EX-99.1 2 d363136dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

News Release

 

 

LOGO

 

For Immediate Release    Contact: W. Mark Tatterson
October 27, 2022    Chief Financial Officer
   (800) 445-1347 ext. 8716

United Bankshares, Inc. Announces Earnings

for the Third Quarter and First Nine Months of 2022

WASHINGTON, D.C. and CHARLESTON, WV-- United Bankshares, Inc. (NASDAQ: UBSI) (“United”), today reported earnings for the third quarter of 2022 of $102.6 million, or $0.76 per diluted share, as compared to earnings of $95.6 million, or $0.71 per diluted share, for the second quarter of 2022. The quarter was highlighted by continued broad-based loan growth, net interest margin expansion and strong credit quality metrics.

Annualized loan growth, excluding Paycheck Protection Program (“PPP”) loans, for the third quarter and first nine months of 2022 was 16% and 15%, respectively. Third quarter 2022 net interest margin of 3.78% increased 40 basis points from the second quarter of 2022. Non-performing loans as a percentage of loans and leases, net of unearned income was a low 0.35% at September 30, 2022.

Third quarter 2022 results produced annualized returns on average assets, average equity and average tangible equity, a non-GAAP measure, of 1.41%, 8.96% and 15.46%, respectively, compared to annualized returns on average assets, average equity and average tangible equity of 1.32%, 8.33% and 14.23%, respectively, for the second quarter of 2022.

“The third quarter of 2022 was another great quarter for UBSI,” stated Richard M. Adams, Jr., United’s Chief Executive Officer. “The company delivered strong results related to loan growth, margin expansion, expense control and asset quality. The vitality of our markets, the strength of our deposit franchise and our conservative and disciplined approach to running our business have served us well in this environment and will provide us opportunities going forward.”

Third quarter of 2022 compared to the second quarter of 2022

Net interest income for the third quarter of 2022 increased $25.7 million, or 12%, from the second quarter of 2022. Tax-equivalent net interest income, a non-GAAP measure which adjusts for the tax-favored status of income from certain loans and investments, for the third quarter of 2022 also increased $25.7 million, or 12%, from the second quarter of 2022. The increase in net interest income and tax-equivalent net interest income was primarily due to higher interest income on earning assets driven by rising market interest rates and a change in the asset mix to higher earning assets. This increase in net interest income and tax-equivalent net interest income was partially offset by higher interest expense primarily driven by deposit rate repricing as well as due to lower PPP loan fee income and lower acquired loan accretion. The interest rate spread of 3.52% for

 

1


United Bankshares, Inc. Announces…

October 27, 2022

Page Two

 

the third quarter of 2022 increased 28 basis points from the second quarter of 2022 due to a 56 basis point increase in the average yield on earning assets partially offset by a 28 basis point increase in the average cost of funds. A decrease in average earning assets of $188.1 million, or 1%, from the second quarter of 2022 was driven by a decrease of $818.5 million in short-term investments partially offset by increases in higher yielding average net loans and loans held for sale of $627.6 million. Net PPP loan fee income decreased $1.9 million to $1.6 million for the third quarter of 2022. Acquired loan accretion income decreased $1.3 million to $4.1 million for the third quarter of 2022. The net interest margin of 3.78% for the third quarter of 2022 was an increase of 40 basis points from the net interest margin of 3.38% for the second quarter of 2022.

The provision for credit losses was $7.7 million for the third quarter of 2022 as compared to a net benefit of $1.8 million for the second quarter of 2022. The increase in the provision for credit losses was primarily due to loan growth.

Noninterest income for the third quarter of 2022 decreased $10.9 million, or 25%, from the second quarter of 2022. The decrease in noninterest income was primarily due to decreases of $6.0 million in income from mortgage banking activities, $2.6 million in income from bank-owned life insurance (“BOLI”), $1.4 million in net (losses) gains on investment securities and $761 thousand in fees from deposit services. The decrease in income from mortgage banking activities was mainly due to lower mortgage loan origination and sale volume driven by the rising rate environment and a lower margin on loans sold in the secondary market. The decrease in BOLI income was primarily due to lower death benefits from the second quarter of 2022 and the impact of lower market values of underlying investments in the third quarter of 2022. The decrease in fees from deposit services reflects changes to United’s overdraft policy implemented during the third quarter of 2022.

Noninterest expense for the third quarter of 2022 decreased $4.0 million, or 3%, from the second quarter of 2022. The decrease in noninterest expense was primarily due to decreases of $8.8 million in the expense for the reserve for unfunded loan commitments and $3.0 million in employee compensation partially offset by an increase of $6.1 million in other noninterest expense. The decrease in the reserve for unfunded loan commitments reflects a decrease in the outstanding balance of loan commitments at quarter-end driven by loan fundings. The decrease in employee compensation was primarily due to lower employee commissions related to mortgage banking production. Other noninterest expense for the third quarter of 2022 included an accrual of $5.0 million related to a litigation matter with a former commercial customer.

For the third quarter of 2022, income tax expense was $25.9 million as compared to $23.5 million for the second quarter of 2022. The increase of $2.4 million was due to higher earnings and a higher effective tax rate. United’s effective tax rate was 20.2% and 19.8% for the third and second quarter of 2022, respectively.

Third quarter of 2022 compared to the third quarter of 2021

Earnings for the third quarter of 2022 were $102.6 million, or $0.76 per diluted share, as compared to earnings of $92.2 million, or $0.71 per diluted share, for the third quarter of 2021.

