Annual report [Section 13 and 15(d), not S-K Item 405]

EMPLOYEE BENEFITS AND STOCK BASED COMPENSATION (Tables) 10K

v3.25.0.1
EMPLOYEE BENEFITS AND STOCK BASED COMPENSATION (Tables) 10K
12 Months Ended
Dec. 31, 2024
Employee Benefits and Share-based Compensation, Noncash [Abstract]  
Payment Made for Employee Benefit Plans

The following 401(k) Plan match and other discretionary contributions were made to the Company’s employees, in accordance with the descriptions above for the years ended December 31, (dollars in thousands):

    

2024

    

2023

    

2022

401(k) Plan Company Match

$

8,279

$

7,091

$

7,037

401(k) Plan ESOP Contribution

 

800

 

804

 

750

Cash

 

913

 

696

 

667

Total

$

9,992

$

8,591

$

8,454

Schedule of Recognized Stock-Based Compensation Expense

The Company recognized stock-based compensation expense, which is included in “Salaries and benefits” expense on the Company’s Consolidated Statements of Income as follows for the years ended December 31, (dollars in thousands, except per share data):

    

2024

    

2023

    

2022

Stock-based compensation expense

$

13,796

$

11,101

$

10,609

Reduction of income tax expense

 

2,897

 

2,331

 

2,228

Per share compensation cost

$

0.12

$

0.12

$

0.11

Summary of Stock Option Activity

The following table summarizes the stock option activity during the year ended December 31, 2024:

    

    

    

Weighted

    

Weighted

Average

Stock 

Average

Remaining

Aggregate

Options

Exercise 

Contractual

Intrinsic 

(shares)

Price

Life

Value

Outstanding as of December 31, 2023

 

10,993

$

31.83

 

0.06

 

$

51,777

Granted

 

 

 

  

 

  

Exercised

 

(7,163)

 

31.83

 

  

 

  

Forfeited

 

 

 

  

 

  

Expired

 

(3,830)

 

31.83

 

  

 

  

Outstanding as of December 31, 2024

 

$

 

$

Exercisable as of December 31, 2024

 

 

 

 

Summary of Restricted Stock Activity

The following table summarizes the restricted stock activity for the year ended December 31, 2024:

    

    

Weighted 

Number of 

Average

Shares of

Grant-Date Fair

Restricted Stock

Value

Unvested as of December 31, 2023

 

476,630

$

37.03

Granted

 

461,330

 

33.27

Net settle for taxes

 

(69,791)

 

37.13

Vested

 

(188,616)

 

36.66

Forfeited

 

(21,552)

 

34.90

Unvested as of December 31, 2024

 

658,001

$

34.56

Summary of Performance Stock Activity

    

Number of 

    

Weighted Average 

Shares of

Grant-

PSUs

Date Fair Value

Unvested as of December 31, 2023

 

229,262

$

37.29

Granted

 

106,370

 

30.24

Net settle for taxes

 

(20,804)

 

33.52

Vested

 

(44,694)

 

33.52

Forfeited

 

(8,094)

 

33.52

Unvested as of December 31, 2024 (1)

 

262,040

$

35.49

(1) The number of PSUs with a performance-based condition is presented based on achieving the performance measure

at the target level of performance.

Schedule of Performance Stock Units Valuation Assumptions

    

2024

    

2023

    

2022

 

Dividend yield (1)

 

N/A

3.19

%  

3.95

%

Expected life in years (2)

 

2.86

 

2.85

 

2.25

Expected volatility (3)

 

33.92

%  

40.39

%  

36.32

%

Risk-free interest rate (4)

 

4.47

%  

4.39

%  

4.18

%

Present value of expected dividends foregone (5)

 

3.82

N/A

N/A

(1) Calculated as the ratio of the current dividend paid per the stock price on the date of grant.

(2) Represents the remaining performance period as of the grant date.

(3) Based on the historical volatility for the period commensurate with the expected life of the PSUs.

(4) Based upon the zero-coupon U.S. Treasury rate commensurate with the expected life of the PSUs on the grant date.

(5) Calculated using projected dividend payments and timing over the remaining performance period.

N/A – assumption not used for respective period.

Estimated Unamortized Compensation Expense Recognized in Future

The estimated unamortized compensation expense, net of estimated forfeitures, related to, restricted stock, performance stock and stock options issued and outstanding as of December 31, 2024 that will be recognized in future periods is as follows (dollars in thousands):

    

Restricted

    

Performance

Stock

    

Stock

Stock

Options

Total

2025

$

8,429

$

2,236

$

$

10,665

2026

 

5,054

 

1,125

 

6,179

2027

 

817

 

 

817

2028

 

6

 

 

6

Total

$

14,306

$

3,361

$

$

17,667