U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒x			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, ~~2021~~

2022


☐o			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to ________

Commission file number: 000-22507

THE FIRST BANCSHARES, INC.

(Exact name of registrant as specified in its charter)


Mississippi			64-0862173
(State of Incorporation)			(IRS Employer Identification No)


6480 U.S. Highway 98 West, Suite A, Hattiesburg, Mississippi			39402
(Address of principal executive offices)			(Zip Code)

(601) 268-8998

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $1.00	FBMS	The Nasdaq Stock Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes þ No ◻o

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes þ No ◻o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	◻ ☑	Accelerated filer	þ☐
Non-accelerated filer	◻ ☐	Smaller Reporting Company	◻☐
Emerging growth company	◻☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻o

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ◻o No þ

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common stock, $1.00 par value, ~~21,670,004~~25,277,727 shares issued and ~~21,020,397~~24,028,120 outstanding as of August 2, ~~2021.~~

2022.

Auditor Firm PCAOB ID: 686 Auditor Name: FORVIS, LLP Auditor Location: Jackson, MS

Table of Contents

The First Bancshares, Inc.

Form 10-Q

Quarter Ended June 30, ~~2021~~

2022

Index


Part I. Financial Information

Item 1.	Financial Statements	3
	Consolidated Balance Sheets—Unaudited at June 30, ~~2021~~2022	3
	Consolidated Statements of Income—Unaudited	4
	Consolidated Statements of Comprehensive Income—Unaudited	5
	Consolidated Statements of Changes in Shareholders’ Equity - —Unaudited	6
	Consolidated Statements of Cash Flows—Unaudited	7 8
	Notes to Consolidated Financial Statements—Unaudited	8 9
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	33 34
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	54 55
Item 4.	Controls and Procedures	56 57

Part II. Other Information

Item 1.	Legal Proceedings	57 58
Item 1A.	Risk Factors	57 58
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	57 58
Item 3.	Defaults Upon Senior Securities	57 58
Item 4.	Mine Safety Disclosures	57 58
Item 5.	Other Information	57 58
Item 6.	Exhibits	58 59
Signatures		59 60

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

THE FIRST BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS

($ in thousands)

(Unaudited)

June 30,

December 31,


2021

2020
ASSETS

Cash and due from banks

$
132,299

$
137,684
Interest-bearing deposits with banks

630,187

424,870
Total cash and cash equivalents

762,486

562,554
Debt securities available-for-sale, at fair value

1,280,761

1,022,182
Other securities

22,225

27,475
Total securities

1,302,986

1,049,657
Loans held for sale

6,000

21,432
Loans held for investment

3,036,732

3,123,678
Allowance for credit losses (1)

(32,457)

(35,820)
Net loans held for investment

3,004,275

3,087,858
Interest receivable

24,026

26,344
Premises and equipment

112,968

114,823
Operating lease right-of-use assets

5,164

5,969
Finance lease right-of-use assets

2,535

2,658
Cash surrender value of bank-owned life insurance

86,926

73,732
Goodwill

156,944

156,944
Other real estate owned

3,529

5,802
Other assets

41,894

44,987
Total assets

$
5,509,733

$
5,152,760
LIABILITIES AND SHAREHOLDERS’ EQUITY

Liabilities:

Deposits:

Noninterest-bearing

$
682,014

$
571,079
Interest-bearing

3,991,898

3,644,201
Total deposits

4,673,912

4,215,280
Interest payable

1,827

2,134
Borrowed funds

—

114,647
Subordinated debentures

144,611

144,592
Operating lease liabilities

5,247

6,031
Finance lease liabilities

2,187

2,281
Allowance for credit losses on off-balance sheet credit exposures (1)

718

—
Other liabilities

21,179

22,980
Total liabilities

4,849,681

4,507,945
Shareholders’ equity:




Common stock, par value $1 per share, 40,000,000 shares authorized;21,670,330 shares issued at June 30, 2021, and 21,598,993 shares issued at December 31, 2020, respectively

21,670

21,599
Additional paid-in capital

457,396

456,919
Retained earnings

180,820

154,241
Accumulated other comprehensive income

19,097

25,816
Treasury stock, at cost, 649,607 shares at June 30, 2021 and 483,984 shares at December 31, 2020

(18,931)

(13,760)
Total shareholders’ equity

660,052

644,815
Total liabilities and shareholders’ equity

$
5,509,733

$
5,152,760

~~(1)~~– Beginning January 1, 2021, allowance for credit losses is based on current expected credit loss methodology. Prior to January 1, 2021, allowance for loan loss was based on incurred loss methodology.


	(Unaudited)
	June 30, 2022		December 31, 2021
ASSETS
Cash and due from banks	$	119,121	$	115,232
Interest-bearing deposits with banks	237,650		804,481
Total cash and cash equivalents	356,771		919,713
Securities available-for-sale, at fair value (amortized cost: $1,638,341 - 2022; $1,741,153 - 2021; allowance for credit losses: $0)	1,489,247		1,751,832
Securities held to maturity, net of allowance for credit losses of $0 (fair value: $561,333 - 2022; $0 - 2021)	593,154		—
Other securities	22,588		22,226
Total securities	2,104,989		1,774,058
Loans held for sale	6,703		7,678
Loans held for investment	3,124,924		2,959,553
Allowance for credit losses	(32,400)		(30,742)
Net loans held for investment	3,092,524		2,928,811
Interest receivable	24,543		23,256
Premises and equipment	126,512		125,959
Operating lease right-of-use assets	4,050		4,095
Finance lease right-of-use assets	2,162		2,394
Cash surrender value of bank-owned life insurance	84,763		87,420
Goodwill	156,942		156,663
Other real estate owned	1,985		2,565
Other assets	75,481		44,802
Total assets	$	6,037,425	$	6,077,414
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits:
Noninterest-bearing	$	822,841	$	756,118
Interest-bearing	4,483,356		4,470,666
Total deposits	5,306,197		5,226,784
Interest payable	1,607		1,711
Subordinated debentures	144,876		144,726
Operating lease liabilities	4,145		4,192
Finance lease liabilities	2,006		2,094
Allowance for credit losses on off-balance sheet credit exposures	1,220		1,070
Other liabilities	16,922		20,665
Total liabilities	5,476,973		5,401,242
Shareholders’ equity:
Common stock, par value $1 per share, 40,000,000 shares authorized; 21,778,731 shares issued at June 30, 2022, and 21,668,644 shares issued at December 31, 2021, respectively	21,779		21,669
Additional paid-in capital	459,503		459,228
Retained earnings	231,654		206,228
Accumulated other comprehensive (loss) income	(111,373)		7,978
Treasury stock, at cost, 1,249,607 shares at June 30, 2022 and 649,607 shares at December 31, 2021	(41,111)		(18,931)
Total shareholders’ equity	560,452		676,172
Total liabilities and shareholders’ equity	$	6,037,425	$	6,077,414

See Notes to Consolidated Financial Statements

Table of Contents

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

($ in thousands, except earnings and dividends per share)

(Unaudited)

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,


2021

2020

2021

2020
Interest and dividend income:

Interest and fees on loans

$
37,275

$
40,593

$
76,888

$
76,598
Interest and dividends on securities:

Taxable interest and dividends

4,017

3,439

7,608

7,383
Tax exempt interest

1,908

1,748

3,843

3,108
Interest on federal funds sold and interest bearing deposits in other banks

38

19

86

308
Total interest income

43,238

45,799

88,425

87,397
Interest expense:





Interest on deposits

3,315

5,219

7,164

10,632
Interest on borrowed funds

1,873

1,400

3,982

3,520
Total interest expense

5,188

6,619

11,146

14,152
Net interest income

38,050

39,180

77,279

73,245
Provision for credit losses

—

7,606

—

14,708
Net interest income after provision for credit losses

38,050

31,574

77,279

58,537
Non-interest income:





Service charges on deposit accounts

1,756

1,597

3,516

3,511
Gain on sale of securities

77

73

97

246
Gain on acquisition

—

7,023

—

7,023
Gain on sale of premises and equipment

16

469

12

461
Other

6,973

6,518

14,670

10,913
Total non-interest income

8,822

15,680

18,295

22,154
Non-interest expense:





Salaries and employee benefits

16,036

15,866

32,091

29,094
Occupancy and equipment

3,813

3,200

7,692

6,118
Acquisition and integration charges

—

2,295

—

3,036
Other

7,603

6,709

14,934

13,260
Total non-interest expense

27,452

28,070

54,717

51,508
Income before income taxes

19,420

19,184

40,857

29,183
Income tax expense

3,820

2,241

8,613

3,929
Net income

$
15,600

$
16,943

$
32,244

$
25,254

Basic earnings per share

$
0.74

$
0.79

$
1.53

$
1.26
Diluted earnings per share

$
0.74

0.79

$
1.52

1.25


	(Unaudited)				(Unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Interest and dividend income:
Interest and fees on loans	$	34,663	$	37,275	$	68,817	$	76,888
Interest and dividends on securities:
Taxable interest and dividends	8,372		4,017		14,524		7,608
Tax exempt interest	2,780		1,908		5,202		3,843
Interest on federal funds sold and interest-bearing deposits in other banks	32		38		45		86
Total interest income	45,847		43,238		88,588		88,425
Interest expense:
Interest on deposits	1,905		3,315		4,188		7,164
Interest on borrowed funds	1,841		1,873		3,660		3,982
Total interest expense	3,746		5,188		7,848		11,146
Net interest income	42,101		38,050		80,740		77,279
Provision for credit losses, LHFI	450		—		450		—
Provision for credit losses, OBSC exposures	150		—		150		—
Net interest income after provision for credit losses	41,501		38,050		80,140		77,279
Non-interest income:
Service charges on deposit accounts	2,038		1,756		4,078		3,516
(Loss) gain on securities	(80)		77		(83)		97
Gain on acquisition	281		—		281		—
Government awards/grants	171		—		873		—
BOLI death proceeds	—		—		1,630		—
(Loss) gain on sale of premises and equipment	(115)		16		(113)		12
Other	6,369		6,973		13,155		14,670
Total non-interest income	8,664		8,822		19,821		18,295
Non-interest expense:
Salaries and employee benefits	17,237		16,036		34,036		32,091
Occupancy and equipment	3,828		3,813		7,704		7,692
Acquisition expense/charter conversion	1,172		—		1,580		—
Other	8,718		7,603		16,225		14,934
Total non-interest expense	30,955		27,452		59,545		54,717
Income before income taxes	19,210		19,420		40,416		40,857
Income tax expense	3,457		3,820		7,834		8,613
Net income	$	15,753	$	15,600	$	32,582	$	32,244

Basic earnings per share	$	0.77	$	0.74	$	1.58	$	1.53
Diluted earnings per share	0.76		0.74		1.57		1.52

See Notes to Consolidated Financial Statements

Table of Contents

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

($ in thousands)

(Unaudited)

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,


2021

2020

2021

2020
Net income

$
15,600

$
16,943

$
32,244

$
25,254
Other comprehensive income:

Unrealized holding gains(losses)arising during the period on available-for-sale securities

3,955

10,987

(8,897)

19,615
Reclassification adjustment for gains included in net income

(77)

(73)

(97)

(246)
Unrealized holding gains (losses) arising during the period on available-for-sale securities

3,878

10,914

(8,994)

19,369
Income tax benefit (expense)

(982)

(2,195)

2,275

(4,908)
Other comprehensive income (loss)

2,896

8,719

(6,719)

14,461
Comprehensive income

$
18,496

$
25,662

$
25,525

$
39,715


	(Unaudited)				(Unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Net income	$	15,753	$	15,600	$	32,582	$	32,244
Other comprehensive income:
Unrealized holding (losses) gains arising during the period on available-for-sale securities	(57,007)		3,955		(159,856)		(8,897)
Reclassification adjustment for losses (gains) included in net income	80		(77)		83		(97)
Unrealized holding (losses) gains arising during the period on available-for-sale securities	(56,927)		3,878		(159,773)		(8,994)
Income tax benefit (expense)	14,401		(982)		40,422		2,275
Other comprehensive (loss) income	(42,526)		2,896		(119,351)		(6,719)
Comprehensive (loss) income	$	(26,773)	$	18,496	$	(86,769)	$	25,525

See Notes to Consolidated Financial Statements

Table of Contents

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

($ in thousands except per share data, unaudited)


	Common Stock			Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Treasury Stock			Total
	Shares	Amount								Shares	Amount
Balance, January 1, 2021	21,598,993	$	21,599	$	456,919	$	154,241	$	25,816	(483,984)	$	(13,760)	$	644,815
Net income	—	—		—		16,644		—		—	—		16,644
Common stock repurchased	—	—		—		—		—		(165,623)	(5,171)		(5,171)
Other comprehensive loss	—	—		—		—		(9,615)		—	—		(9,615)
Dividends on common stock, $0.13 per share	—	—		—		(2,723)		—		—	—		(2,723)
Issuance of restricted stock grants	84,578	85		(85)		—		—		—	—		—
Restricted stock grants forfeited	(500)	(1)		1		—		—		—	—		—
Repurchase of restricted stock for payment of taxes	(14,720)	(15)		(426)		—		—		—	—		(441)
Compensation expense	—	—		440		—		—		—	—		440
Balance, March 31, 2021	21,668,351	21,668		456,849		168,162		16,201		(649,607)	(18,931)		643,949
Net income	—	—		—		15,600		—		—	—		15,600
Other comprehensive income	—	—		—		—		2,896		—	—		2,896
Dividends on common stock, $0.14 per share	—	—		—		(2,942)		—		—	—		(2,942)
Issuance of restricted stock grants	3,000	3		(3)		—		—		—	—		—
Restricted stock grants forfeited	(1,021)	(1)		1		—		—		—	—		—
Compensation expense	—	—		549		—		—		—	—		549
Balance, June 30, 2021	21,670,330	$	21,670	$	457,396	$	180,820	$	19,097	(649,607)	$	(18,931)	$	660,052

Table of Contents

Accumulated

Common

Additional

Other

Stock

Paid-in

Retained

Comprehensive

Treasury Stock


Shares

Amount

Capital

Earnings

Income

Shares

Amount

Total
Balance, January 1, 2020

18,996,948

$
18,997

$
409,805

$
110,460

$
10,089

(194,682)

$
(5,693)

$
543,658
Net income

—

—

—

8,311

—

—

—

8,311
Other comprehensive income

—

—

—

—

5,742

—

—

5,742
Dividends on common stock, $0.10 per share

—

—

—

(1,885)

—

—

—

(1,885)
Issuance of restricted stock grants

60,680

61

(61)

—

—

—

—

—
Repurchase of restricted stock for payment of taxes

(10,991)

(11)

(367)

—

—

—

—

(378)
Compensation expense

—

—

478

—

—

—

—

478
Balance, March 31, 2020

19,046,637

$
19,047

$
409,855

$
116,886

$
15,831

(194,682)

$
(5,693)

$
555,926
Net income

—

—

—

16,943

—

—

—

16,943
Other comprehensive income

—

—

—

—

8,719

—

—

8,719
Dividends on common stock, $0.10 per share

—

—

—

(2,131)

—

—

—

(2,131)
Issuance of common shares for SWG acquisition

2,546,967

2,547

45,311

—

—

—

—

47,858
Repurchase of restricted stock for payment of taxes

(2,652)

(3)

(56)

—

—

—

—

(59)
Issuance of restricted stock grants

3,750

4

(4)

—

—

—

—

—
Restricted stock grant forfeited

(4,762)

(5)

5

—

—

—

—

—
Compensation expense

—

—

539

—

—

—

—

539
Balance, June 30, 2020

21,589,940

$
21,590

$
455,650

$
131,698

$
24,550

(194,682)

$
(5,693)

$
627,795

Balance, January 1, 2021

21,598,993

$
21,599

$
456,919

$
154,241

$
25,816

(483,984)

$
(13,760)

$
644,815
Net income

—

—

—

16,644

—

—

—

16,644
Common stock repurchased

—

—

—

—

—

(165,623)

(5,171)

(5,171)
Other comprehensive loss

—

—

—

—

(9,615)

—

—

(9,615)
Dividends on common stock, $0.13 per share

—

—

—

(2,723)

—

—

—

(2,723)
Issuance of restricted stock grants

84,578

85

(85)

—

—

—

—

—
Restricted stock grants forfeited

(500)

(1)

1

—

—

—

—

—
Repurchase of restricted stock for payment of taxes

(14,720)

(15)

(426)

—

—

—

—

(441)
Compensation expense

—

—

440

—

—

—

—

440
Balance, March 31, 2021

21,668,351

$
21,668

$
456,849

$
168,162

$
16,201

(649,607)

$
(18,931)

$
643,949
Net income

—

—

—

15,600

—

—

—

15,600
Other comprehensive income

—

—

—

—

2,896

—

—

2,896
Dividends on common stock, $0.14 per share

—

—

—

(2,942)

—

—

—

(2,942)
Issuance of restricted stock grants

3,000

3

(3)

—

—

—

—

—
Restricted stock grants forfeited

(1,021)

(1)

1

—

—

—

—

—
Compensation expense

—

—

549

—

—

—

—

549
Balance, June 30, 2021

21,670,330

$
21,670

$
457,396

$
180,820

$
19,097

(649,607)

$
(18,931)

$
660,052

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY CONTINUED

($ in thousands except per share data, unaudited)


	Common Stock			Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Treasury Stock			Total
	Shares	Amount								Shares	Amount
Balance, January 1, 2022	21,668,644	$	21,669	$	459,228	$	206,228	$	7,978	(649,607)	$	(18,931)	$	676,172
Net income	—	—		—		16,829		—		—	—		16,829
Common stock repurchased	—	—		—		—		—		(600,000)	(22,180)		(22,180)
Other comprehensive loss	—	—		—		—		(76,825)		—	—		(76,825)
Dividends on common stock, $0.17 per share	—	—		—		(3,468)		—		—	—		(3,468)
Issuance of restricted stock grants	82,123	82		(82)		—		—		—	—		—
Restricted stock grants forfeited	(1,000)	(1)		1		—		—		—	—		—
Repurchase of restricted stock for payment of taxes	(15,330)	(16)		(538)		—		—		—	—		(554)
Compensation expense	—	—		466		—		—		—	—		466
Balance, March 31, 2022	21,734,437	21,734		459,075		219,589		(68,847)		(1,249,607)	(41,111)		590,440
Net income	—	—		—		15,753		—		—	—		15,753
Other comprehensive loss	—	—		—		—		(42,526)		—	—		(42,526)
Dividends on common stock, $0.18 per share	—	—		—		(3,688)		—		—	—		(3,688)
Issuance of restricted stock grants	47,827	48		(48)		—		—		—	—		—
Restricted stock grants forfeited	(1,000)	(1)		1		—		—		—	—		—
Repurchase of restricted stock for payment of taxes	(2,533)	(2)		(71)		—		—		—	—		(73)
Compensation expense	—	—		546		—		—		—	—		546
Balance, June 30, 2022	21,778,731	$	21,779	$	459,503	$	231,654	$	(111,373)	(1,249,607)	$	(41,111)	$	560,452

See Notes to Consolidated Financial Statements

Table of Contents

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

(Unaudited)

Six Months Ended

June 30,

2021

2020

Cash flows from operating activities:




Net income

$
32,244

$
25,254
Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation, amortization and accretion

6,685

3,924
Provision for credit losses

0

14,708
Loss on sale or writedown of ORE

416

835
Securities gain

(97)

(246)
Acquisition gain

0

(7,023)
Gain on disposal of premises and equipment

(12)

(461)
Restricted stock expense

989

1,017
Increase in cash value of life insurance

(950)

(749)
Federal Home Loan Bank stock dividends

(26)

(101)
Residential loans originated and held for sale

(134,389)

(137,632)
Proceeds from sale of residential loans held for sale

149,821

130,024
Changes in:


Interest receivable

2,318

(7,623)
Interest payable

(307)

(313)
Operating lease liability

(784)

(810)
Other, net

2,097

6,378
Net cash provided by operating activities

58,005

27,182

Cash flows from investing activities:




Maturities, calls and paydowns of available-for-sale securities

109,261

97,688
Proceeds from sales of securities available-for-sale securities

0

579
Purchases of available-for-sale securities

(379,796)

(154,432)
Redemptions of other securities, net

5,276

1,735
Net decrease (increase) in loans

84,025

(176,865)
Net changes in premises and equipment

(787)

(3,972)
Proceeds from sale of other real estate owned

3,431

1,840
Proceeds from the sale of land

0

1,416
Purchase of bank-owned life insurance

(12,244)

(5,800)
Cash received in excess of cash paid for acquisition

0

29,245
Net cash used in investing activities

(190,834)

(208,566)

Cash flows from financing activities:




Increase in deposits

458,753

663,948
Net decrease in borrowed funds

(114,647)

(107,814)
Principal payments on finance lease liabilities

(94)

(95)
Dividends paid on common stock

(5,580)

(3,957)
Cash paid to repurchase common stock

(5,171)

0
Payment of subordinated debt issuance costs

(59)

0
Repurchase of restricted stock for payment of taxes

(441)

(437)
Net cash provided by financing activities

332,761

551,645
Net change in cash and cash equivalents

199,932

370,261
Beginning cash and cash equivalents

562,554

168,864
Ending cash and cash equivalents

$
762,486

$
539,125




Supplemental disclosures:




Loans transferred to other real estate

1,576

553
Issuance of restricted stock grants

88

65
Dividends on restricted stock grants

85

59
Stock issued in connection with SWG acquisition

0

47,858
Lease liabilities arising from obtaining right-of-use assets

14

2,669


	(Unaudited)
	Six Months Ended June 30,
	2022		2021
Cash flows from operating activities:
Net income	$	32,582	$	32,244
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion	6,520		6,685
Provision for credit loss	450		—
Loss on sale or writedown of ORE	235		416
Securities loss (gain)	83		(97)
Acquisition gain	(281)		—
Loss (gain) on disposal of premises and equipment	113		(12)
Restricted stock expense	1,012		989
Increase in cash value of life insurance	(1,080)		(950)
Federal Home Loan Bank stock dividends	(1)		(26)
Residential loans originated and held for sale	(79,176)		(134,389)
Proceeds from sale of residential loans held for sale	80,151		149,821
Changes in:
Interest receivable	(1,287)		2,318
Interest payable	(104)		(307)
Operating lease liability	(47)		(784)
Other, net	6,029		2,097
Net cash provided by operating activities	45,199		58,005
Cash flows from investing activities:
Maturities, calls and paydowns of available-for-sale and held-to-maturity securities	111,626		109,261
Purchases of available-for-sale and held-to-maturity securities	(604,673)		(379,796)
Redemptions (Purchases) of other securities, net	(361)		5,276
Net (increase) decrease in loans	(163,253)		84,025
Net changes in premises and equipment	(4,125)		(787)
Proceeds from sale of other real estate owned	836		3,431
Proceeds from the sale of land	712		—
Bank-owned life insurance – death proceeds	1,630		—
Purchase of bank-owned life insurance	—		(12,244)
Net cash used in investing activities	(657,608)		(190,834)
Cash flows from financing activities:
Increase in deposits	79,413		458,753
Net decrease in borrowed funds	—		(114,647)
Principal payments on finance lease liabilities	(88)		(94)
Dividends paid on common stock	(7,050)		(5,580)
Cash paid to repurchase common stock	(22,180)		(5,171)
Payment of subordinated debt issuance costs	(1)		(59)
Repurchase of restricted stock for payment of taxes	(627)		(441)
Net cash provided by financing activities	49,467		332,761
Net change in cash and cash equivalents	(562,942)		199,932
Beginning cash and cash equivalents	919,713		562,554
Ending cash and cash equivalents	$	356,771	$	762,486
Supplemental disclosures:
Loans transferred to other real estate	495		1,576
Issuance of restricted stock grants	130		88
Dividends on restricted stock grants	105		85
Lease liabilities arising from obtaining right-of-use assets	600		14

See Notes to Consolidated Financial Statements

Table of Contents

THE FIRST BANCSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

June 30, ~~2021~~

2022

NOTE 1 – BASIS OF PRESENTATION

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial statements and the instructions to Form 10-Q of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the six months ended June 30, ~~2021,~~2022, are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2021.~~2022. For further information, please refer to the consolidated financial statements and footnotes thereto included in the Company’s Form 10-K for the fiscal year ended December 31, ~~2020.~~

2021.

NOTE 2 – SUMMARY OF ORGANIZATION

The First Bancshares, Inc., Hattiesburg, Mississippi (the “Company”), was incorporated June 23, 1995, under the laws of the State of Mississippi for the purpose of operating as a bank holding company. The Company’s primary asset is its interest in its wholly-owned subsidiary, The First ~~A National Banking Association~~Bank (the “Bank” or “The First”).

On January 15, 2022, the Bank, then named The First, A National Banking Association, converted from a national banking association to a Mississippi state-chartered bank and changed its name to The First Bank. The First Bank is a member of the Federal Reserve System through the Federal Reserve Bank of Atlanta. The charter conversion and name change are expected to have only a minimal impact on the Bank’s clients, and deposits will continue to be insured by the Federal Deposit Insurance Corporation up to the applicable limits.

At June 30, ~~2021,~~2022, the Company had approximately ~~$5.510~~$6.037 billion in assets, ~~$3.004~~$3.093 billion in net loans held for investment (“LHFI”), ~~$4.674~~$5.306 billion in deposits, and ~~$660.1~~$560.5 million in ~~shareholders’~~shareholders' equity. For the six months ended June 30, ~~2021,~~2022, the Company reported net income of ~~$32.2~~$32.6 million.

On February 25, ~~2021,~~2022, the Company paid a cash dividend in the amount of ~~$0.13~~$0.17 per share to shareholders of record as of the close of business on February 10, ~~2021.~~2022. On May ~~21, 2021,~~25, 2022, the Company paid a cash dividend in the amount of ~~$0.14~~$0.18 per share to shareholders of record as of the close of business on May 10, ~~2021.~~2022. On July ~~15, 2021,~~27, 2022, the Company announced that its Board of Directors declared a cash dividend of ~~$0.15~~$0.19 per share to be paid on its common stock on August 25, ~~2021~~2022 to shareholders of record as of the close of business on August ~~10, 2021.~~

8, 2022.

NOTE 3 – ACCOUNTING STANDARDS

Effect of Recently Adopted Accounting Standards

In November 2021, FASB issued Accounting ~~Standards~~Standard Update (“ASU”) ~~2016-13,~~ ~~Financial Instruments - Credit Losses (“~~~~ASC 326”~~) introduces guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities (“AFS”). For assets held at amortized cost basis, Accounting Standards Codification (“ASC”) 326 eliminates the current incurred loss approach and instead requires an entity to reflect its current estimate of all expected credit losses. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net amountNo. 2021-10, Government Assistance (Topic 832): “Disclosures by Business Entities about Government Assistance.” These amendments are expected to ~~be collected. This guidance also changes the accounting for purchased loans and debt securities with credit deterioration.~~

~~ASC 326 also applies~~increase transparency in financial reporting by requiring business entities to ~~off-balance sheet credit (“OBSC”) exposures such as unfunded loan commitments, letters~~disclose information about certain types of ~~credit and other financial guarantees that are not unconditionally cancellable by the Company.~~government assistance they receive. The Company ~~estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via~~adopted ASU 2021-10 effective January 1, 2022. Adoption of ASU 2021-10 did not have a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The ACL on OBSC exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. Expected credit losses related to OBSC exposures are presented as a liability.

~~Table of Contents~~

The allowance for loan credit losses (“ACL”) represents the estimated losses for financial assets accounted for on an amortized cost basis. Expected losses are calculated using relevant information, from internal and external sources, about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environment conditions, such as changes in unemployment rates, property values, or other relevant factors. Management may selectively apply external market data to subjectively adjust the Company’s own loss history including index or peer data. Expected losses are estimated over the contractual term of the loans, adjusted for expected prepayments. The contractual term excludes expected extensions, renewals, and modifications. Loans are charged-off against the allowance when management believes the uncollectibility of a loan balance is confirmed and recoveries are credited to the allowance when received. Expected recoveries amounts may not exceed the aggregate of amounts previously charged-off.

The ACL is measured on a collective basis when similar risk characteristics exist. Generally, collectively assessed loans are grouped by call code (segments). Segmenting loans by call code will group loans that contain similar types of collateral, purposes, and are usually structured with similar terms making each loan’s risk profile very similar to the rest in that segment. Each of these segments then flows up into one of the four bands (bands), Commercial, Financial, and Agriculture, Commercial Real Estate, Consumer Real Estate, and Consumer Installment. In accordance with the guidance in ASC 326, the Company redefined its LHFI portfolio segments and related loan classes based on the level at which risk is monitored within the ACL methodology. Construction loans for 1-4 family residential properties with a call code 1A1, and other construction, all land development and other land loans with a call code 1A2 were previously separated between the Commercial Real Estate or Consumer Real Estate bands based on loan type code. Under our ASC 326 methodology 1A1 loans are all defined as part of the Consumer Real Estate band and 1A2 loans are all defined as part of the Commercial Real Estate Band.

The probability of default (“PD”) calculation analyzes the historical loan portfolio over the given lookback period to identify, by segment, loans that have defaulted. A default is defined as a loan that has moved to past due 90 days and greater, nonaccrual status, or experienced a charge-off during the period. The model observes loans over a 12-month window, detecting any events previously defined. This information is then used by the model to calculate annual iterative count-based PD rates for each segment. This process is then repeated for all dates within the historical data range. These averaged PD’s are used for an immediate reversion back to the historical mean. The historical data used to calculate this input was captured by the Company from 2009 through the most recent quarter end.

The Company utilizes reasonable and supportable forecasts of future economic conditions when estimating the ACL on loans. The model’s calculation also includes a 24-month forecasted PD based on a regression model that calculated a comparison of the Company’s historical loan data to various national economic metrics during the same periods. The results showed the Company’s past losses having a high rate of correlation to unemployment, both regionally and nationally. Using this information, along with the most recently published Wall Street Journal survey of sixty economists’ forecasts predicting unemployment rates out over the next eight quarters, a corresponding future PD can be calculated for the forward-looking 24-month period. This data can also be used to predict loan losses at different levels of stress, including a baseline, adverse and severely adverse economic condition. After the forecast period, PD rates revert to the historical mean of the entire data set.

The loss given default (“LGD”) calculation is based on actual losses (charge-offs, net recoveries) at a loan level experienced over the entire lookback period aggregated to get a total for each segment of loans. The aggregate loss amount is divided by the exposure at default to determine an LGD rate. Defaults occurring during the lookback period are included in the denominator, whether a loss occurred or not and exposure at default is determined by the loan balance immediately preceding the default event. If there is not a minimum of five past defaults in a loan segment, or less than 15.0% calculated LDG rate, a proxy index is used. This index is proprietarymaterial impact to the Company’s ACL modeling vendor derived from loss data of other client institutions similar in organization structure to the Company. The vendor also provides a “crisis” index derived from loss data between the post-recessionary years of 2008-2013 that the Company uses.

consolidated financial statements.

~~Table of Contents~~

The model then uses these inputs in a non-discounted version of discounted cash flow (“DCF”) methodology to calculate the quantitative portion of estimated losses. The model creates loan level amortization schedules that detail out the expected monthly payments for a loan including estimated prepayments and payoffs. These expected cash flows are discounted back to present value using the loan’s coupon rate instead of the effective interest rate. On a quarterly basis, the Company uses internal credit portfolio data, such as changes in portfolio volume and composition, underwriting practices, and levels of past due loans, nonaccruals and classified assets along with other external information not used in the quantitative calculation to determine if any subjective qualitative adjustments are required so that all significant risks are incorporated to form a sufficient basis to estimate credit losses.

The Company has purchased loans, some of which have experienced more than insignificant credit deterioration since origination. These purchased credit deteriorated (“PCD”) loans are recorded at the amount paid. It is the Company’s policy that a loan meets this definition if it is adversely risk rated as Non-Pass (Special Mention, Substandard, Doubtful or Loss) including non-accrual loans, as well as loans identified as TDR’s. An allowance for credit losses is determined using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through provision expense.

~~Upon adoption of ASC 326, the Company elected to maintain segments of loans that were previously accounted for under ASC 310-30~~ ~~Accounting for Purchased Loans with Deteriorated Credit Quality~~ and will continue to account for these segments as a unit of account unless the loan is collateral dependent. PCD loans that are collateral dependent will be assessed individually. Loans are only removed from the existing segments if they are written off, paid off, or sold. Upon adoption of ASC 326, the allowance for credit losses was determined for each segment and added to the band’s carrying amount to establish a new amortized cost basis. The difference between the unpaid principal balance of the segment and the new amortized cost basis is the noncredit premium or discount, which will be amortized into interest income over the remaining life of the segment. Changes to the allowance for credit losses after adoption are recorded through provision expense.

The Company adopted ASC 326 using the prospective transition approach for PCD assets that were previously classified as purchased credit impaired (“PCI”) and accounted for under ASC 310-30. In accordance with the standard, management did not reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. Upon adoption of ASC 326, the Company increased the ACL by $1.1 million and adjusted the amortized cost basis of the PCD assets. The remaining noncredit discount of approximately ~~$685~~ thousand (based on the adjusted amortized cost basis) will be accreted into interest income at the effective interest rate as of January 1, 2021.Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. Loans classified as nonaccrual, troubled debt restructuring (“TDRs”), greater than 90 days past due and still accruing interest, and PCD loans that are collateral dependent will be reviewed quarterly for potential individual assessment. Any loan classified as nonaccrual, TDR, or PCD that is not determined to need individual assessment will be evaluated collectively within its respective segment.