 

2


United Bankshares, Inc. Announces…

October 27, 2022

Page Three

 

Net interest income for the third quarter of 2022 increased $59.0 million, or 33%, from the third quarter of 2021. Tax-equivalent net interest income for the third quarter of 2022 increased $59.1 million, or 32%, from the third quarter of 2021. United completed its acquisition of Community Bankers Trust Corporation (“Community Bankers Trust”) on December 3, 2021. The increase in net interest income and tax-equivalent net interest income was primarily due to the impact of higher average earning assets, driven by the Community Bankers Trust acquisition and organic loan growth, the impact of rising market interest rates on earning assets and a change in the asset mix to higher earning assets. These increases were partially offset by higher interest expense primarily driven by deposit rate repricing, lower PPP loan fee income and lower acquired loan accretion income. Average earning assets for the third quarter of 2022 increased $1.1 billion, or 4%, from the third quarter of 2021 due to a $2.5 billion increase in average net loans and loans held for sale and a $1.5 billion increase in average investment securities partially offset by a $2.9 billion decrease in average short-term investments. The interest rate spread for the third quarter of 2022 increased 69 basis points from the third quarter of 2021 to 3.52% due to a 96 basis point increase in the average yield on earning assets partially offset by a 27 basis point increase in the average cost of funds. Net PPP loan fee income was $1.6 million and $7.8 million for the third quarter of 2022 and 2021, respectively, a decrease of $6.2 million. Acquired loan accretion income was $4.1 million and $8.2 million for the third quarter of 2022 and 2021, respectively, a decrease of $4.1 million. The net interest margin of 3.78% for the third quarter of 2022 was an increase of 80 basis points from the net interest margin of 2.98% for the third quarter of 2021.

The provision for credit losses was $7.7 million for the third quarter of 2022 as compared to a net benefit of $7.8 million for the third quarter of 2021. The increase in the provision for credit losses in the third quarter of 2022 was primarily due to loan growth.

Noninterest income for the third quarter of 2022 was $32.7 million, which was a decrease of $35.9 million, or 52%, from the third quarter of 2021. The decrease in noninterest income was driven by a $35.6 million decrease in income from mortgage banking activities mainly due to lower mortgage loan origination and sale volume driven by the rising rate environment and a lower margin on loans sold in the secondary market.

Noninterest expense for the third quarter of 2022 was $137.2 million, a decrease of $5.1 million, or 4%, from the third quarter of 2021 primarily due to decreases of $7.8 million in employee compensation and $7.2 million in the expense for the reserve for unfunded loan commitments partially offset by an increase of $8.8 million in other noninterest expense. The decrease in employee compensation was primarily due to lower employee commissions related to mortgage banking production partially offset by additional employees from the Community Bankers Trust acquisition. The increase in other noninterest expense resulted from the previously mentioned litigation accrual in the third quarter of 2022 and higher amounts of certain general operating expenses.

For the third quarter of 2022, income tax expense was $25.9 million as compared to $23.6 million for the third quarter of 2021. The increase of $2.3 million was primarily due to higher earnings partially offset by a slightly lower effective tax rate. United’s effective tax rate was 20.2% for the third quarter of 2022 and 20.4% for the third quarter of 2021.

First nine months of 2022 compared to the first nine months of 2021

Earnings for the first nine months of 2022 were $279.9 million, or $2.06 per diluted share, as compared to earnings of $293.9 million, or $2.27 per diluted share, for the first nine months of 2021.

 

3


United Bankshares, Inc. Announces…

October 27, 2022

Page Four

 

Net interest income for the first nine months of 2022 increased $88.0 million, or 16%, from the first nine months of 2021. Tax-equivalent net interest income for the first nine months of 2022 increased $88.1 million, or 16%, from the first nine months of 2021. The increase in net interest income and tax-equivalent net interest income was primarily due to the impact of rising market interest rates on earning assets, an increase in average earning assets from the Community Bankers Trust acquisition and organic loan growth and a change in the asset mix to higher earning assets. These increases were partially offset by lower PPP loan fee income, lower acquired loan accretion income and the impact of rising market interest rates on interest-bearing liabilities. Average earning assets for the first nine months of 2022 increased $1.8 billion, or 7%, from the first nine months of 2021 due to a $1.5 billion increase in average investment securities and a $1.3 billion increase in average net loans and loans held for sale partially offset by a $1.1 billion decrease in average short-term investments. The interest rate spread for the first nine months of 2022 increased 22 basis points from the first nine months of 2021 due to a 26 basis point increase in the average yield on earning assets partially offset by a 4 basis point increase in the average cost of funds. Net PPP loan fee income was $9.3 million and $28.2 million for the first nine months of 2022 and 2021, respectively, a decrease of $18.9 million. Acquired loan accretion income was $13.6 million and $27.6 million for the first nine months of 2022 and 2021, respectively, a decrease of $14.0 million. The net interest margin of 3.38% for the first nine months of 2022 was an increase of 24 basis points from the net interest margin of 3.14% for the first nine months of 2021.

The provision for credit losses was $2.5 million for the first nine months of 2022 as compared to a net benefit of $16.6 million for the first nine months of 2021.

Noninterest income for the first nine months of 2022 was $122.4 million, which was a decrease of $101.7 million, or 45%, from the first nine months of 2021. The decrease was driven by a $106.3 million decrease in income from mortgage banking activities mainly due to lower mortgage loan origination and sale volume driven by the rising rate environment and a lower margin on loans sold in the secondary market. Fees from deposit services for the first nine months of 2022 were $31.0 million, an increase of $2.9 million from the first nine months of 2021. BOLI income for the first nine months of 2022 was $7.8 million, an increase of $2.2 million from the first nine months of 2021 due to increased death benefits.

