Item 1. |
BUSINESS |
• | A minimum ratio of Common Equity Tier 1 (“CET1”) to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (resulting in a minimum ratio of CET1 to risk-weighted assets of 7.0%); |
• | A minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer (resulting in a minimum Tier 1 capital ratio of 8.5%); |
• | A minimum ratio of total capital (Tier 1 capital plus Tier 2 capital) to risk-weighted assets of at least 8.0%, plus the capital conservation buffer (resulting in a minimum total capital ratio of 10.5%); and |
• | A minimum leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to average consolidated assets as reported on consolidated financial statements (known as the “leverage ratio”). |
Item 7. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
(Dollars in thousands) |
December 31 2023 |
December 31 2022 |
$ Change |
% Change |
||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 484,950 | $ | 529,492 | $ | (44,542 | ) | (8.41 | %) | |||||||
State and political subdivisions |
533,831 | 709,530 | (175,699 | ) | (24.76 | %) | ||||||||||
Mortgage-backed securities |
1,599,850 | 1,849,470 | (249,620 | ) | (13.50 | %) | ||||||||||
Asset-backed securities |
860,638 | 911,611 | (50,973 | ) | (5.59 | %) | ||||||||||
Single issue trust preferred securities |
15,141 | 16,284 | (1,143 | ) | (7.02 | %) | ||||||||||
Other corporate securities |
291,967 | 525,538 | (233,571 | ) | (44.44 | %) | ||||||||||
Total available for sale securities, at fair value |
$ | 3,786,377 | $ | 4,541,925 | $ | (755,548 | ) | (16.63 | %) | |||||||
(Dollars in thousands) |
December 31 2023 |
December 31 2022 |
$ Change |
% Change |
||||||||||||
State and political subdivisions |
$ | 983 | (1) | $ | 982 | (2) | $ | 1 | 0.10 | % | ||||||
Other corporate securities |
20 | 20 | 0 | 0.00 | % | |||||||||||
Total held to maturity securities, at amortized cost |
$ | 1,003 | $ | 1,002 | $ | 1 | 0.10 | % | ||||||||
(1) | net of allowance for credit losses of $17 thousand. |
(2) | net of allowance for credit losses of $18 thousand. |
(Dollars in thousands) |
December 31 2023 |
December 31 2022 |
$ Change |
% Change |
||||||||||||
Loans held for sale |
$ | 56,261 | $ | 56,879 | $ | (618 | ) | (1.09 | %) | |||||||
Commercial, financial, and agricultural: |
||||||||||||||||
Owner-occupied commercial real estate |
$ | 1,598,231 | $ | 1,724,927 | $ | (126,696 | ) | (7.35 | %) | |||||||
Nonowner-occupied commercial real estate |
6,718,343 | 6,286,974 | 431,369 | 6.86 | % | |||||||||||
Other commercial loans |
3,572,440 | 3,612,568 | (40,128 | ) | (1.11 | %) | ||||||||||
Total commercial, financial, and agricultural |
$ | 11,889,014 | $ | 11,624,469 | $ | 264,545 | 2.28 | % | ||||||||
Residential real estate |
5,271,236 | 4,662,911 | 608,325 | 13.05 | % | |||||||||||
Construction & land development |
3,148,245 | 2,926,971 | 221,274 | 7.56 | % | |||||||||||
Consumer: |
||||||||||||||||
Bankcard |
9,962 | 9,273 | 689 | 7.43 | % | |||||||||||
Other consumer |
1,054,728 | 1,356,539 | (301,811 | ) | (22.25 | %) | ||||||||||
Total Loans and leases |
$ | 21,373,185 | $ | 20,580,163 | $ | 793,022 | 3.85 | % | ||||||||
Less: Unearned income |
(14,101 | ) | (21,997 | ) | 7,896 | (35.90 | %) | |||||||||
Total Loans and leases, net of unearned income |
$ | 21,359,084 | $ | 20,558,166 | $ | 800,918 | 3.90 | % | ||||||||
December 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
(In thousands) |
Originated |
Acquired |
Total |
Originated |
Acquired |
Total |
||||||||||||||||||
Commercial, financial, and agricultural: |
||||||||||||||||||||||||
Owner-occupied commercial real estate |
$ | 999,471 | $ | 598,760 | $ | 1,598,231 | $ | 1,031,330 | $ | 693,597 | $ | 1,724,927 | ||||||||||||
Nonowner-occupied commercial real estate |
5,096,074 | 1,622,269 | 6,718,343 | 4,515,059 | 1,771,915 | 6,286,974 | ||||||||||||||||||
Other commercial loans |
3,144,321 | 428,119 | 3,572,440 | 3,110,273 | 502,295 | 3,612,568 | ||||||||||||||||||
Total commercial, financial, and agricultural |
$ | 9,239,866 | $ | 2,649,148 | $ | 11,889,014 | $ | 8,656,662 | $ | 2,967,807 | $ | 11,624,469 | ||||||||||||
Residential real estate |
4,731,392 | 539,844 | 5,271,236 | 3,999,088 | 663,823 | 4,662,911 | ||||||||||||||||||
Construction & land development |
2,998,152 | 150,093 | 3,148,245 | 2,618,810 | 308,161 | 2,926,971 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
9,962 | 0 | 9,962 | 9,273 | 0 | 9,273 | ||||||||||||||||||
Other consumer |
1,048,428 | 6,299 | 1,054,728 | 1,346,699 | 9,840 | 1,356,539 | ||||||||||||||||||
Total Loans and leases |
$ | 18,027,801 | $ | 3,345,384 | $ | 21,373,185 | $ | 16,630,532 | $ | 3,949,631 | $ | 20,580,163 | ||||||||||||
Less Than |
One To |
Five to |
Greater than |
|||||||||||||||||
(In thousands) |
One Year |
Five Years |
Fifteen Years |
Fifteen Years |
Total |
|||||||||||||||
Commercial, financial and agricultural: |
||||||||||||||||||||
Owner-occupied commercial real estate |
$ | 120,013 | $ | 806,380 | $ | 646,165 | $ | 25,673 | $ | 1,598,231 | ||||||||||
Nonowner-occupied commercial real estate |
1,130,592 | 3,804,852 | 1,680,261 | 102,638 | 6,718,343 | |||||||||||||||
Other commercial loans |
898,817 | 1,929,157 | 642,509 | 101,957 | 3,572,440 | |||||||||||||||
Total commercial, financial, and agricultural |
$ | 2,149,422 | $ | 6,540,389 | $ | 2,968,935 | $ | 230,268 | $ | 11,889,014 | ||||||||||
Residential real estate |
179,087 | 539,068 | 578,548 | 3,974,533 | 5,271,236 | |||||||||||||||
Construction & land development |
843,468 | 1,986,371 | 230,291 | 88,115 | 3,148,245 | |||||||||||||||
Consumer: |
||||||||||||||||||||
Bankcard |
1,955 | 7,900 | 107 | 0 | 9,962 | |||||||||||||||
Other consumer |
16,466 | 762,925 | 274,020 | 1,317 | 1,054,728 | |||||||||||||||
Total Loans and leases |
$ | 3,190,398 | $ | 9,836,653 | $ | 4,051,901 | $ | 4,294,233 | $ | 21,373,185 | ||||||||||
One To |
Five to |
Greater than |
||||||||||||||
(In thousands) |
Five Years |
Fifteen Years |
Fifteen Years |
Total |
||||||||||||
Commercial, financial and agricultural: |
||||||||||||||||
Owner-occupied commercial real estate |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 687,804 | $ | 232,859 | $ | 8,458 | $ | 929,121 | ||||||||
Outstanding with adjustable interest rates |
118,576 | 413,306 | 17,215 | 549,097 | ||||||||||||
Total owner-occupied |
806,380 | 646,165 | 25,673 | 1,478,218 | ||||||||||||
Nonowner-occupied commercial real estate |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 2,895,188 | $ | 979,938 | $ | 17,601 | $ | 3,892,727 | ||||||||
Outstanding with adjustable interest rates |
909,664 | 700,323 | 85,037 | 1,695,024 | ||||||||||||
Total non-owner occupied |
3,804,852 | 1,680,261 | 102,638 | 5,587,751 | ||||||||||||