ASC 326 requires that a loan be evaluated for losses individually and reserved for separately, if the loan does not share similar risk characteristics to any other loan segments. The Company’s process for determining which loans require specific evaluation follows the standard and is two-fold. All non-performing loans, including nonaccrual loans, loans considered to be TDRs or PCDs, are evaluated to determine if they meet the definition of collateral dependent under the new standard. These are loans where no more payments are expected from the borrower, and foreclosure or some other collection action is probable. Secondly, all non-performing loans that are not considered to be collateral dependent, but are 90 days or greater past due and/or have a balance of $500 thousand or greater, will be individually reviewed to determine if the loan displays similar risk characteristic to substandard loans in the related segment.

TDRs are loans for which the contractual terms on the loan have been modified and both of the following conditions exist: (1) the borrower is experiencing financial difficulty and (2) the restructuring constitutes a concession. Concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. The Company assesses all loan modifications to determine whether they constitute a TDR.

~~The allowance for OBSC exposures was determined using the same methodology that is applied to LHFI. Utilization rates are determined based on historical usage.~~

~~Table of Contents~~

The Company adopted ASC 326 using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2021. As of December 31, 2020, the Company did not have any other-than-temporarily impaired investment securities. Therefore, upon adoption of ASC 326, the Company determined that an allowance for credit losses on available-for-sale securities was not deemed material.

Securities available-for-sale are reported at fair value with unrealized holding gains and losses reported as a separate component of stockholders’ equity and other comprehensive income (loss), net of taxes. Securities that are held as available-for-sale are used as a part of our asset/liability management strategy. Securities that may be sold in response to interest rate changes, changes in prepayment risk, the need to increase regulatory capital, and other similar factors are classified as available-for-sale. The Company evaluates all securities quarterly to determine if any securities in a loss position require a provision for credit losses in accordance with ASC 326, ~~Measurement of Credit Losses on Financial Instruments~~. The Company first assesses whether it intends to sell or is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities that do not meet these criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Changes in the allowance for credit losses are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when management believes the uncollectability of a security is confirmed or when either of the criteria regarding intent or requirement to sell is met.

~~Accrued interest receivable on available-for-sale debt securities totaled $5.7 million at December 31, 2020 and is excluded from the estimate of credit losses.~~

~~The Company made the following policy elections related to the adoption of the guidance in ASC 326:~~

●

Accrued interest will be written off against interest income when the related financial asset is charged off. Therefore, accrued interest will be excluded from the amortized cost basis for purposes of calculating the allowance for credit losses. Accrued interest receivable is presented with other assets in a separate line item in the consolidated balance sheet.

●

The fair value of collateral practical expedient has been elected on certain loans, in determining the allowance for credit losses, for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty.

~~Table of Contents~~

The adoption of ASC 326 increased the allowance for credit losses on loans by approximately $397 thousand and OBSC exposures by approximately $718 thousand at January 1, 2021, as shown below. The increase in the allowance for credit losses on loans includes the $1.1 million increase for PCD loans as discussed above, less a decrease in ACL for certain pooled loans:

($ in thousands)






January 1,

December 31,

2021

2020

As Reported

Pre-ASC 326

Transition

Under
Assets:

Adoption

Adjustment

ASC 326
Loans






Commercial, financial, and agriculture

$
6,214

$
(1,153)

$
5,061
Commercial real estate

24,319

(4,032)

20,287
Consumer real estate

4,736

5,629

10,365
Consumer installment

551

(47)

504
Allowance for credit losses on loans

$
35,820

$
397

$
36,217
Liabilities:






Allowance for credit losses on OBSC exposures

0

718

718
Total allowance for credit losses

$
35,820

$
1,115

$
36,935

~~The transition had no net impact to retained earnings because the allowance for OBSC exposures was offset by decrease in the allowance for certain pooled loans.~~

New Accounting Standards That Have Not Yet Been Adopted

In March 2020, the ~~FASB~~Financial Accounting Standards Board (“FASB”) issued ~~ASU~~Accounting Standards Update (“ASU”) No. 2020-04, Reference Rate Reform (ASC 848): “Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” This ASU provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022.

Table of Contents

The Company is assessing ASU 2020-04 and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.

In October 2021, FASB issued ASU No. 2021-08,

Business Combination (Topic 805): “Accounting for Contract Assets and Contract Liabilities from Contracts with Customers.” This ASU requires entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination. The amendment improves comparability after the business combination by providing consistent recognition and measurement guidance for revenue contracts with customers acquired in a business combination and revenue contracts with customers not acquired in a business combination. This ASU is effective for the Company after December 15, 2022. The Company is assessing ASU 2021-08 and its impact on the Company’s consolidated financial statements.

In March 2022, FASB issued ASU No. 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures.” These amendments eliminate the TDR recognition and measurement guidance and instead require that an entity evaluate whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. For public business entities, these amendments require that an entity disclose current period gross write-offs by year of origination for financing receivables and net investment in leases within the scope of Subtopic 326-20. Gross write-off information must be included in the vintage disclosures required for public business entities in accordance with paragraph 326-20-50-6, which requires that an entity disclose the amortized cost basis of financing receivables by credit quality indicator and class of financing receivable by year of origination. This ASU is effective for the Company after December 15, 2022. The Company is assessing ASU 2022-02 and its impact on the Company’s consolidated financial statements.

NOTE 4 – BUSINESS COMBINATIONS

Acquisitions

~~Southwest Georgia Financial Corporation~~

Cadence Bank Branches

On ~~April~~December 3, ~~2020, the Company~~2021, The First completed its acquisition of ~~Southwest Georgia Financial Corporation~~7 Cadence Bank, N.A. (“~~SWG”~~Cadence”)~~, and immediately thereafter merged its wholly-owned subsidiary, Southwest Georgia Bank~~ branches in Northeast Mississippi (the “Cadence Branches”). In connection with ~~and into~~the acquisition of the Cadence Branches, The ~~First. The Company~~First assumed $410.2 million in deposits, acquired $40.3 million in loans at fair value, acquired certain assets associated with the Cadence Branches at their book value, and paid a ~~total consideration~~deposit premium of ~~$47.9~~$1.0 million to ~~the SWG shareholders as consideration in the merger, which included 2,546,967 shares of Company common stock and approximately $2 thousand in cash.~~Cadence. As a result of the acquisition, the Company ~~was able~~will have an opportunity to increase its ~~loan and~~ deposit base and reduce transaction costs. The Company also expects to reduce costs through economies of scale. ~~The merger strengthened the Company’s market share and brought forth additional opportunities by adding a new market area in the Company’s footprint.~~

In connection with the acquisition of the Cadence Branches, the Company recorded a ~~$7.8~~$1.6 million bargain purchase gain and ~~$4.6~~$2.9 million core deposit intangible. The bargain purchase gain was generated as a result of the estimated fair value of net assets acquired exceeding the merger consideration, based on provisional fair ~~values, which is reflected as an adjustment to retained earnings.~~values. The bargain purchase gain is considered non-taxable for income taxes purposes. The core deposit intangible will be amortized to expense over 10 years.

The Company ~~acquired the $394.6 million loan portfolio at an estimated fair value discount~~also incurred $370 thousand of ~~$2.3 million. The discount represents expected~~provision for credit losses ~~adjusted for market interest rates and liquidity adjustments.~~

on credit marks from the loans acquired.

~~Table of Contents~~

Expenses associated with the ~~SWG~~branch acquisition of the Cadence Branches were ~~$2.1 million~~$232 thousand and ~~$2.3 million~~$444 thousand for the three months and six months period ended June 30, ~~2020.~~2022, respectively. These costs included ~~system conversion and integrating operations~~ charges ~~and~~associated with legal and consulting expenses, which have been expensed as incurred.

The assets acquired and liabilities assumed and consideration paid in the acquisition of the Cadence Branches were recorded at their estimated fair values based on management’s best estimates using information available at the date of the acquisition and are subject to adjustment for up to one year after the closing date of the acquisition. While the fair values are not expected to be materially different from the estimates, accounting guidance provides that an acquirer must recognize adjustments to provisional amounts that are identified during the measurement period, which will run through December 3, 2022 in respect of the Cadence Branches, in the measurement period in which the adjustment amounts are determined. The acquirer must record in the financial statements, the effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of changes to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. The items most susceptible to adjustment are the credit fair value adjustments on loans, core deposit intangible and the deferred income tax assets resulting from the acquisition.

Table of Contents

The following table summarizes the ~~finalized~~provisional fair values of the assets acquired and liabilities assumed and the ~~bargain~~goodwill (bargain purchase gain) generated from the transaction ($ in thousands):


Purchase price:
Cash	$	1,000
Total purchase price	1,000
Identifiable assets:
Cash	$	359,916
Loans	40,262
Core deposit intangible	2,890
Personal and real property	9,675
Other assets	135
Total assets	412,878
Liabilities and equity:
Deposits	410,171
Other liabilities	126
Total liabilities	410,297
Net assets acquired	2,581
Bargain purchase gain	$	(1,581)

Supplemental Pro Forma Information

The following table presents certain supplemental pro forma information, for illustrative purposes only, for the six months ended June 30, 2022 and 2021 as if the Cadence Branches acquisitions had occurred on January 1, 2021. The pro forma financial information is not necessarily indicative of the results of operations had the acquisitions been effective as of this date.


($ in thousands)	(unaudited)		(unaudited)
	Pro-Forma		Pro-Forma
	Six Months Ended June 30, 2022		Six Months Ended June 30, 2021
Net interest income	$	80,740	$	77,279
Non-interest income	19,821		18,295
Total revenue	100,561		95,574
Income before income taxes	41,996		40,857

Supplemental pro-forma earnings were adjusted to exclude acquisition costs incurred. The Company’s operating results for the six months ended June 30, 2022, include the operating results of the acquired assets and assumed inliabilities of the ~~SWG transaction, as~~Cadence Branches subsequent to the acquisition date. Due to the timing of the data conversion and the integration of operations of the branches onto the Company’s existing operations, historical reporting of the acquired branches is impracticable, and therefore, disclosure of the amounts of revenue and expenses attributable to the acquired branches since the acquisition date ~~($ in thousands):~~

Measurement

As Initially

Period

Reported

Adjustments

As Adjusted
Identifiable assets:




Cash and due from banks

$
29,247

0

$
29,247
Investments

89,737

0

89,737
Loans

392,292

0

392,292
Core deposit intangible

4,556

0

4,556
Personal and real property

18,558

0

18,558
Bank owned life insurance

6,963

0

6,963
Other assets

2,589

813

3,402
Total assets

543,942

813

544,755

Liabilities and equity:

Deposits

476,099

0

476,099
Borrowed funds

9,500

0

9,500
Other liabilities

3,461

0

3,461
Total liabilities

489,060

0

489,060
Net assets acquired

54,882

813

55,695
Consideration paid

47,859

(1)

47,858
Bargain purchase gain

$
(7,023)

812

$
(7,835)

~~During the second quarter of 2021, the Company finalized its analysis and valuation adjustments have been made to other assets since initially reported.~~

~~The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheet as of the date of acquisition~~ are ~~as follows ($ in thousands):~~

April 3, 2020
Outstanding principal balance

$
394,621
Carrying amount

392,292

not available.

NOTE 5 – EARNINGS APPLICABLE TO COMMON SHAREHOLDERS

Basic per share data is calculated based on the weighted-average number of common shares outstanding during the reporting period. Diluted per share data includes any dilution from potential common stock outstanding, such as restricted stock grants. There were no anti-dilutive common stock equivalents excluded in the calculations.

Table of Contents

The following tables disclose the reconciliation of the numerators and denominators of the basic and diluted computations applicable to common shareholders ($ in thousands, except per share amount):

For the Three Months Ended

For the Three Months Ended

June 30, 2021

June 30, 2020

Net Income

Shares

Per

Net Income

Shares

Per


(Numerator)

(Denominator)

Share Data

(Numerator)

(Denominator)

Share Data
Basic earnings per share

$
15,600

21,018,772

$
0.74

$
16,943

21,341,913

$
0.79
Effect of dilutive shares:

Restricted stock grants

188,288

95,267

Diluted earnings per share

$
15,600

21,207,060

$
0.74

$
16,943

21,437,180

$
0.79

For the Six Months Ended

For the Six Months Ended

June 30, 2021

June 30, 2020

Net Income

Shares

Per

Net Income

Shares

Per


(Numerator)

(Denominator)

Share Data

(Numerator)

(Denominator)

Share Data
Basic earnings per share

$
32,244

21,013,930

$
1.53

$
25,254

20,080,014

$
1.26
Effect of dilutive shares:

Restricted stock grants

182,147

125,453

Diluted earnings per share

$
32,244

21,196,077

$
1.52

$
25,254

20,205,467

$
1.25


	Three Months Ended June 30, 2022					Three Months Ended June 30, 2021
	Net Income (Numerator)		Shares (Denominator)	Per Share Data		Net Income (Numerator)		Shares (Denominator)	Per Share Data
Basic earnings per share	$	15,753	20,507,451	$	0.77	$	15,600	21,018,772	$	0.74
Effect of dilutive shares:
Restricted stock grants			108,477					188,288
Diluted earnings per share	$	15,753	20,615,928	$	0.76	$	15,600	21,207,060	$	0.74

	For the Six Months Ended June 30, 2022					For the Six Months Ended June 30, 2021
	Net Income (Numerator)		Shares (Denominator)	Per Share Data		Net Income (Numerator)		Shares (Denominator)	Per Share Data
Basic earnings per share	$	32,582	20,602,698	$	1.58	$	32,244	21,013,930	$	1.53
Effect of dilutive shares:
Restricted stock grants			122,847					182,147
Diluted earnings per share	$	32,582	20,725,545	$	1.57	$	32,244	21,196,077	$	1.52

The Company granted ~~84,578~~82,123 shares and ~~60,680~~84,578 shares of restricted stock in the first quarter of ~~2021~~2022 and ~~2020,~~2021, respectively. The Company granted ~~3,000~~47,827 shares and ~~3,750~~3,000 shares of restricted stock in the second quarter of 2022 and 2021, ~~and 2020,~~ respectively.

NOTE 6 – COMPREHENSIVE INCOME

As presented in the Consolidated Statements of Comprehensive Income, comprehensive income includes net income and other comprehensive income. The Company’s sources of other comprehensive income are unrealized gains and losses on available-for-sale securities, which are also recognized as separate components of equity.

NOTE 7 – FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. At June 30, ~~2021,~~2022, and December 31, ~~2020~~2021 these financial instruments consisted of the following:

($ in thousands)

June 30, 2021

December 31, 2020


Fixed Rate

Variable Rate

Fixed Rate

Variable Rate
Commitments to make loans

$
86,584

$
33,205

$
97,738

$
16,203
Unused lines of credit

178,224

210,529

157,006

195,221
Standby letters of credit

2,848

9,903

4,182

11,486


($ in thousands)	June 30, 2022				December 31, 2021
	Fixed Rate		Variable Rate		Fixed Rate		Variable Rate
Commitments to make loans	$	102,763	$	5,582	$	80,760	$	23,946
Unused lines of credit	270,342		314,136		213,332		309,791
Standby letters of credit	4,045		9,256		2,586		9,737

Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from ~~0.5%~~1.0% to 18.0% and maturities ranging from approximately 1 year to 30 years.

~~The Company adopted ASC 326, effective January 1, 2021, which requires the Company to estimate expected credit losses for OBSC exposures which are not unconditionally cancellable.~~

Table of Contents

ALLOWANCE FOR CREDIT LOSSES (“ACL”) ON OFF BALANCE SHEET CREDIT (“OBSC”) Exposures

The Company maintains a separate ACL on OBSC exposures, including unfunded commitments and letters of credit, which is included on the accompanying consolidated balance sheet as of June 30, 2022 and December 31, 2021.

The ACL on OBSC exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.

~~Table of Contents~~

Changes in the ACL on OBSC exposures were ~~at June 30, 2021 were~~ as follows ~~($ in thousands):~~

Three Months Ended

Six Months Ended

June 30, 2021

June 30, 2021
Balance at beginning of period

$
718

$
0
Adoption of ASU 326

—

718
Credit loss expense related to OBSC exposures

0

0
Balance at end of period

$
718

$
718

~~The Company recorded no provision for credit losses on OBSC exposures~~ for the ~~three- and six-months period ended June 30, 2021.~~ presented periods:


($ in thousands)	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Balance at beginning of period	$	1,070	$	718	$	1,070	$	—
Adoption of ASU 326	—		—		—		718
Credit loss expense related to OBSC exposures	150		—		150		—
Balance at end of period	$	1,220	$	718	$	1,220	$	718

Adjustments to the ACL on OBSC exposures ~~will be~~are recorded to provision for credit ~~losses.~~

losses OBSC exposures. The increase in the ACL on OBSC exposures for the three and six months ended June 30, 2022 was primarily due to an increase in unfunded commitments.

No credit loss estimate is reported for OBSC exposures that are unconditionally cancellable by the Company or for undrawn amounts under such arrangements that may be drawn prior to the cancellation on the arrangement.

NOTE 8 – FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the assets or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the factors that market participants would likely consider in pricing an asset or liability.

The following methods and assumptions were used by the Company to estimate its financial instrument fair values disclosed at June 30, ~~2021~~2022 and December 31, ~~2020:~~

●

2021:

•Investment Securities: The fair value for investment securities are determined by quoted market prices, if available (Level 1). For securities where, quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2), using matrix pricing. Matrix pricing is a mathematical technique commonly used to price debt securities that are not actively traded, valuing debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For securities where, quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).

•: The fair value for investment securities are determined by quoted market prices, if available (Level 1). For securities where, quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2), using matrix pricing. Matrix pricing is a mathematical technique commonly used to price debt securities that are not actively traded, valuing debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For securities where, quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).

●

Loans Held for Sale: Since loans designated by the Company as available-for-sale are typically sold shortly after making the decision to sell them, realized gains or losses are usually recognized within the same period and fluctuations in fair values are not relevant for reporting purposes. If available-for-sale loans are held on our books for an extended period of time, the fair value of those loans is determined using quoted secondary-market prices.

Table of Contents

●

~~Collateral Dependent Loans~~: Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value. The Company generally adjusts the appraisal down by approximately 10 percent to account for selling costs. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment.

●

~~Other Real Estate Owned~~: Other real estate owned consists of properties obtained through foreclosure. The adjustment at the time of foreclosure is recorded through the allowance for credit losses. Fair value of other real estate owned is based on current independent appraisals of the collateral less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals, which are updated no less frequently than annually. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach with data from comparable properties. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value. In the determination of fair value subsequent to foreclosure, Management also considers other factors or recent developments, such as changes in market conditions from the time of valuation and anticipated sales values considering plans for disposition, which could result in an adjustment to lower the collateral value estimates indicated in the appraisals. The Company generally adjusts the appraisal down by approximately 10 percent to account for selling costs. Periodic revaluations are classified as Level 3 in the fair value hierarchy since assumptions are used that may not be observable in the market. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined the fair value declines subsequent to foreclosure, a valuation allowance is recorded through other non-interest income. Operating costs associated with the assets after acquisition are also recorded as non-interest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and recorded in other non-interest income. Other real estate owned is classified within Level 3 of the fair value hierarchy.

•

Collateral Dependent Loans: Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value. The Company generally adjusts the appraisal down by approximately 10 percent to account for cost associated with litigation and collection. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment.

•Other Real Estate Owned: Other real estate owned consists of properties obtained through foreclosure. The adjustment at the time of foreclosure is recorded through the allowance for credit losses. Fair value of other real estate owned is based on current independent appraisals of the collateral less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals, which are updated no less frequently than annually. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach with data from comparable properties. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value. In the determination of fair value subsequent to foreclosure, management also considers other factors or recent developments, such as changes in market conditions from the time of valuation and anticipated sales values considering plans for disposition, which could result in an adjustment to lower the collateral value estimates indicated in the appraisals. The Company generally adjusts the appraisal down by approximately 10 percent to account for carrying costs. Periodic revaluations are classified as Level 3 in the fair value hierarchy since assumptions are used that may not be observable in the market. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined the fair value declines subsequent to foreclosure, a valuation allowance is recorded through other non-interest income. Operating costs associated with the assets after acquisition are also recorded as non-interest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and recorded in other non-interest income. Other real estate owned is classified within Level 3 of the fair value hierarchy.

Table of Contents

Estimated fair values for the Company’s financial instruments are as follows, as of the dates noted:

June 30, 2021

Fair Value Measurements
($ in thousands)








Significant


Other

Significant

Observable

Unobservable

Carrying

Estimated

Quoted Prices

Inputs

Inputs


Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

Financial Instruments:

Assets:










Cash and cash equivalents

$
762,486

$
762,486

$
762,486

$
0

$
0
Securities available-for- sale:

U.S. Treasury

36,957

36,957

36,957

0

0
Obligations of U.S. government agencies and sponsored entities

150,504

150,504

0

150,504

0
Municipal securities

531,134

531,134

0

511,030

20,104
Mortgage- backed securities

530,749

530,749

0

530,749

0
Corporate obligations

31,417

31,417

0

31,199

218
Loans, net

3,004,275

3,042,805

0

0

3,042,805
Accrued interest receivable

24,026

24,026

0

6,107

17,919
Liabilities:

Noninterest-bearing deposits

$
682,014

$
682,014

$
0

$
682,014

$
0
Interest-bearing deposits

3,991,898

3,973,535

0

3,973,535

0
Subordinated debentures

144,611

152,968

0

0

152,968
Accrued interest payable

1,827

1,827

0

1,827

0

December 31, 2020

Fair Value Measurements
($ in thousands)








Significant


Other

Significant

Quoted

Observable

Unobservable

Carrying

Estimated

Prices

Inputs

Inputs


Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

Financial Instruments:










Assets:










Cash and cash equivalents

$
562,554

$
562,554

$
562,554

$
0

$
0
Securities available-for-sale:

U.S. Treasury

9,383

9,383

9,383

0

0
Obligations of U.S. government agencies and sponsored entities

100,170

100,170

0

100,170

0
Municipal securities

480,374

480,374

0

460,248

20,126
Mortgage-backed securities

401,232

401,232

0

401,232

0
Corporate obligations

31,023

31,023

0

30,788

235
Loans, net

3,087,858

3,089,318

0

0

3,089,318
Accrued interest receivable

26,344

26,344

0

5,690

20,654
Liabilities:










Non-interest-bearing deposits

$
571,079

$
571,079

$
0

$
571,079

$
0
Interest-bearing deposits

3,644,201

3,647,845

0

3,647,845

0
Subordinated debentures

144,592

145,289

0

0

145,289
FHLB and other borrowings

114,647

114,647

0

114,647

0
Accrued interest payable

2,134

2,134

0

2,134

0


June 30, 2022	Carrying Amount		Estimated Fair Value		Fair Value Measurements
($ in thousands)
					Quoted Prices (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)


Financial Instruments:
Assets:
Cash and cash equivalents	$	356,771	$	356,771	$	356,771	$	—	$	—
Securities available-for-sale:
U.S. Treasury	126,841		126,841		126,841		—		—
Obligations of U.S. government agencies and sponsored entities	158,660		158,660		—		158,660		—
Municipal securities	591,818		591,818		—		573,561		18,257
Mortgage-backed securities	574,634		574,634		—		574,634		—
Corporate obligations	37,294		37,294		—		37,262		32
Securities held-to-maturity	593,154		561,333		—		561,333		—
Loans, net	3,092,524		3,115,862		—		—		3,115,862
Accrued interest receivable	24,543		24,543		—		9,211		15,332
Liabilities:
Noninterest-bearing deposits	$	822,841	$	822,841	$	—	$	822,841	$	—
Interest-bearing deposits	4,483,356		4,331,370		—		4,331,370		—
Subordinated debentures	144,876		145,055		—		—		145,055
Accrued interest payable	1,607		1,607		—		1,607		—

Table of Contents

December 31, 2021 Carrying
Amount Estimated
Fair Value Fair Value Measurements
($ in thousands)
Quoted
Prices
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents $ 919,713 $ 919,713 $ 919,713 $ — $ —
Securities available-for-sale:
U.S. Treasury 135,158 135,158 135,158 — —
Obligations of U.S. government agencies and sponsored entities 183,021 183,021 — 183,021 —
Municipal securities 708,502 708,502 — 688,379 20,123
Mortgage-backed securities 688,298 688,298 — 688,298 —
Corporate obligations 36,853 36,853 — 36,810 43
Loans, net 2,928,811 2,956,297 — — 2,956,297
Accrued interest receivable 23,256 23,256 — 6,838 16,418
Liabilities:
Non-interest-bearing deposits $ 756,118 $ 756,118 $ — $ 756,118 $ —
Interest-bearing deposits 4,470,666 4,431,771 — 4,431,771 —
Subordinated debentures 144,726 156,952 — — 156,952
Accrued interest payable 1,711 1,711 — 1,711 —

Assets measured at fair value on a recurring basis are summarized below:


June 30, 2022
($ in thousands)	Fair Value		Fair Value Measurements Using
			Quoted Prices in Active Markets For Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-sale
U.S. Treasury	$	126,841	$	126,841	$	—	$	—
Obligations of U.S. Government agencies and sponsored entities	158,660		—		158,660		—
Municipal securities	591,818		—		573,561		18,257
Mortgage-backed securities	574,634		—		574,634		—
Corporate obligations	37,294		—		37,262		32
Total available-for-sale	$	1,489,247	$	126,841	$	1,344,117	$	18,289

~~June 30, 2021~~Table of Contents

($ in thousands)

Fair Value Measurements Using

Quoted Prices in

Active Markets

Significant Other

Significant

For

Observable

Unobservable

Identical Assets

Inputs

Inputs


Fair Value

(Level 1)

(Level 2)

(Level 3)
Available-for-sale

U.S. Treasury

$
36,957

$
36,957

$
0

$
0
Obligations of U.S. Government agencies and sponsored entities

150,504

0

150,504

0
Municipal securities

531,134

0

511,030

20,104
Mortgage-backed securities

530,749

0

530,749

0
Corporate obligations

31,417

0

31,199

218
Total available-for-sale

$
1,280,761

$
36,957

$
1,223,482

$
20,322

~~December 31, 2020~~

($ in thousands)

Fair Value Measurements Using

Quoted Prices in

Active Markets

Significant Other

Significant

For

Observable

Unobservable

Identical Assets

Inputs

Inputs


Fair Value

(Level 1)

(Level 2)

(Level 3)
Available-for-sale

U.S. Treasury

$
9,383

$
9,383

$
0

$
0
Obligations of U.S. Government agencies and sponsored entities

100,170

0

100,170

0
Municipal securities

480,374

0

460,248

20,126
Mortgage-backed securities

401,232

0

401,232

0
Corporate obligations

31,023

0

30,788

235
Total available-for-sale

$
1,022,182

$
9,383

$
992,438

$
20,361


December 31, 2021
($ in thousands)	Fair Value		Fair Value Measurements Using
			Quoted Prices in Active Markets For Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-sale
U.S. Treasury	$	135,158	$	135,158	$	—	$	—
Obligations of U.S. Government agencies and sponsored entities	183,021		—		183,021		—
Municipal securities	708,502		—		688,379		20,123
Mortgage-backed securities	688,298		—		688,298		—
Corporate obligations	36,853		—		36,810		43
Total available-for-sale	$	1,751,832	$	135,158	$	1,596,508	$	20,166

The following is a reconciliation of activity for assets measured at fair value based on significant unobservable inputs (Level 3) information.

Bank-Issued Trust

Preferred Securities
($ in thousands)

2021

2020
Balance, January 1

$
235

$
408
Paydowns

(55)

(273)
Unrealized gain included in comprehensive income

38

105
Balance at June 30

$
218

$
240

Municipal Securities
($ in thousands)

2021

2020
Balance, January 1

$
20,126

$
10,345
Purchases

4,189

7,003
Maturities, calls and paydowns

(4,185)

(302)
Transfer to level 2

—

(6,293)
Unrealized gain (loss) included in comprehensive income

(26)

131
Balance at June 30

$
20,104

$
10,884


	Bank-Issued Trust Preferred Securities
($ in thousands)	2022		2021
Balance, January 1	$	43	$	235
Paydowns	(11)		(55)
Unrealized gain included in comprehensive income	—		38
Balance at June 30	$	32	$	218


	Municipal Securities
($ in thousands)	2022		2021
Balance, January 1	$	20,123	$	20,126
Purchases	—		4,189
Maturities, calls and paydowns	(236)		(4,185)
Unrealized loss included in comprehensive income	(1,630)		(26)
Balance at June 30	$	18,257	$	20,104

~~Table of Contents~~

The following methods and assumptions were used to estimate the fair values of the Company’s assets measured at fair value on a recurring basis at June 30, ~~2021~~2022 and December 31, ~~2020.~~2021. The following tables present quantitative information about recurring Level 3 fair value measurements ($ in thousands):

Trust Preferred Securities

Fair Value

Valuation Technique

Significant Unobservable
Inputs

Range of Inputs

June 30, 2022

Discounted cash flow

Probability of default

4.25% - 4.72%

December 31, 2021

Discounted cash flow

Probability of default

2.35% - 2.47%

Municipal Securities

Fair Value

Valuation Technique

Significant
Unobservable Inputs

Range of Inputs

June 30, 2022

18,257

Discounted cash flow

Discount Rate

2.00% - 3.90%

December 31, 2021

20,123

Discounted cash flow

Discount Rate

0.50% - 1.90%

Table of Contents

Significant Unobservable

Trust Preferred Securities

Fair Value

Valuation Technique

Inputs

Range of Inputs
June 30, 2021

$
218

Discounted cash flow

Probability of default

0.99% - 2.39%
December 31, 2020

$
235

Discounted cash flow

Probability of default

1.08% - 2.48%

Significant Unobservable

Municipal Securities

Fair Value

Valuation Technique

Inputs

Range of Inputs
June 30, 2021

$
20,104

Discounted cash flow

Discount Rate

0.50% - 2.00%
December 31, 2020

$
20,126

Discounted cash flow

Discount Rate

0.50% - 2.45%

The following table presents the fair value measurement of assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy in which the fair value measurements were classified at June 30, ~~2021~~2022 and December 31, ~~2020.~~

~~June 30, 2021~~

($ in thousands)

Fair Value Measurements Using

Quoted Prices in

Significant

Active Markets

Other

Significant

For

Observable

Unobservable

Identical Assests

Inputs

Inputs


Fair Value

(Level 1)

(Level 2)

(Level 3)
Collateral dependent loans

$
5,176

$
0

$
0

$
5,176
Other real estate owned

3,529

0

0

3,529

~~December 31, 2020~~

($ in thousands)

Fair Value Measurements Using

Quoted Prices in

Significant

Active Markets

Other

Significant

For

Observable

Unobservable

Identical Assests

Inputs

Inputs

Fair Value

(Level 1)

(Level 2)

(Level 3)
Impaired loans

$
15,107

$
0

$
0

$
15,107
Other real estate owned

5,802

0

0

5,802

2021.


June 30, 2022
($ in thousands)			Fair Value Measurements Using
	Fair Value		Quoted Prices in Active Markets For Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Collateral dependent loans	$	2,011	$	—	$	—	$	2,011
Other real estate owned	1,985		—		—		1,985


December 31, 2021
($ in thousands)			Fair Value Measurements Using
	Fair Value		Quoted Prices in Active Markets For Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Collateral dependent loans	$	3,564	$	—	$	—	$	3,564
Other real estate owned	2,565		—		—		2,565

NOTE 9 - SECURITIES

~~On January 1, 2021,~~

The following table summarizes the ~~Company adopted ASC 326, which made changes to the accounting for AFS~~amortized cost, gross unrealized gains and losses, and estimated fair values of securities available-for-sale (“AFS”) and securities held-to-maturity at June 30, 2022 and December 31, 2021.


($ in thousands)	June 30, 2022
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-sale securities:
U.S. Treasury	$	135,820	$	—	$	8,979	$	126,841
Obligations of U.S. government agencies and sponsored entities	172,020		16		13,375		158,660
Tax-exempt and taxable obligations of states and municipal subdivisions	671,353		1,126		80,661		591,818
Mortgage-backed securities - residential	368,957		71		29,201		339,827
Mortgage-backed securities - commercial	251,865		118		17,176		234,807
Corporate obligations	38,326		83		1,115		37,294
Total available-for-sale	$	1,638,341	$	1,413	$	150,507	$	1,489,247
Held-to-maturity:
U.S. Treasury	$	109,527	$	—	$	3,403	$	106,124
Obligations of U.S. government agencies and sponsored entities	33,127		—		489		32,638
Tax-exempt and taxable obligations of states and municipal subdivisions	146,958		162		11,576		135,544
Mortgage-backed securities - residential	163,453		—		10,139		153,314
Mortgage-backed securities - commercial	130,089		66		5,793		124,362
Corporate obligations	10,000		—		649		9,351
Total held-to-maturity	$	593,154	$	228	$	32,049	$	561,333

Table of Contents


($ in thousands)	December 31, 2021
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-sale securities:
U.S. Treasury	$	135,889	$	83	$	814	$	135,158
Obligations of U.S. government agencies sponsored entities	182,877		1,238		1,094		183,021
Tax-exempt and taxable obligations of states and municipal subdivisions	698,861		12,452		2,811		708,502
Mortgage-backed securities - residential	410,269		4,123		3,425		410,967
Mortgage-backed securities - commercial	277,353		2,917		2,939		277,331
Corporate obligations	35,904		962		13		36,853
Total available-for-sale	$	1,741,153	$	21,775	$	11,096	$	1,751,832

The amortized cost and fair value of debt securities ~~whereby credit losses should be presented as an allowance, rather than as~~are shown by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a write-down when management does not intend to sell and does not believe that it is more likely than not they will be required to sell prior to maturity. In addition, ASC 326 requires financial assets measured at amortized cost, including held-to-maturity debt securities, to measure an expected credit loss under CECL methodology that requires consideration of a broader range of reasonable and supportable information to inform credit losses estimates. For further discussionsingle maturity date are shown separately.