Noninterest expense for the first nine months of 2022 was $417.5 million, a decrease of $12.6 million, or 3%, from the first nine months of 2021 driven by decreases in employee compensation of $23.6 million and employee benefits of $7.4 million partially offset by an increase in other noninterest expense of $13.3 million. The decrease in employee compensation was due to lower employee commissions, incentives and overtime related to mortgage banking production partially offset by additional employees from the Community Bankers Trust acquisition. Employee benefits decreased primarily due to changes in deferred compensation plans resulting from market fluctuations. The increase in other noninterest expense resulted from the previously mentioned litigation accrual in the third quarter of 2022 and higher amounts of certain general operating expenses.

For the first nine months of 2022, income tax expense was $69.6 million as compared to $75.6 million for the first nine months of 2021 due to lower earnings and a lower effective tax rate. United’s effective tax rate was 19.9% for the first nine months of 2022 and 20.5% for the first nine months of 2021.

 

4


United Bankshares, Inc. Announces…

October 27, 2022

Page Five

 

Credit Quality

United’s asset quality continues to be sound. At September 30, 2022, non-performing loans were $69.7 million, or 0.35% of loans & leases, net of unearned income, down from $90.8 million, or 0.50% of loans & leases, net of unearned income, at December 31, 2021. Total non-performing assets of $80.4 million, including OREO of $10.8 million at September 30, 2022, represented 0.28% of total assets as compared to non-performing assets of $105.6 million, including OREO of $14.8 million, or 0.36% of total assets at December 31, 2021.

As of September 30, 2022, the allowance for loan & lease losses was $219.6 million, or 1.11% of loans & leases, net of unearned income, as compared to $216.0 million, or 1.20% of loans & leases, net of unearned income, at December 31, 2021. Net charge-offs were $1.8 million for the third quarter of 2022 compared to net recoveries of $1.2 million for the third quarter of 2021. Net recoveries were $1.1 million for the first nine months of 2022 compared to net charge-offs of $8.6 million for the first nine months of 2021. Annualized net charge-offs (recoveries) as a percentage of average loans & leases, net of unearned income were 0.04% and (0.03)% for the third quarter of 2022 and 2021, respectively. Annualized net (recoveries) charge-offs as a percentage of average loans & leases, net of unearned income were (0.01)% and 0.07% for the for the first nine months of 2022 and 2021, respectively.

Capital

United continues to be well-capitalized based upon regulatory guidelines. United’s estimated risk-based capital ratio is 14.4% at September 30, 2022, while estimated Common Equity Tier 1 capital, Tier 1 capital and leverage ratios are 12.4%, 12.4% and 10.7%, respectively. The September 30, 2022 ratios reflect United’s election of a five-year transition provision, allowed by the Federal Reserve Board and other federal banking agencies in response to the COVID-19 pandemic, to delay for two years the full impact of CECL on regulatory capital, followed by a three-year transition period. The regulatory requirements for a well-capitalized financial institution are a risk-based capital ratio of 10.0%, a Common Equity Tier 1 capital ratio of 6.5%, a Tier 1 capital ratio of 8.0% and a leverage ratio of 5.0%.

During the first nine months of 2022 and 2021, United repurchased, under a previously announced stock repurchase plan, shares of its common stock. United did not repurchase any shares of its common stock during the third quarter of 2022 or 2021. During the first nine months of 2022, United repurchased approximately 2.3 million shares of its common stock at an average price per share of $34.69. During the first nine months of 2021, United repurchased approximately 306 thousand shares of its common stock at an average price per share of $32.52.

About United Bankshares, Inc.

As of September 30, 2022, United had consolidated assets of approximately $29.0 billion. United is the parent company of United Bank which comprises nearly 250 offices in Virginia, Maryland, Washington, D.C., North Carolina, South Carolina, Georgia, Pennsylvania, West Virginia, and Ohio. United’s stock is traded on the NASDAQ Global Select Market under the quotation symbol “UBSI”.

 

5


United Bankshares, Inc. Announces…

October 27, 2022

Page Six

 

Cautionary Statements

The Company is required under generally accepted accounting principles to evaluate subsequent events through the filing of its September 30, 2022 consolidated financial statements on Form 10-Q. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of September 30, 2022 and will adjust amounts preliminarily reported, if necessary.

Use of non-GAAP Financial Measures

This press release contains certain financial measures that are not recognized under U.S. generally accepted accounting principles (“GAAP”). Generally, United has presented these “non-GAAP” financial measures because it believes that these measures provide meaningful additional information to assist in the evaluation of United’s results of operations or financial position. Presentation of these non-GAAP financial measures is consistent with how United’s management evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the banking industry.

Specifically, this press release contains certain references to financial measures identified as tax-equivalent (FTE) net interest income, average tangible equity, return on average tangible equity and tangible book value per share. Management believes these non-GAAP financial measures to be helpful in understanding United’s results of operations or financial position.

Net interest income is presented in this press release on a tax-equivalent basis. The tax-equivalent basis adjusts for the tax-favored status of income from certain loans and investments. Although this is a non-GAAP measure, United’s management believes this measure is more widely used within the financial services industry and provides better comparability of net interest income arising from taxable and tax-exempt sources. United uses this measure to monitor net interest income performance and to manage its balance sheet composition. The tax-equivalent adjustment combines amounts of interest income on federally nontaxable loans and investment securities using the statutory federal income tax rate of 21%.

Tangible equity is calculated as GAAP total shareholders’ equity minus total intangible assets. Tangible equity can thus be considered the most conservative valuation of the company. Tangible equity is also presented on a per common share basis and considering net income, a return on average tangible equity. Management provides these amounts to facilitate the understanding of as well as to assess the quality and composition of United’s capital structure. By removing the effect of intangible assets that result from merger and acquisition activity, the “permanent” items of equity are presented. These measures, along with others, are used by management to analyze capital adequacy and performance.

Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as reconciliation to that comparable GAAP financial measure can be found in the attached financial information tables to this press release. Investors should recognize that United’s presentation of these non-GAAP financial measures might not be comparable to similarly titled measures at other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and United strongly encourages a review of its condensed consolidated financial statements in their entirety.