Other commercial loans |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 1,623,875 | $ | 411,164 | $ | 66,882 | $ | 2,101,921 | ||||||||
Outstanding with adjustable interest rates |
305,282 | 231,345 | 35,075 | 571,702 | ||||||||||||
Total other commercial |
1,929,157 | 642,509 | 101,957 | 2,673,623 | ||||||||||||
Residential real estate |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 338,212 | $ | 242,599 | $ | 1,974,362 | $ | 2,555,173 | ||||||||
Outstanding with adjustable interest rates |
200,856 | 335,949 | 2,000,171 | 2,536,976 | ||||||||||||
Total residential real estate |
539,068 | 578,548 | 3,974,533 | 5,092,149 | ||||||||||||
Construction |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 654,280 | $ | 101,523 | $ | 73,413 | $ | 829,216 | ||||||||
Outstanding with adjustable interest rates |
1,332,091 | 128,768 | 14,702 | 1,475,561 | ||||||||||||
Total construction |
1,986,371 | 230,291 | 88,115 | 2,304,777 | ||||||||||||
Consumer: |
||||||||||||||||
Bankcard |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 788 | $ | 0 | $ | 0 | $ | 788 | ||||||||
Outstanding with adjustable interest rates |
7,112 | 107 | 0 | 7,219 | ||||||||||||
Total bankcard |
7,900 | 107 | 0 | 8,007 | ||||||||||||
Other consumer |
||||||||||||||||
Outstanding with fixed interest rates |
$ | 762,473 | $ | 273,989 | $ | 1,317 | $ | 1,037,779 | ||||||||
Outstanding with adjustable interest rates |
452 | 31 | 0 | 483 | ||||||||||||
Total other consumer |
762,925 | 274,020 | 1,317 | 1,038,262 | ||||||||||||
Total outstanding with fixed interest rates |
$ | 6,962,620 | $ | 2,242,072 | $ | 2,142,033 | $ | 11,346,725 | ||||||||
Total outstanding with adjustable rates |
$ | 2,874,033 | $ | 1,809,829 | $ | 2,152,200 | $ | 6,836,062 | ||||||||
Total |
$ | 9,836,653 | $ | 4,051,901 | $ | 4,294,233 | $ | 18,182,787 | ||||||||
December 31 |
December 31 |
|||||||||||||||
(Dollars in thousands) |
2023 |
2022 |
$ Change |
% Change |
||||||||||||
Noninterest-bearing accounts |
$ | 6,149,080 | $ | 7,199,678 | $ | (1,050,598 | ) | (14.59 | %) | |||||||
Interest-bearing transaction accounts |
5,648,135 | 5,116,966 | 531,169 | 10.38 | % | |||||||||||
Regular savings |
1,345,258 | 1,678,302 | (333,044 | ) | (19.84 | %) | ||||||||||
Interest-bearing money market accounts |
6,349,453 | 6,299,404 | 50,049 | 0.79 | % | |||||||||||
Time deposits under $100,000 |
1,066,092 | 843,950 | 222,142 | 26.32 | % | |||||||||||
Time deposits over $100,000 (1) |
2,261,301 | 1,164,866 | 1,096,435 | 94.13 | % | |||||||||||
Total deposits |
$ | 22,819,319 | $ | 22,303,166 | $ | 516,153 | 2.31 | % | ||||||||
(1) | Includes time deposits of $250,000 or more of $842,118 and $454,477 at December 31, 2023 and December 31, 2022, respectively. |
Year |
Amount |
|||
(In thousands) |
||||
2024 |
$ | 2,947,581 | ||
2025 |
278,183 | |||
2026 |
41,945 | |||
2027 |
45,424 | |||
2028 and thereafter |
14,260 | |||
TOTAL |
$ | 3,327,393 | ||
(Dollars in thousands) |
3 months or less |
Over 3 through 6 months |
Over 6 through 12 months |
Over 12 months |
||||||||||||
Time deposits in amounts in excess of the FDIC Insurance limit |
$ | 115,055 | $ | 86,105 | $ | 137,316 | $ | 63,379 |
2023 |
2022 |
2021 |
||||||||||||||||||||||||||||||||||
Interest |
Interest |
Interest |
||||||||||||||||||||||||||||||||||
Amount |
Expense |
Rate |
Amount |
Expense |
Rate |
Amount (1) |
Expense |
Rate |
||||||||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||||||||||||||
Noninterest-bearing |
$ | 6,475,051 | $ | 0 | 0.00 | % | $ | 7,580,624 | $ | 0 | 0.00 | % | $ | 6,709,510 | $ | 0 | 0.00 | % | ||||||||||||||||||
Interest-bearing transaction and money market |
11,397,302 | 299,306 | 2.63 | % | 11,540,192 | 67,240 | 0.58 | % | 11,010,496 | 23,498 | 0.21 | % | ||||||||||||||||||||||||
Regular savings |
1,520,201 | 3,128 | 0.21 | % | 1,744,841 | 2,427 | 0.14 | % | 1,455,305 | 2,085 | 0.14 | % | ||||||||||||||||||||||||
Time deposits |
2,865,258 | 88,660 | 3.09 | % | 2,181,353 | 10,570 | 0.48 | % | 2,462,044 | 16,037 | 0.65 | % | ||||||||||||||||||||||||
TOTAL |
$ | 22,257,812 | $ | 391,094 | 1.76 | % | $ | 23,047,010 | $ | 80,237 | 0.35 | % | $ | 21,637,355 | $ | 41,620 | 0.19 | % | ||||||||||||||||||
December 31 |
December 31 |
|||||||||||||||
(Dollars in thousands) |
2023 |
2022 |
$ Change |
% Change |
||||||||||||
Short-term securities sold under agreements to repurchase |
$ | 196,095 | $ | 160,698 | $ | 35,397 | 22.03 | % | ||||||||
Long-term FHLB advances |
1,510,487 | 1,910,775 | (400,288 | ) | (20.95 | %) | ||||||||||
Subordinated debt |
0 | 9,892 | (9,892 | ) | (100.00 | %) | ||||||||||
Issuances of trust preferred capital securities |
278,616 | 276,989 | 1,627 | 0.59 | % | |||||||||||
Total borrowings |
$ | 1,985,198 | $ | 2,358,354 | $ | (373,156 | ) | (15.82 | %) | |||||||
Year Ended |
||||||||||||
Dollars in thousands except per share amounts) |
2023 |
2022 |
2021 |
|||||||||
Interest income |
$ | 1,401,320 | $ | 1,001,990 | $ | 795,117 | ||||||
Interest expense |
481,396 | 105,559 | 52,383 | |||||||||
Net interest income |
919,924 | 896,431 | 742,734 | |||||||||
Provision for credit losses |
31,153 | 18,822 | (23,970 | ) | ||||||||
Noninterest income |
135,258 | 153,261 | 278,128 | |||||||||
Noninterest expense |
560,224 | 555,087 | 581,979 | |||||||||
Income before income taxes |
463,805 | 475,783 | 462,853 | |||||||||
Income taxes |
97,492 | 96,156 | 95,115 | |||||||||
Net income |
$ | 366,313 | $ | 379,627 | $ | 367,738 | ||||||
PER COMMON SHARE: |
||||||||||||
Net income: |
||||||||||||
Basic |
$ | 2.72 | $ | 2.81 | $ | 2.84 | ||||||
Diluted |
2.71 | 2.80 | 2.83 |
Year Ended |
||||||||
(Dollars in thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Return on Average Tangible Equity: |
||||||||
(a) Net Income (GAAP) |
$ | 366,313 | $ | 379,627 | ||||
Average Total Shareholders’ Equity (GAAP) |
4,654,103 | 4,601,440 | ||||||
Less: Average Total Intangibles |
(1,905,390 | ) | (1,910,377 | ) | ||||
(b) Average Tangible Equity (non-GAAP) |
$ | 2,748,713 | $ | 2,691,063 | ||||
Return on Tangible Equity (non-GAAP) [(a) / (b)] |
13.33 | % | 14.11 | % |
Year Ended |
||||||||||||
December 31 |
December 31 |
December 31 |
||||||||||
(Dollars in thousands) |
2023 |
2022 |
2021 |
|||||||||
Loan accretion |
$ | 11,548 | $ | 18,315 | $ | 33,857 | ||||||
Certificates of deposit |
1,119 | 2,765 | 4,305 | |||||||||
Long-term borrowings |
(1,353 | ) | (262 | ) | 684 | |||||||
Total |
$ | 11,314 | $ | 20,818 | $ | 38,846 | ||||||
Year Ended |
||||||||||||
December 31 |
December 31 |
December 31 |
||||||||||
(Dollars in thousands) |
2023 |
2022 |
2021 |
|||||||||
Net interest income (GAAP) |
$ | 919,924 | $ | 896,431 | $ | 742,734 | ||||||
Tax-equivalent adjustment (non-GAAP) (1) |
4,014 | 4,467 | 4,218 | |||||||||