ACL on ~~the Company’s accounting policies and policy elections related to the accounting standard update refer to Note 3 “Accounting Standards” to the Consolidated Financial Statements~~Securities

Securities Available for ~~additional information.~~

All securities information presented as of June 30, 2021 is in accordance with ASC 326. All securities information presented prior to January 1, 2021 is in accordance with previous applicable GAAP. See the Company’s prior accounting policies in Note 1 “Summary of Significant Accounting Policies” of the 2020 Form 10-K.

Sale

~~Table of Contents~~

~~Available-for-sale~~

ASC 326 makes targeted improvements to the accounting for credit losses on securities AFS. The concept of other-than-temporarily impaired has been replaced with the allowance for credit losses. Unlike securities held-to-maturity, securities available-for-sale are evaluated on an individual level and pooling of securities is not allowed.

Quarterly, the Company evaluates if a security has a fair value less than its amortized cost. Once these securities are identified, in order to determine whether a decline in fair value resulted from a credit loss or other factors, the Company performs further analysis as outlined below:

●

~~Review the extent to which the fair value is less than the amortized cost and determine if the decline is indicative of credit loss or other factors.~~

●

~~The securities that violate the credit loss trigger above would be subjected to additional analysis.~~

●

If the Company determines that a credit loss exists, the credit portion of the allowance will be measured using the DCF analysis using the effective interest rate. The amount of credit loss the Company records will be limited to the amount by which the amortized cost exceeds the fair value. The allowance for the calculated credit loss will be monitored going forward for further credit deterioration or improvement.

•Review the extent to which the fair value is less than the amortized cost and determine if the decline is indicative of credit loss or other factors.

•The securities that violate the credit loss trigger above would be subjected to additional analysis.

•If the Company determines that a credit loss exists, the credit portion of the allowance will be measured using the discounted cash flow (“DCF”) analysis using the effective interest rate. The amount of credit loss the Company records will be limited to the amount by which the amortized cost exceeds the fair value. The allowance for the calculated credit loss will be monitored going forward for further credit deterioration or improvement.

At both June 30, 2022 and December 31, 2021, the results of the analysis did not identify any securities where the decline was indicative of credit loss factors; therefore, no ~~DCF analysis was performed and no~~ credit loss was recognized on any of the securities AFS.

Accrued interest receivable is excluded from the estimate of credit losses for securities AFS. ~~At June 30, 2021, accrued~~Accrued interest receivable totaled ~~$6.1~~$7.2 million ~~for securities AFS~~and $6.8 million at June 30, 2022 and December 31, 2021, respectively and was reported in interest receivable on the accompanying Consolidated Balance Sheet.

All AFS securities were current with 0no securities past due or on nonaccrual as of June 30, 2022 and December 31, 2021.

Securities Held to Maturity

At June 30, 2022, the potential credit loss exposure was $391 thousand and consisted of tax-exempt and taxable obligations of states and municipal subdivisions and corporate obligations securities. After applying appropriate probability of default (“PD”) and loss given default (“LGD”) assumptions, the total amount of current expected credit losses was deemed immaterial. Therefore, no reserve was recorded at June 30, 2022.

Table of Contents

Accrued interest receivable is excluded from the estimate of credit losses for securities held-to-maturity. Accrued interest receivable totaled $2.0 million and $0 at June 30, 2022 and December 31, 2021, respectively and was reported in interest receivable on the accompanying Consolidated Balance Sheet.

At June 30, 2022, the Company had no securities held-to-maturity that were past due 30 days or more as to principal or interest payments. The Company had no securities held-to-maturity classified as nonaccrual at June 30, 2022.

The Company monitors the credit quality of the debt securities held-to-maturity through the use of credit ratings. The Company monitors the credit ratings on a quarterly basis. The following table summarizes the amortized cost ~~gross unrealized gains and losses, and estimated fair values~~ of ~~AFS~~debt securities held-to-maturity at June 30, ~~2021 and December 31, 2020:~~

($ in thousands)

June 30, 2021

Gross

Gross

Estimated

Amortized

Unrealized

Unrealized

Fair


Cost

Gains

Losses

Value
Available-for-sale securities:








U.S. Treasury

$
36,806

$
205

$
54

$
36,957
Obligations of U.S. government agencies and sponsored entities

147,594

2,965

55

150,504
Tax-exempt and taxable obligations of states and municipal subdivisions

519,573

13,757

2,196

531,134
Mortgage-backed securities - residential

336,122

6,243

1,098

341,267
Mortgage-backed securities - commercial

185,161

4,948

627

189,482
Corporate obligations

29,939

1,485

7

31,417
Total

$
1,255,195

$
29,603

$
4,037

$
1,280,761

2022, aggregated by credit quality indicators.


($ in thousands)	June 30, 2022
A2	$	1,419
Aa1/Aa2/Aa3	19,711
Aaa	446,055
Not rated	125,969
Total	$	593,154

~~Table of Contents~~

($ in thousands)

December 31, 2020




Gross

Gross

Estimated

Amortized

Unrealized

Unrealized

Fair

Cost

Gains

Losses

Value
Available-for-sale securities:








U.S. Treasury

$
9,063

$
320

$
0

$
9,383
Obligations of U.S. government agencies sponsored entities

97,107

3,130

67

100,170
Tax-exempt and taxable obligations of states and municipal subdivisions

464,348

16,326

300

480,374
Mortgage-backed securities - residential

228,257

8,206

42

236,421
Mortgage-backed securities - commercial

158,784

6,087

60

164,811
Corporate obligations

30,063

976

16

31,023
Total

$
987,622

$
35,045

$
485

$
1,022,182

The amortized cost and fair value of debt securities ~~at June 30, 2021~~ are shown by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. ~~Securities not due at a single maturity date are shown separately.~~

($ in thousands)

June 30, 2021

Available-for-Sale

Amortized

Fair

Cost

Value
Due less than one year

$
45,101

$
45,446
Due after one year through five years

143,216

147,901
Due after five years through ten years

308,271

313,844
Due greater than ten years

237,324

242,821
Mortgage-backed securities - residential

336,122

341,267
Mortgage-backed securities - commercial

185,161

189,482
Total

$
1,255,195

$
1,280,761


($ in thousands)	June 30, 2022
	Amortized Cost		Fair Value
Available-for-sale:
Due less than one year	$	27,963	$	27,852
Due after one year through five years	269,064		257,549
Due after five years through ten years	387,471		350,647
Due greater than ten years	333,021		278,565
Mortgage-backed securities - residential	368,957		339,827
Mortgage-backed securities - commercial	251,865		234,807
Total	$	1,638,341	$	1,489,247

Held-to-maturity:
Due less than one year	$	20,798	$	20,545
Due after one year through five years	109,904		106,351
Due after five years through ten years	35,543		33,601
Due greater than ten years	133,367		123,160
Mortgage-backed securities - residential	163,453		153,314
Mortgage-backed securities - commercial	130,089		124,362
Total	$	593,154	$	561,333

The amortized costs of securities pledged as collateral, to secure public deposits and for other purposes, was ~~$795.3 million~~$1.075 billion and ~~$576.0~~$889.5 million at June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

Table of Contents

The following table summarizes ~~available-for-sale~~ securities ~~with~~in an unrealized ~~losses~~loss position for which an allowance for credit losses has not been recorded at June 30, ~~2021~~2022 and ~~that are not deemed to be other than temporarily impaired as of~~ December 31, ~~2020.~~2021. There were no held-to-maturity securities at December 31, 2021. The securities are aggregated by major security type and length of time in a continuous unrealized loss position:

($ in thousands)

June 30, 2021

Losses < 12 Months

Losses 12 Months or >

Total

Gross

Gross

Gross

Fair

Unrealized

Fair

Unrealized

Fair

Unrealized


Value

Losses

Value

Losses

Value

Losses
U.S. Treasury

$
10,888

$
54

$
0

$
0

$
10,888

$
54
Obligations of U.S government agencies and sponsored entities

9,112

52

522

3

9,634

55
Tax-exempt and taxable obligations of state and municipal subdivisions

129,571

1,938

5,053

258

134,624

2,196
Mortgage-backed securities - residential

128,546

1,091

502

7

129,048

1,098
Mortgage-backed securities - commercial

56,200

611

1,660

16

57,860

627
Corporate obligations

0

0

41

7

41

7
Total

$
334,317

$
3,746

$
7,778

$
291

$
342,095

$
4,037


($ in thousands)	June 30, 2022
	Losses < 12 Months				Losses 12 Months or >				Total
	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
Available-for-sale:
U.S. Treasury	$	124,260	$	8,794	$	2,582	$	185	$	126,842	$	8,979
Obligations of U.S. government agencies and sponsored entities	152,689		12,837		4,503		538		157,192		13,375
Tax-exempt and taxable obligations of state and municipal subdivisions	477,118		70,673		58,393		9,988		535,511		80,661
Mortgage-backed securities - residential	299,279		24,606		31,500		4,595		330,779		29,201
Mortgage-backed securities - commercial	182,312		13,954		30,647		3,222		212,959		17,176
Corporate obligations	27,684		1,111		27		4		27,711		1,115
Total	$	1,263,342	$	131,975	$	127,652	$	18,532	$	1,390,994	$	150,507

Held-to-maturity:
U.S. Treasury	$	106,124	$	3,403	$	—	$	—	$	106,124	$	3,403
Obligations of U.S. government agencies and sponsored entities	32,638		489		—		—		32,638		489
Tax-exempt and taxable obligations of state and municipal subdivisions	86,881		11,576		—		—		86,881		11,576
Mortgage-backed securities - residential	153,314		10,139		—		—		153,314		10,139
Mortgage-backed securities - commercial	119,649		5,793		—		—		119,649		5,793
Corporate obligations	9,351		649		—		—		9,351		649
Total	$	507,957	$	32,049	$	—	$	—	$	507,957	$	32,049

Table of Contents

($ in thousands)

December 31, 2020

Losses < 12 Months

Losses 12 Months or >

Total

Gross

Gross

Gross

Fair

Unrealized

Fair

Unrealized

Fair

Unrealized


Value

Losses

Value

Losses

Value

Losses
U.S. Treasury

$
0

$
0

$
0

$
0

$
0

$
0
Obligations of U.S government agencies and sponsored entities

6,593

65

326

2

6,919

67
Tax-exempt and taxable obligations of state and municipal subdivisions

10,193

300

0

0

10,193

300
Mortgage-backed securities - residential

30,202

42

11

0

30,213

42
Mortgage-backed securities - commercial

10,134

29

3,596

31

13,730

60
Corporate obligations

5,217

8

40

8

5,257

16
Total

$
62,339

$
444

$
3,973

$
41

$
66,312

$
485

($ in thousands) December 31, 2021
Losses < 12 Months Losses 12 Months or > Total
Fair
Value Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses
U.S. Treasury $ 130,098 $ 814 $ — $ — $ 130,098 $ 814
Obligations of U.S. government agencies and sponsored entities 121,402 933 5,254 161 126,656 1,094
Tax-exempt and taxable obligations of state and municipal subdivisions 249,430 2,692 3,692 119 253,122 2,811
Mortgage-backed securities - residential 284,183 3,228 8,912 197 293,095 3,425
Mortgage-backed securities - commercial 174,697 2,836 3,038 103 177,735 2,939
Corporate obligations 6,692 8 42 5 6,734 13
Total $ 966,502 $ 10,511 $ 20,938 $ 585 $ 987,440 $ 11,096

At June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company’s securities portfolio consisted of ~~145~~1,237 and 71304 securities, respectively, which were in an unrealized loss position. ~~AFS securities~~Securities in unrealized loss positions are evaluated for impairment related to credit losses at least quarterly. The unrealized losses shown above are due to increases in market rates over the yields available at the time of purchase of the underlying securities and not credit quality. The Company does not intend to sell these securities and it is more likely than not that the Company will not be required to sell the investments before recovery of their amortized cost basis. ~~NaN~~No allowance for credit losses ~~for available-for-sale debt securities~~ was needed at June 30, ~~2021. The Company did not consider these investments to be other-than-temporarily impaired at~~2022 and December 31, ~~2020.~~

2021.

NOTE 10 – LOANS

On January 1, 2021, the Company adopted ASU 326. The FASB issued ASU 326 to replace the incurred loss model for loans and other financial assets with an expected loss model and requires consideration of a wider range of reasonable and supportable information to determine credit losses. In accordance with ASC 326, the Company has developed an ACL methodology, which replaces its previous allowance for loan losses methodology. All loan information presented as of June 30, 2021 is in accordance with ASC 326. All loan information presented prior to January 1, 2021 is in accordance with previous applicable GAAP. See the Company’s prior accounting policies in Note 1 “Summary of Significant Accounting Policies” of the 2020 Form 10-K.

The Company uses four different categories to classify loans in its portfolio based on the underlying collateral securing each loan. The loans grouped together in each category have been determined to share similar risk characteristics with respect to credit quality. Those four categories are commercial, financial and agriculture, commercial real estate, consumer real estate, consumer installment;

Commercial, financial and agriculture – Commercial, financial and agriculture loans include loans to business entities issued for commercial, industrial, or other business purposes. This type of commercial loan shares a similar risk characteristic in that unlike commercial real estate loans, repayment is largely dependent on cash flow generated from the operation of the business.

Commercial real estate – Commercial real estate loans are grouped as such because repayment is mainly dependent upon either the sale of the real estate, operation of the business occupying the real estate, or refinance of the debt obligation. This includes both owner-occupied and non-owner occupied CRE secured loans, because they share similar risk characteristics related to these variables.

Consumer real estate – Consumer real estate loans consist primarily of loans secured by 1-4 family residential properties and/or residential lots. This includes loans for the purpose of constructing improvements on the residential property, as well as home equity lines of credit.

Consumer installment – Installment and other loans are all loans issued to individuals that are not for any purpose related to operation of a business, and not secured by real estate. Repayment on these loans is mostly dependent on personal income, which may be impacted by general economic conditions.

Table of Contents

The following table shows the composition of the loan ~~portfolio as of June 30, 2021 and December 31, 2020, is summarized below:~~portfolio:


($ in thousands)	June 30, 2022		December 31, 2021
Loans held for sale
Mortgage loans held for sale	$	6,703	$	7,678
Total LHFS	$	6,703	$	7,678

Loans held for investment
Commercial, financial and agriculture (1)	$	402,619	$	397,516
Commercial real estate	1,810,204		1,683,698
Consumer real estate	871,051		838,654
Consumer installment	41,050		39,685
Total loans	3,124,924		2,959,553
Less allowance for credit losses	(32,400)		(30,742)
Net LHFI	$	3,092,524	$	2,928,811

($ in thousands)

June 30, 2021

December 31, 2020
Loans held for sale




Mortgage loans held for sale

$
6,000

$
21,432
Total LHFS

$
6,000

$
21,432

Loans held for investment

Commercial, financial and agriculture (1)

$
511,517

$
579,443
Commercial real estate

1,653,090

1,652,993
Consumer real estate

833,889

850,206
Consumer installment

38,236

41,036
Total loans

3,036,732

3,123,678
Less allowance for credit losses

(32,457)

(35,820)
Net LHFI

$
3,004,275

$
3,087,858

~~(1)~~
(1)			Loan balance includes ~~$157.8~~$6.3 million and ~~$239.7~~$41.1 million in ~~PPP~~Paycheck Protection Program (“PPP”) loans as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

Accrued interest receivable is not included in the amortized cost basis of the Company’s LHFI. At June 30, 2022 and December 31, 2021, accrued interest receivable for LHFI totaled ~~$17.9~~$15.3 million and $16.4 million, respectively, with no related ACL and was reported in interest receivable on the accompanying consolidated balance sheet.

Nonaccrual and Past Due LHFI

Past due LHFI are loans contractually past due 30 days or more as to principal or interest payments. Generally, the Company will place a delinquent loan in nonaccrual status when the loan becomes 90 days or more past due. At the time a loan is placed in nonaccrual status, all interest which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.

The following tables presents the aging of the amortized cost basis in past due loans in addition to those loans classified as nonaccrual including ~~PCD~~purchase credit deteriorated (“PCD”) loans:


($ in thousands)	June 30, 2022
	Past Due 30 to 89 Days		Past Due 90 Days or More and Still Accruing		Nonaccrual		PCD		Total Past Due, Nonaccrual and PCD		Total LHFI		Nonaccrual and PCD with No ACL
Commercial, financial and agriculture (1)	$	207	$	527	$	335	$	—	$	1,069	$	402,619	$	218
Commercial real estate	1,894		—		17,733		1,402		21,029		1,810,204		1,487
Consumer real estate	1,437		—		2,928		1,276		5,641		871,051		90
Consumer installment	194		—		4		—		198		41,050		—
Total	$	3,732	$	527	$	21,000	$	2,678	$	27,937	$	3,124,924	$	1,795

($ in thousands)

June 30, 2021

Total


Past Due

Past Due





Past Due,




30 to 89

90 Days or More and

Nonaccrual

Total

Nonaccrual and

Days

Still Accruing

Nonaccrual

PCD

and PCD

LHFI

PCD with No ACL
Commercial, financial and agriculture (1)

$
252

$
10

$
276

$
28

$
566

$
511,517

$
28
Commercial real estate

2,318

4,913

16,601

2,470

26,302

1,653,090

1,841
Consumer real estate

3,020

911

3,185

5,027

12,143

833,889

1,833
Consumer installment

130

—

36

2

168

38,236

—
Total

$
5,720

$
5,834

$
20,098

$
7,527

$
39,179

$
3,036,732

$
3,702


(1)			Total loan balance includes ~~$157.8~~$6.3 million in PPP loans as of June 30, ~~2021.~~ 2022.

Table of Contents



December 31, 2021													December 31, 2021
($ in thousands)	December 31,2020												($ in thousands)	Past Due 30 to 89 Days		Past Due 90 Days or More and Still Accruing		Nonaccrual		PCD		Total Past Due, Nonaccrual and PCD		Total LHFI		Nonaccrual and PCD with No ACL
			Past Due 90						Total
	Past Due		Days or						Past Due,
	30 to 89		More and Still						Nonaccrual		Total
	Days		Accruing		Nonaccrual		PCI		and PCI		LHFI
Commercial, financial and agriculture (1)	$	1,007	$	244	$	2,197	$	221	$	3,669	$	579,443	Commercial, financial and agriculture (1)	$	246	$	—	$	190	$	—	$	436	$	397,516	$	—
Commercial real estate		2,116		1,553		19,499		3,388		26,556		1,652,993	Commercial real estate	453		—		19,445		2,082		21,980		1,683,698		1,661
Consumer real estate		5,389		895		2,480		5,954		14,718		850,206	Consumer real estate	2,140		45		3,776		2,512		8,473		838,654		1,488
Consumer installment		419		—		32		3		454		41,036	Consumer installment	121		—		7		1		129		39,685		—
Total	$	8,931	$	2,692	$	24,208	$	9,566	$	45,397	$	3,123,678	Total	$	2,960	$	45	$	23,418	$	4,595	$	31,018	$	2,959,553	$	3,149

~~(1)~~
(1)			Total loan balance includes $41.1 million in PPP loans as of December 31, ~~2020 includes $239.7 million in PPP loans.~~2021.

Acquired Loans

On January 1, 2021, the Company adopted ASC 326 and elected to account for its existing acquired PCI loans as PCD loans included within the LHFI portfolio. The Company elected to maintain segments of loans that were previously accounted for under ASC 310-30 and will continue to account for these segments as a unit of account unless the loan is collateral dependent. PCD loans that are collateral dependent will be assessed individually. Loans are only removed from the existing segments if they are written off, paid off, or sold. Upon adoption of ASC 326, the ACL was determined for each segment and added to the band’s carrying amount to establish a new amortized cost basis. The difference between the unpaid principal balance of the segment and the new amortized cost basis was the noncredit discount of approximately $685 thousand, which will be accreted into interest income over the remaining life of the segment. Changes to the ACL after adoption are recorded through provision expense.

As of June 30, 2022, and December 31, 2021 the amortized cost of the Company’s PCD loans totaled ~~$11.8~~$6.2 million and $8.6 million, respectively, which had an estimated ACL of ~~$1.3 million.~~

~~Prior to the adoption of FASB ASC 326, the Company acquired loans with deteriorated credit quality in 2014, 2017, 2018, 2019~~$584 thousand and 2020. These loans were recorded at estimated fair value at the acquisition date with no carryover of the related allowance for loan losses. The acquired loans were segregated as of the acquisition date between those considered to be performing (acquired non-impaired loans) and those with evidence of credit deterioration (PCI loans). Acquired loans are considered to be impaired if it is probable, based on current available information, that the Company will be unable to collect all cash flows as expected. If expected cash flows cannot reasonably be estimated as to what will be collected, there will not be any interest income recognized on these loans.

$855 thousand, respectively.

~~Table of Contents~~

~~Impaired LHFI~~

Prior to the adoption of FASB ASC 326, the Company individually evaluated impaired LHFI. The following table provides a detail of impaired loans broken out according to class as of December 31, 2020. The following table does not include PCI loans. The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans, net of any deferred fees and costs. Recorded investment excludes any insignificant amount of accrued interest receivable on loans 90-days or more past due and still accruing. The unpaid balance represents the recorded balance prior to any partial charge-offs.

~~December 31, 2020~~

($ in thousands)

Average

Interest

Recorded

Income

Recorded

Unpaid

Related

Investment

Recognized


Investment

Balance

Allowance

YTD

YTD
Impaired loans with no related allowance:










Commercial, financial and agriculture

$
—

$
—

$
—

$
198

$
—
Commercial real estate

5,884

6,087

—

11,433

47
Consumer real estate

712

758

—

790

5
Consumer installment

23

24

—

17

—
Total

$
6,619

$
6,869

$
—

$
12,438

$
52

Impaired loans with a related allowance:

Commercial, financial and agriculture

$
2,241

$
2,254

$
1,235

$
2,186

$
58
Commercial real estate

17,973

18,248

4,244

13,687

36
Consumer real estate

536

544

176

734

4
Consumer installment

26

26

14

86

—
Total

$
20,776

$
21,072

$
5,669

$
16,693

$
98

Total impaired loans:

Commercial, financial and agriculture

$
2,241

$
2,254

$
1,235

$
2,384

$
58
Commercial real estate

23,857

24,335

4,244

25,120

83
Consumer real estate

1,248

1,302

176

1,524

9
Consumer installment

49

50

14

103

—
Total Impaired Loans

$
27,395

$
27,941

$
5,669

$
29,131

$
150

~~The cash basis interest earned in the chart above is materially the same as the interest recognized during impairment for the year ended December 31, 2020.~~

The gross interest income that would have been recorded in the period that ended if the nonaccrual loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the six months ended June 30, 2020, was $758 thousand. The Company had 0 loan commitments to borrowers in nonaccrual status at June 30, 2021 or December 31, 2020.

Troubled Debt Restructurings

If the Company grants a concession to a borrower for economic or legal reasons related to a borrower’s financial difficulties that it would not otherwise consider, the loan is classified as TDRs.

~~Table of Contents~~

In response to the Coronavirus Disease 2019 (“COVID-19”) pandemic and its economic impact to its customers, the Company implemented a short-term modification program in accordance with interagency regulatory guidance to provide temporary payment relief to those borrowers directly impacted by COVID-19 who were not more than 30 days past due at the time of the modification. This program allowed for a deferral of payments for up two successive 90-day periods for a cumulative maximum of 180 days. Pursuant to interagency guidance, such short-term deferrals are not deemed to meet the criteria for reporting as TDRs. For borrowers requiring a longer-term modification following the short-term loan modification program the Company worked with these borrowers whose loans were not more than 30 days past due at December 31, 2019 and who required modification as a result of COVID-19 to modify such loans under Section 4013 of the Coronavirus Aid, Relief, and Economic Security ~~(“CARES~~Act (the “CARES Act”).

As of June 30, ~~2021,~~2022, and December 31, ~~2020,~~2021, the Company had TDRs totaling ~~$21.5~~$21.1 million and ~~$27.5~~$24.2 million, respectively. As of June 30, ~~2021,~~2022, the Company had 0no additional amount committed on any loan classified as TDR. As of June 30, 2022, and December 31, 2021, TDRs had a related ACL of ~~$3.0~~$3.8 million ~~compared to a related allowance for loan loss of $4.1~~and $4.3 million, ~~at December 31, 2020.~~

respectively.

The following table presents LHFI by class modified as TDRs that occurred during the three ~~months~~ and six months ended June 30, ~~2021~~2022 and ~~2020($ in thousands, except for number~~2021.


($ in thousands, except for number of loans)	Three Months Ended June 30,
2022	Number of Loans	Outstanding Recorded Investment Pre-Modification		Outstanding Recorded Investment Post-Modification
Commercial, financial and agriculture	1	$	15	$	15
Total	1	$	15	$	15

2021
Commercial real estate	2	$	237	$	237
Consumer real estate	1	$	54	$	44
Total	3	$	291	$	281

Table of ~~loans).~~

Contents

Three Months Ended June 30,

Outstanding

Outstanding

Recorded

Recorded

Number of

Investment

Investment
2021

Loans

Pre-Modification

Post-Modification
Commercial, financial and agriculture

—

$
—

$
—
Commercial real estate

2

237

237
Consumer real estate

1

54

44
Consumer installment

—

—

—
Total

3

$
291

$
281

2020


Commercial, financial and agriculture

1

$
35

$
35
Commercial real estate

1

195

195
Consumer real estate

—

—

—
Consumer installment

—

—

—
Total

2

$
230

$
230

The TDRs presented above increased the ACL ~~$21 thousand~~$0 and ~~increased the allowance for loan losses $11~~$21 thousand and resulted in no charge-offs for the three months period ended June 30, 2022 and 2021, ~~and 2020,~~ respectively.

Six Months Ended June 30,

Outstanding

Outstanding

Recorded

Recorded

Number of

Investment

Investment
2021

Loans

Pre-Modification

Post-Modification
Commercial, financial and agriculture

—

$
—

$
—
Commercial real estate

2

237

237
Consumer real estate

1

54

44
Consumer installment

—

—

—
Total

3

$
291

$
281

2020


Commercial, financial and agriculture

2

$
47

$
46
Commercial real estate

3

933

928
Consumer real estate

—

—

—
Consumer installment

—

—

—
Total

5

$
980

$
974


($ in thousands, except for number of loans)	Six Months Ended June 30,
2022	Number of Loans	Outstanding Recorded Investment Pre-Modification		Outstanding Recorded Investment Post-Modification
Commercial, financial and agriculture	1	$	15	$	15
Total	1	$	15	$	15

2021
Commercial real estate	2	$	237	$	237
Consumer real estate	1	$	54	$	44
Total	3	$	291	$	281

~~Table of Contents~~

The TDRs presented above increased the ACL ~~$21 thousand~~$0 and ~~increased the allowance for loan loss $49~~$21 thousand and resulted in 0no charge-offs for the six months period ended June 30, 2022 and 2021, ~~and 2020,~~respectively.

The following table presents loans by class modified as TDRs for which there was a payment default within twelve months following the modification ($ in thousands, except for number of loans).

Six Months Ended June 30,

2021

2020
Troubled Debt Restructurings

Number of

Recorded

Number of

Recorded
That Subsequently Defaulted:

Loans

Investment

Loans

Investment

Commercial, financial and agriculture

—

$
—

2

$
254
Commercial real estate

3

1,027

9

15,083
Consumer real estate

1

44

—

—
Total

4

$
1,071

11

$
15,337


Troubled Debt Restructurings That Subsequently Defaulted:	Six Months Ended June 30,
	2022			2021
	Number of Loans	Recorded Investment		Number of Loans	Recorded Investment
Commercial real estate	3	$	4,562	3	$	1,027
Consumer real estate	3	133		1	44
Total	6	$	4,695	4	$	1,071

The modifications described above included one of the following or a combination of the following: maturity date extensions, interest only payments, amortizations were extended beyond what would be available on similar type loans, and payment waiver. No interest rate concessions were given on these loans nor were any of these loans written down. A loan is considered to be in a payment default once it is 30 days contractually past due under the modified terms. The TDRs presented above increased the ACL $1.5 million and $238 thousand ~~and the allowance for loan losses $2.4 million~~ and resulted in no charge-offs for the six months period ended June 30, 2022 and 2021, ~~and 2020,~~ respectively.

The following tables represents the Company’s TDRs at June 30, ~~2021~~2022 and December 31, ~~2020:~~

June 30, 2021





Past Due 90




Current

Past Due

days and still

($ in thousands)

Loans

30‑89

accruing

Nonaccrual

Total
Commercial, financial and agriculture

$
41

$
—

$
—

$
149

$
190
Commercial real estate

3,502

—

—

13,376

16,878
Consumer real estate

2,371

—

—

2,037

4,408
Consumer installment

20

—

—

—

20
Total

$
5,934

$
—

$
—

$
15,562

$
21,496
Allowance for credit losses

$
62

$
—

$
—

$
2,927

$
2,989

December 31, 2020

Past Due 90

Current

Past Due

days and still

($ in thousands)

Loans

30‑89

accruing

Nonaccrual

Total
Commercial, financial and agriculture

$
59

$
—

$
—

$
765

$
824
Commercial real estate

4,560

49

—

18,076

22,685
Consumer real estate

1,559

269

—

2,161

3,989
Consumer installment

23

3

—

—

26
Total

$
6,201

$
321

$
—

$
21,002

$
27,524
Allowance for loan losses

$
163

$
29

$
—

$
3,936

$
4,128

2021:


June 30, 2022	Current Loans		Past Due 30-89		Past Due 90 days and still accruing		Nonaccrual		Total
($ in thousands)
Commercial, financial and agriculture	$	15	$	—	$	—	$	65	$	79
Commercial real estate	3,142		—		—		15,849		18,991
Consumer real estate	1,157		—		—		902		2,059
Consumer installment	15		—		—		—		15
Total	$	4,329	$	—	$	—	$	16,816	$	21,144
Allowance for credit losses	$	53	$	—	$	—	$	3,778	$	3,831

Table of Contents

December 31, 2021 Current
Loans Past Due
30-89 Past Due 90
days and still
accruing Nonaccrual Total
($ in thousands)
Commercial, financial and agriculture $ 63 $ — $ — $ 107 $ 170
Commercial real estate 3,367 — — 16,858 20,225
Consumer real estate 1,772 — — 1,973 3,745
Consumer installment 18 — — — 18
Total $ 5,220 $ — $ — $ 18,938 $ 24,158
Allowance for credit losses $ 90 $ — $ — $ 4,217 $ 4,307

Collateral Dependent Loans

The following table presents the amortized cost basis of collateral dependent individually evaluated loans by class of loans as of June 30, 2022 and December 31, 2021:

($ in thousands)

Real Property

Equipment

Miscellaneous

Total
Commercial, financial and agriculture

$
—

$
28

$
—

$
28
Commercial real estate

2,986

—

—

2,986
Consumer real estate

2,313

—

—

2,313
Consumer installment

—

—

2

2
Total

$
5,299

$
28

$
2

$
5,329


June 30, 2022
($ in thousands)	Real Property		Equipment		Total
Commercial, financial and agriculture	$	—	$	218	$	218
Commercial real estate	1,487		—		1,487
Consumer real estate	312		—		312
Total	$	1,799	$	218	$	2,017


December 31, 2021
($ in thousands)	Real Property		Total
Commercial real estate	$	1,712	$	1,712
Consumer real estate	1,858		1,858
Total	$	3,570	$	3,570

A loan is collateral dependent when the borrower is experiencing financial difficulty and repayment of the loan is expected to be provided substantially through the sale of the collateral. The following provides a qualitative description by class of loan of the collateral that secures the Company’s collateral-dependent LHFI:

●

~~Commercial, financial and agriculture – Loans within these loan classes are secured by equipment, inventory accounts, and other non-real estate collateral.~~

●

~~Commercial real estate – Loans within these loan classes are secured by commercial real property.~~

●

~~Consumer real estate - Loans within these loan classes are secured by consumer real property.~~

●

~~Consumer installment - Loans within these loan classes are secured by consumer goods, equipment, and non-real estate collateral.~~

•Commercial, financial and agriculture – Loans within these loan classes are secured by equipment, inventory accounts, and other non-real estate collateral.

•Commercial real estate – Loans within these loan classes are secured by commercial real property.

•Consumer real estate - Loans within these loan classes are secured by consumer real property.

•Consumer installment - Loans within these loan classes are secured by consumer goods, equipment, and non-real estate collateral.

There have been no significant changes to the collateral that secures these financial assets during the period.