Forward-Looking Statements

In this report, we have made various statements regarding current expectations or forecasts of future events, which speak only as of the date the statements are made. These statements are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are also made from time-to-time in press releases and in oral statements made by the officers of the Company. Forward-looking statements can be identified by the use of the words “expect,” “may,” “could,” “intend,” “project,” “estimate,” “believe,” “anticipate,” and other words of similar meaning. Such forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect. Therefore, undue reliance should not be placed upon these estimates and statements. United cannot assure that any of these statements, estimates, or beliefs will be realized and actual results may differ from those contemplated in these “forward-looking statements.” The following factors, among others, could cause the actual results of United’s operations to differ materially from its expectations: the uncertainty as to the extent of the duration, scope and impacts of the COVID-19 pandemic on United, its colleagues, the communities United serves, and the domestic and global economy; uncertainty in U.S. fiscal and monetary policies, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets, interest rate, securities market and monetary supply fluctuations; increasing rates of inflation and slower growth rates; reform of LIBOR; the nature, extent, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those involving the Federal Reserve, FDIC, and CFPB; the effect of changes in the level of checking or savings account deposits on United’s funding costs and net interest margin; future provisions for credit losses on loans and debt securities; changes in nonperforming assets; competition; and changes in legislation or regulatory requirements. For more information about factors that could cause actual results to differ materially from United’s expectations, refer to its reports filed with the Securities and Exchange Commission, including the discussion under “Risk Factors” in the Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the Securities and Exchange Commission and available on its website at www.sec.gov. Further, any forward-looking statement speaks only as of the date on which it is made, and United undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise. You are advised to consult further disclosures United may make on related subjects in our filings with the SEC.

 

6


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Nine Months Ended  
     September
2022
    September
2021
    June
2022
    September
2022
    September
2021
 

EARNINGS SUMMARY:

          

Interest income

   $  263,683     $  194,080     $  227,771     $  694,249     $  599,923  

Interest expense

     23,061       12,501       12,868       47,222       40,867  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     240,622       181,579       214,903       647,027       559,056  

Provision for credit losses

     7,671       (7,829     (1,807     2,454       (16,565

Noninterest income

     32,749       68,631       43,608       122,382       224,075  

Noninterest expense

     137,196       142,283       141,174       417,545       430,186  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     128,504       115,756       119,144       349,410       369,510  

Income taxes

     25,919       23,604       23,531       69,548       75,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 102,585     $ 92,152     $ 95,613     $ 279,862     $ 293,886  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PER COMMON SHARE:

          

Net income:

          

Basic

   $ 0.76   $ 0.71     $ 0.71     $ 2.07     $ 2.28  

Diluted

     0.76       0.71       0.71       2.06       2.27  

Cash dividends

   $ 0.36     $ 0.35       0.36       1.08       1.05  

Book value

         33.34       32.98       34.29  

Closing market price

       $ 35.07     $ 35.75     $ 36.38  

Common shares outstanding:

          

Actual at period end, net of treasury shares

         134,580,646       134,631,647       129,203,774  

Weighted average-basic

     134,182,248       128,762,815       134,623,061       134,947,674       128,716,450  

Weighted average-diluted

     134,553,565       128,960,220       134,863,650       135,251,299       128,934,282  

FINANCIAL RATIOS:

          

Return on average assets

     1.41     1.33     1.32     1.29     1.46

Return on average shareholders’ equity

     8.96     8.23     8.33     8.07     8.95

Return on average tangible equity (non-GAAP)(1)

     15.46     14.03     14.23     13.73     15.36

Average equity to average assets

     15.75     16.18     15.88     15.95     16.27

Net interest margin

     3.78     2.98     3.38     3.38     3.14

 

     September 30
2022
     December 31
2021
     September 30
2021
     June 30
2022
 

PERIOD END BALANCES:

           

Assets

   $  29,048,475      $  29,328,902      $  27,507,517      $  28,777,896  

Earning assets

     25,648,264        26,083,089        24,415,973        25,356,669  

Loans & leases, net of unearned income

     19,700,080        18,023,648        16,743,629        18,970,395  

Loans held for sale

     210,075        504,416        493,299        220,689  

Investment securities

     4,923,694        4,295,749        3,646,065        5,073,618  

Total deposits

     22,863,377        23,350,263        21,822,609        23,026,649  

Shareholders’ equity

     4,440,086        4,718,628        4,430,766        4,487,050  

 

Note:

(1) See information under the “Selected Financial Ratios” table for a reconciliation of non-GAAP measure.

 

7


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

Consolidated Statements of Income

   Three Months Ended     Nine Months Ended  
     September
2022
    September
2021
    June
2022
    March
2022
    September
2022
    September
2021
 

Interest & Loan Fees Income (GAAP)

   $  263,683     $  194,080     $  227,771     $  202,795     $  694,249     $  599,923  

Tax equivalent adjustment

     1,105       1,059       1,104       1,109       3,318       3,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest & Fees Income (FTE) (non-GAAP)

     264,788       195,139       228,875       203,904       697,567       603,104  

Interest Expense

     23,061       12,501       12,868       11,293       47,222       40,867  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income (FTE) (non-GAAP)

     241,727       182,638       216,007       192,611       650,345       562,237  

Provision for Credit Losses

     7,671       (7,829     (1,807     (3,410     2,454       (16,565

Noninterest Income:

            