Tax-equivalent net interest income (non-GAAP) |
$ | 923,938 | $ | 900,898 | $ | 746,952 | ||||||
(1) | 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% for 2023, 2022, and 2021. All interest income on loans and investment securities was subject to state income taxes. |
Year Ended December 31, 2023 |
Year Ended December 31, 2022 |
Year Ended December 31, 2021 |
||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
Average Balance |
Interest (1) |
Avg. Rate (1) |
Average Balance |
Interest (1) |
Avg. Rate (1) |
Average Balance |
Interest (1) |
Avg. Rate (1) |
|||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||
Earning Assets: |
||||||||||||||||||||||||||||||||||||
Federal funds sold, securities repurchased under agreements to resell & other short-term investments |
$ | 900,077 | $ | 47,069 | 5.23 | % | $ | 1,597,108 | $ | 22,950 | 1.44 | % | $ | 3,162,814 | $ | 8,734 | 0.28 | % | ||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||
Taxable |
4,125,467 | 144,420 | 3.50 | % | 4,532,713 | 105,780 | 2.33 | % | 3,193,414 | 54,678 | 1.71 | % | ||||||||||||||||||||||||
Tax-exempt |
294,802 | 8,411 | 2.85 | % | 410,037 | 10,983 | 2.68 | % | 352,843 | 9,129 | 2.59 | % | ||||||||||||||||||||||||
Total Securities |
4,420,269 | 152,831 | 3.46 | % | 4,942,750 | 116,763 | 2.36 | % | 3,546,257 | 63,807 | 1.80 | % | ||||||||||||||||||||||||
Loans and leases, net of unearned income (2) |
20,909,248 | 1,205,434 | 5.77 | % | 19,389,485 | 866,744 | 4.47 | % | 17,714,288 | 726,794 | 4.10 | % | ||||||||||||||||||||||||
Allowance for credit losses |
(245,386 | ) | (216,104 | ) | (225,740 | ) | ||||||||||||||||||||||||||||||
Net loans and leases |
20,663,862 | 5.83 | % | 19,173,381 | 4.52 | % | 17,488,548 | 4.16 | % | |||||||||||||||||||||||||||
Total earning assets |
25,984,208 | $ | 1,405,334 | 5.41 | % | 25,713,239 | $ | 1,006,457 | 3.91 | % | 24,197,619 | $ | 799,335 | 3.30 | % | |||||||||||||||||||||
Other assets |
3,311,450 | 3,360,609 | 3,058,476 | |||||||||||||||||||||||||||||||||
TOTAL ASSETS |
$ | 29,295,658 | $ | 29,073,848 | $ | 27,256,095 | ||||||||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||||||||||||||
Interest-Bearing Funds: |
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits (3) |
$ | 15,782,761 | $ | 391,094 | 2.48 | % | $ | 15,466,386 | $ | 80,237 | 0.52 | % | $ | 14,927,845 | $ | 41,620 | 0.28 | % | ||||||||||||||||||
Short-term borrowings |
182,936 | 6,449 | 3.53 | % | 140,773 | 1,785 | 1.27 | % | 132,489 | 693 | 0.52 | % | ||||||||||||||||||||||||
Long- term borrowings |
1,923,924 | 83,853 | 4.36 | % | 1,014,655 | 23,537 | 2.32 | % | 819,440 | 10,070 | 1.23 | % | ||||||||||||||||||||||||
Total Interest-Bearing Funds |
17,889,621 | 481,396 | 2.69 | % | 16,621,814 | 105,559 | 0.64 | % | 15,879,774 | 52,383 | 0.33 | % | ||||||||||||||||||||||||
Noninterest-bearing deposits (3) |
6,475,051 | 7,580,624 | 6,709,510 | |||||||||||||||||||||||||||||||||
Accrued expenses and other liabilities |
276,883 | 269,970 | 236,123 | |||||||||||||||||||||||||||||||||
TOTAL LIABILITIES |
24,641,555 | 24,472,408 | 22,825,407 | |||||||||||||||||||||||||||||||||
SHAREHOLDERS’ EQUITY |
4,654,103 | 4,601,440 | 4,430,688 | |||||||||||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,295,658 | $ | 29,073,848 | $ | 27,256,095 | ||||||||||||||||||||||||||||||
NET INTEREST INCOME |
$ | 923,938 | $ | 900,898 | $ | 746,952 | ||||||||||||||||||||||||||||||
INTEREST SPREAD |
2.72 | % | 3.27 | % | 2.97 | % | ||||||||||||||||||||||||||||||
NET INTEREST MARGIN |
3.56 | % | 3.50 | % | 3.09 | % |
(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% for 2023, 2022 and 2021. |
(2) | Nonaccruing loans and loans held for sale are included in the daily average loan amounts outstanding. |
(3) | For the year of 2021, average balances of $1,571,758 were reclassed from noninterest- bearing deposits to interest-bearing deposits. |
2023 Compared to 2022 |
2022 Compared to 2021 |
|||||||||||||||||||||||||||||||
Increase (Decrease) Due to |
Increase (Decrease) Due to |
|||||||||||||||||||||||||||||||
Rate/ |
Rate/ |
|||||||||||||||||||||||||||||||
(In thousands) |
Volume |
Rate |
Volume |
Total |
Volume |
Rate |
Volume |
Total |
||||||||||||||||||||||||
Interest income: |
||||||||||||||||||||||||||||||||
Federal funds sold, securities purchased under agreements to resell and other short-term investments |
$ | (10,037 | ) | $ | 60,530 | $ | (26,374 | ) | $ | 24,119 | $ | (4,384 | ) | $ | 36,689 | $ | (18,089 | ) | $ | 14,216 | ||||||||||||
Investment securities: |
||||||||||||||||||||||||||||||||
Taxable |
(9,489 | ) | 53,033 | (4,904 | ) | 38,640 | 22,902 | 19,799 | 8,401 | 51,102 | ||||||||||||||||||||||
Tax-exempt (1) |
(3,088 | ) | 697 | (181 | ) | (2,572 | ) | 1,481 | 318 | 55 | 1,854 | |||||||||||||||||||||
Loans (1),(2) |
67,370 | 251,171 | 20,149 | 338,690 | 70,089 | 62,959 | 6,902 | 139,950 | ||||||||||||||||||||||||
TOTAL INTEREST INCOME |
44,756 | 365,431 | (11,310 | ) | 398,877 | 90,088 | 119,765 | (2,731 | ) | 207,122 | ||||||||||||||||||||||
Interest expense: |
||||||||||||||||||||||||||||||||
Interest-bearing deposits |
$ | 1,645 | $ | 303,141 | $ | 6,071 | $ | 310,857 | $ | 1,508 | $ | 35,827 | $ | 1,282 | $ | 38,617 | ||||||||||||||||
Short-term borrowings |
535 | 3,181 | 948 | 4,664 | 43 | 994 | 55 | 1,092 | ||||||||||||||||||||||||
Long-term borrowings |
21,095 | 20,699 | 18,522 | 60,316 | 2,401 | 8,932 | 2,134 | 13,467 | ||||||||||||||||||||||||
TOTAL INTEREST EXPENSE |
23,275 | 327,021 | 25,541 | 375,837 | 3,952 | 45,753 | 3,471 | 53,176 | ||||||||||||||||||||||||
NET INTEREST INCOME |
$ | 21,481 | $ | 38,410 | $ | (36,851 | ) | $ | 23,040 | $ | 86,136 | $ | 74,012 | $ | (6,202 | ) | $ | 153,946 | ||||||||||||||
(1) | Yields and interest income on federally tax-exempt loans and investment securities are computed on a fully tax-equivalent basis using the statutory federal income tax rate of 21% for 2023, 2022 and 2021. |
(2) | Nonaccruing loans and loans held for sale are included in the daily average loan amounts outstanding. |
December 31 |
December 31 |
|||||||
(In thousands) |
2023 |
2022 |
||||||
Nonaccrual loans |
$ | 30,919 | $ | 23,685 | ||||
Loans past due 90 days of more |
14,579 | 15,565 | ||||||
Restructured loans (1) |
n/a | 19,388 | ||||||
Total nonperforming loans |
$ | 45,498 | $ | 58,638 | ||||
Other real estate owned |
2,615 | 2,052 | ||||||
Total nonperforming assets |
$ | 48,113 | $ | 60,690 | ||||
