accounting Standards Adopted within Note 1—Summary of Significant Accounting Policies. The interest rate swaps are settled monthly with varying maturities.

 

The variation margin settlement payment and the related derivative instruments fair value are considered a single unit of account for accounting and financial reporting purposes. Depending on the net position of the swaps with LCH and CME, the fair value, net of the variation margin, is reported in Derivative Assets or Derivative Liabilities on the Consolidated Balance Sheets. In addition, the expense or income attributable to the variation margin for the centrally cleared swaps with LCH and CME is reported in Noninterest Income, specifically within Correspondent and Capital Markets Income. The daily settlement of the derivative exposure does not change or reset the contractual terms of the instrument.

F-73

As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. As of December 31, 2023 and 2022, the interest rate swaps had an aggregate notional amount of approximately $22.6 billion and $20.9 billion, respectively. At December 31, 2023, the fair value of the interest rate swap derivatives is recorded in Other Assets at $169.0 million in Other Liabilities at $803.5 million. The fair value of derivative assets at December 31, 2023 was reduced by $635.3 million in variation margin payments applicable to swaps centrally cleared through LCH and CME. At December 31, 2022, the fair value of the interest rate swap derivatives was recorded in Other Assets at $209.8 million and Other Liabilities at $1.0 billion. The fair value of derivative liabilities at December 31, 2022 was reduced by $824.3 million in variation margin payments applicable to swaps centrally cleared through LCH and CME. All changes in fair value are recorded through earnings within Correspondent and Capital Markets Income, a component of Noninterest Income on the Consolidated Statements of Net Income. There was a net gain of $596,000 and $174,000 recorded on these derivatives for the years ended December 31, 2023 and 2022, respectively. As of December 31, 2023, we provided $251.5 million of cash collateral on the counterparty, which is included in Cash and Cash Equivalents on the Consolidated Balance Sheets as Deposits in Other Financial Institutions (Restricted Cash). The Company also provided $104.1 million in investment securities at market value as collateral on the counterparty, which is included in Investment Securities – Available for Sale. Counterparties provided $45.2 million of cash collateral to the Company to secure swap asset positions that were not centrally cleared, which is included in Interest-bearing Deposits within Total Liabilities on the Consolidated Balance Sheets.

 

Balance Sheet Economic Hedge

 

During 2023, management began executing a series of short-term interest rate hedges to address monthly accrual mismatches related to the Company’s Assumable Rate Conversion (“ARC”) program and its transition from LIBOR to SOFR after June 30, 2023. The Company is required to execute the correspondent side of its back-to-back swaps with customers with the central clearinghouses (CME or LCH). Term SOFR was not available to execute through CME and LCH, and therefore, management elected to convert to the CME-eligible daily SOFR. Because many of the respondent bank customers converted to Term SOFR, this created interest rate basis risk. To address this risk, monthly interest rate hedges were executed to minimize the impact of accrual mismatches between the monthly Term SOFR used by the customer and the daily SOFR rates used by the central clearinghouses.

 

As of December 31, 2023, the Company maintained an aggregate notional amount of $1.7 billion short-term interest rate hedges that were accounted for as economic hedges. As noted above, the derivatives protect the Company from interest rate risk caused by changes in the term and daily SOFR accrual mismatches. The fair value of these hedges is recorded in either Other Assets or in Other Liabilities depending on the position of the hedge with the offset recorded in Correspondent Banking and Capital Market Income, a component of Noninterest Income on the Consolidated Statements of Net Income. There was a net loss of $5,000 for these derivatives for the year ended December 31, 2023. The Company did not have any of these short-term interest rate hedges at December 31, 2022.

 

Foreign Exchange

 

The Company may enter into foreign exchange contracts with customers to accommodate their need to convert certain foreign currencies into U.S. Dollars. To offset the foreign exchange risk, the Company may enter into substantially identical agreements with an unrelated market counterparty to hedge these foreign exchange contracts. At December 31, 2023 and 2022, there were no outstanding contracts or agreements related to foreign currency. There was no gain or loss recorded related to the foreign exchange derivative for the years ended December 31, 2023 or 2022.