Loan Participations

The Company has loan participations, which qualify as participating interest, with other financial institutions. As of June 30, ~~2021,~~2022, these loans totaled ~~$118.0~~$148.6 million, of which ~~$71.5~~$62.4 million had been sold to other financial institutions and ~~$46.5~~$86.2 million was ~~retained~~purchased by the Company. As of December 31, 2021, these loans totaled $118.4 million, of which $77.8 million had been sold to other financial institutions and $40.6 million was purchased by the Company. The loan participations convey proportionate ownership rights with equal priority to each participating interest holder; involving no recourse (other than ordinary representations and warranties) to, or subordination by, any participating interest holder; all cash flows are divided among the participating interest holders in proportion to each holder’s share of ownership; and no holder has the right to pledge the entire financial ~~assets~~asset unless all participating interest holders agree.

Table of Contents

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually to classify the loans as to credit risk. The Company uses the following definitions for risk ratings:

Pass: Loan classified as pass are deemed to possess average to superior credit quality, requiring no more than normal attention.

Special ~~Mention~~Mention:: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

~~Substandard~~Substandard:: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful:

~~Table of Contents~~

~~Doubtful~~: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

These above classifications were the most current available as of June 30, ~~2021,~~2022, and were generally updated within the prior year.

Table of Contents

The tables below present the amortized cost basis of loans by credit quality indicator and class of loans based on the most recent analysis ~~performed.~~performed at June 30, 2022 and December 31, 2021. Revolving loans converted to term as of the six months ended June 30, 2022 and December 31, 2021 were not material to the total loan portfolio.

($ in thousands)

Term Loans Amortized Cost Basis by Origination Year

Revolving

As of June 30, 2021

2021

2020

2019

2018

2017

Prior

Loans

Total
Commercial, financial and:
















agriculture
















Risk Rating
















Pass

$
168,707

$
119,630

$
62,509

$
57,083

$
30,665

$
52,296

$
149

$
491,039
Special mention

—

258

1,385

424

340

215

—

2,622
Substandard

—

53

1,862

6,778

512

8,641

10

17,856
Doubtful

—

—

—

—

—

—

—

—
Total commercial, financial

and agriculture

$
168,707

$
119,941

$
65,756

$
64,285

$
31,517

$
61,152

$
159

$
511,517

Commercial real estate:

Risk Rating

Pass

$
184,689

$
348,150

$
243,816

$
221,733

$
161,793

$
372,118

$
—

$
1,532,299
Special mention

—

3,133

2,181

13,561

4,090

21,110

—

44,075
Substandard

188

4,756

3,465

17,583

20,076

30,648

—

76,716
Doubtful

—

—

—

—

—

—

—

—
Total commercial real estate

$
184,877

$
356,039

$
249,462

$
252,877

$
185,959

$
423,876

$
—

$
1,653,090

Consumer real estate:

Risk Rating

Pass

$
117,209

$
209,247

$
84,167

$
81,170

$
66,537

$
148,924

$
98,114

$
805,368
Special mention

—

—

342

1,129

242

2,206

125

4,044
Substandard

305

541

2,216

3,272

1,966

14,884

1,271

24,455
Doubtful

—

—

—

—

—

22

—

22
Total consumer real estate

$
117,514

$
209,788

$
86,725

$
85,571

$
68,745

$
166,036

$
99,510

$
833,889

Consumer installment:

Risk Rating

Pass

$
9,029

$
12,169

$
6,795

$
2,670

$
1,536

$
2,094

$
3,829

$
38,122
Special mention

—

—

—

10

3

1

—

14
Substandard

—

—

22

12

13

28

25

100
Doubtful

—

—

—

—

—

—

—

—
Total consumer installment

$
9,029

$
12,169

$
6,817

$
2,692

$
1,552

$
2,123

$
3,854

$
38,236

Total

Pass

$
479,634

$
689,196

$
397,287

$
362,656

$
260,531

$
575,432

$
102,092

$
2,866,828
Special mention

—

3,391

3,908

15,124

4,675

23,532

125

50,755
Substandard

493

5,350

7,565

27,645

22,567

54,201

1,306

119,127
Doubtful

—

—

—

—

—

22

—

22
Total

$
480,127

$
697,937

$
408,760

$
405,425

$
287,773

$
653,187

$
103,523

$
3,036,732


As of June 30, 2022	Term Loans Amortized Cost Basis by Origination Year												Revolving Loans		Total
($ in thousands)	2022		2021		2020		2019		2018		Prior
Commercial, financial and
agriculture:
Risk Rating
Pass	$	78,092	$	118,432	$	50,598	$	46,425	$	46,582	$	60,811	$	66	$	401,006
Special mention	—		—		218		336		—		416		—		970
Substandard	35		40		—		47		50		471		—		643
Doubtful	—		—		—		—		—		—		—		—
Total commercial, financial and agriculture	$	78,126	$	118,472	$	50,816	$	46,808	$	46,632	$	61,698	$	66	$	402,619

Commercial real estate:
Risk Rating
Pass	$	288,699	$	417,922	$	283,843	$	185,986	$	149,012	$	396,464	$	—	$	1,721,925
Special mention	—		1,309		2,269		1,725		6,911		13,889		—		26,104
Substandard	—		4,973		2,761		2,284		16,362		35,121		—		61,501
Doubtful	—		—		—		—		—		675		—		675
Total commercial real estate	$	288,699	$	424,204	$	288,874	$	189,995	$	172,284	$	446,149	$	—	$	1,810,204

Consumer real estate:
Risk Rating
Pass	$	139,239	$	224,599	$	135,559	$	56,347	$	55,459	$	144,043	$	99,869	$	855,114
Special mention	—		—		—		201		26		3,028		—		3,254
Substandard	53		424		420		653		2,569		7,145		1,418		12,683
Doubtful	—		—		—		—		—		—		—		—
Total consumer real estate	$	139,292	$	225,023	$	135,978	$	57,201	$	58,053	$	154,215	$	101,287	$	871,051

Consumer installment:
Risk Rating
Pass	$	10,954	$	13,170	$	6,613	$	2,895	$	998	$	1,853	$	4,502	$	40,986
Special mention	—		—		—		—		—		—		—		—
Substandard	22		4		23		2		3		9		—		63
Doubtful	—		—		—		—		—		—		—		—
Total consumer installment	$	10,976	$	13,175	$	6,636	$	2,897	$	1,001	$	1,863	$	4,502	$	41,050

Total
Pass	$	516,984	$	774,123	$	476,613	$	291,654	$	252,050	$	603,170	$	104,438	$	3,019,031
Special mention	—		1,309		2,488		2,261		6,937		17,333		—		30,328
Substandard	109		5,441		3,204		2,986		18,984		42,746		1,418		74,890
Doubtful	—		—		—		—		—		675		—		675
Total	$	517,093	$	780,874	$	482,304	$	296,901	$	277,971	$	663,924	$	105,856	$	3,124,924

Table of Contents

~~At December 31, 2020, and based on the most recent analysis performed, the risk category of loans by class of loans (excluding mortgage loans held for sale) was as follows:~~

Commercial,

December 31, 2020

Financial and

Commercial

Consumer

Consumer

($ in thousands)

Agriculture

Real Estate

Real Estate

Installment

Total
Pass

$
563,772

$
1,530,366

$
834,920

$
40,884

$
2,969,942
Special Mention

2,143

64,012

1,889

20

68,064
Substandard

11,875

66,535

13,397

132

91,939
Doubtful

1,653

23

—

—

1,676
Subtotal

$
579,443

$
1,660,936

$
850,206

$
41,036

$
3,131,621
Less: Unearned discount

—

7,943

—

—

7,943

LHFI, net of unearned discount

$
579,443

$
1,652,993

$
850,206

$
41,036

$
3,123,678

As of December 31, 2021 Term Loans Amortized Cost Basis by Origination Year Revolving
Loans Total
($ in thousands) 2021 2020 2019 2018 2017 Prior
Commercial, financial and:
agriculture
Risk Rating
Pass $ 152,798 $ 60,106 $ 52,802 $ 47,988 $ 22,083 $ 43,773 $ 178 $ 379,728
Special mention — 255 749 90 481 29 — 1,604
Substandard — — 1,398 6,184 360 8,242 — 16,184
Doubtful — — — — — — — —
Total commercial, financial and agriculture $ 152,798 $ 60,361 $ 54,949 $ 54,262 $ 22,924 $ 52,044 $ 178 $ 397,516
Commercial real estate:
Risk Rating
Pass $ 402,284 $ 313,288 $ 207,879 $ 177,943 $ 134,234 $ 332,588 $ — $ 1,568,216
Special mention 1,326 2,259 1,782 15,076 2,779 15,519 — 38,741
Substandard 3,904 3,189 1,931 17,147 18,814 31,756 — 76,741
Doubtful — — — — — — — —
Total commercial real estate $ 407,514 $ 318,736 $ 211,592 $ 210,166 $ 155,827 $ 379,863 $ — $ 1,683,698
Consumer real estate:
Risk Rating
Pass $ 243,340 $ 164,359 $ 70,465 $ 66,940 $ 51,988 $ 121,238 $ 98,444 $ 816,774
Special mention — — 331 26 1,746 1,949 — 4,052
Substandard 444 532 1,280 3,410 1,288 9,241 1,633 17,828
Doubtful — — — — — — — —
Total consumer real estate $ 243,784 $ 164,891 $ 72,076 $ 70,376 $ 55,022 $ 132,428 $ 100,077 $ 838,654
Consumer installment:
Risk Rating
Pass $ 17,980 $ 9,245 $ 4,222 $ 1,645 $ 1,088 $ 1,758 $ 3,697 $ 39,635
Special mention — — — — 1 — — 1
Substandard — 26 3 5 8 7 — 49
Doubtful — — — — — — — —
Total consumer installment $ 17,980 $ 9,271 $ 4,225 $ 1,650 $ 1,097 $ 1,765 $ 3,697 $ 39,685
Total
Pass $ 816,402 $ 546,998 $ 335,368 $ 294,516 $ 209,393 $ 499,357 $ 102,319 $ 2,804,353
Special mention 1,326 2,514 2,862 15,192 5,007 17,497 — 44,398
Substandard 4,348 3,747 4,612 26,746 20,470 49,246 1,633 110,802
Doubtful — — — — — — — —
Total $ 822,076 $ 553,259 $ 342,842 $ 336,454 $ 234,870 $ 566,100 $ 103,952 $ 2,959,553

Allowance for Credit Losses ~~(ACL)~~

The ACL is a valuation account that is deducted from loans’ amortized cost basis to present the net amount expected to be collected on the loans. It is comprised of a general allowance for loans that are collectively assessed in pools with similar risk characteristics and a specific allowance for individually ~~assess~~assessed loans. The allowance is continuously monitored by ~~Management~~management to maintain a level adequate to absorb expected losses inherent in the loan portfolio. ~~See Note 3. “Accounting Standards”~~

The ACL represents the estimated losses for financial assets accounted for on an amortized cost basis. Expected losses are calculated using relevant information, from internal and external sources, about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in

Table of Contents

underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environment conditions, such as changes in unemployment rates, property values, or other relevant factors. Management may selectively apply external market data to subjectively adjust the Company’s own loss history including index or peer data. Expected losses are estimated over the contractual term of the loans, adjusted for expected prepayments. The contractual term excludes expected extensions, renewals, and modifications. Loans are charged-off against the allowance when management believes the uncollectibility of a loan balance is confirmed and recoveries are credited to the ~~Consolidated~~allowance when received. Expected recovery amounts may not exceed the aggregate of amounts previously charged-off.

1-4 family residential properties with a call code 1A1, and other construction, all land development and other land loans with a call code 1A2 were previously separated between the Commercial Real Estate or Consumer Real Estate bands based on loan type code. Under our ASC 326 methodology 1A1 loans are all defined as part of the Consumer Real Estate band and 1A2 loans are all defined as part of the Commercial Real Estate Band.

The LGD calculation is based on actual losses (charge-offs, net recoveries) at a loan level experienced over the entire lookback period aggregated to get a total for each segment of loans. The aggregate loss amount is divided by the exposure at default to determine an LGD rate. Defaults occurring during the lookback period are included in the denominator, whether a loss occurred or not and exposure at default is determined by the loan balance immediately preceding the default event. If there is not a minimum of five past defaults in a loan segment, or less than 15.0% calculated LGD rate, or the total balance at default is less than 1% of the balance in the respective call code as of the model run date, a proxy index is used. This index is proprietary to the Company’s ACL modeling vendor derived from loss data of other client institutions similar in organization structure to the Company. The vendor also provides a “crisis” index derived from loss data between the post-recessionary years of 2008-2013 that the Company uses.

The model then uses these inputs in a non-discounted version of DCF methodology to calculate the quantitative portion of estimated losses. The model creates loan level amortization schedules that detail out the expected monthly payments for a loan including estimated prepayments and payoffs. These expected cash flows are discounted back to present value using the loan’s coupon rate instead of the effective interest rate. On a quarterly basis, the Company uses internal credit portfolio data, such as changes in portfolio volume and composition, underwriting practices, and levels of past due loans, nonaccruals and classified assets along with other external information not used in the quantitative calculation to determine if any subjective qualitative adjustments are required so that all significant risks are incorporated to form a sufficient basis to estimate credit losses.

Table of Contents

The following table presents the activity in the allowance for credit losses by portfolio segment for the three ~~months~~ and six months ended June 30, ~~2021~~2022 and ~~the allowance for loan losses for the three months and six months ended June 30, 2020:~~

Three Months Ended June 30, 2021
($ in thousands)

Commercial,

Financial and

Commercial

Consumer

Consumer


Agriculture

Real Estate

Real Estate

Installment

Total
Allowance for credit losses:

Beginning balance

$
4,158

$
17,578

$
10,280

$
647

$
32,663
Provision for credit losses

—

—

—

—

—
Loans charged-off

(490)

(166)

(124)

(108)

(888)
Recoveries

242

161

183

96

682
Total ending allowance balance

$
3,910

$
17,573

$
10,339

$
635

$
32,457

Six Months Ended June 30, 2021
($ in thousands)

Commercial,

Financial and

Commercial

Consumer

Consumer


Agriculture

Real Estate

Real Estate

Installment

Total
Allowance for credit losses:

Beginning balance

$
6,214

$
24,319

$
4,736

$
551

$
35,820
Impact of ASC 326 adoption on non-PCD loans

(1,319)

(4,607)

5,257

(49)

(718)
Impact of ASC 326 adoption on PCD loans

166

575

372

2

1,115
Provision for credit losses

—

—

—

—

—
Loans charged-off

(1,476)

(3,007)

(263)

(265)

(5,011)
Recoveries

325

293

237

396

1,251
Total ending allowance balance

$
3,910

$
17,573

$
10,339

$
635

$
32,457

2021:


($ in thousands)	Three Months Ended June 30, 2022
	Commercial, Financial and Agriculture		Commercial Real Estate		Consumer Real Estate		Consumer Installment		Total
Allowance for credit losses:
Beginning balance	$	4,874	$	17,773	$	8,492	$	481	$	31,620
Provision for credit losses	(313)		629		62		72		450
Loans charged-off	(94)		(24)		(140)		(168)		(426)
Recoveries	44		290		338		84		756
Total ending allowance balance	$	4,511	$	18,668	$	8,752	$	469	$	32,400


($ in thousands)	Six Months Ended June 30, 2022
	Commercial, Financial and Agriculture		Commercial Real Estate		Consumer Real Estate		Consumer Installment		Total
Allowance for credit losses:
Beginning balance	$	4,873	$	17,552	$	7,889	$	428	$	30,742
Provision for credit losses	(313)		629		62		72		450
Loans charged-off	(146)		(27)		(147)		(337)		(657)
Recoveries	97		514		948		306		1,865
Total ending allowance balance	$	4,511	$	18,668	$	8,752	$	469	$	32,400


($ in thousands)	Three Months Ended June 30, 2021
	Commercial, Financial and Agriculture		Commercial Real Estate		Consumer Real Estate		Consumer Installment		Total
Allowance for credit losses:
Beginning balance	$	4,158	$	17,578	$	10,280	$	647	$	32,663
Provision for credit losses	—		—		—		—		—
Loans charged-off	(490)		(166)		(124)		(108)		(888)
Recoveries	242		161		183		96		682
Total ending allowance balance	$	3,910	$	17,573	$	10,339	$	635	$	32,457


($ in thousands)	Six Months Ended June 30, 2021
	Commercial, Financial and Agriculture		Commercial Real Estate		Consumer Real Estate		Consumer Installment		Total
Allowance for credit losses:
Beginning balance	$	6,214	$	24,319	$	4,736	$	551	$	35,820
Impact of ASC 326 adoption on non-PCD loans	(1,319)		(4,607)		5,257		(49)		(718)
Impact of ASC 326 adoption on PCD loans	166		575		372		2		1,115
Provision for credit losses	—		—		—		—		—
Loans charged-off	(1,476)		(3,007)		(263)		(265)		(5,011)
Recoveries	325		293		237		396		1,251
Total ending allowance balance	$	3,910	$	17,573	$	10,339	$	635	$	32,457

Table of Contents

Three Months Ended June 30, 2020
($ in thousands)

Commercial,

Commercial

Consumer



Paycheck




Financial and

Real

Real

Consumer

Protection

Agriculture

Estate

Estate

Installment

Program

Unallocated

Total
Allowance for loan losses:

Beginning balance

$
4,466

$
13,095

$
2,840

$
403

$
0

$
0

$
20,804
Provision for loan losses

883

5,202

874

517

130

—

7,606
Loans charged-off

(165)

(63)

(87)

(554)

—

—

(869)
Recoveries

24

292

114

93

—

—

523
Total ending allowance balance

$
5,208

$
18,526

$
3,741

$
459

$
130

$
—

$
28,064

Six Months Ended June 30, 2020
($ in thousands)

Commercial,

Commercial

Consumer



Paycheck




Financial and

Real

Real

Consumer

Protection

Agriculture

Estate

Estate

Installment

Program

Unallocated

Total
Allowance for loan losses:














Beginning balance

$
3,043

$
8,836

$
1,694

$
296

$
—

$
39

$
13,908
Provision for loan losses

2,329

9,725

1,980

583

130

(39)

14,708
Loans charged-off

(264)

(396)

(96)

(613)

—

—

(1,369)
Recoveries

100

361

163

193

—

—

817
Total ending allowance balance

$
5,208

$
18,526

$
3,741

$
459

$
130

$
—

$
28,064

The Company recorded 0a $450 thousand provision for credit losses ~~for the three and six months ended June 30, 2021, compared to $7.6 million for the three months ended June 30, 2020 and $14.7 million~~ for the six months ended June 30, ~~2020.~~2022, compared to no provision for the same period in 2021. The ~~higher~~$450 thousand provision ~~in 2020 was related to our estimates of probable incurred losses associated with COVID-19. The improved macroeconomic outlook for 2021 resulted in an overall decrease~~ for credit losses ~~and we~~is primarily attributed to an increase in total loans held for investment. The Company determined that no ~~further~~ provision adjustment was necessary ~~for the three and six months ended~~at June 30, ~~2021.~~

2021 due to the improved macroeconomic outlook.

The following table provides the ending balance in the Company’s LHFI and the ACL, broken down by portfolio segment as of June 30, 2022 and December 31, 2021 ($ in thousands).

June 30, 2021

Commercial,

Financial and

Commercial

Consumer

Consumer


Agriculture

Real Estate

Real Estate

Installment

Total
LHFI










Individually evaluated

$
28

$
2,986

$
2,313

$
2

$
5,329
Collectively evaluated

511,489

1,650,104

831,576

38,234

3,031,403
Total

$
511,517

$
1,653,090

$
833,889

$
38,236

$
3,036,732

Allowance for Credit Losses

Individually evaluated

$
—

$
147

$
4

$
2

$
153
Collectively evaluated

3,910

17,426

10,335

633

32,304
Total

$
3,910

$
17,573

$
10,339

$
635

$
32,457


June 30, 2022	Commercial, Financial and Agriculture		Commercial Real Estate		Consumer Real Estate		Consumer Installment		Total
LHFI
Individually evaluated	$	218	$	1,487	$	312	$	—	$	2,017
Collectively evaluated	402,401		1,808,717		870,739		41,050		3,122,907
Total	$	402,619	$	1,810,204	$	871,051	$	41,050	$	3,124,924

Allowance for Credit Losses
Individually evaluated	$	—	$	—	$	6	$	—	$	6
Collectively evaluated	4,511		18,668		8,746		469		32,394
Total	$	4,511	$	18,668	$	8,752	$	469	$	32,400


December 31, 2021	Commercial, Financial and Agriculture		Commercial Real Estate		Consumer Real Estate		Consumer Installment		Total
LHFI
Individually evaluated	$	—	$	1,712	$	1,858	$	—	$	3,570
Collectively evaluated	397,516		1,681,986		836,796		39,685		2,955,983
Total	$	397,516	$	1,683,698	$	838,654	$	39,685	$	2,959,553

Allowance for Credit Losses
Individually evaluated	$	—	$	4	$	2	$	—	$	6
Collectively evaluated	4,873		17,548		7,887		428		30,736
Total	$	4,873	$	17,552	$	7,889	$	428	$	30,742

~~Table of Contents~~

~~The following table provides the ending balance in the Company’s LHFI and the allowance for loan losses, broken down by portfolio segment as of December 31, 2020 ($ in thousands).~~

December 31, 2020

Commercial,

Financial and

Commercial

Consumer

Consumer


Agriculture

Real Estate

Real Estate

Installment

Total
LHFI










Individually evaluated

$
2,241

$
23,857

$
1,248

$
49

$
27,395
Collectively evaluated

574,152

1,971,292

494,833

41,498

3,081,775
PCI Loans

244

9,056

5,185

23

14,508
Total

$
576,637

$
2,004,205

$
501,266

$
41,570

$
3,123,678

Allowance for Loan Losses

Individually evaluated

$
1,235

$
4,244

$
176

$
14

$
5,669
Collectively evaluated

4,979

20,075

4,560

537

30,151
Total

$
6,214

$
24,319

$
4,736

$
551

$
35,820

NOTE 11 – COVID-19 UPDATE

The COVID-19 pandemic continues to have significant effects on global markets, supply chains, businesses and communities. COVID-19 could potentially impact the Company’s future financial condition and results of operations including but not limited to additional credit loss reserves, additional collateral and/or modifications to debt obligations, liquidity, limited dividend payouts or potential shortages of personnel.

The pandemic is having an adverse impact on certain industries the Company serves, including hotels, restaurants, retail, and direct energy. As of June 30, ~~2021,~~2022, the Company’s aggregate outstanding exposure in these segments was ~~$437.8 million, and total loan modifications resulting from COVID-19 were approximately $710.7~~$526.9 million. While it is still not yet possible to know the full effect that the pandemic will have on the economy, or to what extent this crisis will continue to impact the Company, all available current industry statistics and internal monitoring of loan repayment ability and payment forgiveness across the portfolio has been analyzed in an attempt to understand the correlation with asset quality and degree of possible deterioration.

Despite recent improvements in certain economic indicators, significant constraints to commerce remain in place, and significant uncertainty remains over the timing and scope of additional government stimulus packages. The duration and extent of the downturn and speed of the related recovery on our business, customers, and the economy as a whole remains uncertain.

It is unknown how long the adverse conditions associated with the COVID-19 pandemic will last and what the complete financial effect will be to the Company. It is reasonably possible that estimates made in the financial statements could be materially and adversely impacted in the near term as a result of these conditions, including the determination of the allowance for credit losses, fair value of financial instruments, impairment of goodwill and other intangible assets and income taxes.

Table of Contents

NOTE 12 – RECLASSIFICATION

Certain amounts in the ~~2020~~2021 financial statements have been reclassified for comparative purposes to conform to the current period financial statement presentation.

NOTE 13 – SUBSEQUENT ~~EVENTS~~

EVENTS/OTHER

Heritage Southeast Bank

On ~~June 30, 2021,~~July 27, 2022, the Company entered into an Agreement and Plan of Merger (the "HSBI Merger Agreement") with Heritage Southeast Bancorporation, Inc., a ~~Purchase~~Georgia corporation ("HSBI"), whereby HSBI will be merged with and ~~Sale~~into the Company. Pursuant to and simultaneously with entering into the HSBI Merger Agreement, The First Bank and HSBI's wholly owned subsidiary bank, Heritage Southeast Bank, entered into a Plan of Bank Merger whereby Heritage Southeast Bank will be merged with ~~BHCRE I, LLC,~~and into The First immediately following the merger of HSBI with and into the Company. Each share of HSBI common stock will, at the effective time of the transaction, be converted into 0.965 of a ~~Florida limited liability company, for the purchase~~share of ~~2000 Ninety Eight Palms Blvd., Destin Florida, together with all furniture, fixtures, equipment and inventory for~~Company common stock, representing a purchase price, ~~$5.3~~as of the announcement date, of approximately $207.0 million. At June 30, 2022, HSBI had approximately $1.7 billion in assets, $1.1 billion in loans, and $1.5 billion in deposits. The closing of the transactions contemplated by the HSBI Merger Agreement is subject to the satisfaction of customary closing conditions, including regulatory approvals and the approval of the shareholders of each of the Company and HSBI.

Beach Bancorp, Inc.

On August 1, 2022, the Company completed its acquisition of Beach Bancorp, Inc. ("BBI") pursuant to an Agreement and Plan of Merger dated April 26, 2022 by and between the Company and BBI (the "BBI Merger Agreement"). Upon the completion of the merger of BBI with and into the Company, Beach Bank, BBI's wholly-owned subsidiary, was merged with and into The First Bank. Under the terms of the BBI Merger Agreement, each share of BBI common stock and each share of BBI preferred stock was converted into the right to receive 0.1711 of a share of Company common stock (the "BBI Exchange Ratio"), and all stock options awarded under the BBI equity plans were converted automatically into an option to purchase shares of Company common stock on the same terms and conditions as applicable to each such BBI option as in effect immediately prior to the effective time, with the number of shares underlying each such option and the applicable exercise price adjusted based on the BBI Exchange Ratio. The BBI merger provides the opportunity for the Company to expand its operations in the Florida panhandle and enter the Tampa market. The Company ~~currently leases~~paid consideration of approximately $101.5 million to the ~~building~~former BBI shareholders including 3,498,936 shares of the Company's common stock and ~~it is reported~~approximately $1 thousand in cash in lieu of fractional shares, and also assumed options entitling the owners thereof to purchase an additional 310,427 shares of the Company's common stock. At June 30, 2022, BBI had approximately $619.3 million in total assets, total loans $485.5 million, and $486.1 million in total deposits. The purchase price allocation and certain fair value measurements are not complete due to the timing of the closing of the BBI Merger. Due to the recent closing, management remains in the ~~consolidated balance sheet as a right-of-use asset, with an offsetting lease liability, for $623 thousand. The~~early stages of reviewing the estimated fair values and evaluating the assumed tax positions of the BBI Merger. Pro-forma financial information is not available to be disclosed due to the timing of the closing ~~is expected to occur on or before August 20, 2021, subject to certain closing conditions.~~

of the BBI Merger.

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD LOOKING STATEMENTS

Certain statements made or incorporated by reference in this Quarterly Report on Form 10-Q of the Company (the “Report”) which are not statements of historical fact, including those under “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in this Report, constitute forward-looking statements within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). Forward-looking statements include statements with respect to the Company’s beliefs, plans, objectives, goals, targets, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, many of which are beyond the Company’s control and which may cause the Company’s actual results, performance or achievements or the financial services industry or economy generally, to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.

All statements other than statements of historical fact are forward-looking statements. You can identify these forward-looking statements through the Company’s use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “predicts,” “could,” “should,” “would,” “intends,” “targets,” “estimates,” “projects,” ~~”seek,~~“seek,” “plans,” “potential,” “aim,” and other similar words and expressions of the future or otherwise regarding the outlook for the Company’s future business and financial performance and/or the performance of the financial services industry and economy in general. Forward-looking statements are based on the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements in this document. Many of these factors are beyond the Company’s ability to control or predict. The most recent factor that could cause future results to differ materially from those anticipated by our forward-looking statements include the continued negative impact of the COVID-19 pandemic on our financial statements, including ~~our ability to continue our business activities in certain communities we serve,~~ the duration of the pandemic and its continued effects on financial markets, a reduction in financial transaction and business activities resulting in decreased deposits and reduced loan originations, increases in unemployment rates impacting our borrowers’ ability to repay their loans and our ability to manage liquidity in a rapidly changing and unpredictable market, additional interest rate changes by the Federal Reserve and other government actions in response to the pandemic including additional quarantines, regulations or laws enacted to counter the effects of the COVID-19 pandemic on the economy.market. Other factors that could cause actual results to differ materially from those indicated by forward-looking statements include, but are not limited to, the following:

●

•the continued negative impacts and disruptions resulting from the ~~outbreak of~~ COVID-19 pandemic on the economies and communities we serve, which has had and may continue to have an adverse impact on our business operations and performance, and could have a negative impact on our credit portfolio, stock price, borrowers and the economy as a whole both globally and domestically;

•negative impacts on our business, profitability and our stock price that could result from prolonged periods of inflation;

•the risk that a future economic downturn and contraction, including a recession, could have a material adverse effect on our capital, financial condition, credit quality, results of operations and future growth, including the risk that the strength of the current economic environment could be weakened by the continued impact of rising interest rates, supply chain challenges and inflation;

•disruptions to the financial markets as a result of the current or anticipated impact of military conflict, including Russia’s military action in Ukraine, terrorism or other geopolitical events;

•governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve, as well as legislative, tax and regulatory changes, including those that impact the money supply and inflation;

•

●

~~government or regulatory responses to the COVID-19 pandemic;~~

●

the costs and effects of litigation, investigations, inquiries or similar matters, or adverse facts and developments related thereto, including the costs and effects of litigation related to our participation in government stimulus programs associated with the COVID-19 pandemic;

●

reduced earnings due to higher credit losses generally and specifically because losses in the sectors of our loan portfolio secured by real estate are greater than expected due to economic factors, including declining real estate values, increasing interest rates, increasing unemployment, or changes in payment behavior or other factors;

●

general economic conditions, either nationally or regionally and especially in our primary service area, becoming less favorable than expected resulting in, among other things, a deterioration in credit quality;

●

~~adverse changes in asset quality and resulting credit risk-related losses and expenses;~~

Table of Contents

●

ability of borrowers to repay loans, which can be adversely affected by a number of factors, including changes in economic conditions, adverse trends or events affecting business industry groups, reductions in real estate values or markets, business closings or lay-offs, natural disasters, public health emergencies and international instability;

●

current or future legislation, regulatory changes or changes in monetary, tax or fiscal policy that adversely affect the businesses in which we or our customers or our borrowers are engaged, including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (“Dodd-Frank Act”), the Federal Reserve’s actions with respect to interest rates, the capital requirements promulgated by the Basel Committee on Banking Supervision (“Basel Committee”), potential impacts from the Tax Cuts and Jobs Act, the CARES Act of 2020, and other COVID-19 relief measures, uncertainty relating to calculation of LIBOR and other regulatory responses to economic conditions;

●

~~changes in political conditions or the legislative or regulatory environment;~~

●

~~the adequacy of the level of our allowance for credit losses and the amount of credit loss provisions required to replenish the allowance in future periods;~~

●

~~reduced earnings due to higher credit losses because our loans are concentrated by loan type, industry segment, borrower type, or location of the borrower or collateral;~~

●

~~changes in the interest rate environment which could reduce anticipated or actual margins;~~

●

~~increased funding costs due to market illiquidity, increased competition for funding, higher interest rates, and increased regulatory requirements with regard to funding;~~

●

results of examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for credit losses through additional credit loss provisions or write-down of our assets;

●

~~the rate of delinquencies and amount of loans charged-off;~~

●

~~the impact of our efforts to raise capital on our financial position, liquidity, capital, and profitability;~~

●

~~risks and uncertainties relating to not successfully closing and integrating the currently contemplated or completed acquisitions within our currently expected timeframe and other terms;~~

●

~~significant increases in competition in the banking and financial services industries;~~

●

~~changes in the securities markets;~~

●

~~loss of consumer confidence and economic disruptions resulting from national disasters or terrorist activities;~~

●

~~our ability to retain our existing customers, including our deposit relationships;~~

●

~~changes occurring in business conditions and inflation;~~

●

~~changes in technology or risks to cybersecurity;~~

●

~~changes in deposit flows;~~

●

~~changes in accounting principles, policies, or guidelines, including the impact of the new Current Expected Credit Losses (“CECL”) standard;~~

•reduced earnings due to higher credit losses generally and specifically because losses in the sectors of our loan portfolio secured by real estate are greater than expected due to economic factors, including declining real estate values, increasing interest rates, increasing unemployment, or changes in payment behavior or other factors;

•general economic conditions, either nationally or regionally and especially in our primary service area, becoming less favorable than expected resulting in, among other things, a deterioration in credit quality;

•adverse changes in asset quality and resulting credit risk-related losses and expenses;

•ability of borrowers to repay loans, which can be adversely affected by a number of factors, including changes in economic conditions, adverse trends or events affecting business industry groups, reductions in real estate values or markets, business closings or lay-offs, natural disasters, public health emergencies and international instability;

•current or future legislation, regulatory changes or changes in monetary, tax or fiscal policy that adversely affect the businesses in which we or our customers or our borrowers are engaged, including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (“Dodd-Frank Act”), the Federal Reserve’s actions with respect to interest rates, the capital requirements promulgated by the Basel Committee on Banking Supervision (“Basel Committee”), potential impacts from the Tax Cuts and Jobs Act, the CARES Act of 2020, and other COVID-19 relief measures, uncertainty relating to calculation of LIBOR and other regulatory responses to economic conditions;

•changes in political conditions or the legislative or regulatory environment;

•the adequacy of the level of our allowance for credit losses and the amount of credit loss provisions required to replenish the allowance in future periods;

•reduced earnings due to higher credit losses because our loans are concentrated by loan type, industry segment, borrower type, or location of the borrower or collateral;

•changes in the interest rate environment which could reduce anticipated or actual margins;

•increased funding costs due to market illiquidity, increased competition for funding, higher interest rates, and increased regulatory requirements with regard to funding;

•results of examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for credit losses through additional credit loss provisions or write-down of our assets;

•the rate of delinquencies and amount of loans charged-off;

•the impact of our efforts to raise capital on our financial position, liquidity, capital, and profitability;

•risks and uncertainties relating to not successfully closing and integrating the currently contemplated or completed acquisitions within our currently expected timeframe and other terms;

•significant increases in competition in the banking and financial services industries;

•changes in the securities markets;

•loss of consumer confidence and economic disruptions resulting from national disasters or terrorist activities;

•our ability to retain our existing customers, including our deposit relationships;

•changes occurring in business conditions and inflation;

•changes in technology or risks to cybersecurity;

•changes in deposit flows;

Table of Contents

●

~~our ability to maintain adequate internal control over financial reporting;~~

●

~~risks related to the continued use, availability and reliability of LIBOR and other “benchmark” rates; and~~

●

~~other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission (“SEC”).~~

•changes in accounting principles, policies, or guidelines, including the impact of the Current Expected Credit Losses (“CECL”) standard;

•our ability to maintain adequate internal control over financial reporting;

•risks related to the continued use, availability and reliability of LIBOR and other “benchmark” rates; and

•other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission (“SEC”).