Fees from trust services

     4,384       4,269       4,294       4,127       12,805       12,225  

Fees from brokerage services

     4,016       3,883       4,115       4,552       12,683       11,860  

Fees from deposit services

     10,069       9,888       10,830       10,148       31,047       28,180  

Bankcard fees and merchant discounts

     1,857       1,473       1,671       1,379       4,907       3,905  

Other charges, commissions, and fees

     918       703       785       759       2,462       2,237  

Income from bank-owned life insurance

     1,472       2,556       4,120       2,194       7,786       5,617  

Income from mortgage banking activities

     6,422       42,012       12,445       19,203       38,070       144,350  

Mortgage loan servicing income

     2,302       2,429       2,328       2,387       7,017       7,170  

Net (losses) gains on investment securities

     (206     82       1,182       (251     725       2,715  

Other noninterest income

     1,515       1,336       1,838       1,527       4,880       5,816  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Noninterest Income

     32,749       68,631       43,608       46,025       122,382       224,075  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest Expense:

            

Employee compensation

     59,618       67,459       62,632       62,621       184,871       208,428  

Employee benefits

     10,750       13,132       12,047       12,851       35,648       43,052  

Net occupancy

     11,281       10,339       11,206       11,187       33,674       31,381  

Data processing

     7,614       6,612       7,549       7,371       22,534       20,594  

Amortization of intangibles

     1,379       1,466       1,379       1,379       4,137       4,399  

OREO expense

     1,708       428       46       182       1,936       4,483  

Net losses (gains) on the sale of OREO properties

     125       (34     (454     (33     (362     (67

Equipment expense

     7,807       7,286       7,310       7,335       22,452       19,160  

FDIC insurance expense

     3,063       1,920       3,004       2,673       8,740       5,720  

Mortgage loan servicing expense and impairment

     1,847       3,253       1,783       1,643       5,273       10,029  

Expense for the reserve for unfunded loan commitments

     (2,881     4,294       5,899       5,237       8,255       5,941  

Other noninterest expense

     34,885       26,128       28,773       26,729       90,387       77,066  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Noninterest Expense

     137,196       142,283       141,174       139,175       417,545       430,186  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (FTE) (non-GAAP)

     129,609       116,815       120,248       102,871       352,728       372,691  

Tax equivalent adjustment

     1,105       1,059       1,104       1,109       3,318       3,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (GAAP)

     128,504       115,756       119,144       101,762       349,410       369,510  

Taxes

     25,919       23,604       23,531       20,098       69,548       75,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 102,585     $ 92,152     $ 95,613     $ 81,664     $ 279,862     $ 293,886  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Effective Tax Rate

     20.17     20.39     19.75     19.75     19.90     20.47

 

8


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

Consolidated Balance Sheets

                                    
     September 2022     September 2021     September 30     December 31     September 30     June 30  
     Q-T-D Average     Q-T-D Average     2022     2021     2021     2022  

Cash & Cash Equivalents

   $ 1,260,311     $ 4,132,702     $ 1,356,347     $ 3,758,170     $ 4,033,561     $ 1,658,486  

Securities Available for Sale

     4,826,072       3,344,196       4,648,087       4,042,699       3,409,984       4,812,704  

Less: Allowance for credit losses

     0       0       0       0       0       0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net available for sale securities

     4,826,072       3,344,196       4,648,087       4,042,699       3,409,984       4,812,704  

Securities Held to Maturity

     1,020       1,020       1,020       1,020       1,020       1,020  

Less: Allowance for credit losses

     (18     (31     (19     (19     (27     (18
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net held to maturity securities

     1,002       989       1,001       1,001       993       1,002  

Equity Securities

     9,449       11,735       7,314       12,404       11,984       13,513  

Other Investment Securities

     251,405       222,765       267,292       239,645       223,104       246,399  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Securities

     5,087,928       3,579,685       4,923,694       4,295,749       3,646,065       5,073,618  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash and Securities

     6,348,239       7,712,387       6,280,041       8,053,919       7,679,626       6,732,104  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale

     203,420       445,983       210,075       504,416       493,299       220,689  

Commercial Loans & Leases

     14,410,508       12,621,706       14,531,221       13,809,735       12,657,238       14,136,614  

Mortgage Loans

     3,613,613       2,916,877       3,756,692       3,008,410       2,884,542       3,481,064  

Consumer Loans

     1,442,240       1,221,578       1,434,572       1,233,162       1,229,552       1,376,447  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Loans

     19,466,361       16,760,161       19,722,485       18,051,307       16,771,332       18,994,125  

Unearned income

     (24,295     (31,288     (22,405     (27,659     (27,703     (23,730
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans & Leases, net of unearned income

     19,442,066       16,728,873       19,700,080       18,023,648       16,743,629       18,970,395  

Allowance for Loan & Lease Losses

     (213,824     (217,472     (219,611     (216,016     (210,891     (213,729
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     19,228,242       16,511,401       19,480,469       17,807,632       16,532,738       18,756,666  

Mortgage Servicing Rights

     22,369       22,479       21,908       23,144       22,836       22,593  

Goodwill

     1,888,889       1,810,040       1,888,889       1,886,494       1,810,040       1,888,889  

Other Intangibles

     21,165       23,409       20,276       24,413       22,524       21,655  

Operating Lease Right-of-Use Asset

     74,734       68,373       74,043       81,942       75,593       75,143  

Other Real Estate Owned

     13,508       17,618       10,779       14,823       16,696       13,847  

Bank Owned Life Insurance

     477,654       432,593       478,518       478,067       446,110       473,470  

Other Assets

     556,215       393,427       583,477       454,052       408,055       572,840  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $  28,834,435     $  27,437,710     $ 29,048,475     $ 29,328,902     $ 27,507,517     $ 28,777,896  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Interest-earning Assets

   $ 25,438,281     $ 24,362,333     $ 25,648,264     $ 26,083,089     $ 24,415,973     $ 25,356,669  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing Deposits