(1) | On January 1, 2023, United adopted ASU 2022-02, “Troubled Debt Restructurings and Vintage Disclosures” prospectively which eliminated the accounting guidance on troubled debt restructurings and enhanced creditors’ disclosure requirements related to loan refinancings and restructurings for borrowers experiencing financial difficulty. After the adoption of ASU 2022-02, United no longer considers accruing restructured loans that are fewer than 90 days past due as nonperforming loans or nonperforming assets. Nonperforming loans and nonperforming assets at December 31, 2022 included $9,127 of restructured loans that were on accruing status and fewer than 90 days past due but classified as nonperforming loans and nonperforming assets. Restructured loans that are on nonaccrual or 90-day past due are included in the above nonperforming loan and nonperforming asset categories at December 31, 2023. |
(Dollars in thousands) |
2023 |
2022 |
||||||
Commercial, financial and agricultural: |
||||||||
Owner-occupied commercial real estate |
||||||||
Loans & leases charged off |
$ | 855 | $ | 68 | ||||
Recoveries |
187 | 489 | ||||||
Net loans & leases charged off (recovered) |
$ | 668 | $ | (421 | ) | |||
Average gross loans & leases outstanding |
1,687,029 | 1,716,201 | ||||||
Net charge-offs (recoveries) as a percentage of average gross loans & leases outstanding |
0.04 | % | (0.02 | %) | ||||
Nonowner-occupied commercial real estate |
||||||||
Loans & leases charged off |
$ | 24 | $ | 0 | ||||
Recoveries |
1,233 | 234 | ||||||
Net loans & leases (recovered) charged off |
$ | (1,209 | ) | $ | (234 | ) | ||
Average gross loans & leases outstanding |
6,472,608 | 6,042,221 |
(Dollars in thousands) |
2023 |
2022 |
||||||
Net (recoveries) charge-offs as a percentage of average gross loans & leases outstanding |
(0.02 | %) | 0.00 | % | ||||
Other Commercial |
||||||||
Loans & leases charged off |
$ | 2,007 | $ | 4,308 | ||||
Recoveries |
1,729 | 5,367 | ||||||
Net loans & leases charged off (recovered) |
$ | 278 | $ | (1,059 | ) | |||
Average gross loans & leases outstanding |
3,568,986 | 3,613,204 | ||||||
Net charge-offs (recoveries) as a percentage of average gross loans & leases outstanding |
0.01 | % | (0.03 | %) | ||||
Residential Real Estate |
||||||||
Loans & leases charged off |
$ | 785 | $ | 1,546 | ||||
Recoveries |
697 | 1,507 | ||||||
Net loans & leases charged off |
$ | 88 | $ | 39 | ||||
Average gross loans & leases outstanding |
4,894,091 | 4,080,515 | ||||||
Net charge-offs as a percentage of average gross loans & leases outstanding |
0.00 | % | 0.00 | % | ||||
Construction |
||||||||
Loans & leases charged off |
$ | 14 | $ | 2 | ||||
Recoveries |
80 | 1,414 | ||||||
Net loans & leases recovered |
$ | (66 | ) | $ | (1,412 | ) | ||
Average gross loans & leases outstanding |
3,025,815 | 2,517,561 | ||||||
Net recoveries as a percentage of average gross loans & leases outstanding |
0.00 | % | (0.06 | %) | ||||
Consumer: |
||||||||
Bankcard |
||||||||
Loans & leases charged off |
$ | 263 | $ | 355 | ||||
Recoveries |
28 | 9 | ||||||
Net loans & leases charged off |
$ | 235 | $ | 346 | ||||
Average gross loans & leases outstanding |
9,290 | 8,766 | ||||||
Net charge-offs as a percentage of average gross loans & leases outstanding |
2.53 | % | 3.95 | % | ||||
Other consumer |
||||||||
Loans & leases charged off |
$ | 7,356 | $ | 3,371 | ||||
Recoveries |
687 | 529 | ||||||
Net loans & leases charged off |
$ | 6,669 | $ | 2,842 | ||||
Average gross loans & leases outstanding |
1,211,568 | 1,309,773 | ||||||
Net charge-offs as a percentage of average gross loans & leases outstanding |
0.55 | % | 0.22 | % | ||||
Total |
||||||||
Loans & leases charged off |
$ | 11,304 | $ | 9,650 | ||||
Recoveries |
4,641 | 9,549 | ||||||
Net loans & leases charged off |
$ | 6,663 | $ | 101 | ||||
Average gross loans & leases outstanding |
20,869,387 | 19,288,241 | ||||||
Net charge-offs as a percentage of average gross loans & leases outstanding |
0.03 | % | 0.00 | % | ||||
Nonaccrual loans & leases |
$ | 30,919 | $ | 30,871 | ||||
Allowance for loan & lease losses |
259,237 | 234,746 | ||||||
Loans & leases (net of unearned income) |
21,359,084 | 20,558,166 | ||||||
Allowance for loan & lease losses as a percentage of loans (net of unearned income) |
1.21 | % | 1.14 | % | ||||
Nonaccrual loans as a percentage of loans & leases (net of unearned income) |
0.14 | % | 0.15 | % | ||||
Allowance for loan & lease losses as a percentage of nonaccrual loans & leases |
838.45 | % | 760.41 | % |
• | The forecast for real GDP shifted slightly in the fourth quarter, from a projection of 1.50% for 2024 as of mid-September 2023 to 1.40% for 2024 as of mid-December with a projection of 1.80% for 2025. The unemployment rate forecast for 2024 and 2025 remained the same at 4.10%. |
• | Greater risk of loss in the office portfolio due to continued hybrid and remote work that may be exacerbated by future economic conditions and in the commercial other and construction portfolios due to weakened economic conditions. |
• | Reversion to historical loss data occurs via a straight-line method during the year following the one-year reasonable and supportable forecast period. |
2023 |
2022 |
|||||||
(in thousands) |
||||||||
Commercial, financial & agricultural: |
||||||||
Owner-occupied commercial real estate |
$ | 11,895 | $ | 13,945 | ||||
Nonowner-occupied commercial real estate |
57,935 | 38,543 | ||||||
Other commercial |
75,007 | 79,706 | ||||||
Total commercial, financial & agricultural |
144,837 | 132,194 | ||||||
Residential real estate |
41,167 | 36,227 | ||||||
Construction & land development |
59,913 | 48,390 | ||||||
Consumer: |
||||||||
Bankcard |
810 | 561 | ||||||
Other consumer |
12,510 | 17,374 | ||||||
Allowance for loan losses |
$ | 259,237 | $ | 234,746 | ||||
Reserve for lending-related commitments |
44,706 | 46,189 | ||||||
Allowance for credit losses |
$ | 303,943 | $ | 280,935 | ||||
2023 |
2022 |
|||||||
Commercial, financial & agricultural: |
||||||||
Owner-occupied commercial real estate |
7.48 | % | 8.38 | % | ||||
Nonowner-occupied commercial real estate |
31.43 | % | 30.55 | % | ||||
Other commercial |
16.72 | % | 17.55 | % | ||||
Total commercial, financial & agricultural |
55.63 | % | 56.48 | % | ||||
Residential real estate |
24.66 | % | 22.66 | % |
2023 |
2022 |
|||||||
Construction & land development |
14.73 | % | 14.22 | % | ||||
Consumer: |
||||||||
Bankcard |
0.05 | % | 0.05 | % | ||||
Other consumer |
4.93 | % | 6.59 | % | ||||
Total |
100.00 | % | 100.00 | % | ||||
(In thousands) |
Amount |
|||
Commitments to extend credit: |
||||
Revolving open-end secured by 1-4 residential |
$ | 841,754 | ||
Credit card and personal revolving lines |
247,616 | |||
Commercial |
5,762,520 | |||
Total unused commitments |
$ | 6,851,890 | ||
Financial standby letters of credit |
$ | 72,631 | ||
Performance standby letters of credit |
75,074 | |||
Commercial letters of credit |
16,233 | |||
Total letters of credit |
$ | 163,938 | ||
Item 8. |