We have based our forward-looking statements on our current expectations about future events. Although we believe that the expectations reflected in and the assumptions underlying our forward-looking statements are reasonable, we cannot guarantee that these expectations will be achieved or the assumptions will be accurate. The Company disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. Additional information concerning these risks and uncertainties is contained in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, ~~2020~~2021 and in our other filings with the Securities and Exchange Commission, available at the SEC’s website, http://www.sec.gov.

ECONOMIC CONDITIONS

The economic conditions and growth prospects for our markets, even against the headwinds of inflation and recessionary concerns, continue to reflect a solid and positive overall outlook with economic activity close to pre-pandemic levels. Increasing interest rates and rising building costs have caused some slowing of the highly robust single family housing market, however, there continues to be a shortage of housing in several markets in the southeast. Worker shortages especially in the restaurant, hospitality and retail industries combined with supply chain disruptions impacting numerous industries and inflationary conditions has had some impact on the level of economic growth. Ongoing higher inflation levels and higher interest rates could have a negative impact on both our consumer and commercial borrowers. Overall, the southeast continues to experience economic growth due to company relocations and expansions combined with overall population growth.

CRITICAL ACCOUNTING POLICIES

Management’s Discussion and Analysis of Financial Condition and Results of Operations is based on our consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and judgements that affect the reported amounts of assets, liabilities, revenues and expenses. Accounting policies considered critical to our financial results include the allowance for credit losses and related provision, income taxes, goodwill and business combinations. The most critical of these is the accounting policy related to the allowance for credit losses. The allowance is based in large measure upon management’s evaluation of borrowers’ abilities to make loan payments, local and national economic conditions, and other subjective factors. If any of these factors were to deteriorate, management would update its estimates and judgments which may require additional loss provisions. The ~~Company��s~~Company’s critical accounting policies are discussed in detail in Note B “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of the Company’s ~~2020~~2021 Form 10-K.

On January 1, 2021, the Company adopted ASC 326, which changes the accounting for the allowance for credit losses. For a discussion of this new accounting policy, refer to Note 3 “Accounting Standards” to the Consolidated Financial Statements.

As a result of the Company’s immediate response to COVID-19, including loan modifications/payment deferral programs and the ~~Paycheck Protection Program (“PPP”),~~PPP, the Company has elected to temporarily suspend the application of one provision of U.S. Generally Accepted Accounting Principles (“GAAP”), as allowed by the CARES Act, which was signed into law by the President on March 27, 2020. Sections 4013 and 4014 of the CARES Act provides the Company with temporary relief from troubled debt restructurings, which the Company believes prudent to elect in these challenging times to allow us time to provide consistent, high-quality financial information to our investors and other stakeholders.

~~Table of Contents~~

~~CORONAVIRUS (COVID-19) IMPACT~~

In March 2020, the World Health Organization recognized the novel Coronavirus Disease 2019 as a pandemic. The spread of COVID-19 has created a global public health crisis that has resulted in unprecedented uncertainty, volatility and disruption in financial markets and in governmental, commercial and consumer activity in the United States and globally. In response to the outbreak, federal and state authorities in the U.S. introduced various measures to try to limit or slow the spread of the virus, including travel restrictions, nonessential business closures, stay-at-home orders, and strict social distancing and shelter in place. These actions, together with responses to the pandemic by businesses and individuals, have resulted in rapid decreases in commercial and consumer activity, temporary closures of many businesses that have led to a loss of revenues and a rapid increase in unemployment, material decreases in oil and gas prices and in business valuations, disrupted global supply chains, market downturns and volatility, changes in consumer behavior related to pandemic fears, related emergency response legislation and an expectation that Federal Reserve policy will maintain a low interest rate environment for the foreseeable future. These disruptions may result in a decline in demand for banking products or services, including loans and deposits, which could impact our future financial condition, result of operations and liquidity. The impacts of the COVID-19 pandemic on the economy and the banking industry are rapidly evolving and the future effects are unknown at this time. The Company is working to adapt to the changing environment and proactively plan for contingencies. To that end, the Company has and is taking steps to protect the health of our employees and to work with our customers experiencing difficulties as a result of this virus. We have also been working through loan modifications and payment deferral programs to assist affected customers, and have increased our allowance for loan and lease losses.

The pandemic is having an adverse impact on certain industries the Company serves, including hotels, restaurants, retail and direct energy. As of June 30, 2021, the Company’s aggregate outstanding exposure in these segments was $437.8 million, or 14.4% of total loans. While it is not yet possible to know the full effect that the pandemic will have on the economy, or to what extent this crisis will impact the Company, all available current industry statistics and internal monitoring of loan repayment ability and payment forgiveness across the portfolio has been analyzed in an attempt to understand the correlation with asset quality and degree of possible deterioration. This analysis of the possibility of increasing credit losses resulted in the need for a higher provision expense to provide the required allowance reserve for this situation.

On March 27, 2020, the CARES Act was signed into law. The CARES Act is a $2 trillion stimulus package that is intended to provide relief to U.S. businesses and consumers struggling as a result of the pandemic. A provision in the CARES Act includes a $349 billion fund for the creation of the PPP through the Small Business Administration (“SBA”) and Treasury Department. The PPP is intended to provide loans to small businesses to pay their employees, rent, mortgage interest, and utilities. The loans may be forgiven conditioned upon the client providing payroll deductions evidencing their compliant use of funds and otherwise complying with the terms of the program. The PPP was amended in April to include an additional $320 billion in funding. On June 5, 2020, President Trump signed into law the Paycheck Protection Program Flexibility Act of 2020 (“PPPFA”) that amends the CARES Act. The PPPFA extended the covered period in which to use PPP loans, extended the forgiveness period from eight weeks to a maximum of 24 weeks and increased flexibility for small businesses that have had issues with rehiring employees and attempting to fill vacant positions due to COVID-19. The program reduced the proportion of proceeds that must be spent on payroll costs from 75% to 60%. In addition, the PPPFA also extended the payment deferral period for the PPP loans until the date when the amount of loan forgiveness is determined and remitted to the lender. For PPP recipients who do not apply for forgiveness, the loan deferral period is 10 months after the applicable forgiveness period ends.

Section 4013 of the CARES Act, “Temporary Relief from Troubled Debt Restructurings,” provides banks the option to temporarily suspend certain requirements under U.S. GAAP related to TDR for a limited period of time to account for the effects of COVID-19. To qualify for Section 4013 of the CARES Act, borrowers must have been current at December 31, 2019. All modifications are eligible as long as they are executed between March 1, 2020 and the earlier of (i) December 31, 2020, or (ii) the 60^th day after the end of the COVID-19 national emergency declared by the President of the U.S. Loans that were current as of December 31, 2019 are not TDRs. In addition, under guidance from the federal banking agencies, other short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs under ASC 310-40, “Troubled Debt Restructuring by Creditors.” These modifications include short-term (e.g., up to six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. We began receiving requests from our borrowers for loan and lease deferrals in March 2020. Payment modifications include the deferral of principal payments or the deferral of principal and interest payments for terms generally 90-180 days. Requests are evaluated individually and approved modifications are based on the unique circumstances of each borrower.

~~Table of Contents~~

On December 27, 2020, President Trump signed into law the Consolidated Appropriations Act, 2021 (the “CAA”). The CAA, among other things, extends the life of the PPP, effectively creating a second round of PPP loans for eligible businesses. In January 2021, we opened the lending portal and started processing second draw PPP loan applications.

On March 11, 2021, the American Rescue Plan Act of 2021 (“ARP”) was signed into law. The $1.9 trillion stimulus aid package builds upon many measures in the CARES Act from March 2020, and in the CAA from December 2020.

As of June 30, 2021, we have modified approximately 1,643 loans for $710.7 million, of which 1,391 loans for $582.3 million were modified to defer monthly principal and interest payments and 252 loans for $128.4 million were modified from monthly principal and interest payments to interest only. At June 30, 2021, there were 4 loans for $4.9 million that were modified to defer principal and interest payments and 19 loans for $30.0 million that were modified from monthly principal and interest payments to interest only that were outstanding. As of June 30, 2021, we have approximately 2,210 PPP loans approved through the SBA for $157.8 million outstanding.

OVERVIEW OF THE RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS SUMMARY

Second quarter ~~2021~~2022 compared to second quarter ~~2020~~

2021

The Company reported net income available to common shareholders of $15.8 million for the three months ended June 30, 2022, compared with net income available to common shareholders of $15.6 million for the ~~three months ended June 30, 2021, compared with net income available to common shareholders of $16.9 million for the~~ same period last year, ~~a decrease~~

Table of ~~$1.3 million~~Contents

an increase of $153 thousand or ~~7.9%~~1.0%. For the second quarter of ~~2021,~~2022, fully diluted earnings per share were ~~$0.74,~~$0.76, compared to ~~$0.79~~$0.74 for the second quarter of ~~2020.~~

2021.

Operating net earnings, a non-GAAP financial measure, for the second quarter of ~~2021~~2022 totaled ~~$15.6~~$16.5 million compared to ~~$11.2~~$15.6 million for the second quarter of ~~2020,~~2021, an increase of ~~$4.4 million~~$900 thousand or ~~39.3%~~5.8%. Operating net earnings, which is a non-GAAP financial measure, for the second quarter of ~~2020~~2022 excludes ~~merger-related~~merger and conversion related costs of ~~$1.8 million,~~$875 thousand, net of tax, agovernment grants from the U.S. Treasury of $128 thousand, net of tax, and bargain purchase gain ~~related to the SWG acquisition of $7.0 million~~ and ~~a gain~~loss on sale of ~~land of $463 thousand,~~fixed assets, net of ~~tax. Operating~~tax, $123 thousand. Diluted operating earnings per share, ~~were $0.74~~a non-GAAP financial measure, was $0.80 on a fully diluted basis for the second quarter ~~2021,~~2022, compared to ~~$0.52~~$0.74 for the same period in ~~2020,~~2021, excluding the ~~merger-related~~ costs and ~~gains~~income described above. See reconciliation of non-GAAP financial measures provided below.

Net interest income for the second quarter ~~2021~~2022 was ~~$38.1~~$42.1 million, ~~a decrease~~an increase of ~~$1.1~~$4.1 million or ~~2.9%~~10.6%, ~~for the three months ended June 30, 2021,~~ compared to ~~$39.2~~$38.1 million for the same period in ~~2020. The decrease was due to interest income earned on a lower volume of loans and an overall reduction in the net interest margin.~~2021. Fully tax equivalent (“FTE”) net interest income, which is a non-GAAP measure, totaled ~~$38.7~~$43.0 million and ~~$39.8~~$38.7 million for the second quarter of 2022 and 2021, ~~and 2020,~~ respectively. ~~FTE net interest income, which is a non-GAAP measure, decreased $1.1 million in the prior year quarterly comparison due to decreased loan volume.~~ Purchase accounting adjustments decreased ~~$1.1 million~~$447 thousand for the second quarter comparisons. Second quarter ~~2021~~2022 FTE net interest margin, which is a non-GAAP measure, of ~~3.14% included 9~~3.09% including 5 basis points related to purchase accounting adjustments compared to ~~3.63%~~3.14% for the same quarter in ~~2020,~~2021, which included 219 basis points related to purchase accounting adjustments. Excluding the purchase accounting adjustments, the net interest margin decreased 371 basis points in prior year quarterly comparison. See reconciliation of non-GAAP financial measures provided below.

Non-interest income for the three months ended June 30, ~~2021~~2022 was ~~$8.8~~$8.7 million compared to ~~$15.7~~$8.8 million for the same period in ~~2020,~~2021, reflecting a decrease of ~~$6.9~~$158 thousand or 1.8%. This decrease consisted of $1.1 million ~~or 43.7%. A majority of the~~ decrease ~~is related to the $7.0 million bargain purchase gain related to the SWG acquisition and the gain on the sale of land of $463 thousand, net of tax that occurred~~ in ~~2020.~~

mortgage income.

Pre-tax, pre-provision operating earnings, a non-GAAP measure, ~~decreased 9.4%~~increased 7.2% to ~~$19.4~~$20.8 million for the quarter-ended June 30, ~~2021~~2022 as compared to ~~$21.4~~$19.4 million for the second quarter of ~~2020.~~2021. Pre-tax, pre-provision operating earnings, a non-GAAP measure, for the second quarter ~~2020~~2022 excludes ~~acquisition charges, treasury awards,~~merger and conversion related costs of $1.2 million, $600 thousand provision for loan losses, $165 thousand bargain purchase gain ~~on the SWG acquisition~~ and ~~the gain~~loss on ~~the~~ sale of ~~land.~~fixed assets, $171 thousand government grants from the U.S Treasury offset by $165 thousand in charitable contributions related to the U.S. Treasury awards. See reconciliation of non-GAAP financial measures provided below.

~~Table of Contents~~

Non-interest expense was ~~$27.5~~$31.0 million for the three months ended June 30, ~~2021, a decrease~~2022, an increase of ~~$618 thousand~~$3.5 million or ~~2.2%~~12.8%, when compared with the same period in ~~2020. Excluding~~2021. Charges related to the ~~net decrease in~~ acquisition ~~charges~~ of ~~$2.3~~the Cadence Branches and Beach Bank as well as charter conversion accounted for $1.2 million of the increase. Charges related to the ongoing operations of the Cadence Branches totaled $1.0 million for ~~the quarterly comparison, non-interest expense increased $1.7 million in~~ the second quarter of ~~2021, as compared to second quarter of 2020.~~

2022.

Investment securities totaled $2.105 billion, or 34.9% of total assets at June 30, 2022, compared to $1.303 billion, or 23.6% of total assets at June 30, ~~2021, versus $953.3 million, or 18.7% of total assets at June 30, 2020.~~2021. The average balance of investment securities increased ~~$313.7~~$906.8 million in prior year quarterly ~~comparison, mostly as a result of the acquisition of SWG.~~comparison. The average tax equivalent yield on investment securities, ~~decreased 40~~which is a non-GAAP measure, increased 12 basis points to ~~2.2%~~2.27% from ~~2.6%~~2.15% in prior year quarterly comparison. The investment portfolio had a net unrealized ~~gain~~loss of ~~$25.6~~$149.1 million at June 30, ~~2021~~2022 as compared to a net unrealized gain of ~~$32.9~~$25.6 million at June 30, ~~2020.~~

2021. See reconciliation of non-GAAP financial measures provided below.

The FTE average yield on all earning assets, a non-GAAP measure, decreased 6720 basis points in prior year quarterly comparison, from ~~4.2%~~3.56% for the second quarter of ~~2020~~2021 to ~~3.6%~~3.36% for the second quarter of ~~2021.~~2022. Interest expense on average interest-bearing liabilities decreased 2117 basis points from ~~0.7%~~0.46% for the second quarter of ~~2020~~2021 to ~~0.5%~~0.29% for the second quarter of ~~2021.~~2022. Cost of all deposits averaged 14 basis points for the second quarter of 2022 compared to 28 basis points for the second quarter of ~~2021 compared to 52 basis points for the second quarter of 2020.~~2021. See reconciliation of non-GAAP financial measures provided below.

First six months ~~2021~~2022 compared to first six months ~~2020~~

2021

The Company reported net income available to common shareholders of ~~$32.2~~$32.6 million for the six months ended June 30, ~~2021,~~2022, compared to ~~$25.3~~$32.2 million for the same period last year. Operating net earnings, ~~increased $12.1 million,~~a non-GAAP financial measure, decreased $764 thousand, or ~~60.3%~~2.4%, from ~~$20.1 million at June 30, 2020 to~~ $32.2 million at June 30, ~~2021.~~2021 to $31.5 million at June 30, 2022. Provision for ~~loan~~credit losses ~~decreased $14.7 million~~increased $600 thousand for the year-over-year comparison. Operating net earnings excludes ~~merger-related~~merger and conversion related costs of ~~$2.4~~$1.2 million, net of tax, ~~$7.0 million~~government grants from the U.S. Treasury of $652 thousand, net of tax, offset by $123 thousand in contributions related to the government grants from the U.S. Treasury and bargain purchase gain and ~~a gain~~loss on ~~the~~ sale of ~~land of $463 thousand,~~fixed assets, net of tax, $123 thousand for the year-to-date period ending June 30, ~~2020.~~2022. Operating earnings per share were $1.52 on a fully diluted basis for six-month period ending June 30, ~~2021,~~ 2022,

Table of Contents

compared to ~~$1.00~~$1.52 for the same period in ~~2020,~~2021, excluding the merger-related costs and income described above. See reconciliation of non-GAAP financial measures provided below.

Net interest income increased ~~to $4.0~~by $3.5 million, or ~~5.5%~~4.5%, for the six months ended June 30, ~~2021,~~2022, compared to ~~$73.2~~$77.3 million for the same period in ~~2020.~~2021. This increase was primarily due to interest earned on a high volume of ~~loans~~securities and ~~securities.~~a lower rate on deposits. Average earning assets at June 30, ~~2021,~~2022, increased ~~$900.7~~$769.2 million, or ~~22.8%~~15.9%, and average interest-bearing liabilities increased ~~$864.0~~$662.1 million, or ~~23.4%~~14.8%, when compared to June 30, ~~2020.~~

2021.

Non-interest income for the six months ended June 30, ~~2021,~~2022, was ~~$18.3~~$19.8 million compared to ~~$22.2~~$18.3 million for the same period in ~~2020,~~2021, reflecting an ~~decrease~~increase of ~~$3.9~~$1.5 million or ~~17.4%~~8.3%. ~~Excluding the gains mentioned above, non-interest income increased $3.8~~The increase can be attributed to $1.1 million in ~~year-over-year comparison. Mortgage income increased $1.3 million~~services charges on deposit accounts and interchange fee income, ~~increased $1.4~~BOLI proceeds of $1.6 million, and government grants from the U.S. Treasury of $873 thousand coupled with a $3.1 million decrease in ~~the year-over-year comparison.~~

mortgage fee income.

The provision for credit losses was $0$600 thousand for the six months ended June 30, ~~2021,~~2022, compared with ~~$14.7 million~~$0 provision for ~~loan~~credit losses for the same period in ~~2020.~~2021. The allowance for credit losses of ~~$32.5~~$32.4 million at June 30, ~~2021~~2022 (approximately ~~1.1%~~1.0% of total loans) is considered by management to be adequate to cover losses inherent in the loan portfolio. See “Allowance for Credit Losses” in Item 2. – Management’s Discussion and Analysis of Financial Condition and Results of Operations for more information on this evaluation.

Non-interest expense was ~~$54.7~~$59.5 million for the six months ended June 30, ~~2021,~~2022, an increase of ~~$3.2~~$4.8 million or ~~6.2%~~8.8%, when compared with the same period in ~~2020. An~~2021. The increase is primarily attributable to an increase of ~~$3.0~~$1.6 million in ~~salaries~~acquisition and ~~employee benefits contributed~~charter conversion and $1.7 million related to the ~~increase.~~

ongoing charges associated with the Cadence branches.

FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF THE FIRST

The First represents the primary asset of the Company. The First reported total assets of ~~$5.501~~$6.027 billion at June 30, ~~2021~~2022 compared to ~~$5.145~~$6.067 billion at December 31, ~~2020, an increase~~2021, a decrease of ~~$355.7~~$39.6 million. Loans, including loans held for sale, ~~decreased $99.0~~increased $164.4 million to ~~$3.010~~$3.132 billion, or ~~3.2%~~5.5%, during the first six months of ~~2021.~~2022. Deposits at June 30, ~~2021~~2022 totaled ~~$4.720~~$5.311 billion compared to ~~$4.283~~$5.262 billion at December 31, ~~2020.~~

2021.

For the six months period ended June 30, ~~2021,~~2022, The First reported net income of ~~$36.4~~$35.5 million compared to ~~$29.3~~$36.4 million for the six months ended June 30, ~~2020.~~2021. Merger and conversion charges equaled $1.2 million, net of tax, ~~equaled~~for the first six months of 2022 as compared to $0 for the first six months of ~~2021 as compared to $2.4 million for the first six months of 2020.~~

2021.

~~Table of Contents~~

EARNINGS PERFORMANCE

The Company earns income from two primary sources. The first is net interest income, which is interest income generated by earning assets less interest expense on deposits and other borrowed money. The second is non-interest income, which primarily consists of customer service charges and fees as well as mortgage income but also comes from non-customer sources such as bank-owned life insurance. The majority of the Company’s non-interest expense is comprised of operating costs that facilitate offering a full range of banking services to our customers.

NET INTEREST INCOME AND NET INTEREST MARGIN

Net interest income ~~decreased~~increased by ~~$1.1~~$4.1 million, or ~~2.9%~~10.6%, for the second quarter of ~~2021~~2022 relative to the second quarter of ~~2020. The decrease was due to~~2021. Net interest income ~~earned~~increased by $3.5 million, or 4.5%, to $80.7 million for the six month period ending June 30, 2022 compared to the same period in 2021. The increase is primarily related to an increase in taxable interest and dividends coupled with a decrease in interest and fees on ~~a lower volume of~~ loans and ~~a lower yield~~was partially offset by declines in interest expense on ~~interest bearing deposits.~~deposits and borrowed funds. PPP loans totaled ~~$157.8~~$6.3 million as of June 30, ~~2021~~2022, a decrease of ~~$101.5~~$151.5 million or ~~39.1%~~96.0% when compared to the same period last ~~year.~~year due to loan forgiveness under the PPP program. The level of net interest income we recognize in any given period depends on a combination of factors including the average volume and yield for interest-earning assets, the average volume and cost of interest-bearing liabilities, and the mix of products which comprise the Company’s earning assets, deposits, and other interest-bearing liabilities. Net interest income is also impacted by the reversal of interest for loans placed on nonaccrual status during the reporting period, and the recovery of interest on loans that had been on nonaccrual and were paid off, sold or returned to accrual status.

The following tables depict, for the periods indicated, certain information related to the average balance sheet and average yields on assets and average costs of liabilities. Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average balances have been derived from daily averages.

Table of Contents

Average Balances, Tax Equivalent Interest and Yields/Rates

($ in thousands)

Three Months Ended

June 30, 2021

June 30, 2020

Tax

Tax

Avg.

Equivalent

Yield/

Avg.

Equivalent

Yield/


Balance

interest

Rate

Balance

interest

Rate

Earning Assets:













Taxable securities

$
853,180

$
4,017

1.88
%
$
605,626

$
3,439

2.27
%
Tax exempt securities

367,074

2,554

2.78
%

300,922

2,340

3.11
%
Total investment securities

1,220,254

6,571

2.15
%

906,548

5,779

2.55
%
Interest bearing deposits in other banks

661,069

38

0.02
%

321,559

19

0.02
%
Loans

3,042,785

37,275

4.90
%

3,156,524

40,593

5.14
%
Total earning assets

4,924,108

43,884

3.56
%

4,384,631

46,391

4.23
%
Other assets

534,423



528,989





Total assets

$
5,458,531



$
4,913,620





Interest-bearing liabilities:













Deposits

$
4,374,372

$
3,315

0.30
%
$
3,746,535

$
5,219

0.56
%
Borrowed funds

3,355

52

6.20
%

116,270

224

0.77
%
Subordinated debentures

144,591

1,821

5.04
%

80,736

1,176

5.83
%
Total interest-bearing liabilities

4,522,318

5,188

0.46
%

3,943,541

6,619

0.67
%
Other liabilities

288,363



362,952



Shareholders’ equity

647,850



607,127



Total liabilities and shareholders’ equity

$
5,458,531



$
4,913,620



Net interest income

$
38,050





$
39,180



Net interest margin

3.09
%



3.57
%
Net interest income (FTE)*

$
38,696

3.11
%

$
39,772

3.56
%
Net interest margin (FTE)*

3.14
%



3.63
%


($ in thousands)	Three Months Ended
	June 30, 2022						June 30, 2021
	Avg. Balance		Tax Equivalent Interest		Yield/ Rate		Avg. Balance		Tax Equivalent Interest		Yield/ Rate
Earning Assets:
Taxable securities	$	1,634,679	$	8,372	2.05	%	$	853,180	$	4,017	1.88	%
Tax exempt securities	492,405		3,721		3.02	%	367,074		2,554		2.78	%
Total investment securities	2,127,084		12,093		2.27	%	1,220,254		6,571		2.15	%
Interest bearing deposits in other banks	432,851		32		0.03	%	661,069		38		0.02	%
Loans	3,013,228		34,663		4.60	%	3,042,785		37,275		4.90	%
Total earning assets	5,573,163		46,788		3.36	%	4,924,108		43,884		3.56	%
Other assets	539,078						534,423
Total assets	$	6,112,241					$	5,458,531

Interest-bearing liabilities:
Deposits	$	4,953,229	$	1,905	0.15	%	$	4,374,372	$	3,315	0.30	%
Borrowed funds	—		—		0.00	%	3,355		52		6.20	%
Subordinated debentures	144,834		1,841		5.08	%	144,591		1,821		5.04	%
Total interest-bearing liabilities	5,098,063		3,746		0.29	%	4,522,318		5,188		0.46	%
Other liabilities	420,768						288,363
Shareholders’ equity	593,410						647,850
Total liabilities and shareholders’ equity	$	6,112,241					$	5,458,531

Net interest income			$	42,101					$	38,050
Net interest margin					3.02	%					3.09	%
Net interest income (FTE)*			$	43,042	3.06	%			$	38,696	3.11	%
Net interest margin (FTE)*					3.09	%					3.14	%

Table of Contents

($in thousands)

Six Months Ended

June 30, 2021

June 30, 2020

Tax

Tax

Avg.

Equivalent

Yield/

Avg.

Equivalent

Yield/


Balance

interest

Rate

Balance

interest

Rate

Earning Assets:













Taxable securities

$
777,054

$
7,608

1.96
%
$
583,120

$
7,383

2.53
%
Tax exempt securities

367,197

5,144

2.80
%

262,567

4,161

3.17
%
Total investment securities

1,144,251

12,752

2.23
%

845,687

11,544

2.73
%

Interest bearing deposits in other banks

637,559

86

0.03
%

225,768

308

0.27
%
Loans

3,069,815

76,888

5.01
%

2,879,431

76,598

5.32
%
Total earning assets

4,851,625

89,726

3.70
%

3,950,886

88,450

4.48
%
Other assets

546,608

501,170

Total assets

$
5,398,233

$
4,452,056

Interest-bearing liabilities:

Deposits

$
4,273,907

$
7,164

0.34
%
$
3,394,533

$
10,632

0.63
%
Borrowed funds

51,482

340

1.32
%

130,768

1,141

1.75
%
Subordinated debentures

144,590

3,642

5.04
%

80,716

2,379

5.89
%
Total interest-bearing liabilities

4,469,979

11,146

0.50
%

3,606,017

14,152

0.78
%
Other liabilities

281,859

268,821

Shareholders’ equity

646,395

577,218

Total liabilities and shareholders’ equity

$
5,398,233

$
4,452,056

Net interest income

$
77,279



$
73,245

Net interest margin

3.19
%



3.71
%
Net interest income (FTE)*

$
78,580

3.20
%

$
74,298

3.69
%
Net interest margin (FTE)*

3.24
%





3.76
%

*	~~See reconciliation of Non-GAAP financial measures.~~


($ in thousands)	Six Months Ended
	June 30, 2022						June 30, 2021
	Avg. Balance		Tax Equivalent Interest		Yield/ Rate		Avg. Balance		Tax Equivalent Interest		Yield/ Rate
Earning Assets:
Taxable securities	$	1,565,844	$	14,523	1.85	%	$	777,054	$	7,608	1.96	%
Tax exempt securities	446,984		6,964		3.12	%	367,197		5,144		2.80	%
Total investment securities	2,012,828		21,487		2.13	%	1,144,251		12,752		2.23	%
Interest bearing deposits in other banks	628,279		45		0.01	%	637,559		86		0.03	%
Loans	2,979,738		68,817		4.62	%	3,069,815		76,888		5.01	%
Total earning assets	5,620,845		90,349		3.21	%	4,851,625		89,726		3.70	%
Other assets	535,698						546,608
Total assets	$	6,156,543					$	5,398,233

Interest-bearing liabilities:
Deposits	$	4,987,254	$	4,188	0.17	%	$	4,273,907	$	7,164	0.34	%
Borrowed funds	—		—		0.00	%	51,482		340		1.32	%
Subordinated debentures	144,797		3,660		5.06	%	144,590		3,642		5.04	%
Total interest-bearing liabilities	5,132,051		7,848		0.31	%	4,469,979		11,146		0.50	%
Other liabilities	394,709						281,859
Shareholders’ equity	629,783						646,395
Total liabilities and shareholders’ equity	$	6,156,543					$	5,398,233

Net interest income			$	80,740					$	77,279
Net interest margin					2.87	%					3.19	%
Net interest income (FTE)*			$	82,501	2.91	%			$	78,580	3.20	%
Net interest margin (FTE)*					2.94	%					3.24	%

*Non-GAAP measure. See reconciliation of Non-GAAP financial measures.