 

Mortgage Banking

 

The Company also has derivatives contracts that are not classified as accounting hedges to mitigate risks related to the Company’s mortgage banking activities. These instruments may include financial forwards, futures contracts, and options written and purchased, which are used to hedge MSRs; while forward sales commitments are typically used to hedge the mortgage pipeline. Such instruments derive their cash flows, and therefore their values, by reference to an underlying instrument, index or referenced interest rate. The Company does not elect hedge accounting treatment for any of these derivative instruments and as a result, changes in fair value of the instruments (both gains and losses) are recorded in the Company’s Consolidated Statements of Net Income in Mortgage Banking Income.

F-74

Mortgage Servicing Rights (“MSRs”)

 

Derivatives contracts related to MSRs are used to help offset changes in fair value and are written in amounts referred to as notional amounts. Notional amounts provide a basis for calculating payments between counterparties but do not represent amounts to be exchanged between the parties and are not a measure of financial risk. On December 31, 2023, the Company had derivative financial instruments outstanding with notional amounts totaling $142.0 million related to MSRs, compared to $35.0 million on December 31, 2022. The estimated net fair value of the open contracts related to the MSRs was recorded as a gain of $2.6 million at December 31, 2023, compared to a loss of $163,000 at December 31, 2022.

 

The following table presents the Company’s notional value of forward sale commitments and the fair value of those obligations along with the fair value of the mortgage loan pipeline. 

             
(Dollars in thousands)   2023     2022  
Mortgage loan pipeline   $ 65,051     $ 40,850  
Expected closures     54,993       37,210  
Fair value of mortgage loan pipeline commitments     1,154       524  
Forward sales commitments     77,500       51,000  
Fair value of forward commitments     (947 )     276  

 

Note 29—Mortgage Loan Servicing, Origination, and Loans Held for Sale

 

The portfolio of residential mortgages serviced for others, which is not included in the accompanying Consolidated Balance Sheets, was $6.6 billion and $6.6 billion at December 31, 2023 and 2022, respectively. Servicing loans for others generally consists of collecting mortgage payments, maintaining escrow accounts and disbursing payments to investors. The amounts of contractually specified servicing fees earned by the Company during the years ended December 31, 2023 and 2022 were $16.5 million and $16.2 million, respectively. Servicing fees are recorded in Mortgage Banking Income in the Company’s Consolidated Statements of Income.

 

At December 31, 2023 and 2022, MSRs were $85.2 million and $86.6 million, respectively, on the Company’s Consolidated Balance Sheets. MSRs are recorded at fair value with changes in fair value recorded as a component of Mortgage Banking Income in the Consolidated Statements of Net Income. The market value adjustments related to MSRs recorded in Mortgage Banking Income for the years ended December 31, 2023 and 2022 were loss of $1.3 million and gain of $14.9 million, respectively. The Company has used various free standing derivative instruments to mitigate the income statement effect of changes in fair value resulting from changes in market value adjustments, in addition to changes in valuation inputs and assumptions related to MSRs.

 

The following table presents the changes in the fair value of MSRs and its offsetting hedge. 

                   
    Year Ended December 31,  
(Dollars in thousands)   2023     2022     2021  
(Decrease)/increase in fair value of MSRs   $ (1,350 )   $ 14,886     $ 9,930  
Decay of MSRs     (8,540 )     (9,897 )     (14,863 )
Loss related to derivatives     (1,420 )     (18,212 )     (4,892 )
Net effect on Consolidated Statements of Net Income   $ (11,310 )   $ (13,223 )   $ (9,825 )

 

The fair value of MSRs is highly sensitive to changes in assumptions and is determined by estimating the present value of the asset’s future cash flows utilizing market-based prepayment rates, discount rates and other assumptions validated through comparison to trade information, industry surveys and with the use of independent third-party appraisals. Changes in prepayment speed assumptions have the most significant impact on the fair value of MSRs. Generally, as interest rates decline, mortgage loan prepayments accelerate due to increased refinance activity, which results in a decrease in the fair value of the MSR. Measurement of fair value is limited to the conditions existing and the assumptions utilized as of a particular point in time, and those assumptions may not be appropriate if applied at a different time. See Note 25Fair Value for additional information regarding fair value.

F-75

The characteristics and sensitivity analysis of the MSRs are included in the following table. 