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
Allowance for Loan Losses | ||
Description of the Matter |
The Company’s loan portfolio totaled $21.4 billion as of December 31, 2023, and the associated allowance for loan losses (ALL) for the loan portfolio was $259 million. As discussed in Notes A and E to the consolidated financial statements, the ALL is an estimate of the expected credit losses on loans at amortized cost to present the net amount expected to be collected as of the balance sheet date. The ALL is based on the credit losses expected to arise over the life of the asset. Management pools its loans based on similar risk characteristics and assigns an appropriate calculation method to estimate the expected credit losses. For loans that do not share risk characteristics, management evaluates the ALL on an individual basis based on the present value of expected future cash flows using the loan’s effective interest rate, or as a practical expedient, the fair value of the collateral if the loan is collateral-dependent. For loans not |
specifically reviewed on an individual basis, management measures the ALL using a probability of default/loss given default method or cohort method based on portfolio segment. Management also records qualitative adjustments to expected credit losses for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level or term as well as reasonable and supportable forecast adjustments for changes in macroeconomic and environmental conditions, such as changes in unemployment rates, gross domestic product or other relevant factors, that have not been fully captured in the allowance calculation. | ||
Auditing management’s estimate used in determining the ALL for the loan portfolio involved a high degree of subjectivity in evaluating management’s determination of the forecast selection used to derive the reasonable and supportable forecast qualitative adjustment. | ||
How We Addressed the Matter in Our Audit |
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s ALL process for the loan portfolio. Controls tested included, among others, those over the risk rating process, management’s review and approval of the calculations used to determine the ALL, including the underlying data and data inputs and outputs of those calculations, and management’s evaluation and review of the qualitative adjustments, including the reasonable and supportable forecast qualitative adjustment. | |
To test the Company’s reasonable and supportable forecast qualitative adjustment for the loan portfolio, we tested the underlying data used in the estimate calculation to determine it was accurate, complete and relevant. Further, we evaluated management’s basis for the adjustment in relation to changes in economic conditions and forecasts. Our procedures included evaluating management’s inputs and assumptions used in determining the qualitative adjustment by comparing the information to internal and external source data including, among others, the economic forecasts utilized by the Company and third-party economic outlook reports. We involved our internal modeling specialists in evaluating the model performance. In addition, we evaluated the overall ALL amount, inclusive of the qualitative adjustments, and whether the amount appropriately reflects losses expected in the loan portfolios as of the consolidated balance sheet date. For example, we evaluated the Company’s analysis of their historical loss experience and peer losses to the Company’s recorded ALL to test the ALL in totality. We also reviewed subsequent events and transactions and considered whether they corroborate or contradict the Company’s conclusion. |
(Dollars in thousands, except par value) |
December 31 2023 |
December 31 2022 |
||||||
Assets |
||||||||
Cash and due from banks |
$ | $ | ||||||
Interest-bearing deposits with other banks |
||||||||
Federal funds sold |
||||||||
Total cash and cash equivalents |
||||||||
Securities available for sale at estimated fair value (amortized cost-$ |
||||||||
Securities held to maturity, net of allowance for credit losses of $ |
||||||||
Equity securities at estimated fair value |
||||||||
Other investment securities |
||||||||
Loans held for sale measured using fair value option |
||||||||
Loans and leases |
||||||||
Less: Unearned income |
( |
) | ( |
) | ||||
Loans and leases, net of unearned income |
||||||||
Less: Allowance for loan and lease losses |
( |
) | ( |
) | ||||
Net loans and leases |
||||||||
Bank premises and equipment |
||||||||
Operating lease right-of-use |
||||||||
Goodwill |
||||||||
Mortgage servicing rights |
||||||||
Bank-owned life insurance (“BOLI”) |
||||||||
Accrued interest receivable |
||||||||
Other assets |
||||||||
TOTAL ASSETS |
$ | $ | ||||||
Liabilities |
||||||||
Deposits: |
||||||||
Noninterest-bearing |
$ | $ | ||||||
Interest-bearing |
||||||||
Total deposits |
||||||||
Borrowings: |
||||||||
Securities sold under agreements to repurchase |
||||||||
Federal Home Loan Bank (“FHLB”) borrowings |
||||||||
Other long-term borrowings |
||||||||
Reserve for lending-related commitments |
||||||||
Operating lease liabilities |
||||||||
Accrued expenses and other liabilities |
||||||||
TOTAL LIABILITIES |
||||||||
Shareholders’ Equity |
||||||||
Preferred stock, $ Authorized- shares, |
||||||||
Common stock, $ Authorized- shares; issued- and |
||||||||
Surplus |
||||||||
Retained earnings |
||||||||
Accumulated other comprehensive loss |
( |
) | ( |
) | ||||
Treasury stock, at cost |
( |
) | ( |
) | ||||
TOTAL SHAREHOLDERS’ EQUITY |
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | $ | ||||||
(Dollars in thousands, except per share data) |
Year Ended December 31 |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
Interest income |
||||||||||||
Interest and fees on loans and leases |
$ | $ | $ | |||||||||
Interest on federal funds sold and other short-term investments |
||||||||||||
Interest and dividends on securities: |
||||||||||||
Taxable |
||||||||||||
Tax-exempt |
||||||||||||
|
|
|
|
|
|
|||||||
Total interest income |
||||||||||||
Interest expense |
||||||||||||
Interest on deposits |
||||||||||||
Interest on short-term borrowings |
||||||||||||
Interest on long-term borrowings |
||||||||||||
|
|
|
|
|
|
|||||||
Total interest expense |
||||||||||||
|
|
|
|
|
|
|||||||
Net interest income |
||||||||||||
Provision for credit losses |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net interest income after provision for credit losses |
||||||||||||
Other income |
||||||||||||
Fees from trust services |
||||||||||||
Fees from brokerage services |
||||||||||||
Fees from deposit services |
||||||||||||
Bankcard fees and merchant discounts |
||||||||||||
Other service charges, commissions, and fees |