Table of Contents

NON-INTEREST INCOME AND NON-INTEREST EXPENSE

The following table provides details on the Company’s non-interest income and non-interest expense for the three and six months ended June 30, ~~2021~~2022 and ~~2020:~~

($ in thousands)

Three Months Ended

Six Months Ended

EARNINGS STATEMENT

6/30/21

% of Total

6/30/20

% of Total


6/30/21

% of Total

6/30/20

% of Total

Non-interest income:

Service charges on deposit accounts

$
1,756

19.9
%
$
1,597

10.2
%

$
3,516

19.2
%
$
3,511

15.8
%
Mortgage fee income

2,372

26.9
%

2,646

16.9
%

5,534

30.2
%

4,213

19.0
%
Interchange fee income

3,145

35.6
%

2,395

15.3
%

5,789

31.7
%

4,380

19.8
%
Gain on securities, net

77

0.9
%

73

0.5
%

97

0.5
%

246

1.1
%
Gain on acquisition

—

—
%

7,023

44.7
%

—

—
%

7,023

31.7
%
Gain on sale of land

—

—
%

620

3.9
%

—

—
%

620

2.8
%
Other

1,472

16.7
%

1,326

8.5
%

3,359

18.4
%

2,161

9.8
%
Total non-interest income

$
8,822

100
%
$
15,680

100
%

$
18,295

100
%
$
22,154

100
%

Non-interest expense:

Salaries and employee benefits

$
16,036

58.5
%
$
15,866

56.5
%

$
32,091

58.7
%
$
29,094

56.4
%
Occupancy expense

3,813

13.9
%

3,200

11.4
%

7,692

14.1
%

6,118

11.9
%
FDIC premiums

499

1.8
%

237

0.8
%

993

1.8
%

384

0.7
%
Marketing

39

0.1
%

25

0.1
%

199

0.4
%

239

0.5
%
Amortization of core deposit intangibles

1,052

3.8
%

1,052

3.8
%

2,104

3.8
%

1,990

3.9
%
Other professional services

1,049

3.8
%

984

3.5
%

1,983

3.6
%

1,858

3.6
%
Other non-interest expense

4,964

18.1
%

4,411

15.7
%

9,655

17.6
%

8,790

17.1
%
Acquisition and integration charges

—

—
%

2,295

8.2
%

—

—
%

3,035

5.9
%
Total non-interest expense

$
27,452

100
%
$
28,070

100
%

$
54,717

100
%
$
51,508

100
%
2021:


($ in thousands)	Three Months Ended
EARNINGS STATEMENT	June 30, 2022		% of Total		June 30, 2021		% of Total
Non-interest income:
Service charges on deposit accounts	$	2,038	23.5	%	$	1,756	19.9	%
Mortgage fee income	1,227		14.2	%	2,372		26.9	%
Interchange fee income	3,102		35.8	%	3,145		35.6	%
(Loss) gain on securities, net	(80)		(0.9)	%	77		0.9	%
Gain (loss) on sale of premises and equipment	(115)		(1.3)	%	—		0.0	%
Gain on acquisition	281		3.2	%	—		0.0	%
Government awards/grants	171		2.0	%	—		0.0	%
Other	2,040		23.5	%	1,472		16.7	%
Total non-interest income	$	8,664	100	%	$	8,822	100	%

Non-interest expense:
Salaries and employee benefits	$	17,237	55.6	%	$	16,036	58.5	%
Occupancy expense	3,828		12.4	%	3,813		13.9	%
FDIC/OCC premiums	546		1.8	%	499		1.8	%
Marketing	122		0.4	%	39		0.1	%
Amortization of core deposit intangibles	1,064		3.4	%	1,052		3.8	%
Other professional services	768		2.5	%	1,049		3.8	%
Other non-interest expense	6,218		20.1	%	4,964		18.1	%
Acquisition and charter conversion charges	1,172		3.8	%	—		0.0	%
Total non-interest expense	$	30,955	100	%	$	27,452	100	%

Table of Contents

($ in thousands) Six Months Ended
EARNINGS STATEMENT June 30,
2022 % of
Total June 30,
2021 % of
Total
Non-interest income:
Service charges on deposit accounts $ 4,078 20.6 % $ 3,516 19.2 %
Mortgage fee income 2,457 12.4 % 5,534 30.2 %
Interchange fee income 6,299 31.8 % 5,789 31.7 %
(Loss) gain on securities, net (83) (0.4) % 97 0.5 %
Gain (loss) on sale of premises and equipment (113) (0.6) % — 0.0 %
Gain on acquisition 281 1.4 % — 0.0 %
Government awards/grants 873 4.4 % — 0.0 %
BOLI income from death proceeds 1,630 8.2 % — 0.0 %
Other 4,399 22.2 % 3,359 18.4 %
Total non-interest income $ 19,821 100 % $ 18,295 100 %
Non-interest expense:
Salaries and employee benefits $ 34,036 57.2 % $ 32,091 58.7 %
Occupancy expense 7,704 12.9 % 7,692 14.1 %
FDIC/OCC premiums 1,112 1.9 % 993 1.8 %
Marketing 208 0.3 % 199 0.4 %
Amortization of core deposit intangibles 2,128 3.6 % 2,104 3.8 %
Other professional services 1,331 2.2 % 1,983 3.6 %
Other non-interest expense 11,446 19.2 % 9,655 17.6 %
Acquisition and charter conversion charges 1,580 2.7 % — 0.0 %
Total non-interest expense $ 59,545 100 % $ 54,717 100 %

PROVISION FOR INCOME TAXES

The Company sets aside a provision for income taxes on a monthly basis. The amount of the provision is determined by first applying the Company’s statutory income tax rates to estimated taxable income, which is pre-tax book income adjusted for permanent differences, and then subtracting available tax credits if applicable. Permanent differences include but are not limited to tax-exempt interest income, bank-owned life insurance cash surrender value income, and certain book expenses that are not allowed as tax deductions.

The Company’s provision for income taxes was $3.5 million or 18.0% of earnings before income taxes for the second quarter 2022, compared to $3.8 million or 19.7% of earnings before income taxes for the ~~second quarter 2021, compared to $2.2 million or 11.7% of earnings before income taxes for the~~ same period in ~~2020.~~2021. The provision for the six months ended June 30, ~~2021~~2022 was ~~$8.6~~$7.8 million or ~~21.1%~~19.4% of earnings before income taxes compared to ~~$3.9~~$8.6 million or ~~13.5%~~21.1% for the same period in 2020. The effective tax rate for 2020 includes any provisions related to the CARES Act that was signed into law on March 27, 2020 and the $7.0 million, non-taxable, bargain purchase gain related to the SWG acquisition. The CARES Act includes several significant provisions for corporations including increasing the amount of deductible interest under section 163(j) of the Internal Revenue Code of 1986, as amended, allowing companies to carryback certain net operating losses, and increasing the amount of net operating loss that corporations can use to offset income.

2021.

BALANCE SHEET ANALYSIS

EARNING ASSETS

The Company’s interest-earning assets are comprised of investments and loans, and the composition, growth characteristics, and credit quality of both are significant determinants of the Company’s financial condition. Investments are analyzed in the section immediately below, while the loan and lease portfolio and other factors affecting earning assets are discussed in the sections following investments.

INVESTMENTS

The Company’s investments can at any given time consist of debt securities and marketable equity securities (together, the “investment portfolio”), investments in the time deposits of other banks, surplus interest-earning balances in

Table of Contents

our Federal Reserve Bank (“FRB”) account, and overnight fed funds sold. Surplus FRB balances and federal funds sold to correspondent banks represent the temporary investment of excess liquidity. The Company’s investments serve several purposes: 1) they provide liquidity to even out cash flows from the loan and deposit activities of customers; 2) they provide a source of pledged assets for securing public deposits, bankruptcy deposits and certain borrowed funds which require collateral; 3) they constitute a large base of assets with maturity and interest rate characteristics that can be changed more readily than the loan portfolio to better match changes in the deposit base and other funding sources of the Company; 4) they are another interest-earning option for surplus funds when loan demand is light; and 5) they can provide partially tax exempt income. Total securities, excluding other securities, totaled ~~$1.281~~$2.082 billion, or ~~23.2%~~34.5% of total assets at June 30, ~~2021~~2022 compared to ~~$1.022~~$1.752 billion, or ~~19.8%~~28.8% of total assets at December 31, ~~2020.~~

2021.

There were no federal funds sold at June 30, ~~2021~~2022 and December 31, ~~2020;~~2021; and interest-bearing balances at other banks ~~increased~~decreased to ~~$630.2~~$237.6 million at June 30, ~~2021~~2022 from ~~$424.9~~$804.5 million at December 31, ~~2020.~~2021. The Company’s investment portfolio increased ~~$253.3~~$330.9 million, or ~~24.1%~~18.7%, to ~~a total fair market value of $1.303~~$2.105 billion at June 30, ~~2021~~2022 compared to December 31, ~~2020.~~2021. The increase in the portfolio is related to purchases that were made in the first six months of 2022 offset by a decrease in the fair market value of $159.8 million. The Company carries available-for-sale investments at their fair market values and held-to-maturities at their amortized costs. The fair value of available-for-sale securities totaled 1.489 billion at June 30, 2022 compared to $1.752 billion at December 31, 2021. The ~~Company’s~~fair value of held-to-maturity investments totaled $561.3 million and $0 at June 30, 2022 and December 31, 2021, respectively. All other investment securities are classified as “available-for-sale” to allow maximum flexibility with regard to interest rate risk and liquidity management.

Refer to the tables shown in Note 9 – Securities to the Consolidated Financial Statements for information on the Company’s amortized cost and fair market value of its investment portfolio by investment type.

~~Table of Contents~~

LOAN PORTFOLIO

Loans Held for Sale ~~(LHFS)~~

(“LHFS”)

The Bank originates fixed rate single family, residential first mortgage loans on a presold basis. The Bank issues a rate lock commitment to a customer and concurrently “locks in” with a secondary market investor under a best efforts delivery mechanism. Such loans are sold without the mortgage servicing rights being retained by the Bank. The terms of the loan are dictated by the secondary investors and are transferred within several weeks of the Bank initially funding the loan. The Bank recognizes certain origination fees and service release fees upon the sale, which are included in other income on loans in the consolidated statements of income. Between the initial funding of the loans by the Bank and the subsequent purchase by the investor, the Bank carries the loans held for sale at the lower of cost or fair value in the aggregate as determined by the outstanding commitments from investors. Associated servicing rights are not retained. At June 30, ~~2021,~~2022, LHFS totaled ~~$6.0~~$6.7 million, compared to ~~$21.4~~$7.7 million at December 31, ~~2020.~~

2021.

Loans Held for Investment ~~(LHFI)~~

(“LHFI”)

LHFI, net of deferred fees and costs, were ~~$3.004~~$3.093 billion at June 30, ~~2021, a decrease~~2022, an increase of ~~$83.6~~$163.7 million, or ~~2.7%~~5.6%, from ~~$3.088~~$2.929 billion at December 31, ~~2020. The Company experienced~~2021. PPP loans were $6.3 million at June 30, 2022, a decrease ~~in the commercial, financial, and agriculture loan portfolio~~ of ~~$81.9~~$34.8 million, ~~related to PPP loans.~~

~~As of June 30, 2021, we have modified approximately 1,643 loans for $710.7~~or 84.7%, from $41.1 million of which 1,391 loans for $582.3 million were modified to defer monthly principal and interest payments and 252 loans for $128.4 million were modified from monthly principal and interest payments to interest only. At June 30, 2021, there were 4 loans for $4.9 million that were modified to defer principal and interest payments and 19 loans for $30.0 million that were modified from monthly principal and interest payments to interest only that were outstanding. As of June 30, 2021, we have approximately 2,210 PPP loans approved through the SBA for $157.8 million outstanding.

at December 31, 2021.

The following table presents the Company’s composition of LHFI, net of deferred fees and costs, in dollar amounts and as a percentage of total gross loans ($ in thousands):

June 30, 2021 (1)

December 31, 2020



Percent

Percent

Amount

of Total

Amount

of Total

Commercial, financial and agriculture (2)

$
511,517

16.8
%
$
579,443

18.6
%
Commercial real estate

1,653,090

54.4
%

1,652,993

52.9
%
Consumer real estate

833,889

27.5
%

850,206

27.2
%
Consumer installment

38,236

1.3
%

41,036

1.3
%
Total loans

3,036,732

100
%

3,123,678

100
%
Allowance for credit losses

(32,457)

(35,820)



Net loans

$
3,004,275

$
3,087,858


	June 30, 2022				December 31, 2021
	Amount		Percent of Total		Amount		Percent of Total
Commercial, financial and agriculture (1)	$	402,619	12.9	%	$	397,516	13.4	%
Commercial real estate	1,810,204		57.9	%	1,683,698		57.0	%
Consumer real estate	871,051		27.9	%	838,654		28.3	%
Consumer installment	41,050		1.3	%	39,685		1.3	%
Total loans	3,124,924		100	%	2,959,553		100	%
Allowance for credit losses	(32,400)				(30,742)
Net loans	$	3,092,524			$	2,928,811

~~(1)~~

~~Effective January 1, 2021, The Company adopted ASC 326 using the modified retrospective approach; therefore, prior period balances are presented under legacy GAAP.~~

~~(2)~~

~~Loan amount includes $157.8 million and $239.7 million in PPP loans at June 30, 2021 and December 31, 2020, respectively.~~

Table of Contents

(1)Loan amount includes $6.3 million and $41.1 million in PPP loans at June 30, 2022 and December 31, 2021, respectively.

Generally, the Company limits its loan-to-value ratio to 80%. Management attempts to maintain a conservative philosophy regarding its underwriting guidelines and believes that the risk elements of its loan portfolio have been reduced through strategies that diversify the lending mix.

LOAN CONCENTRATIONS

Diversification within the loan portfolio is an important means of reducing inherent lending risk. As of June 30, ~~2021,~~2022, management does not consider there to be any significant credit concentrations within the loan portfolio. Although the Bank’s loan portfolio, as well as existing commitments, reflects the diversity of its primary market area, a substantial portion of a ~~borrower’s~~borrower's ability to repay a loan is dependent upon the economic stability of the area.

~~Table of Contents~~

NON-PERFORMING ASSETS

Non-performing assets (“NPAs”) are comprised of loans for which the Company is no longer accruing interest, and foreclosed assets including mobile homes and other ~~OREO.~~real estate owned. Loans are placed on nonaccrual status when they become ninety days past due (principal and/or interest), unless the loans are adequately secured and in the process of collection. Nonaccrual loans totaled ~~$27.6~~$23.7 million at June 30, ~~2021,~~2022, a decrease of ~~$6.1~~$4.3 million from December 31, ~~2020.~~

2021.

Other real estate owned is carried at fair value, determined by an appraisal, less estimated costs to sell. Other real estate owned totaled ~~$3.5~~$2.0 million at June 30, ~~2021~~2022 as compared to ~~$5.8~~$2.6 million at December 31, ~~2020.~~

2021.

A loan is classified as a restructured loan when the following two conditions are present: first, the borrower is experiencing financial difficulty and second, the creditor grants a concession it would not otherwise consider but for the borrower’s financial difficulty. At June 30, ~~2021,~~2022, the Bank had ~~$21.5~~$21.1 million in loans that were classified as TDRs, of which ~~$5.9~~$4.3 million were performing as agreed with modified terms. At December 31, ~~2020,~~2021, the Bank had ~~$27.5~~$24.2 million in loans that were classified as TDRs of which ~~$6.2~~$5.2 million were performing as agreed with modified terms. TDRs may be classified as either non-performing or performing loans depending on their accrual status. As of June 30, ~~2021, $15.6~~2022, $16.8 million in loans categorized as TDRs were classified as non-performing as compared to ~~$21.3~~$18.9 million at December 31, ~~2020.~~

2021.

The following table presents comparative data for the Company’s non-performing assets and performing TDRs as of the dates ~~noted ($ in thousands):~~

6/30/21 (1)

12/31/20

Nonaccrual Loans

Commercial, financial and agriculture

$
304

$
2,418

Commercial real estate

19,071

22,887

Consumer real estate

8,212

8,434

Consumer installment

38

35

Total Nonaccrual Loans

27,625

33,774

Other real-estate owned

3,529

5,802

Total NPAs

$
31,154

$
39,576

Performing TDRs

$
5,934

$
6,201

Past due 90 days or more and still accruing

$
5,834

$
2,692

Total NPA’s as a % of total loans & leases net of unearned income

1.3
%

1.3
%
Total nonaccrual loans as a % of total loans & leases net of unearned income

0.9
%

1.1
%
noted.


($ in thousands)	June 30, 2022			December 31, 2021
Nonaccrual Loans
Commercial, financial and agriculture	$	335		$	190
Commercial real estate	19,134			21,527
Consumer real estate	4,205			6,288
Consumer installment	4			8
Total Nonaccrual Loans	23,678			28,013

Other real-estate owned	1,985			2,565

Total NPAs	$	25,663		$	30,578
Performing TDRs	$	4,329		$	5,220
Past due 90 days or more and still accruing	$	527		$	45
Total NPAs as a % of total loans & leases net of unearned income	0.8		%	1.0		%
Total nonaccrual loans as a % of total loans & leases net of unearned income	0.8		%	0.9		%

~~(1)~~

~~Effective January 1, 2021, The Company adopted ASC 326 using the modified retrospective approach; therefore, prior period balances are presented under legacy GAAP.~~

NPAs totaled ~~$31.2~~$25.7 million at June 30, ~~2021,~~2022, compared to ~~$39.6~~$30.6 million at December 31, ~~2020,~~2021, a decrease of ~~$8.4~~$4.9 million. The ACL/total loans ratio was ~~1.1%~~1.0% at June 30, ~~2021,~~2022, and ~~the ALLL/total loans ratio was 1.2%~~1.0% at December 31, ~~2020. The decrease in the ACL/total loans ratio is primarily attributable to the $3.8 million in net charge-offs recorded during the six months ended June 30,~~ 2021. Total valuation accounting

Table of Contents

adjustments were ~~$5.8~~$2.8 million on acquired loans at June 30, ~~2021.~~2022. The ratio of annualized net charge-offs (recoveries) to total loans was ~~0.03%~~(0.04)% for the quarter ended June 30, ~~2021~~2022 compared to ~~0.25%~~0.03% for the year ended December 31, ~~2020.~~

2021.

ALLOWANCE FOR CREDIT LOSSES

On January 1, 2021, the Company adopted the ASC 326. The FASB issued ASC 326 to replace the incurred loss model for loans and other financial assets with an expected loss model and requires consideration of a wider range of reasonable and supportable information to determine credit losses. In accordance with ASC 326, the Company has developed an ACL methodology effective January 1, 2021, which replaces its previous allowance for loan losses methodology. The ACL is a valuation account that is deducted from loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged-off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.

~~Table of Contents~~

Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environment conditions, such as changes in unemployment rates, property values, or other relevant factors. Management may selectively apply external market data to subjectively adjust the Company’s own loss history including index or peer data. Management evaluates the adequacy of the ACL quarterly and makes provisions for credit losses based on this evaluation. See Note ~~3 “Accounting Standards”~~10 “Loans” for a ~~complete~~ description of the Company’s methodology and the quantitative and qualitative factors included in the calculation.

~~Upon the adoption of ASC 326, the Company recorded a $397 thousand increase to the ACL.~~

At June 30, ~~2021,~~2022, the ACL was ~~$32.5~~$32.4 million, or ~~1.1%~~1.0% of LHFI, ~~a decrease~~an increase of ~~$3.4~~$1.7 million, or ~~9.4%~~5.4% when compared to December 31, ~~2020.~~2021. The ~~decrease~~increase is related to ~~charge-offs taken~~$450 thousand in provision for credit losses and net recoveries on several loans during ~~the 2021 and was offset by a slight increase related to the ASC 326 transition entry.~~2022. At December 31, ~~2020,~~2021, the allowance for loan losses was approximately ~~$35.8~~$30.7 million, which was ~~1.15%~~1.0% of LHFI.

At June 30, ~~2021,~~2022, management believes the allowance is appropriate and should any of the factors considered by management in evaluating the appropriateness of the allowance for credit losses change, management’s estimate of inherent losses in the portfolio could also change, which would affect the level of future provisions for credit losses.

Table of Contents

The table that follows summarizes the activity in the allowance for credit losses for the three and six months ended June 30, ~~2021~~2022 and ~~the allowance for loan losses for the three and six months ended June 30, 2020~~2021 ($ in thousands):

~~Allowance for Credit Losses~~

Three Months

Three Months

Six Months

Six Months


Ended

Ended

Ended

Ended

Balances:

6/30/21

6/30/20

6/30/21

6/30/20

Average LHFI outstanding during period:

$
3,042,785

$
3,156,524

$
3,069,815

$
2,879,432

LHFI outstanding at end of period:

3,036,732

3,190,167

3,036,732

3,190,167

Allowance for Credit Losses:

Balance at beginning of period

$
32,663

$
20,804

$
35,820

$
13,908

ASC 326 adoption adjustment

—

—

397

—

Provision charged to expense

—

7,606

—

14,708

Charge-offs:

Commercial, financial and agriculture

490

165

1,476

264

Commercial real estate

166

63

3,007

396

Consumer real estate

124

87

263

96

Consumer installment

108

554

265

613

Total Charge-offs

888

869

5,011

1,369

Recoveries:

Commercial, financial and agriculture

242

24

325

100

Commercial real estate

161

292

293

361

Consumer real estate

183

114

237

163

Consumer installment

96

93

396

193

Total Recoveries

682

523

1,251

817

Net loan charge offs (recoveries)

206

346

3,760

552

Balance at end of period

$
32,457

$
28,064

$
32,457

$
28,064

RATIOS



Net Charge-offs (recoveries) to average LHFI (annualized)

0.0
%

0.0
%

0.2
%

0.0
%
ACL to LHFI at end of period

1.1
%

0.9
%

1.1
%

0.9
%
Net Loan Charge-offs (recoveries) to PCL

0.0
%

4.6
%

0.0
%

3.8
%


Allowance for Credit Losses
Balances:	Three Months Ended June 30, 2022			Three Months Ended June 30, 2021			Six Months Ended June 30, 2022			Six Months Ended June 30, 2021
Average LHFI outstanding during period:	$	3,013,228		$	3,042,785		$	2,979,739		$	3,069,815
LHFI outstanding at end of period:	3,124,924			3,036,732			3,124,924			3,036,732
Allowance for Credit Losses:
Balance at beginning of period	$	31,620		$	32,663		$	30,742		$	35,820
ASC 326 adoption adjustment	—			—			—			397
Provision charged to expense	450			—			450			—
Charge-offs:
Commercial, financial and agriculture	94			490			146			1,476
Commercial real estate	24			166			27			3,007
Consumer real estate	140			124			147			263
Consumer installment	168			108			337			265
Total Charge-offs	426			888			657			5,011
Recoveries:
Commercial, financial and agriculture	44			242			97			325
Commercial real estate	290			161			514			293
Consumer real estate	338			183			948			237
Consumer installment	84			96			306			396
Total Recoveries	756			682			1,865			1,251
Net loan charge offs (recoveries)	(330)			206			(1,208)			3,760
Balance at end of period	$	32,400		$	32,457		$	32,400		$	32,457
RATIOS
Net Charge-offs (recoveries) to average LHFI (annualized)	0.0		%	0.0		%	(0.1)		%	0.2		%
ACL to LHFI at end of period	1.0		%	1.1		%	1.0		%	1.1		%
Net Loan Charge-offs (recoveries) to PCL	(73.3)		%	0.0		%	(268.4)		%	0.0		%

The Company recorded no$450 thousand provision for credit losses for the three and six months ended June 30, ~~2021, compared to $7.6 million for the three months ended June 30, 2020~~2022 and $14.7 million for the six months ended June 30, 2020. The higher provision in 2020 was related to our estimates of probable incurred losses associated with COVID-19. The improved macroeconomic outlook for 2021 and the Company’s ACL calculation under ASC 326 resulted in no further provision adjustment$0 for the three and six months ended June 30, 2021.

The increased provision for credit losses resulted primarily from an increase of $163.7 million in LHFI and $1.2 million in net recoveries during 2022.

~~Table of Contents~~

The following tables summarizes the ACL at June 30, ~~2021~~2022 and ~~the allowance for loan and lease losses (“ALLL”)~~ at December ~~31,2020.~~

($ in thousands)

June 30, 2021

December 31, 2020


Amount

Amount
Commercial, financial and agriculture

$
3,910

$
6,214
Commercial real estate

17,573

24,319
Consumer real estate

10,339

4,736
Consumer installment

635

551
Total

$
32,457

$
35,820

31, 2021.

($ in thousands) June 30, 2022 December 31, 2021
Commercial, financial and agriculture $ 4,511 $ 4,873
Commercial real estate 18,668 17,552
Consumer real estate 8,752 7,889
Consumer installment 469 428
Total $ 32,400 $ 30,742

ALLOWANCE FOR CREDIT LOSSES ON OBSC EXPOSURES

~~On January 1, 2021, the Company adopted ASC 326.~~

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the

Table of Contents

Company. The ACL on OBSC exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. ~~Upon adoption of ASC 326, the Company recorded an ACL on unfunded commitments of $718 thousand.~~ The Company recorded no$150 thousand provision for credit losses on OBSC exposures for the ~~three-~~three and ~~six-months period~~six periods ended June 30, 2022 and $0 for the same period in 2021.

OTHER ASSETS

The Company’s balance of non-interest earning cash and due from banks was ~~$132.3~~$119.1 million at June 30, ~~2021~~2022 and ~~$137.7~~$115.2 million at December 31, ~~2020.~~2021. The balance of cash and due from banks depends on the timing of collection of outstanding cash items (checks), the level of cash maintained on hand at our branches, and our reserve requirement among other things, and is subject to significant fluctuation in the normal course of business. While cash flows are normally predictable within limits, those limits are fairly broad and the Company manages its short-term cash position through the utilization of overnight loans to and borrowings from correspondent banks, including the Federal Reserve Bank and the Federal Home Loan Bank (“FHLB”). Should a large “short” overnight position persist for any length of time, the Company typically raises money through focused retail deposit gathering efforts or by adding brokered time deposits. If a “long” position is prevalent, the Company will let brokered deposits or other wholesale borrowings roll off as they mature, or might invest excess liquidity in higher-yielding, longer-term bonds.

Total other securities ~~decreased $5.3~~increased $362 thousand to $22.6 million ~~due~~at June 30, 2022 compared to ~~a decrease in FHLB stock.~~$22.2 million at December 31, 2021. The Company’s net premises and equipment at June 30, ~~2021~~2022 was ~~$113.0~~$126.5 million and ~~$114.8~~$126.0 million at December 31, ~~2020; a decrease~~ 2021; anincreaseof ~~$1.8 million,~~$553 thousand, or ~~1.6%~~0.4% for the first six months of ~~2021.~~2022. Operating right-of-use assets at June 30, ~~2021,~~2022, totaled ~~$5.2~~$4.0 million compared to ~~$6.0~~$4.1 million at December 31, ~~2020,~~2021, a decrease of ~~$805~~$45 thousand. Financing right-of-use assets at June 30, ~~2021,~~2022, totaled ~~$2.5~~$2.2 million compared to ~~$2.7~~$2.4 million at December 31, ~~2020,~~2021, a decrease of ~~$123~~$232 thousand. Bank-owned life insurance at June 30, ~~2021~~2022 totaled ~~$86.9~~$84.8 million compared to ~~$73.7~~$87.4 million at December 31, ~~2020, an increase~~2021, a decrease of ~~$13.2~~$2.7 million. The majority of the ~~increase~~decrease was due to ~~the purchase of $12.3 million in BOLI contracts~~death benefits received in the first quarter of ~~2021.~~2022. Goodwill at June 30, ~~2021 remained unchanged at~~2022 increased $279 thousand to $156.9 million ~~when~~ compared to $156.7 million at December 31, ~~2020.~~2021. Other intangible assets, consisting primarily of the Company’s core deposit intangible (“CDI”), decreased by $2.1 million to $27.4 million as of June 30, ~~2021, as~~2022, compared to $29.5 million at December 31, ~~2020.~~

2021.

Goodwill and indefinite-lived intangible assets are tested for impairment at least annually, and more frequently if events or changes in circumstances indicate that it is more likely than not that the asset is impaired. At June 30, ~~2021,~~2022, management has determined that no impairment exists.

Other real estate owned decreased by ~~$2.3 million,~~$580 thousand, or ~~39.2%~~22.6%, to ~~$3.5~~$2.0 million at June 30, ~~2021~~2022 as compared to December 31, ~~2020.~~

2021.

OFF-BALANCE SHEET ARRANGEMENTS

The Company maintains commitments to extend credit in the normal course of business, as long as there are no violations of conditions established in the outstanding contractual arrangements. Unused commitments to extend credit totaled ~~$508.5~~$692.8 million at June 30, ~~2021~~2022 and ~~$466.2~~$627.8 million at December 31, ~~2020,~~2021, although it is not likely that all of those commitments will ultimately be drawn

~~Table of Contents~~

down. Unused commitments represented approximately ~~16.7%~~22.1% of gross loans at June 30, ~~2021~~2022 and ~~14.9%~~21.2% at December 31, ~~2020.~~2021. The Company also had undrawn similar standby letters of credit to customers totaling ~~$12.8~~$13.3 million at June 30, ~~2021~~2022 and ~~$15.7~~$12.3 million at December 31, ~~2020.~~2021. The effect on the Company’s revenues, expenses, cash flows and liquidity from the unused portion of the commitments to provide credit cannot be reasonably predicted because there is no guarantee that the lines of credit will ever be used. However, the “Liquidity” section in this Form 10-Q outlines resources available to draw upon should we be required to fund a significant portion of unused commitments. For more information regarding the Company’s off-balance sheet arrangements, see Note 7 – Financial Instruments with Off-Balance Risk to the Consolidated Financial Statements.

In addition to unused commitments to provide credit, the Company is utilizing a $5.0 million letter of credit issued by the FHLB on the Company’s behalf as of June 30, ~~2021.~~2022. That letter of credit is backed by loans which are pledged to the FHLB by the Company.

Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY

Liquidity management refers to the Company’s ability to maintain cash flows that are adequate to fund operations and meet other obligations and commitments in a timely and cost-effective manner. Detailed cash flow projections are reviewed by management on a monthly basis, with various scenarios applied to assess its ability to meet liquidity needs under adverse conditions. Liquidity ratios are also calculated and reviewed on a regular basis. While those ratios are merely indicators and are not measures of actual liquidity, they are closely monitored and we are focused on maintaining adequate liquidity resources to draw upon should unexpected needs arise.

The Company, on occasion, experiences cash needs as the result of loan growth, deposit outflows, asset purchases or liability repayments. To meet short-term needs, the Company can borrow overnight funds from other financial institutions, draw advances through FHLB lines of credit, or solicit brokered deposits if deposits are not immediately obtainable from local sources. The net availability on lines of credit from the FHLB totaled ~~$1.378~~$1.506 billion at June 30, ~~2021.~~2022. Furthermore, funds can be obtained by drawing down the Company’s correspondent bank deposit accounts, or by liquidating unpledged investments or other readily saleable assets. In addition, the Company can raise immediate cash for temporary needs by selling under agreement to repurchase those investments in its portfolio which are not pledged as collateral. As of June 30, ~~2021,~~2022, the market value of unpledged debt securities plus pledged securities in excess of current pledging requirements comprised ~~$540.0 million~~$1.195 billion of the Company’s investment balances, compared to ~~$513.2~~$985.4 million at December 31, ~~2020.~~2021. Other forms of balance sheet liquidity include but are not necessarily limited to any outstanding federal funds sold and vault cash. The Company has a higher level of actual balance sheet liquidity than might otherwise be the case, since it utilizes a letter of credit from the FHLB rather than investment securities for certain pledging requirements.

The Company’s liquidity ratio as of June 30, ~~2021~~2022 was ~~31.4%~~33.8%, as compared to internal liquidity policy guidelines of 10% minimum. Other liquidity ratios reviewed include the following along with policy guidelines:

June 30, 2021

Policy Maximum

Policy Compliance
Loans to Deposits (including FHLB advances)

63.8
%
90.0
%
In Policy
Net Non-core Funding Dependency Ratio

(12.1)
%
20.0
%
In Policy
Fed Funds Purchased / Total Assets

0.0
%
10.0
%
In Policy
FHLB Advances / Total Assets

0.0
%
20.0
%
In Policy
FRB Advances / Total Assets

0.0
%
10.0
%
In Policy
Pledged Securities to Total Securities

62.6
%
90.0
%
In Policy


	June 30, 2022		Policy Maximum		Policy Compliance
Loans to Deposits (including FHLB advances)	58.4	%	90.0	%	In Policy
Net Non-core Funding Dependency Ratio	(2.9)	%	20.0	%	In Policy
Fed Funds Purchased / Total Assets	0.0	%	10.0	%	In Policy
FHLB Advances / Total Assets	0.0	%	20.0	%	In Policy
FRB Advances / Total Assets	0.0	%	10.0	%	In Policy
Pledged Securities to Total Securities	46.1	%	90.0	%	In Policy

Continued growth in core deposits and relatively high levels of potentially liquid investments have had a positive impact on our liquidity position in recent periods, but no assurance can be provided that our liquidity will continue at current robust levels.

As of June 30, ~~2021,~~2022, cash and cash equivalents were ~~$762.5~~$356.8 million. In addition, loans and investment securities repricing or maturing within one year or less were approximately ~~$637.8~~$636.5 million at June 30, ~~2021.~~2022. Approximately ~~$521.3~~$692.8 million in loan commitments could fund within the next three months and includes other commitments, primarily commercial and $13.3 million similar letters of credit, ~~totaled $12.8 million~~ at June 30, ~~2021.~~

2022.

~~Table of Contents~~

Management continually evaluates our liquidity position and currently believes the Company has adequate funding to meet our financial needs. During March 2020, in response to COVID-19, the Federal Reserve lowered the primary credit rate by 150 basis points to 0.25 percent and extended terms to 90 days to enhance market liquidity and encourage use of the discount window. In addition, the Federal Reserve announced it would begin quantitative easing, or large-scale asset purchases, consisting primarily of Treasury securities and mortgage-backed securities to stem the effects of the pandemic on the financial markets. A prolonged outbreak of the COVID-19 pandemic could cause a widespread liquidity crisis, and the availability of these funds or the options to sell securities currently held could be hindered. The full impact and duration of COVID-19 on our business is unknown but if it continues to curtail economic activity, it could impact our ability to obtain funding and result in the reduction of or the cessation of dividends.

The Company’s primary uses of funds are ordinary operating expenses and shareholder dividends, and its primary source of funds is dividends from the Bank since the Company does not conduct regular banking operations. Both the Company and the Bank are subject to legal and regulatory limitations on dividend payments, as outlined in Item 1. Business – Supervision and Regulation in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2020.~~

2021.

Table of Contents

DEPOSITS

Deposits are another key balance sheet component impacting the Company’s net interest margin and other profitability metrics. Deposits provide liquidity to fund growth in earning assets, and the Company’s net interest margin is improved to the extent that growth in deposits is concentrated in less volatile and typically less costly non-maturity deposits such as demand deposit accounts, NOW accounts, savings accounts, and money market demand accounts. Information concerning average balances and rates for the ~~six-month~~six month periods ended June 30, ~~2021~~2022 and ~~2020~~2021 is included in the Average Balances, Tax Equivalent Interest and Yield/Rates tables appearing above, under the heading “Net Interest Income and Net Interest Margin.” The Company implemented Deposit Reclassification at the beginning of 2020. This program reclassifies ~~non-interest bearing~~non-interest-bearing deposits and NOW deposit balances to money market accounts. This program reduces our reserve balance required at the Federal Reserve Bank of Atlanta and provides additional funds for liquidity or lending. At quarter-end June 30, ~~2021, $711.7~~2022, $835.4 million in non-interest deposit balances and ~~$837.9 million~~$1.044 billion in NOW deposit accounts were reclassified as money market accounts. A distribution of the Company’s deposits ~~without~~with reclassification showing the year-to-date average balance and percentage of total deposits by type is presented for the noted periods in the following table.