   $ 13,756,151     $ 13,361,016     $ 13,533,152     $ 14,369,716     $ 13,332,418     $ 13,995,710  

Noninterest-bearing Deposits

     9,216,058       8,471,744       9,330,225       8,980,547       8,490,191       9,030,939  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

     22,972,209       21,832,760       22,863,377       23,350,263       21,822,609       23,026,649  

Short-term Borrowings

     137,985       123,526       142,476       128,844       123,018       128,242  

Long-term Borrowings

     894,940       813,976       1,297,308       817,394       813,851       796,961  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Borrowings

     1,032,925       937,502       1,439,784       946,238       936,869       925,203  

Operating Lease Liability

     79,409       72,389       78,748       86,703       80,518       79,787  

Other Liabilities

     207,792       154,952       226,480       227,070       236,755       259,207  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     24,292,335       22,997,603       24,608,389       24,610,274       23,076,751       24,290,846  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred Equity

     0       0       0       0       0       0  

Common Equity

     4,542,100       4,440,107       4,440,086       4,718,628       4,430,766       4,487,050  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     4,542,100       4,440,107       4,440,086       4,718,628       4,430,766       4,487,050  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities & Equity

   $ 28,834,435     $ 27,437,710     $ 29,048,475     $ 29,328,902     $ 27,507,517     $ 28,777,896  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Interest-bearing Liabilities

   $ 14,789,076     $ 14,298,518     $ 14,972,936     $ 15,315,954     $ 14,269,287     $ 14,920,913  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Nine Months Ended  
     September     September     June     March     September     September  
     2022     2021     2022     2022     2022     2021  

Quarterly/Year-to-Date Share Data:

 

         

Earnings Per Share:

            

Basic

   $ 0.76     $ 0.71     $ 0.71     $ 0.60     $ 2.07     $ 2.28  

Diluted

   $ 0.76     $ 0.71     $ 0.71     $ 0.60     $ 2.06     $ 2.27  

Common Dividend Declared Per Share

   $ 0.36     $ 0.35     $ 0.36     $ 0.36     $ 1.08     $ 1.05  

High Common Stock Price

   $ 40.85     $ 37.12     $ 37.81     $ 39.80     $ 40.85     $ 42.50  

Low Common Stock Price

   $ 33.67     $ 31.74     $ 33.11     $ 33.58     $ 33.11     $ 31.57  

Average Shares Outstanding (Net of Treasury Stock):

            

Basic

     134,182,248       128,762,815       134,623,061       136,058,328       134,947,674       128,716,450  

Diluted

     134,553,565       128,960,220       134,863,650       136,435,229       135,251,299       128,934,282  

Common Dividends

   $ 48,564     $ 45,271     $ 48,544     $ 49,266     $ 146,374     $ 135,793  

Dividend Payout Ratio

     47.34     49.13     50.77     60.33     52.30     46.21

 

     September 30     September 30     June 30     March 31  
     2022     2021     2022     2022  

EOP Share Data:

        

Book Value Per Share

   $ 32.98     $ 34.29     $ 33.34     $ 33.77  

Tangible Book Value Per Share (non-GAAP) (1)

   $ 18.80     $ 20.11     $ 19.14     $ 19.72  

52-week High Common Stock Price

   $ 40.85     $ 42.50     $ 39.80     $ 42.50  

Date

     8/16/22       05/18/21       01/13/22       05/18/21  

52-week Low Common Stock Price

   $ 33.11     $ 21.19     $ 31.74     $ 31.74  

Date

     5/2/22       10/01/20       09/20/21       9/20/21  

EOP Shares Outstanding (Net of Treasury Stock):

     134,631,647       129,203,774       134,580,646       136,068,439  

Memorandum Items:

        

EOP Employees (full-time equivalent)

     2,915       2,986       2,988       3,090  

Note:

        

(1) Tangible Book Value Per Share:

        

Total Shareholders’ Equity (GAAP)

   $ 4,440,086     $ 4,430,766     $ 4,487,050     $ 4,595,140  

Less: Total Intangibles

     (1,909,165     (1,832,564     (1,910,544     (1,912,278
  

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Equity (non-GAAP)

   $ 2,530,921     $ 2,598,202     $ 2,576,506     $ 2,682,862  

÷ EOP Shares Outstanding (Net of Treasury Stock)

     134,631,647       129,203,774       134,580,646       136,068,439  
  

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Book Value Per Share (non-GAAP)

   $ 18.80     $ 20.11     $ 19.14     $ 19.72  

 

10


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended
September 2022
    Three Months Ended
September 2021
    Three Months Ended
June 2022
 
     Average            Average     Average            Average     Average            Average  
     Balance     Interest(1)      Rate(1)     Balance     Interest(1)      Rate(1)     Balance     Interest(1)      Rate(1)  

Selected Average Balances and Yields:

 

                  

ASSETS:

                     

Earning Assets:

                     

Federal funds sold and securities purchased under agreements to resell and other short-term investments

   $ 918,691     $ 6,834        2.95   $ 3,825,264     $ 2,548        0.26   $ 1,737,146     $ 4,841        1.12

Investment securities:

                     

Taxable

     4,687,528       29,149        2.49     3,215,719       12,999        1.62     4,665,307       24,558        2.11

Tax-exempt

     400,400       2,783        2.78     363,966       2,327        2.56     419,865       2,794        2.66
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total securities

     5,087,928       31,932        2.51     3,579,685       15,326        1.71     5,085,172       27,352        2.15

Loans and loans held for sale, net of unearned income (2)

     19,645,486       226,022        4.57     17,174,856       177,265        4.10     19,018,717       196,682        4.15

Allowance for loan losses

     (213,824          (217,472          (214,624     
  

 

 

        

 

 

        

 

 

      