||||||||||||
Income from bank-owned life insurance |
||||||||||||
Income from mortgage banking activities |
||||||||||||
Mortgage loan servicing income |
||||||||||||
Net investment securities (losses) gains |
( |
) | ||||||||||
Other income |
||||||||||||
|
|
|
|
|
|
|||||||
Total other income |
||||||||||||
Other expense |
||||||||||||
Employee compensation |
||||||||||||
Employee benefits |
||||||||||||
Net occupancy expense |
||||||||||||
Other real estate owned (“OREO”) expense |
||||||||||||
Net (gains) losses on the sales of OREO properties |
( |
) | ||||||||||
Equipment expense |
||||||||||||
Data processing expense |
||||||||||||
Mortgage loan servicing expense and impairment |
||||||||||||
Bankcard processing expense |
||||||||||||
FDIC insurance expense |
||||||||||||
FHLB prepayment penalties |
||||||||||||
Other expense |
||||||||||||
|
|
|
|
|
|
|||||||
Total other expense |
||||||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
||||||||||||
Income taxes |
||||||||||||
|
|
|
|
|
|
|||||||
Net income |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(Dollars in thousands, except per share data) |
Year Ended December 31 |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
Earnings per common share: |
||||||||||||
Basic |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Dividends per common share |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Average outstanding shares: |
||||||||||||
Basic |
||||||||||||
Diluted |
(Dollars in thousands) |
Year Ended December 31 |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
Net income |
$ | $ | $ | |||||||||
Change in net unrealized gain (loss) on available-for-sale |
( |
) | ( |
) | ||||||||
Change in net unrealized (loss) gain on cash flow hedge, net of tax |
( |
) | ||||||||||
Change in defined benefit pension plan, net of tax |
||||||||||||
|
|
|
|
|
|
|||||||
Comprehensive income, net of tax |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(Dollars in thousands, except per share data) |
Accumulated |
|||||||||||||||||||||||||||
Common Stock |
Other Comprehensive (Loss) Income |
Treasury Stock |
Total Shareholders’ Equity |
|||||||||||||||||||||||||
Par |
Retained |
|||||||||||||||||||||||||||
Shares |
Value |
Surplus |
Earnings |
|||||||||||||||||||||||||
Balance at January 1, 2021 |
$ | $ | $ | $ | $ | ( |
) | $ | ||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
||||||||||||||||||||||||||||
Other comprehensive loss, net of tax |
( |
) | ( |
) | ||||||||||||||||||||||||
Total comprehensive income, net of tax |
||||||||||||||||||||||||||||
Stock based compensation expense |
||||||||||||||||||||||||||||
Acquisition of Community Bankers Trust Corporation ( |
||||||||||||||||||||||||||||
Purchase of treasury stock ( |
( |
) | ( |
) | ||||||||||||||||||||||||
Cash dividends ($ |
( |
) | ( |
) | ||||||||||||||||||||||||
Stock grant forfeiture ( |
( |
) | ||||||||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans ( |
||||||||||||||||||||||||||||
Balance at December 31, 2021 |
( |
) | ( |
) | ||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
||||||||||||||||||||||||||||
Other comprehensive loss, net of tax |
( |
) | ( |
) | ||||||||||||||||||||||||
Total comprehensive income, net of tax |
||||||||||||||||||||||||||||
Stock based compensation expense |
||||||||||||||||||||||||||||
Stock grant forfeiture ( |
( |
) | ||||||||||||||||||||||||||
Purchase of treasury stock ( |
( |
) | ( |
) | ||||||||||||||||||||||||
Cash dividends ($ |
( |
) | ( |
) | ||||||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans ( |
||||||||||||||||||||||||||||
Balance at December 31, 2022 |
( |
) | ( |
) | ||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
||||||||||||||||||||||||||||
Other comprehensive income, net of tax |
||||||||||||||||||||||||||||
Total comprehensive income, net of tax |
||||||||||||||||||||||||||||
Stock based compensation expense |
||||||||||||||||||||||||||||
Stock grant forfeiture ( |
( |
) | ||||||||||||||||||||||||||
Purchase of treasury stock ( |
( |
) | ( |
) | ||||||||||||||||||||||||
Cash dividends ($ |
( |
) | ( |
) | ||||||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans ( |
||||||||||||||||||||||||||||
Balance at December 31, 2023 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||
(Dollars in thousands) |
Year Ended December 31 |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
OPERATING ACTIVITIES |
||||||||||||
Net income |
$ | $ | $ | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Provision for credit losses |
( |
) | ||||||||||
Amortization and accretion |
( |
) | ||||||||||
Loss on sales of bank premises, OREO, leases and equipment |
||||||||||||
Write-downs on bank premises, OREO, leases and equipment |
||||||||||||
Depreciation |
||||||||||||
Loss (gain) on securities |
( |
) | ( |
) | ||||||||
Loans originated for sale |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from sales of loans |
||||||||||||
Gain on sales of loans |
( |
) | ( |
) | ( |
) | ||||||
Mortgage repurchase loan losses paid, net of recoveries |
( |
) | ( |
) | ( |
) | ||||||
Stock-based compensation |
||||||||||||
Excess tax benefits from stock-based compensation arrangements |
||||||||||||
Deferred income tax (benefit) expense |
( |
) | ||||||||||
Amortization of tax credit investments |
||||||||||||
Originations of mortgage servicing rights |
( |
) | ( |
) | ( |
) | ||||||
Impairment of mortgage servicing rights |
||||||||||||
Recoveries of impairment on mortgage servicing rights |
( |
) | ( |
) | ||||||||
Gain on sale of mortgage servicing rights |
( |
) | ||||||||||
Increase in cash surrender value of bank-owned life insurance policies |
( |
) | ( |
) | ( |
) | ||||||
Accretion (amortization) of net periodic pension costs |
( |
) | ||||||||||
Changes in: |
||||||||||||
Interest receivable |
( |
) | ( |
) | ||||||||
Other assets |
( |
) | ||||||||||
Accrued expenses and other liabilities |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
||||||||||||
|
|
|
|
|
|
|||||||
INVESTING ACTIVITIES |
||||||||||||
Proceeds from maturities and calls of held to maturity securities |
||||||||||||
Proceeds from sales of securities available for sale |
||||||||||||
Proceeds from maturities and calls of securities available for sale |
||||||||||||
Purchases of securities available for sale |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from sales of equity securities |
||||||||||||
Purchases of equity securities |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from sales and redemptions of other investment securities |
||||||||||||
Purchases of other investment securities |
( |
) | ( |
) | ( |
) | ||||||
Purchases of bank-owned life insurance policies |
( |
) | ||||||||||
Redemption of bank-owned life insurance policies |