Deposit Distribution

June 30, 2021

December 31, 2020

Percent of

Percent of

($ in thousands)

Amount

Total

Amount

Total

Non-interest bearing demand deposits

$
1,393,724

29.8
%
$
1,185,980

28.1
%
NOW accounts and Other

1,541,915

33.0
%

1,347,778

32.0
%
Money Market accounts

767,256

16.4
%

705,357

16.7
%
Savings accounts

442,110

9.5
%

395,116

9.4
%
Time Deposits of less than $250,000

404,437

8.7
%

218,418

5.2
%
Time Deposits of $250,000 or more

124,470

2.6
%

362,631

8.6
%
Total deposits

$
4,673,912

100
%
$
4,215,280

100
%


Deposit Distribution	June 30, 2022				December 31, 2021
($ in thousands)	Average Balance		Average Rate Paid		Average Balance		Average Rate Paid
Non-interest-bearing demand deposits	$	367,059	—		$	253,324	—
Interest bearing deposits:
NOW accounts and other	1,853,061		0.25	%	1,529,293		0.48	%
Money market accounts	2,049,196		0.03	%	1,870,156		0.08	%
Savings accounts	521,714		0.02	%	440,997		0.03	%
Time deposits	563,283		0.35	%	537,538		0.57	%
Total interest-bearing deposits	4,987,254		0.15	%	4,377,964		0.27	%
Total deposits	$	5,354,313	0.14	%	$	4,631,288	0.26	%

As of June 30, ~~2021,~~2022, average deposits increased by ~~$458.6~~$723.0 million, or ~~10.9%~~15.6% to ~~$4.674~~$5.354 billion from ~~$4.215~~$4.631 billion at December 31, ~~2020. Transaction account balances were above normal as~~2021. The most significant growth during 2022 compared to 2021 was in money market accounts. The average cost of interest-bearing deposits and total deposits was 0.15% and 0.14% during at June 30, 2022 compared to 0.27% and 0.26% at December 31, 2021. The decreased in the average cost of interest-bearing deposit during the first six months of 2022 compared to December 31, 2021 ~~due~~was related to ~~PPP loan proceeds.~~

the Bank gradually reducing interest rates during 2021. In addition to reducing rates, several larger public fund relationships renewed into lower rates during the first quarter of 2022.

OTHER INTEREST-BEARING LIABILITIES

The Company’s non-deposit borrowings may, at any given time, include federal funds purchased from correspondent banks, borrowings from the FHLB, advances from the Federal Reserve Bank, securities sold under agreements to repurchase, and/or junior subordinated debentures. The Company uses short-term FHLB advances and federal funds purchased on uncommitted lines to support liquidity needs created by seasonal deposit flows, to temporarily satisfy funding needs from increased loan demand, and for other short-term purposes. The FHLB line is committed, but the amount of available credit depends on the level of pledged collateral.

Total ~~non-deposit interest-bearing~~noninterest-bearing deposit liabilities ~~decreased~~increased by ~~$114.6~~$66.7 million, or ~~44.2%~~8.8%, in the first six months of ~~2021, due to a decrease in notes payable of $110.2 million to the FHLB and $4.4 million to First Tennessee.~~2022. As of June 30, ~~2021,~~2022, junior subordinated

~~Table of Contents~~

debentures increased ~~$19~~$150 thousand, net of issuance costs, to ~~$144.6~~$144.9 million. Subordinated debt is discussed more fully in the below Capital section of this report.

LEASE LIABILITIES

As of June 30, ~~2021,~~2022, operating lease liabilities decreased ~~$784~~$47 thousand, or ~~13.0%~~1.1% to ~~$5.2~~$4.1 million from ~~$6.0~~$4.2 million at December 31, ~~2020.~~2021. Finance lease liabilities decreased ~~$94~~$88 thousand, or ~~4.1%~~4.2% to ~~$2.2~~$2.0 million from ~~$2.3~~$2.1 million at December 31, ~~2020.~~

2021.

Table of Contents

OTHER LIABILITIES

Other liabilities are principally comprised of accrued interest payable and other accrued but unpaid expenses. Other liabilities decreased by ~~$1.4~~$3.7 million, or ~~5.5%~~15.8%, during the first six months of ~~2021.~~2022. The primary decrease is related to deferred taxes on AFS unrealized losses that were classified as other assets during 2022. As of June 30, ~~2021,~~2022, accrued interest payable decreased ~~$307~~$104 thousand, or ~~14.4%~~6.1% to ~~$1.8~~$1.6 million from ~~$2.1~~$1.7 million at December 31, ~~2020. Other accrued but unpaid expenses decreased $1.1 million, or 4.7%~~2021. The ACL on OBSC exposures increased $150 thousand to ~~$21.9~~$1.2 million at June 30, 2022 when compared to December 31, 2021.

CAPITAL

At June 30, ~~2021,~~2022, the Company had total shareholders’ equity of ~~$660.1~~$560.5 million, comprised of ~~$21.7~~$21.8 million in common stock, ~~$18.9~~$41.1 million in treasury stock, ~~$457.4~~$459.5 million in surplus, ~~$180.8~~$231.7 million in undivided profits and ~~$19.1~~$111.4 million in accumulated comprehensive ~~income~~loss on available-for-sale securities. Total shareholders’ equity at the end of ~~2020~~2021 was ~~$644.8~~$676.2 million. The ~~increase~~decrease of ~~$15.2~~$115.7 million, or ~~2.4%~~17.1%, in shareholders’ equity during the first six months of ~~2021~~2022 is primarily ~~comprised~~attributable to $119.4 million decrease in accumulated comprehensive loss related to the effect of rising interest rates on the market value of our available-for-sale securities, treasury stock acquired of $22.2 million, and $7.2 million in cash dividends paid, which decreases in total shareholders’ equity were offset by capital added through net earnings of $32.2 million, and offset by $6.7 million decrease in accumulated comprehensive income for available-for-sale securities, treasury stock acquired of $5.2 million and $5.7 million in cash dividends paid.

$32.6 million.

On ~~May 7,~~December 16, 2020, the Company announced ~~the renewal~~that its Board of ~~its~~Directors has authorized a share repurchase program ~~that previously expired on December 31, 2019.~~(the “2021 Repurchase Program”), pursuant to which the Company may purchase up to an aggregate of $30 million in shares of the Company’s issued and outstanding common stock. Under the program, the Company could, but is not required to, from time to time repurchase up ~~to $15~~$30 million of ~~shares of~~ its own common stock in any manner determined appropriate by the Company’s management. The actual timing and method of any purchases, the target number of shares and the maximum price (or range of prices) under the program, was be determined by management at ~~its~~is discretion and ~~will depend~~depended on a number of factors, including the market price of the Company’s common stock, general market and economic conditions, and applicable legal and regulatory requirements. The ~~renewed share repurchase program~~2021 Repurchase Program expired on December 31, ~~2020,~~2021. The Company repurchased ~~289,302~~165,623 shares in ~~2020~~2021 pursuant to ~~a previous share~~the 2021 Repurchase Program.

On February 8, 2022, the Company announced the renewal of the 2021 Repurchase Program that previously expired on December 31, 2021. Under the renewed 2021 Repurchase Program, the Company could from time to time repurchase ~~program.~~

up to an aggregate of $30 million of the Company’s issued and outstanding common stock in any manner determined appropriate by the Company’s management, less the amount of prior purchases under the program during the 2021 calendar year. The renewed 2021 Repurchase Program was completed in February 2022 when the Company’s repurchases under the program approached the maximum authorized amount. The Company repurchased 600,000 shares for $22.2 million under the 2021 Repurchase Program in the first quarter of 2022.

On ~~December 16, 2020,~~March 9, 2022, the Company announced that its Board of Directors has authorized a new share repurchase program (the ~~“Repurchase~~“2022 Repurchase Program”), pursuant to which the Company may purchase up to an aggregate of $30 million in shares of the Company’s issued and outstanding common ~~stock.~~stock during the 2022 calendar year. Under the program, the Company may, but is not required to, from time to time repurchase up to $30 million of shares of its own common stock in any manner determined appropriate by the Company’s management. The actual timing and method of any purchases, the target number of shares and the maximum price (or range of prices) under the program, will be determined by management at ~~its~~is discretion and will depend on a number of factors, including the market price of the Company’s common stock, general market and economic conditions, and applicable legal and regulatory requirements. The 2022 Repurchase Program will have an expiration date of December 31, ~~2021. The Company repurchased 165,623 shares for $5.2 million under the Repurchase Program in the first quarter of 2021.~~

2022.

The Company uses a variety of measures to evaluate its capital adequacy, including risk-based capital and leverage ratios that are calculated separately for the Company and the Bank. Management reviews these capital measurements on a quarterly basis and takes appropriate action to ensure that they meet or surpass established internal and external guidelines. As permitted by the regulators for financial institutions that are not deemed to be “advanced approaches” institutions, the Company has elected to opt out of the requirement of the standards initially adopted by the Basal Committee on Banking Supervision in December 2010 (which standards are commonly referred to as “Basel III”) to

Table of Contents

include accumulated other comprehensive income in risk-based capital. The following table sets forth the Company’s and the Bank’s regulatory capital ratios as of the dates indicated.

Minimum

June 30,

December 31,

Required to be

Regulatory Capital Ratios The First, A National Banking Association

2021

2020

Well Capitalized

Common Equity Tier 1 Capital Ratio

16.6
%
15.8
%
6.5
%


Regulatory Capital Ratios The First Bank	June 30, 2022		December 31, 2021		Minimum Required to be Well Capitalized		Minimum Capital Required Basel III Fully Phased In
Common Equity Tier 1 Capital Ratio	16.2	%	16.6	%	6.5	%	7.0	%
Tier 1 Capital Ratio	16.2	%	16.6	%	8.0	%	8.5	%
Total Capital Ratio	17.0	%	17.4	%	10.0	%	10.5	%
Tier 1 Leverage Ratio	10.4	%	10.8	%	5.0	%	7.0	%


Regulatory Capital Ratios The First Bancshares, Inc.	June 30, 2022		December 31, 2021		Minimum Required to be Well Capitalized	Minimum Capital Required Basel III Fully Phased In
Common Equity Tier 1 Capital Ratio*	12.7	%	13.7	%	N/A	N/A
Tier 1 Capital Ratio**	13.1	%	14.1	%	N/A	N/A
Total Capital Ratio	17.3	%	18.6	%	N/A	N/A
Tier 1 Leverage Ratio	8.6	%	9.2	%	N/A	N/A

*The numerator does not include Preferred Stock and Trust Preferred.

~~Table of Contents~~**

The numerator includes Trust Preferred.

Tier 1 Capital Ratio

16.6
%
15.8
%
8.0
%
Total Capital Ratio

17.6
%
16.9
%
10.0
%
Tier 1 Leverage Ratio

10.5
%
10.4
%
5.0
%

Minimum

June 30,

December 31,

Required to be
Regulatory Capital Ratios The First Bancshares, Inc.

2021

2020

Well Capitalized
Common Equity Tier 1 Capital Ratio*

13.9
%
13.5
%
N/A
Tier 1 Capital Ratio**

14.4
%
14.0
%
N/A
Total Capital Ratio

19.2
%
19.1
%
N/A
Tier 1 Leverage Ratio

9.0
%
9.2
%
N/A

*	~~The numerator does not include Preferred Stock and Trust Preferred.~~

**	~~The numerator includes Trust Preferred.~~

Our capital ratios remain very strong relative to the median for peer financial institutions, and at June 30, ~~2021~~2022 were well above the threshold for the Company and the Bank to be classified as “well capitalized,” the highest rating of the categories defined under the Bank Holding Company Act and the Federal Deposit Insurance Corporation Improvement Act of 1991. Basel III rules require a “capital conservation buffer” for both the Company and the Bank. The capital conservation buffer is subject to a three-year phase-in period that began January 1, 2016 and was fully phased-in on January 1, 2019 at 2.5%. Under this guidance banking institutions with a CETI, Tier 1 Capital Ratio and Total Risk Based Capital above the minimum regulatory adequate capital ratios but below the capital conservation buffer will face constraints on their ability to pay dividends, repurchase equity and pay discretionary bonuses to executive officers, based on the amount of the shortfall.

As of June 30, ~~2021,~~2022, management believes that each of the Bank and the Company met all capital adequacy requirements to which they are subject. We do not foresee any circumstances that would cause the Company or the Bank to be less than well capitalized, although no assurance can be given that this will not occur.

Total consolidated equity capital at June 30, ~~2021~~2022 was ~~$660.1~~$560.5 million, or approximately ~~12.0%~~9.3% of total assets. The Company currently has adequate capital to meet the minimum capital requirements for all regulatory agencies.

On June 30, 2006, The Company issued $4.1 million of floating rate junior subordinated deferrable interest debentures to The First Bancshares Statutory Trust 2 (“Trust 2”) in which the Company owns all of the common equity. The debentures are the sole asset of the Trust. Trust 2 issued $4.0 million of Trust Preferred Securities (“TPSs”) to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of Trust 2’s obligations under the preferred securities. The preferred securities are redeemable by the Company at its option. The preferred securities must be redeemed upon maturity of the debentures in 2036. Interest on the preferred securities is the three month London Interbank Offer Rate (“LIBOR”) plus 1.65% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities.

On July 27, 2007, The Company issued $6.2 million of floating rate junior subordinated deferrable interest debentures to The First Bancshares Statutory Trust 3 (“Trust 3”) in which the Company owns all of the common equity. The debentures are the sole asset of Trust 3. The Trust issued $6.0 million of TPSs to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the Trust 3’s obligations under the preferred securities. The preferred securities are redeemable by the

Table of Contents

Company at its option. The preferred securities must be redeemed upon maturity of the debentures in 2037. Interest on the preferred securities is the three month LIBOR plus 1.40% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities.

In 2018, the Company acquired FMB’s Capital Trust 1 (“Trust 1”), which consisted of $6.1 million of floating rate junior subordinated deferrable interest debentures in which the Company owns all of the common equity. The debentures are the sole asset of Trust 1. Trust 1 issued $6.0 million of TPSs to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the Trust 1’s obligations under the preferred securities. The preferred securities are redeemable by the Company at its option. The preferred securities must be redeemed upon maturity of the

~~Table of Contents~~

debentures in 2033. Interest on the preferred securities is the three-month LIBOR plus 2.85% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities.

In accordance with the provisions of ASC 810, Consolidation, the trusts are not included in the consolidated financial statements.

Subordinated Notes

On April 30, 2018, The Company entered into two Subordinated Note Purchase Agreements pursuant to which the Company sold and issued $24 million in aggregate principal amount of 5.875% fixed-to-floating rate subordinated notes due 2028 and $42 million in aggregate principal amount of 6.40% fixed-to-floating rate subordinated notes due 2033 (collectively, the “Notes”).

The Notes are not convertible into or exchangeable for any other securities or assets of the Company or any of its subsidiaries. The Notes are not subject to redemption at the option of the holder. Principal and interest on the Notes are subject to acceleration only in limited circumstances. The Notes are unsecured, subordinated obligations of the Company and rank junior in right to payment to the Company’s current and future senior indebtedness, and each Note is pari passu in right to payment with respect to the other Notes.

On September 25, 2020, The Company entered into a Subordinated Note Purchase Agreement with certain qualified institutional buyers pursuant to which the Company sold and issued $65.0 million in aggregate principal amount of its 4.25% Fixed to Floating Rate Subordinated Notes due 2030. The Notes are unsecured and have a ten-year term, maturing October 1, 2030, and will bear interest at a fixed annual rate of 4.25%, payable semi-annually in arrears, for the first five years of the term. Thereafter, the interest rate will reset quarterly to an interest rate per annum equal to a benchmark rate (which is expected to be the Three-Month Term Secured Overnight Financing Rate (“SOFR”) plus 412.6 basis ~~points,~~points), payable quarterly in arrears. As provided in the Notes, under specified conditions the interest rate on the Notes during the applicable floating rate period may be determined based on a rate other than Three-Month Term SOFR. The Company is entitled to redeem the Notes, in whole or in part, on any interest payment date on or after October 1, 2025, and to redeem the Notes at any time in whole upon certain other specified events.

The Company had ~~$144.6~~$144.9 million of subordinated debt, net of deferred issuance costs ~~$2.2~~$2.0 million and unamortized fair value mark ~~$817~~$619 thousand, at June 30, ~~2021,~~2022, compared to ~~$144.6~~$144.7 million, net of deferred issuance costs ~~$2.2~~$2.1 million and unamortized fair value mark ~~$700~~$646 thousand, at December 31, ~~2020.~~

2021.

~~Table of Contents~~

Reconciliation of Non-GAAP Financial Measures

Our accounting and reporting policies conform to ~~generally accepted accounting principles (“GAAP”)~~GAAP in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. This Quarterly Report on Form 10-Q includes operating net earnings; diluted operating earnings per share; net interest income, FTE; pre-tax, pre-provision operating earnings; total interest income, FTE; interest income investment securities, FTE and certain ~~rations~~ratios derived from these non-GAAP financial measures. The Company believes that the non-GAAP financial measures included in this Quarterly Report on Form 10-Q allow management and investors to understand and compare results in a more consistent manner for the periods presented herein. The tax equivalent adjustment to net interest income, total interest income, and interest income investment securities recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 25.3% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income and net interest margin on a fully tax equivalent basis, and believes it enhances the comparability of income and expenses arising from taxable and nontaxable sources. Operating net earnings ~~excludes acquisition charges, gain on~~and diluted operating earnings per share exclude acquisition and charter conversion charges, bargain purchase gain and loss

Table of Contents

on sale of ~~land.~~fixed assets, Treasury awards, BOLI income from death proceeds, and contributions related to the Treasury awards. Pre-tax, pre-provision operating earnings excludes acquisition ~~charges.~~and charter conversion charges, provision for credit losses, bargain purchase gain and loss on sale of fixed assets, Treasury awards, BOLI income from death proceeds, and charitable contributions related to Treasury awards. Non-GAAP financial measures should be considered supplemental and not a substitute for the Company’s results reported in accordance with GAAP for the periods presented, and other bank holding companies may define or calculate these measures differently. The most comparable GAAP measures to these measures are earnings per share, net interest income, earnings, total interest income, and average yield on investment securities, respectively. These non-GAAP financial measures should not be considered in isolation and do not purport to be an alternative to the efficiency ratio, net income, earnings per share, net interest income, net interest margin, average yield on investment securities, average yield on all earning assets, common equity, book value per common share or other GAAP financial measures as a measure of operating performance. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measure is provided below.

Operating Net Earnings

($ in thousands)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

June 30,

June 30,

June 30,

June 30,

2021

2020

2021

2020
Net income available to common shareholders

$
15,600

$
16,943

$
32,244

$
25,254
Effect of acquisition charges

—

2,295

—

3,035
Tax on acquisition charges

—

(518)

—

(683)
Gain on acquisition and sale of land

—

(7,643)

—

(7,643)
Tax on gain from the sale of land

—

157

—

157
Net earnings available to common shareholders, operating

$
15,600

$
11,234

$
32,244

$
20,120


($ in thousands)	Three Months Ended June 30, 2022		Three Months Ended June 30, 2021		Six Months Ended June 30, 2022		Six Months Ended June 30, 2021

Net income available to common shareholders	$	15,753	$	15,600	$	32,582	$	32,244
Acquisition and charter conversion charges	1,172		—		1,580		—
Tax on acquisition and charter conversion charges	(297)		—		(400)		—
Bargain purchase gain and loss on sale of fixed assets	(165)		—		(165)		—
Tax on bargain purchase gain and loss on sale of fixed assets	42		—		42		—
Treasury awards	(170)		—		(872)		—
Tax on Treasury awards	42		—		220		—
BOLI income from death proceeds	—		—		(1,630)		—
Contributions related to Treasury awards	165		—		165		—
Tax on contributions related to Treasury awards	(42)		—		(42)		—
Net earnings available to common shareholders, operating	$	16,500	$	15,600	$	31,480	$	32,244

Diluted Operating Earnings per Share

($ in thousands)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

June 30,

June 30,

June 30,

June 30,

2021

2020

2021

2020
Diluted earnings per share

$
0.74

$
0.79

$
1.52

$
1.25
Effect of acquisition charges

—

0.11

—

0.15
Tax on acquisition charges

—

(0.03)

—

(0.03)
Effect of bargain purchase gain and gain on sale of land

—

(0.36)

—

(0.38)
Tax on gain on sale of land

—

0.01

—

0.01
Diluted earnings per share, operating

$
0.74

$
0.52

$
1.52

$
1.00


($ in thousands)	Three Months Ended June 30, 2022		Three Months Ended June 30, 2021		Six Months Ended June 30, 2022		Six Months Ended June 30, 2021

Diluted earnings per share	$	0.76	$	0.74	$	1.57	$	1.52
Acquisition and charter conversion charges	0.06		—		0.08		—
Tax on acquisition and charter conversion charges	(0.02)		—		(0.02)		—
Bargain purchase gain and loss on sale of fixed assets	(0.01)		—		(0.01)		—
Tax on bargain purchase gain and loss on sale of fixed assets	—		—		—		—
Effect of Treasury awards	(0.01)		—		(0.04)		—
Tax on Treasury awards	0.01		—		0.01		—
BOLI income from death proceeds	—		—		(0.08)		—
Contributions related to Treasury awards	0.01		—		0.01		—
Tax on contributions related to Treasury awards	—		—		—		—
Diluted earnings per share, operating	$	0.80	$	0.74	$	1.52	$	1.52

Table of Contents

Net Interest Income, Fully Tax Equivalent

($ in thousands)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

June 30, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Net interest income

$
38,050

$
39,180

$
77,279

$
73,245

Tax exempt investment income

(1,908)

(1,748)

(3,843)

(3,108)

Taxable investment income

2,554

2,340

5,144

4,161

Net interest income, FTE

$
38,696

$
39,772

$
78,580

$
74,298

Average earning assets

$
4,924,108

$
4,384,631

$
4,851,625

$
3,950,886

Net interest margin, FTE

3.14
%

3.63
%

3.24
%

3.76
%


($ in thousands)	Three Months Ended June 30, 2022			Three Months Ended June 30, 2021			Six Months Ended June 30, 2022			Six Months Ended June 30, 2021

Net interest income	$	42,101		$	38,050		$	80,740		$	77,279
Tax exempt investment income	(2,780)			(1,908)			(5,202)			(3,843)
Taxable investment income	3,721			2,554			6,963			5,144
Net interest income, FTE	$	43,042		$	38,696		$	82,501		$	78,580

Average earning assets	$	5,573,163		$	4,924,108		$	5,620,845		$	4,851,625
Net interest margin, FTE	3.09		%	3.14		%	2.94		%	3.24		%

Pre-Tax Pre-Provision Operating Earnings

($ in thousands)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

June 30, 2021

June 30, 2020

June 30, 2021

June 30, 2020
Earnings before income taxes

$
19,420

$
19,184

$
40,857

$
29,183
Acquisition charges

—

2,295

—

3,036
Provision for credit losses

—

7,606

—

14,708
Treasury awards and gains

—

(7,643)

—

(7,643)
Pre-Tax, Pre-Provision Operating Earnings

$
19,420

$
21,442

$
40,857

$
39,284


($ in thousands)	Three Months Ended June 30, 2022		Three Months Ended June 30, 2021		Six Months Ended June 30, 2022		Six Months Ended June 30, 2021

Earnings before income taxes	$	19,210	$	19,420	$	40,416	$	40,857
Acquisition and charter conversion charges	1,172		—		1,580		—
Provision for credit loss	600		—		600		—
Bargain purchase gain and loss on sale of fixed assets	(165)		—		(165)		—
Treasury awards	(170)		—		(872)		—
BOLI income from death proceeds	—		—		(1,630)		—
Contributions related to Treasury awards	165		—		165		—
Pre-Tax, Pre-Provision Operating Earnings	$	20,812	$	19,420	$	40,094	$	40,857

Total Interest Income, Fully Tax Equivalent

($ in thousands)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

June 30, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Total interest income

$
43,238

$
45,799

$
88,425

$
87,397

Tax-exempt investment income

(1,908)

(1,748)

(3,843)

(3,108)

Taxable investment income

2,554

2,340

5,144

4,161

Total interest income, FTE

$
43,884

$
46,391

$
89,726

$
88,450

Yield on average earning assets, FTE

3.56
%

4.23
%

3.70
%

4.48
%


($ in thousands)	Three Months Ended June 30, 2022			Three Months Ended June 30, 2021			Six Months Ended June 30, 2022			Six Months Ended June 30, 2021

Total interest income	$	45,847		$	43,238		$	88,588		$	88,425
Tax-exempt investment income	(2,780)			(1,908)			(5,202)			(3,843)
Taxable investment income	3,721			2,554			6,963			5,144
Total interest income, FTE	$	46,788		$	43,884		$	90,349		$	89,726

Yield on average earning assets, FTE	3.36		%	3.56		%	3.21		%	3.70		%

Interest Income Investment Securities, Fully Tax Equivalent

($ in thousands)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

June 30, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Interest income investment securities

$
5,925

$
5,187

$
11,451

$
10,491

Tax-exempt investment income

(1,908)

(1,748)

(3,843)

(3,108)

Taxable investment income

2,554

2,340

5,144

4,161

Interest income investment securities, FTE

$
6,571

$
5,779

$
12,752

$
11,544

Average investment securities

$
1,220,254

$
906,548

$
1,144,251

$
845,687

Yield on investment securities, FTE

2.15
%

2.55
%

2.23
%

2.73
%


($ in thousands)	Three Months Ended June 30, 2022			Three Months Ended June 30, 2021			Six Months Ended June 30, 2022			Six Months Ended June 30, 2021

Interest income investment securities	$	11,152		$	5,925		$	19,726		$	11,451
Tax-exempt investment income	(2,780)			(1,908)			(5,202)			(3,843)
Taxable investment income	3,721			2,554			6,963			5,144
Interest income investment securities, FTE	$	12,093		$	6,571		$	21,487		$	12,752

Average investment securities	$	2,127,084		$	1,220,254		$	2,012,828		$	1,144,251

Yield on investment securities, FTE	2.27		%	2.15		%	2.13		%	2.23		%

Table of Contents

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk arises from changes in interest rates, exchange rates, commodity prices and equity prices. The Company does not engage in the trading of financial instruments, nor does it have exposure to currency exchange rates. Our market risk exposure is primarily that of interest rate risk, and we have established policies and procedures to monitor and limit our earnings and balance sheet exposure to changes in interest rates. The principal objective of interest rate risk management is to manage the financial components of the Company’s balance sheet in a manner that will optimize the risk/reward equation for earnings and capital under a variety of interest rate scenarios.

To identify areas of potential exposure to interest rate changes, we utilize commercially available modeling software to perform earnings simulations and calculate the Company’s market value of portfolio equity under varying interest rate scenarios every month. The model imports relevant information for the Company’s financial instruments and incorporates ~~Management’s~~management’s assumptions on pricing, duration, and optionality for anticipated new volumes. Various rate scenarios consisting of key rate and yield curve projections are then applied in order to calculate the expected effect of a given interest rate change on interest income, interest expense, and the value of the Company’s financial instruments. The rate projections can be shocked (an immediate and parallel change in all base rates, up or down), ramped (an incremental increase or decrease in rates over a specified time period), economic (based on current trends and econometric models) or stable (unchanged from current actual levels).

The following table shows the estimated changes in net interest income at risk and market value of equity along with policy limits:

June 30, 2021

Net Interest Income at Risk

Market Value of Equity

Change in Interest

% Change



% Change


Rates

from Base

Policy Limit

from Base

Policy Limit

Up 400 bps

17.4
%
(20.0)
%
32.2
%
(40.0)
%
Up 300 bps

14.5
%
(15.0)
%
28.7
%
(30.0)
%
Up 200 bps

10.8
%
(10.0)
%
22.4
%
(20.0)
%
Up 100 bps

5.9
%
(5.0)
%
13.0
%
(10.0)
%
Down 100 bps

(3.3)
%
(5.0)
%
(18.1)
%
(10.0)
%
Down 200 bps

(4.4)
%
(10.0)
%
(33.9)
%
(20.0)
%


June 30, 2022	Net Interest Income at Risk				Market Value of Equity
Change in Interest Rates	% Change from Base		Policy Limit		% Change from Base		Policy Limit
Up 400 bps	(2.3)	%	(20.0)	%	(10.0)	%	(40.0)	%
Up 300 bps	0.7	%	(15.0)	%	(5.2)	%	(30.0)	%
Up 200 bps	2.2	%	(10.0)	%	(1.6)	%	(20.0)	%
Up 100 bps	1.9	%	(5.0)	%	0.2	%	(10.0)	%
Down 100 bps	(5.6)	%	(5.0)	%	(3.5)	%	(10.0)	%
Down 200 bps	(9.6)	%	(10.0)	%	(10.7)	%	(20.0)	%

We use seven standard interest rate scenarios in conducting our 12-month net interest income simulations: “static,” upward shocks of 100, 200, 300 and 400 basis points, and downward shocks of 100, and 200 basis points. Pursuant to policy guidelines, we typically attempt to limit the projected decline in net interest income relative to the stable rate scenario to no more than 5% for a 100 basis point (bp) interest rate shock, 10% for a 200 bp shock, 15% for a 300 bp shock, and 20% for a 400 bp shock. As of June 30, ~~2021,~~2022, the Company had the following estimated net interest income sensitivity profile, without factoring in any potential negative impact on spreads resulting from competitive pressures or credit quality deterioration:

June 30, 2021

Net Interest Income at Risk – Sensitivity Year 1

($ in thousands)

-200 bp

-100 bp

STATIC

+100 bp

+200 bp

+300 bp

+400 bp

Net Interest Income

130,427

131,950

136,404

144,501

151,140

156,172

160,067

Dollar Change

(5,977)

(4,454)

—

8,097

14,736

19,768

23,663

NII @ Risk - Sensitivity Y1

(4.4)
%
(3.3)
%
—

5.9
%
10.8
%
14.5
%
17.4
%
Policy Limits

(10.0)
%
(5.0)
%
—

(5.0)
%
(10.0)
%
(15.0)
%
(20.0)
%


June 30, 2022	Net Interest Income at Risk – Sensitivity Year 1
($ in thousands)	-200 bp		-100 bp		STATIC	+100 bp		+200 bp		+300 bp		+400 bp
Net Interest Income	162,598		169,842		179,910	183,271		183,858		181,244		175,858
Dollar Change	(17,312)		(10,068)			3,361		3,948		1,334		(4,052)
NII @ Risk - Sensitivity Y1	(9.6)	%	(5.6)	%		1.9	%	2.2	%	0.7	%	(2.3)	%
Policy Limits	(10.0)	%	(5.0)	%		(5.0)	%	(10.0)	%	(15.0)	%	(20.0)	%

If there were an immediate and sustained downward adjustment of 200 basis points in interest rates, all else being equal, net interest income over the next twelve months would likely be approximately ~~$6.0~~$162.6 million lower than in a stable interest rate scenario, for a ~~negative~~decreased variance of ~~4.4%~~9.6%. The unfavorable variance increases if rates were to drop below 200 basis points, due to the fact that certain deposit rates are already relatively low (on NOW accounts and savings accounts, for example), and will hit a natural floor of close to zero while non-floored variable-rate loan yields continue to drop. This effect would be exacerbated by accelerated prepayments on fixed-rate loans and mortgage-backed securities when rates decline, although rate floors on some of our variable-rate loans partially offset other negative pressures.

Table of Contents

Net interest income would likely improve by ~~$14.7~~$183.9 million, or ~~10.8 %,~~2.2%, if interest rates were to increase by 200 basis points relative to a stable interest rate scenario, with the favorable variance expanding the higher interest rates rise. The initial increase in rising rate scenarios will be limited to some extent by the fact that some of our variable-rate loans are currently at rate floors, resulting in a re-pricing lag while base rates are increasing to floored levels, but the Company would expect to benefit from a material upward shift in the yield curve.

The Company’s one-year cumulative GAP ratio is approximately ~~193.1%~~214.0%, which means that there are more assets repricing than liabilities within the first year. The Company is “asset-sensitive.” These results are based on cash flows from assumptions of assets and liabilities that reprice (maturities, likely calls, prepayments, etc.). Typically, the net interest income of asset-sensitive financial institutions should improve with rising rates and decrease with declining rates.

If interest rates change in the modeled amounts, our assets and liabilities may not perform as anticipated. Measuring interest rate risk has inherent limitations including model assumptions. For example, changes in market indices as modeled in conjunction with changes in the shapes of the yield curves could result in different net interest income. We consider many factors in monitoring our interest rate risk, and management adjusts strategies for the balance sheet and earnings as needed.

In addition to the net interest income simulations shown above, we run stress scenarios modeling the possibility of no balance sheet growth, the potential runoff of “surge” core deposits, which flowed into the Company in the most recent economic cycle, and potential unfavorable movement in deposit rates relative to yields on earning assets. Even though net interest income will naturally be lower with no balance sheet growth, the rate-driven variances projected for net interest income in a static growth environment are similar to the changes noted above for our standard projections. When a greater level of non-maturity deposit runoff is assumed or unfavorable deposit rate changes are factored into the model, projected net interest income in declining rate and flat rate scenarios does not change materially relative to standard growth projections. However, the benefit we would otherwise experience in rising rate scenarios is minimized and net interest income remains relatively flat.