             
    December 31,  
(Dollars in thousands)   2023     2022  
Composition of residential loans serviced for others            
Fixed-rate mortgage loans     100.0 %       100.0 %
Adjustable-rate mortgage loans     %       %
Total     100.0 %       100.0 %
Weighted average life     8.03  years     8.37  years
Constant Prepayment rate (CPR)     7.0 %       6.4 %
Estimated impact on fair value of a 10% increase   $ (522 )   $ (129 )
Estimated impact on fair value of a 20% increase     (1,014 )     (266 )
Estimated impact on fair value of a 10% decrease     551       118  
Estimated impact on fair value of a 20% decrease     1,128       219  
Weighted average discount rate     10.7  %       10.0 %
Estimated impact on fair value of a 10% increase   $ (3,270 )   $ (2,554 )
Estimated impact on fair value of a 20% increase     (6,458 )     (5,321 )
Estimated impact on fair value of a 10% decrease     3,242       2,158  
Estimated impact on fair value of a 20% decrease     6,283       3,831  
Effect on fair value due to change in interest rates                
25 basis point increase   $ 1,647     $ 774  
50 basis point increase     3,189       1,428  
25 basis point decrease     (1,723 )     (902 )
50 basis point decrease     (3,501 )     (1,938 )

 

The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. Changes in fair value based on changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, the effect of a variation in a particular assumption on the fair value of the residential MSRs is calculated without changing any other assumption, while in reality changes in one factor may result in changes in another, which may either magnify or counteract the effect of the change. The derivative instruments utilized by the Company would serve to reduce the estimated impacts to fair value included in the table above.

 

Whole loan sales were $859.9 million and $1.6 billion, respectively, for the years ended December 31, 2023 and 2022, of which $679.8 million and $1.2 billion, respectively, or 79.1% and 76.7%, respectively, were sold with servicing rights retained by the Company.

 

The Company retains no beneficial interests in these sales but may retain the servicing rights for the loans sold. The risks related to the sold loans with the retained servicing rights due to a representation or warranty violation such as noncompliance with eligibility or servicing requirements, or customer fraud, that should have been identified in a loan file review are disclosed in Note 1 — Summary of Significant Accounting Policies, under the “Loans Held for Sale” section. The Company is obligated to subsequently repurchase a loan if such representation or warranty violation is identified by the purchaser. The aggregated principal balances of loans repurchased for the years ended December 31, 2023 and 2022 were approximately $1.6 million and $7.7 million, respectively. There were approximately $8,000 and $82,000 in loss reimbursement and settlement claims paid during the years ended December 31, 2023 and 2022, respectively.

 

Loans held for sale have historically been comprised of residential mortgage loans awaiting sale in the secondary market, which generally settle in 15 to 45 days. At December 31, 2023, loans held for sale were $50.9 million, compared to $29.0 million at December 31, 2022. Please see Note 25 — Fair Value, under the “Fair Value Option”, section in this Form 10-K for summary of the fair value and the unpaid principal balance of loans held for sale and the changes in fair value of these loans.

F-76

Note 30—Investments in Qualified Affordable Housing Projects

 

The Company has investments in qualified affordable housing projects (“QAHPs”) that provide low income housing tax credits and operating loss benefits over an extended period. The tax credits and the operating loss tax benefits that are generated by each of the properties are expected to exceed the total value of the investment made by the Company. For the year ended December 31, 2023, tax credits and other tax benefits of $16.4 million and amortization of $9.6 million were recorded. For the year ended December 31, 2022, the Company recorded tax credits and other tax benefits of $16.1 million and amortization of $9.7 million. At December 31, 2023 and 2022, the Company’s carrying value of QAHPs was $101.8 million and $100.0 million, respectively, with an original investment of $170.7 million and $159.2 million respectively. The Company had $12.5 million and $7.1 million in remaining funding obligations related to these QAHPs recorded in Other Liabilities on the Consolidated Balance Sheets at December 31, 2023 and 2022, respectively. None of the original investment will be repaid. The investment in QAHPs was accounted for using the equity method. Effective January 1, 2024, the Company has elected to adopt ASU No. 2023-02 and apply the proportional amortization method for its low-income housing tax credits and will apply the changes to the accounting treatment under the modified retrospective transition method. See Recent Accounting and Regulatory Pronouncements under Note 1—Summary of Significant Accounting Policies for additional information regarding ASU No. 2023-02.

 

Note 31—Subsequent Events

 

On January 25, 2024, the Company announced the declaration of a quarterly cash dividend on its common stock at $0.52 per share. The dividend was paid on February 16, 2024 to shareholders of record as of February 9, 2024.

 

 F-77