||||||||||||
Purchases of bank premises and equipment |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from sales of bank premises and equipment |
||||||||||||
Proceeds from sales of mortgage servicing rights |
||||||||||||
Acquisition of subsidiaries, net of cash paid |
||||||||||||
Proceeds from sales of OREO properties |
||||||||||||
Net change in loans and leases |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
FINANCING ACTIVITIES |
||||||||||||
Cash dividends paid |
( |
) | ( |
) | ( |
) | ||||||
Acquisition of treasury stock |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from exercise of stock options |
||||||||||||
Repayment of long-term Federal Home Loan Bank borrowings |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from issuance of long-term Federal Home Loan Bank borrowings |
||||||||||||
Redemption of subordinated debt |
( |
) | ||||||||||
Changes in: |
||||||||||||
Time deposits |
( |
) | ( |
) | ||||||||
Other deposits |
( |
) | ( |
) | ||||||||
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
( |
) | ||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR |
||||||||||||
|
|
|
|
|
|
|||||||
CASH AND CASH EQUIVALENTS AT END OF YEAR |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(Dollars in thousands) |
Year Ended December 31 |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
Supplemental information |
||||||||||||
Cash paid for: |
||||||||||||
Interest on deposits and borrowed funds |
$ | $ | $ | |||||||||
Income taxes |
||||||||||||
Amounts in the measurement of lease liabilities |
||||||||||||
Noncash investing activities: |
||||||||||||
Transfers of loans held for sale to loans |
||||||||||||
Transfers of loans to OREO |
||||||||||||
Right-of-use |
||||||||||||
Acquisition of subsidiaries and purchase price adjustments: |
||||||||||||
Assets acquired, net of cash |
( |
) | ||||||||||
Liabilities assumed |
||||||||||||
Goodwill |
• | Financial assets that are delinquent as of the acquisition date |
• | Financial assets that have been downgraded since origination |
• | Financial assets that have been placed on nonaccrual status |
• | Method: Probability of Default/Loss Given Default (PD/LGD) |
• | Commercial Real Estate Owner-Occupied |
• | Commercial Real Estate Nonowner-Occupied |
• | Commercial Other |
• | Method: Cohort |
• | Residential Real Estate |
• | Construction & Land Development |
• | Consumer |
• | Bankcard |
• | Presenting accrued interest receivable balances separately from their underlying instruments within the consolidated statements of financial condition. |
• | Excluding accrued interest receivable that is included in the amortized cost of financing receivables from related disclosure requirements. |
• | Continuing our policy to write off accrued interest receivable by reversing interest income in cases where the Company does not reasonably expect to receive payment. |
• |
Year Ended December 31 |
||||||||||||
(Dollars in thousands, except per share) |
2023 |
2022 |
2021 |
|||||||||
Distributed earnings allocated to common stock |
$ | $ | $ | |||||||||
Undistributed earnings allocated to common stock |
||||||||||||
Net earnings allocated to common shareholders |
$ | $ | $ | |||||||||
Average common shares outstanding |
||||||||||||
Dilutive effect of stock compensation |
||||||||||||
Average diluted shares outstanding |
||||||||||||
Earnings per basic common share |
$ | $ | $ | |||||||||
Earnings per diluted common share |
$ | $ | $ |
Level 1 | - | Valuation is based on quoted prices in active markets for identical assets and liabilities. | ||
Level 2 | - | Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market. | ||
Level 3 | - | Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. |
December 31, 2023 |
||||||||||||||||||||
(Dollars in thousands) |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance For Credit Losses |
Estimated Fair Value |
|||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | $ | $ | $ | $ | |||||||||||||||
State and political subdivisions |
||||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||
Agency |
||||||||||||||||||||
Non-agency |
||||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||
Agency |
||||||||||||||||||||
Asset-backed securities |
||||||||||||||||||||
Single issue trust preferred securities |
||||||||||||||||||||
Other corporate securities |
||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | |||||||||||||||
December 31, 2022 |
||||||||||||||||||||
(Dollars in thousands) |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance For Credit Losses |
Estimated Fair Value |
|||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | $ | $ | $ | $ | |||||||||||||||
State and political subdivisions |
||||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||
Agency |
||||||||||||||||||||
Non-agency |
||||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||
Agency |
||||||||||||||||||||
Asset-backed securities |
||||||||||||||||||||
Single issue trust preferred securities |
||||||||||||||||||||
Other corporate securities |
||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | |||||||||||||||
Less than 12 months |
12 months or longer |
Total |
||||||||||||||||||||||
Fair |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
|||||||||||||||||||
(Dollars in thousands) |
Value |
Losses |
Value |
Losses |
Value |
Losses |
||||||||||||||||||
December 31, 2023 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
State and political subdivisions |
||||||||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||||||
Agency |
||||||||||||||||||||||||
Non-agency |
||||||||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||||||
Agency |
||||||||||||||||||||||||
Asset-backed securities |
||||||||||||||||||||||||
Single issue trust preferred securities |
||||||||||||||||||||||||
Other corporate securities |
||||||||||||||||||||||||
Total |
$ | |
$ | |
$ | $ | $ | $ | ||||||||||||||||
Less than 12 months |
12 months or longer |
Total |
||||||||||||||||||||||
Fair |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
|||||||||||||||||||
(Dollars in thousands) |
Value |
Losses |
Value |
Losses |
Value |
Losses |
||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
State and political subdivisions |
||||||||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||||||
Agency |
||||||||||||||||||||||||
Non-agency |
||||||||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||||||
Agency |
||||||||||||||||||||||||
Asset-backed securities |
||||||||||||||||||||||||
Single issue trust preferred securities |
||||||||||||||||||||||||
Other corporate securities |
||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Year Ended |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Proceeds from maturities, sales and calls |