Net loans and loans held for sale

     19,431,662          4.62     16,957,384          4.15     18,804,093          4.19
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total earning assets

     25,438,281     $  264,788        4.14     24,362,333     $  195,139        3.18     25,626,411     $ 228,875        3.58
    

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

 

Other assets

     3,396,154            3,075,377            3,383,037       
  

 

 

        

 

 

        

 

 

      

TOTAL ASSETS

   $ 28,834,435          $ 27,437,710          $ 29,009,448       
  

 

 

        

 

 

        

 

 

      

LIABILITIES:

                     

Interest-Bearing Liabilities:

                     

Interest-bearing deposits

   $ 13,756,151     $ 17,660        0.51   $ 13,361,016     $ 9,803        0.29   $ 14,136,707     $ 9,751        0.28

Short-term borrowings

     137,985       493        1.42     123,526       167        0.54     136,025       237        0.70

Long-term borrowings

     894,940       4,908        2.18     813,976       2,531        1.23     811,924       2,880        1.42
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

     14,789,076       23,061        0.62     14,298,518       12,501        0.35     15,084,656       12,868        0.34
    

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

 

Noninterest-bearing deposits

     9,216,058            8,471,744            9,038,947       

Accrued expenses and other liabilities

     287,201            227,341            279,659       
  

 

 

        

 

 

        

 

 

      

TOTAL LIABILITIES

     24,292,335            22,997,603            24,403,262       

SHAREHOLDERS’ EQUITY

     4,542,100            4,440,107            4,606,186       
  

 

 

        

 

 

        

 

 

      

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 28,834,435          $ 27,437,710          $ 29,009,448       
  

 

 

        

 

 

        

 

 

      

NET INTEREST INCOME

     $  241,727          $  182,638          $ 216,007     
    

 

 

        

 

 

        

 

 

    

INTEREST RATE SPREAD

          3.52          2.83          3.24

NET INTEREST MARGIN

          3.78          2.98          3.38

 

(1)

The interest income and the yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21%.

(2)

Nonaccruing loans are included in the daily average loan amounts outstanding.

 

11


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Nine Months Ended
September 2022
    Nine Months Ended
September 2021
 
     Average            Average     Average            Average  
     Balance     Interest(1)      Rate(1)     Balance     Interest(1)      Rate(1)  

Selected Average Balances and Yields:

              

ASSETS:

              

Earning Assets:

              

Federal funds sold and securities purchased under agreements to resell and other short-term investments

   $ 1,887,158     $ 14,004        0.99   $ 3,012,429     $ 6,198        0.28

Investment securities:

              

Taxable

     4,540,767       71,212        2.09     3,085,050       40,371        1.74

Tax-exempt

     421,440       8,266        2.62     337,590       6,639        2.62
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total securities

     4,962,207       79,478        2.14     3,422,640       47,010        1.83

Loans and loans held for sale, net of unearned income (2)

     19,068,898       604,085        4.23     17,742,054       549,896        4.14

Allowance for loan losses

     (214,813          (228,163     
  

 

 

        

 

 

      

Net loans and loans held for sale

     18,854,085          4.28     17,513,891          4.20
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total earning assets

     25,703,450     $ 697,567        3.63     23,948,960     $ 603,104        3.37
    

 

 

    

 

 

     

 

 

    

 

 

 

Other assets

     3,358,118            3,032,927       
  

 

 

        

 

 

      

TOTAL ASSETS

   $ 29,061,568          $ 26,981,887       
  

 

 

        

 

 

      

LIABILITIES:

              

Interest-Bearing Liabilities:

              

Interest-bearing deposits

   $  14,089,933     $ 35,972        0.34   $ 13,255,751     $ 32,800        0.33

Short-term borrowings

     136,014       911        0.90     134,092       527        0.53

Long-term borrowings

     841,693       10,339        1.64     820,426       7,540        1.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

     15,067,640       47,222        0.42     14,210,269       40,867        0.38
    

 

 

    

 

 

     

 

 

    

 

 

 

Noninterest-bearing deposits

     9,082,869            8,147,540       

Accrued expenses and other liabilities

     275,201            234,991       
  

 

 

        

 

 

      

TOTAL LIABILITIES

     24,425,710            22,592,800       

SHAREHOLDERS’ EQUITY

     4,635,858            4,389,087       
  

 

 

        

 

 

      

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 29,061,568          $ 26,981,887       
  

 

 

        

 

 

      

NET INTEREST INCOME

     $  650,345          $  562,237     
    

 

 

        

 

 

    

INTEREST RATE SPREAD

          3.21          2.99

NET INTEREST MARGIN

          3.38          3.14

 

(1)

The interest income and the yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21%.

(2)

Nonaccruing loans are included in the daily average loan amounts outstanding.

 

12


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Nine Months Ended  
     September     September     June     March     September     September  
     2022     2021     2022     2022     2022     2021  

Selected Financial Ratios:

            

Return on Average Assets

     1.41     1.33     1.32     1.13     1.29     1.46

Return on Average Shareholders’ Equity

     8.96     8.23     8.33     6.96     8.07     8.95

Return on Average Tangible Equity (non-GAAP) (1)

     15.46     14.03     14.23     11.63     13.73     15.36

Efficiency Ratio

     50.19     56.87     54.61     58.59     54.27     54.93

Note:

            

(1) Return on Average Tangible Equity:

            

(a) Net Income (GAAP)

   $ 102,585     $ 92,152     $ 95,613     $ 81,664     $ 279,862     $ 293,886  

(b) Number of Days

     92       92       91       90       273       273  

Average Total Shareholders’ Equity (GAAP)

   $ 4,542,100     $ 4,440,107     $ 4,606,186     $ 4,759,780     $ 4,635,858     $ 4,389,087  