The economic value (or “fair value”) of financial instruments on the Company’s balance sheet will also vary under the interest rate scenarios previously discussed. The difference between the projected fair value of the Company’s financial assets and the fair value of its financial liabilities is referred to as the economic value of equity (“EVE”), and changes in EVE under different interest rate scenarios are effectively a gauge of the Company’s longer-term exposure to interest rate risk. Fair values for financial instruments are estimated by discounting projected cash flows (principal and interest) at projected replacement interest rates for each account type, while the fair value of non-financial accounts is assumed to equal their book value for all rate scenarios. An economic value simulation is a static measure utilizing balance sheet accounts at a given point in time, and the measurement can change substantially over time as the characteristics of the Company’s balance sheet evolve and interest rate and yield curve assumptions are updated.

The change in economic value under different interest rate scenarios depends on the characteristics of each class of financial instrument, including stated interest rates or spreads relative to current or projected market-level interest rates or spreads, the likelihood of principal prepayments, whether contractual interest rates are fixed or floating, and the average remaining time to maturity. As a general rule, fixed-rate financial assets become more valuable in declining rate scenarios and less valuable in rising rate scenarios, while fixed-rate financial liabilities gain in value as interest rates rise and lose value as interest rates decline. The longer the duration of the financial instrument, the greater the impact a rate change will have on its value. In our economic value simulations, estimated prepayments are factored in for financial instruments with stated maturity dates, and decay rates for non-maturity deposits are projected based on historical patterns and ~~Management’s~~management’s best estimates. The table below shows estimated changes in the Company’s EVE as of June 30, ~~2021,~~2022, under different interest rate scenarios relative to a base case of current interest rates:

June 30, 2021

Balance Sheet Shock

STATIC

($ in thousands)

-200 bp

-100 bp

(Base)

+100 bp

+200 bp

+300 bp

+400 bp

Market Value of Equity

697,934

864,559

1,055,657

1,192,462

1,291,565

1,358,353

1,395,823

Change in EVE from base

(357,723)

(191,098)

—

136,805

235,908

302,696

340,166

% Change

(33.9)
%
(18.1)
%
—

13.0
%
22.4
%
28.7
%
32.2
%
Policy Limits

(20.0)
%
(10.0)
%
—

(10.0)
%
(20.0)
%
(30.0)
%
(40.0)
%


June 30, 2022	Balance Sheet Shock
($ in thousands)	-200 bp		-100 bp		STATIC (Base)	+100 bp		+200 bp		+300 bp		+400 bp
Market Value of Equity	1,138,442		1,230,187		1,274,987	1,277,035		1,254,848		1,209,282		1,147,337
Change in EVE from base	(136,545)		(44,800)			2,048		(20,139)		(65,705)		(127,650)
% Change	(10.7)	%	(3.5)	%		0.2	%	(1.6)	%	(5.2)	%	(10.0)	%
Policy Limits	(20.0)	%	(10.0)	%		(10.0)	%	(20.0)	%	(30.0)	%	(40.0)	%

Table of Contents

The table shows that our EVE will generally deteriorate in declining rate scenarios, but should benefit from a parallel shift upward in the yield curve. We also run stress scenarios for EVE to simulate the possibility of higher loan prepayment rates, unfavorable changes in deposit rates, and higher deposit decay rates. Model results are highly sensitive to changes in assumed decay rates for non-maturity deposits, in particular.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of June 30, ~~2021,~~2022, (the “Evaluation Date”), we carried out an evaluation, under the supervision of and with the participation of our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act. Disclosure controls and procedures are controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded that as of the Evaluation Date, our disclosure controls and procedures are effective to ensure that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms.

Changes in Internal Control over Financial Reporting

Effective January 1, 2021, the Company adopted ASC 326. The Company designed new controls and modified existing controls as part of the adoption. Management revised previous internal controls used under legacy GAAP and incorporated new internal controls related to the methodology of the new allowance for credit losses.

There ~~were~~have been no ~~other~~ changes in ~~the Company’s~~our internal control over financial reporting, ~~that occurred~~as such term is defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act, during the ~~period covered by this report~~fiscal quarter ended June 30, 2022 that have materially affected, or that are reasonably likely to materially affect, ~~the Company’s~~our internal control over financial reporting.

Table of Contents

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company is involved in various legal proceedings in the normal course of business. Management does not believe, based on currently available information, that the outcome of any such proceedings will have a material adverse effect on our financial condition or results of operations.

ITEM 1A. RISK FACTORS

In addition to the other information set forth in this Report, you should carefully consider the factors discussed in "Part I - Item 1A - Risk Factors" of the Company's 2021 Form 10-K, which could materially affect its business, financial position, results of operations, cash flows, or future results. Please be aware that these risks may change over time and other risks may prove to be important in the future. New risks may emerge at any time, and we cannot predict such risks or estimate the extent to which they may affect our business, financial condition or results of operations, or the trading price of our securities.

There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, ~~2020.~~

2021.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

~~Not applicable~~

The following table provides information with respect to purchases of common stock of the Company made during the three months ended June 30, 2022, by the Company or any “affiliated purchaser” of the Company as defined in Rule 10b-18(a)(3) under the Exchange Act:


Period	Current Program
	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in thousands)
April 1 - April 30	—	$	—	—	$	30,000
May 1 - May 31	200	32.66		—	30,000
June 1 - June 30	2,333	28.84		—	30,000
Total	2,533	$	30.75	—

As of June 30, 2022, the Company withheld 2,533 shares in order to satisfy employee tax obligations for vesting of restricted stock awards.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable

ITEM 5. OTHER INFORMATION

Not applicable

Table of Contents

ITEM 6. EXHIBITS

(a)Exhibits~~Exhibits~~


Exhibit No.						Description
~~3.1~~ 2.1						Agreement and Plan of Merger, dated as of April 26, 2022, by and between The Fist Bancshares, Inc. and Beach Bancorp, Inc. (incorporated by reference to Exhibit 2.1 of the Company's Current Report on Form 8-K filed on May 2, 2022).
2.2						Agreement and Plan of Merger, dated as of July 27, 2022, by and between The First Bancshares, Inc. and Heritage Southeast Bancorporation, Inc. (incorporated by reference to Exhibit 2.1 of the Company's Current Report on Form 8-K filed on August 1, 2022).
3.1						Amended and Restated Articles of Incorporation of The First Bancshares, Inc. (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed on July 28, 2016).
3.2						Amendment to the Amended and Restated Articles of Incorporation of The First Bancshares, Inc. (incorporated by reference to Exhibit 3.2 of the Company’s Quarterly Report on Form 10-Q filed on August 9, 2018).
3.3						Amended and Restated Bylaws of The First Bancshares, Inc. effective as of March 17, 2016 (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on March 18, 2016).
3.4						Amendment No. 1 to the Amended and Restated Bylaws of The First Bancshares, Inc. effective as of May 7, 2020 (incorporated by reference to Exhibit 3.4 to the Company’s Quarterly Report on Form 10-Q filed on May 11, 2020).
4.1						Form of Certificate of Common Stock (incorporated by reference to Exhibit 4.3 to the Company’s Registration Statement No. 333-220491 on Form S-3 filed on September 15, 2017).
4.2						Form of Global Subordinated Note for The First Bancshares, Inc. 5.875% Fixed-to-Floating Rate Subordinated Notes Due 2028 (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on May 1, 2018).
4.3						Form of Global Subordinated Note for The First Bancshares, Inc. 6.4% Fixed-to-Floating Rate Subordinated Notes Due 2033 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on May 1, 2018).
4.4						Indenture by and between The First Bancshares, Inc. and U.S. Bank National Association, dated September 25, 2020 (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on September 25, 2020).
4.5						Form of Global Subordinated Note for The First Bancshares, Inc. 4.25% Fixed-to-Floating Rate Subordinated Notes Due 2030 (incorporated by reference to Exhibit 4.2 of the Company’s Current Report on Form 8-K filed on September 25, 2020).
31.1						Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.2						Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.1						Certification of principal executive officer pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
32.2						Certification of principal financial officer pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
						101.INS XBRL Instance Document
						101.SCH XBRL Taxonomy Extension Schema
						101.CAL XBRL Taxonomy Extension Calculation Linkbase
						101.DEF XBRL Taxonomy Extension Definition Linkbase
						101.LAB XBRL Taxonomy Extension Label Linkbase
						101.PRE XBRL Taxonomy Extension Presentation Linkbase

* Filed herewith.

** Furnished herewith~~Filed herewith.~~.

*	~~Furnished herewith~~.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		THE FIRST BANCSHARES, INC.
		(Registrant)

August 9, 2022		/s/ M. RAY (HOPPY) COLE, JR.
~~August 9, 2021~~	M. Ray (Hoppy) Cole, Jr.
~~(Date)~~	Chief Executive Officer
(Date)


August 9, 2022		/s/ DONNA T. (DEE DEE) LOWERY
~~August 9, 2021~~	Donna T. (Dee Dee) Lowery, Executive
~~(Date)~~	Vice President and Chief Financial Officer
(Date)


Auditor Firm PCAOB ID: 686			Auditor Name: FORVIS, LLP			Auditor Location: Jackson, MS


	(Unaudited)
	June 30,		December 31,
	2021		2020
ASSETS
Cash and due from banks	$	132,299	$	137,684
Interest-bearing deposits with banks		630,187		424,870
Total cash and cash equivalents		762,486		562,554
Debt securities available-for-sale, at fair value		1,280,761		1,022,182
Other securities		22,225		27,475
Total securities		1,302,986		1,049,657
Loans held for sale		6,000		21,432
Loans held for investment		3,036,732		3,123,678
Allowance for credit losses (1)		(32,457)		(35,820)
Net loans held for investment		3,004,275		3,087,858
Interest receivable		24,026		26,344
Premises and equipment		112,968		114,823
Operating lease right-of-use assets		5,164		5,969
Finance lease right-of-use assets		2,535		2,658
Cash surrender value of bank-owned life insurance		86,926		73,732
Goodwill		156,944		156,944
Other real estate owned		3,529		5,802
Other assets		41,894		44,987
Total assets	$	5,509,733	$	5,152,760
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Noninterest-bearing	$	682,014	$	571,079
Interest-bearing		3,991,898		3,644,201
Total deposits		4,673,912		4,215,280
Interest payable		1,827		2,134
Borrowed funds		—		114,647
Subordinated debentures		144,611		144,592
Operating lease liabilities		5,247		6,031
Finance lease liabilities		2,187		2,281
Allowance for credit losses on off-balance sheet credit exposures (1)		718		—
Other liabilities		21,179		22,980
Total liabilities		4,849,681		4,507,945
Shareholders’ equity:
Common stock, par value $1 per share, 40,000,000 shares authorized;21,670,330 shares issued at June 30, 2021, and 21,598,993 shares issued at December 31, 2020, respectively		21,670		21,599
Additional paid-in capital		457,396		456,919
Retained earnings		180,820		154,241
Accumulated other comprehensive income		19,097		25,816
Treasury stock, at cost, 649,607 shares at June 30, 2021 and 483,984 shares at December 31, 2020		(18,931)		(13,760)
Total shareholders’ equity		660,052		644,815
Total liabilities and shareholders’ equity	$	5,509,733	$	5,152,760


								Accumulated
	Common			Additional				Other
	Stock			Paid-in		Retained		Comprehensive		Treasury Stock
	Shares	Amount		Capital		Earnings		Income		Shares	Amount		Total
Balance, January 1, 2020	18,996,948	$	18,997	$	409,805	$	110,460	$	10,089	(194,682)	$	(5,693)	$	543,658
Net income	—		—		—		8,311		—	—		—		8,311
Other comprehensive income	—		—		—		—		5,742	—		—		5,742
Dividends on common stock, $0.10 per share	—		—		—		(1,885)		—	—		—		(1,885)
Issuance of restricted stock grants	60,680		61		(61)		—		—	—		—		—
Repurchase of restricted stock for payment of taxes	(10,991)		(11)		(367)		—		—	—		—		(378)
Compensation expense	—		—		478		—		—	—		—		478
Balance, March 31, 2020	19,046,637	$	19,047	$	409,855	$	116,886	$	15,831	(194,682)	$	(5,693)	$	555,926
Net income	—		—		—		16,943		—	—		—		16,943
Other comprehensive income	—		—		—		—		8,719	—		—		8,719
Dividends on common stock, $0.10 per share	—		—		—		(2,131)		—	—		—		(2,131)
Issuance of common shares for SWG acquisition	2,546,967		2,547		45,311		—		—	—		—		47,858
Repurchase of restricted stock for payment of taxes	(2,652)		(3)		(56)		—		—	—		—		(59)
Issuance of restricted stock grants	3,750		4		(4)		—		—	—		—		—
Restricted stock grant forfeited	(4,762)		(5)		5		—		—	—		—		—
Compensation expense	—		—		539		—		—	—		—		539
Balance, June 30, 2020	21,589,940	$	21,590	$	455,650	$	131,698	$	24,550	(194,682)	$	(5,693)	$	627,795

Balance, January 1, 2021	21,598,993	$	21,599	$	456,919	$	154,241	$	25,816	(483,984)	$	(13,760)	$	644,815
Net income	—		—		—		16,644		—	—		—		16,644
Common stock repurchased	—		—		—		—		—	(165,623)		(5,171)		(5,171)
Other comprehensive loss	—		—		—		—		(9,615)	—		—		(9,615)
Dividends on common stock, $0.13 per share	—		—		—		(2,723)		—	—		—		(2,723)
Issuance of restricted stock grants	84,578		85		(85)		—		—	—		—		—
Restricted stock grants forfeited	(500)		(1)		1		—		—	—		—		—
Repurchase of restricted stock for payment of taxes	(14,720)		(15)		(426)		—		—	—		—		(441)
Compensation expense	—		—		440		—		—	—		—		440
Balance, March 31, 2021	21,668,351	$	21,668	$	456,849	$	168,162	$	16,201	(649,607)	$	(18,931)	$	643,949
Net income	—		—		—		15,600		—	—		—		15,600
Other comprehensive income	—		—		—		—		2,896	—		—		2,896
Dividends on common stock, $0.14 per share	—		—		—		(2,942)		—	—		—		(2,942)
Issuance of restricted stock grants	3,000		3		(3)		—		—	—		—		—
Restricted stock grants forfeited	(1,021)		(1)		1		—		—	—		—		—
Compensation expense	—		—		549		—		—	—		—		549
Balance, June 30, 2021	21,670,330	$	21,670	$	457,396	$	180,820	$	19,097	(649,607)	$	(18,931)	$	660,052


($ in thousands)					January 1,
	December 31,				2021
	2020				As Reported
	Pre-ASC 326		Transition		Under
Assets:	Adoption		Adjustment		ASC 326
Loans
Commercial, financial, and agriculture	$	6,214	$	(1,153)	$	5,061
Commercial real estate		24,319		(4,032)		20,287
Consumer real estate		4,736		5,629		10,365
Consumer installment		551		(47)		504
Allowance for credit losses on loans	$	35,820	$	397	$	36,217
Liabilities:
Allowance for credit losses on OBSC exposures		0		718		718
Total allowance for credit losses	$	35,820	$	1,115	$	36,935


			Measurement
	As Initially		Period
	Reported		Adjustments	As Adjusted
Identifiable assets:
Cash and due from banks	$	29,247	0	$	29,247
Investments		89,737	0		89,737
Loans		392,292	0		392,292
Core deposit intangible		4,556	0		4,556
Personal and real property		18,558	0		18,558
Bank owned life insurance		6,963	0		6,963
Other assets		2,589	813		3,402
Total assets		543,942	813		544,755

Liabilities and equity:
Deposits		476,099	0		476,099
Borrowed funds		9,500	0		9,500
Other liabilities		3,461	0		3,461
Total liabilities		489,060	0		489,060
Net assets acquired		54,882	813		55,695
Consideration paid		47,859	(1)		47,858
Bargain purchase gain	$	(7,023)	812	$	(7,835)


	April 3, 2020
Outstanding principal balance	$	394,621
Carrying amount		392,292


	For the Three Months Ended					For the Three Months Ended
	June 30, 2021					June 30, 2020
	Net Income		Shares	Per		Net Income		Shares	Per
	(Numerator)		(Denominator)	Share Data		(Numerator)		(Denominator)	Share Data
Basic earnings per share	$	15,600	21,018,772	$	0.74	$	16,943	21,341,913	$	0.79
Effect of dilutive shares:
Restricted stock grants			188,288					95,267
Diluted earnings per share	$	15,600	21,207,060	$	0.74	$	16,943	21,437,180	$	0.79


	For the Six Months Ended					For the Six Months Ended
	June 30, 2021					June 30, 2020
	Net Income		Shares	Per		Net Income		Shares	Per
	(Numerator)		(Denominator)	Share Data		(Numerator)		(Denominator)	Share Data
Basic earnings per share	$	32,244	21,013,930	$	1.53	$	25,254	20,080,014	$	1.26
Effect of dilutive shares:
Restricted stock grants			182,147					125,453
Diluted earnings per share	$	32,244	21,196,077	$	1.52	$	25,254	20,205,467	$	1.25


($ in thousands)	June 30, 2021				December 31, 2020
	Fixed Rate		Variable Rate		Fixed Rate		Variable Rate
Commitments to make loans	$	86,584	$	33,205	$	97,738	$	16,203
Unused lines of credit		178,224		210,529		157,006		195,221
Standby letters of credit		2,848		9,903		4,182		11,486


($ in thousands)			Fair Value Measurements Using
			Quoted Prices in
			Active Markets		Significant Other		Significant
			For		Observable		Unobservable
			Identical Assets		Inputs		Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	36,957	$	36,957	$	0	$	0
Obligations of U.S. Government agencies and sponsored entities		150,504		0		150,504		0
Municipal securities		531,134		0		511,030		20,104
Mortgage-backed securities		530,749		0		530,749		0
Corporate obligations		31,417		0		31,199		218
Total available-for-sale	$	1,280,761	$	36,957	$	1,223,482	$	20,322


	Bank-Issued Trust
	Preferred Securities
($ in thousands)	2021		2020
Balance, January 1	$	235	$	408
Paydowns		(55)		(273)
Unrealized gain included in comprehensive income		38		105
Balance at June 30	$	218	$	240


				Significant Unobservable
Trust Preferred Securities	Fair Value		Valuation Technique	Inputs	Range of Inputs
June 30, 2021	$	218	Discounted cash flow	Probability of default	0.99% - 2.39%
December 31, 2020	$	235	Discounted cash flow	Probability of default	1.08% - 2.48%


($ in thousands)	June 30, 2021
			Gross		Gross		Estimated
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
Available-for-sale securities:
U.S. Treasury	$	36,806	$	205	$	54	$	36,957
Obligations of U.S. government agencies and sponsored entities		147,594		2,965		55		150,504
Tax-exempt and taxable obligations of states and municipal subdivisions		519,573		13,757		2,196		531,134
Mortgage-backed securities - residential		336,122		6,243		1,098		341,267
Mortgage-backed securities - commercial		185,161		4,948		627		189,482
Corporate obligations		29,939		1,485		7		31,417
Total	$	1,255,195	$	29,603	$	4,037	$	1,280,761


($ in thousands)							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	—	$	—	$	—	$	198	$	—
Commercial real estate		5,884		6,087		—		11,433		47
Consumer real estate		712		758		—		790		5
Consumer installment		23		24		—		17		—
Total	$	6,619	$	6,869	$	—	$	12,438	$	52

Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,241	$	2,254	$	1,235	$	2,186	$	58
Commercial real estate		17,973		18,248		4,244		13,687		36
Consumer real estate		536		544		176		734		4
Consumer installment		26		26		14		86		—
Total	$	20,776	$	21,072	$	5,669	$	16,693	$	98

Total impaired loans:
Commercial, financial and agriculture	$	2,241	$	2,254	$	1,235	$	2,384	$	58
Commercial real estate		23,857		24,335		4,244		25,120		83
Consumer real estate		1,248		1,302		176		1,524		9
Consumer installment		49		50		14		103		—
Total Impaired Loans	$	27,395	$	27,941	$	5,669	$	29,131	$	150


	Three Months Ended June 30,
		Outstanding		Outstanding
		Recorded		Recorded
	Number of	Investment		Investment
2021	Loans	Pre-Modification		Post-Modification
Commercial, financial and agriculture	—	$	—	$	—
Commercial real estate	2		237		237
Consumer real estate	1		54		44
Consumer installment	—		—		—
Total	3	$	291	$	281

2020
Commercial, financial and agriculture	1	$	35	$	35
Commercial real estate	1		195		195
Consumer real estate	—		—		—
Consumer installment	—		—		—
Total	2	$	230	$	230


June 30, 2021					Past Due 90
	Current		Past Due		days and still
($ in thousands)	Loans		30‑89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	41	$	—	$	—	$	149	$	190
Commercial real estate		3,502		—		—		13,376		16,878
Consumer real estate		2,371		—		—		2,037		4,408
Consumer installment		20		—		—		—		20
Total	$	5,934	$	—	$	—	$	15,562	$	21,496
Allowance for credit losses	$	62	$	—	$	—	$	2,927	$	2,989


($ in thousands)	Term Loans Amortized Cost Basis by Origination Year
													Revolving
As of June 30, 2021	2021		2020		2019		2018		2017		Prior		Loans		Total
Commercial, financial and:
agriculture
Risk Rating
Pass	$	168,707	$	119,630	$	62,509	$	57,083	$	30,665	$	52,296	$	149	$	491,039
Special mention		—		258		1,385		424		340		215		—		2,622
Substandard		—		53		1,862		6,778		512		8,641		10		17,856
Doubtful		—		—		—		—		—		—		—		—
Total commercial, financial
and agriculture	$	168,707	$	119,941	$	65,756	$	64,285	$	31,517	$	61,152	$	159	$	511,517

Commercial real estate:
Risk Rating
Pass	$	184,689	$	348,150	$	243,816	$	221,733	$	161,793	$	372,118	$	—	$	1,532,299
Special mention		—		3,133		2,181		13,561		4,090		21,110		—		44,075
Substandard		188		4,756		3,465		17,583		20,076		30,648		—		76,716
Doubtful		—		—		—		—		—		—		—		—
Total commercial real estate	$	184,877	$	356,039	$	249,462	$	252,877	$	185,959	$	423,876	$	—	$	1,653,090

Consumer real estate:
Risk Rating
Pass	$	117,209	$	209,247	$	84,167	$	81,170	$	66,537	$	148,924	$	98,114	$	805,368
Special mention		—		—		342		1,129		242		2,206		125		4,044
Substandard		305		541		2,216		3,272		1,966		14,884		1,271		24,455
Doubtful		—		—		—		—		—		22		—		22
Total consumer real estate	$	117,514	$	209,788	$	86,725	$	85,571	$	68,745	$	166,036	$	99,510	$	833,889

Consumer installment:
Risk Rating
Pass	$	9,029	$	12,169	$	6,795	$	2,670	$	1,536	$	2,094	$	3,829	$	38,122
Special mention		—		—		—		10		3		1		—		14
Substandard		—		—		22		12		13		28		25		100
Doubtful		—		—		—		—		—		—		—		—
Total consumer installment	$	9,029	$	12,169	$	6,817	$	2,692	$	1,552	$	2,123	$	3,854	$	38,236

Total
Pass	$	479,634	$	689,196	$	397,287	$	362,656	$	260,531	$	575,432	$	102,092	$	2,866,828
Special mention		—		3,391		3,908		15,124		4,675		23,532		125		50,755
Substandard		493		5,350		7,565		27,645		22,567		54,201		1,306		119,127
Doubtful		—		—		—		—		—		22		—		22
Total	$	480,127	$	697,937	$	408,760	$	405,425	$	287,773	$	653,187	$	103,523	$	3,036,732


	Commercial,
December 31, 2020	Financial and		Commercial		Consumer		Consumer
($ in thousands)	Agriculture		Real Estate		Real Estate		Installment		Total
Pass	$	563,772	$	1,530,366	$	834,920	$	40,884	$	2,969,942
Special Mention		2,143		64,012		1,889		20		68,064
Substandard		11,875		66,535		13,397		132		91,939
Doubtful		1,653		23		—		—		1,676
Subtotal	$	579,443	$	1,660,936	$	850,206	$	41,036	$	3,131,621
Less: Unearned discount		—		7,943		—		—		7,943

LHFI, net of unearned discount	$	579,443	$	1,652,993	$	850,206	$	41,036	$	3,123,678


As of December 31, 2021	Term Loans Amortized Cost Basis by Origination Year												Revolving Loans		Total
($ in thousands)	2021		2020		2019		2018		2017		Prior
Commercial, financial and:
agriculture
Risk Rating
Pass	$	152,798	$	60,106	$	52,802	$	47,988	$	22,083	$	43,773	$	178	$	379,728
Special mention	—		255		749		90		481		29		—		1,604
Substandard	—		—		1,398		6,184		360		8,242		—		16,184
Doubtful	—		—		—		—		—		—		—		—
Total commercial, financial and agriculture	$	152,798	$	60,361	$	54,949	$	54,262	$	22,924	$	52,044	$	178	$	397,516

Commercial real estate:
Risk Rating
Pass	$	402,284	$	313,288	$	207,879	$	177,943	$	134,234	$	332,588	$	—	$	1,568,216
Special mention	1,326		2,259		1,782		15,076		2,779		15,519		—		38,741
Substandard	3,904		3,189		1,931		17,147		18,814		31,756		—		76,741
Doubtful	—		—		—		—		—		—		—		—
Total commercial real estate	$	407,514	$	318,736	$	211,592	$	210,166	$	155,827	$	379,863	$	—	$	1,683,698

Consumer real estate:
Risk Rating
Pass	$	243,340	$	164,359	$	70,465	$	66,940	$	51,988	$	121,238	$	98,444	$	816,774
Special mention	—		—		331		26		1,746		1,949		—		4,052
Substandard	444		532		1,280		3,410		1,288		9,241		1,633		17,828
Doubtful	—		—		—		—		—		—		—		—
Total consumer real estate	$	243,784	$	164,891	$	72,076	$	70,376	$	55,022	$	132,428	$	100,077	$	838,654

Consumer installment:
Risk Rating
Pass	$	17,980	$	9,245	$	4,222	$	1,645	$	1,088	$	1,758	$	3,697	$	39,635
Special mention	—		—		—		—		1		—		—		1
Substandard	—		26		3		5		8		7		—		49
Doubtful	—		—		—		—		—		—		—		—
Total consumer installment	$	17,980	$	9,271	$	4,225	$	1,650	$	1,097	$	1,765	$	3,697	$	39,685

Total
Pass	$	816,402	$	546,998	$	335,368	$	294,516	$	209,393	$	499,357	$	102,319	$	2,804,353
Special mention	1,326		2,514		2,862		15,192		5,007		17,497		—		44,398
Substandard	4,348		3,747		4,612		26,746		20,470		49,246		1,633		110,802
Doubtful	—		—		—		—		—		—		—		—
Total	$	822,076	$	553,259	$	342,842	$	336,454	$	234,870	$	566,100	$	103,952	$	2,959,553


	Three Months Ended June 30, 2020
($ in thousands)	Commercial,		Commercial		Consumer				Paycheck
	Financial and		Real		Real		Consumer		Protection
	Agriculture		Estate		Estate		Installment		Program		Unallocated		Total
Allowance for loan losses:
Beginning balance	$	4,466	$	13,095	$	2,840	$	403	$	0	$	0	$	20,804
Provision for loan losses		883		5,202		874		517		130		—		7,606
Loans charged-off		(165)		(63)		(87)		(554)		—		—		(869)
Recoveries		24		292		114		93		—		—		523
Total ending allowance balance	$	5,208	$	18,526	$	3,741	$	459	$	130	$	—	$	28,064


	Six Months Ended June 30, 2020
($ in thousands)	Commercial,		Commercial		Consumer				Paycheck
	Financial and		Real		Real		Consumer		Protection
	Agriculture		Estate		Estate		Installment		Program		Unallocated		Total
Allowance for loan losses:
Beginning balance	$	3,043	$	8,836	$	1,694	$	296	$	—	$	39	$	13,908
Provision for loan losses		2,329		9,725		1,980		583		130		(39)		14,708
Loans charged-off		(264)		(396)		(96)		(613)		—		—		(1,369)
Recoveries		100		361		163		193		—		—		817
Total ending allowance balance	$	5,208	$	18,526	$	3,741	$	459	$	130	$	—	$	28,064


($in thousands)	Six Months Ended
	June 30, 2021						June 30, 2020
			Tax						Tax
	Avg.		Equivalent		Yield/		Avg.		Equivalent		Yield/
	Balance		interest		Rate		Balance		interest		Rate
Earning Assets:
Taxable securities	$	777,054	$	7,608	1.96	%	$	583,120	$	7,383	2.53	%
Tax exempt securities		367,197		5,144	2.80	%		262,567		4,161	3.17	%
Total investment securities		1,144,251		12,752	2.23	%		845,687		11,544	2.73	%

Interest bearing deposits in other banks		637,559		86	0.03	%		225,768		308	0.27	%
Loans		3,069,815		76,888	5.01	%		2,879,431		76,598	5.32	%
Total earning assets		4,851,625		89,726	3.70	%		3,950,886		88,450	4.48	%
Other assets		546,608						501,170
Total assets	$	5,398,233					$	4,452,056

Interest-bearing liabilities:
Deposits	$	4,273,907	$	7,164	0.34	%	$	3,394,533	$	10,632	0.63	%
Borrowed funds		51,482		340	1.32	%		130,768		1,141	1.75	%
Subordinated debentures		144,590		3,642	5.04	%		80,716		2,379	5.89	%
Total interest-bearing liabilities		4,469,979		11,146	0.50	%		3,606,017		14,152	0.78	%
Other liabilities		281,859						268,821
Shareholders’ equity		646,395						577,218
Total liabilities and shareholders’ equity	$	5,398,233					$	4,452,056

Net interest income			$	77,279					$	73,245
Net interest margin					3.19	%					3.71	%
Net interest income (FTE)*			$	78,580	3.20	%			$	74,298	3.69	%
Net interest margin (FTE)*					3.24	%					3.76	%


	June 30, 2021 (1)					December 31, 2020
			Percent					Percent
	Amount		of Total			Amount		of Total
Commercial, financial and agriculture (2)	$	511,517		16.8	%	$	579,443	18.6	%
Commercial real estate		1,653,090		54.4	%		1,652,993	52.9	%
Consumer real estate		833,889		27.5	%		850,206	27.2	%
Consumer installment		38,236		1.3	%		41,036	1.3	%
Total loans		3,036,732		100	%		3,123,678	100	%
Allowance for credit losses		(32,457)					(35,820)
Net loans	$	3,004,275				$	3,087,858


	6/30/21 (1)			12/31/20
Nonaccrual Loans
Commercial, financial and agriculture	$	304		$	2,418
Commercial real estate		19,071			22,887
Consumer real estate		8,212			8,434
Consumer installment		38			35
Total Nonaccrual Loans		27,625			33,774

Other real-estate owned		3,529			5,802

Total NPAs	$	31,154		$	39,576
Performing TDRs	$	5,934		$	6,201
Past due 90 days or more and still accruing	$	5,834		$	2,692
Total NPA’s as a % of total loans & leases net of unearned income		1.3	%		1.3	%
Total nonaccrual loans as a % of total loans & leases net of unearned income		0.9	%		1.1	%


	Three Months			Three Months			Six Months			Six Months
	Ended			Ended			Ended			Ended
Balances:	6/30/21			6/30/20			6/30/21			6/30/20
Average LHFI outstanding during period:	$	3,042,785		$	3,156,524		$	3,069,815		$	2,879,432
LHFI outstanding at end of period:		3,036,732			3,190,167			3,036,732			3,190,167
Allowance for Credit Losses:
Balance at beginning of period	$	32,663		$	20,804		$	35,820		$	13,908
ASC 326 adoption adjustment		—			—			397			—
Provision charged to expense		—			7,606			—			14,708
Charge-offs:
Commercial, financial and agriculture		490			165			1,476			264
Commercial real estate		166			63			3,007			396
Consumer real estate		124			87			263			96
Consumer installment		108			554			265			613
Total Charge-offs		888			869			5,011			1,369
Recoveries:
Commercial, financial and agriculture		242			24			325			100
Commercial real estate		161			292			293			361
Consumer real estate		183			114			237			163
Consumer installment		96			93			396			193
Total Recoveries		682			523			1,251			817
Net loan charge offs (recoveries)		206			346			3,760			552
Balance at end of period	$	32,457		$	28,064		$	32,457		$	28,064
RATIOS
Net Charge-offs (recoveries) to average LHFI (annualized)		0.0	%		0.0	%		0.2	%		0.0	%
ACL to LHFI at end of period		1.1	%		0.9	%		1.1	%		0.9	%
Net Loan Charge-offs (recoveries) to PCL		0.0	%		4.6	%		0.0	%		3.8	%


					Minimum
	June 30,		December 31,		Required to be
Regulatory Capital Ratios The First, A National Banking Association	2021		2020		Well Capitalized
Common Equity Tier 1 Capital Ratio	16.6	%	15.8	%	6.5	%