Less: Average Total Intangibles

     (1,910,054     (1,833,449     (1,911,705     (1,911,125     (1,910,957     (1,831,364
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(c) Average Tangible Equity (non-GAAP)

   $ 2,632,046     $ 2,606,658     $ 2,694,481     $ 2,848,655     $ 2,724,901     $ 2,557,723  

Return on Average Tangible Equity (non-GAAP)\ [(a) / (b)] x 365 / (c)

     15.46     14.03     14.23     11.63     13.73     15.36

 

     September 30
2022
    December 31
2021
    September 30
2021
    June 30
2022
 

Selected Financial Ratios:

        

Loans & Leases, net of unearned income / Deposit Ratio

     86.16     77.19     76.73     82.38

Allowance for Loan & Lease Losses/ Loans & Leases, net of unearned income

     1.11     1.20     1.26     1.13

Allowance for Credit Losses (2)/ Loans & Leases, net of unearned income

     1.32     1.37     1.41     1.35

Nonaccrual Loans / Loans & Leases, net of unearned income

     0.14     0.20     0.23     0.15

90-Day Past Due Loans/ Loans & Leases, net of unearned income

     0.09     0.10     0.09     0.09

Non-performing Loans/ Loans & Leases, net of unearned income

     0.35     0.50     0.54     0.37

Non-performing Assets/ Total Assets

     0.28     0.36     0.39     0.29

Primary Capital Ratio

     16.03     16.79     16.82     16.34

Shareholders’ Equity Ratio

     15.29     16.09     16.11     15.59

Price / Book Ratio

     1.08     1.05     1.06     1.05

Price / Earnings Ratio

     11.75     12.82     12.76     12.37

 

Note:

(2)

Includes allowances for loan losses and lending-related commitments.

 

13


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Nine Months Ended  
     September     September     June     March     September     September  
     2022     2021     2022     2022     2022     2021  

Mortgage Banking Segment Data:

            

Applications

   $  785,529     $  1,893,870     $  1,159,102     $  1,696,504     $  3,641,135     $  6,554,142  

Loans originated

     552,487       1,385,871       955,152       1,006,363       2,514,002       4,954,618  

Loans sold

   $ 564,267     $ 1,470,928     $ 1,072,623     $ 1,170,124     $ 2,807,014     $ 5,166,584  

Purchase money % of loans closed

     86     69     86     73     81     59

Realized gain on sales and fees as a % of loans sold

     2.13     3.00     2.40     2.98     2.49     3.37

Net interest income

   $ 2,758     $ 2,367     $ 2,870     $ 2,317     $ 7,945     $ 7,888  

Other income

     13,749       45,023       21,468       23,397       58,614       152,295  

Other expense

     20,662       31,787       25,776       25,448       71,886       109,361  

Income taxes

     (820     3,179       (285     57       (1,048     10,399  

Net (loss) income

   $ (3,335   $ 12,424     $ (1,153   $ 209     $ (4,279   $ 40,423  

 

     September 30      December 31      September 30      June 30      March 31  
     2022      2021      2021      2022      2022  

Period End Mortgage Banking Segment Data:

              

Locked pipeline

   $ 131,846      $ 448,889      $ 648,706      $ 206,246      $ 412,809  

Balance of loans serviced

   $  3,459,781      $  3,698,998      $  3,723,206      $  3,534,607      $  3,623,207  

Number of loans serviced

     23,859        25,198        25,583        24,226        24,677  
     September 30      December 31      September 30      June 30      March 31  
     2022      2021      2021      2022      2022  

Asset Quality Data:

              

EOP Non-Accrual Loans

   $  28,244      $ 36,028      $ 37,689      $  28,386      $  34,093  

EOP 90-Day Past Due Loans

     18,254        18,879        14,827        16,443        15,179  

EOP Restructured Loans (1)

     23,155        35,856        37,752        25,504        30,582  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total EOP Non-performing Loans

   $ 69,653      $ 90,763      $ 90,268      $ 70,333      $ 79,854  

EOP Other Real Estate Owned

     10,779        14,823        16,696        13,847        13,641  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total EOP Non-performing Assets

   $ 80,432      $  105,586      $  106,964      $ 84,180      $ 93,495  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended     Nine Months Ended  
     September     September     June     March     September     September  
     2022     2021     2022     2022     2022     2021  

Allowance for Loan & Lease Losses:

            

Beginning Balance

   $  213,729     $  217,545     $  214,594     $ 216,016     $ 216,016     $ 235,830  

Gross Charge-offs

     (3,087     (2,004     (2,119     (1,476     (6,682     (15,092

Recoveries

     1,299       3,173       3,060       3,456       7,815       6,498  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (Charge-offs) Recoveries

     (1,788     1,169       941       1,980       1,133       (8,594

Provision for Loan & Lease Losses

     7,670       (7,823     (1,806     (3,402     2,462       (16,345
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

   $ 219,611     $ 210,891     $ 213,729     $  214,594     $  219,611     $  210,891  

Reserve for lending-related commitments

     39,698       25,191       42,579       36,679       39,698       25,191  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for Credit Losses (2)

   $ 259,309     $ 236,082     $ 256,308     $ 251,273     $ 259,309     $ 236,082  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

(1)

Restructured loans with an aggregate balance of $10,336, $24,662, $22,421, $11,298 and $13,568 at September 30, 2022, September 30, 2021, December 31, 2021, June 30, 2022 and March 31, 2022 respectively, were on nonaccrual status, but are not included in “EOP Non-Accrual Loans” above. Restructured loans with an aggregate balance of $2,941, $102 and $3,162 at September 30, 2022, December 31, 2021 and June 30, 2022, respectively, were were 90 days past due, but not included in “EOP Non-Accrual Loans” above.

(2)

Includes allowances for loan losses and lending-related commitments.

 

14