$ | $ | $ | |||||||||
Gross realized gains |
||||||||||||
Gross realized losses |
(In thousands) |
Amortized Cost |
Estimated Fair Value |
||||||
Due in one year or less |
$ |
$ |
||||||
Due after one year through five years |
||||||||
Due after five years through ten years |
||||||||
Due after ten years |
||||||||
Total |
$ |
$ |
||||||
Year Ended |
||||||||
(In thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Net gains recognized during the period on equity securities sold |
$ |
$ |
||||||
Unrealized gains recognized during the period on equity securities still held at period end |
||||||||
Unrealized losses recognized during the period on equity securities still held at period end |
( |
) |
( |
) | ||||
Net gains (losses) recognized during the period |
$ |
$ |
( |
) | ||||
(In thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Commercial, financial and agricultural: |
||||||||
Owner-occupied commercial real estate |
$ | $ | ||||||
Nonowner-occupied commercial real estate |
||||||||
Other commercial |
||||||||
Total commercial, financial & agricultural |
||||||||
Residential real estate |
||||||||
Construction & land development |
||||||||
Consumer: |
||||||||
Bankcard |
||||||||
Other consumer |
||||||||
Less: Unearned income |
( |
) | ( |
) | ||||
Loans and leases, net of unearned income |
$ | $ | ||||||
Age Analysis of Past Due Loans and Leases As of December 31, 2023 |
||||||||||||||||||||||||
(In thousands) |
30-89 Days Past Due |
90 Days or more Past Due |
Total Past Due |
Current & Other |
Total Financing Receivables |
90 Days or More Past Due & Accruing |
||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Nonowner-occupied |
||||||||||||||||||||||||
Other commercial |
||||||||||||||||||||||||
Residential real estate |
||||||||||||||||||||||||
Construction & land development |
||||||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
||||||||||||||||||||||||
Other consumer |
||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Age Analysis of Past Due Loans and Leases As of December 31, 2022 |
||||||||||||||||||||||||
(In thousands) |
30-89 Days Past Due |
90 Days or more Past Due |
Total Past Due |
Current & Other |
Total Financing Receivables |
90 Days or More Past Due & Accruing |
||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Nonowner-occupied |
||||||||||||||||||||||||
Other commercial |
||||||||||||||||||||||||
Residential real estate |
||||||||||||||||||||||||
Construction & land development |
||||||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
||||||||||||||||||||||||
Other consumer |
||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
At December 31, 2023 |
At December 31, 2022 |
|||||||||||||||
(In thousands) |
Nonaccruals |
With No Related Allowance for Credit Losses |
Nonaccruals |
With No Related Allowance for Credit Losses |
||||||||||||
Commercial Real Estate: |
||||||||||||||||
Owner-occupied |
$ | $ | $ | $ | ||||||||||||
Nonowner-occupied |
||||||||||||||||
Other Commercial |
||||||||||||||||
Residential Real Estate |
||||||||||||||||
Construction |
||||||||||||||||
Consumer: |
||||||||||||||||
Bankcard |
||||||||||||||||
Other consumer |
||||||||||||||||
Total |
$ | $ | $ | $ | ||||||||||||
Amortized Cost Basis of Loan Modifications Made to Borrowers Experiencing Financial Difficulty For the Year Ended December 31, 2023 |
||||||||||||
(Dollars in thousands) |
Term Extension |
Interest Rate Reduction |
% of Total Class of Financing Receivable |
|||||||||
Commercial real estate: |
||||||||||||
Owner-occupied |
$ | $ | % | |||||||||
Nonowner-occupied |
% | |||||||||||
Other commercial |
% | |||||||||||
Residential real estate |
% | |||||||||||
Construction & land development |
% | |||||||||||
Consumer: |
||||||||||||
Bankcard |
% | |||||||||||
Other consumer |
% | |||||||||||
Total |
$ | $ | % | |||||||||
Payment Status (Amortized Cost Basis) As of December 31, 2023 |
||||||||||||
(In thousands) |
Current |
30-89 Days Past Due |
90+ Days Past Due |
|||||||||
Commercial real estate: |
||||||||||||
Owner-occupied |
$ | $ | $ | |||||||||
Nonowner-occupied |
||||||||||||
Other commercial |
||||||||||||
Residential real estate |
||||||||||||
Construction & land development |
||||||||||||
Consumer: |
||||||||||||
Bankcard |
||||||||||||
Other consumer |
||||||||||||
Total |
$ | $ | $ | |||||||||
For the Year Ended December 31, 2023 |
||||||||
Weighted- Average Interest Rate Reduction |
Weighted Average Term Extension (in years) |
|||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
% | |||||||
Nonowner-occupied |
% | |||||||
Other Commercial |
% | |||||||
Residential Real Estate |
% |
For the Year Ended December 31, 2023 |
||||||||
Weighted- Average Interest Rate Reduction |
Weighted Average Term Extension (in years) |
|||||||
Construction & land development |
% | |||||||
Consumer: |
||||||||
Bankcard |
% | |||||||
Other consumer |
% | |||||||
Total |
% |
Collateral Dependent Loans and Leases |
||||||||||||||||||||||||
At December 31, 2023 |
||||||||||||||||||||||||
(In thousands) |
Residential Property |
Business Assets |
Land |
Commercial Property |
Other |
Total |
||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Nonowner-occupied |
||||||||||||||||||||||||
Other commercial |
||||||||||||||||||||||||
Residential real estate |
||||||||||||||||||||||||
Construction & land development |
||||||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
||||||||||||||||||||||||
Other consumer |
||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Collateral Dependent Loans and Leases |
||||||||||||||||||||||||
At December 31, 2022 |
||||||||||||||||||||||||
(In thousands) |
Residential Property |
Business Assets |
Land |
Commercial Property |
Other |
Total |
||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Nonowner-occupied |
||||||||||||||||||||||||
Other commercial |
||||||||||||||||||||||||
Residential real estate |
||||||||||||||||||||||||
Construction & land development |
||||||||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
||||||||||||||||||||||||
Other consumer |
||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
• | Pass |
• | Special Mention |
• | Substandard |
• | Doubtful |
Commercial Real Estate – Owner-occupied |
Revolving loans converted to |
|||||||||||||||||||||||||||||||||||
Term Loans |
Revolving loans amortized cost |
Total |
||||||||||||||||||||||||||||||||||
(In thousands) |
Origination Year |
|||||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
basis |
term loans |
||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries (charge-offs) |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | ( |
) | |||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Current-period charge-offs |
( |
) |
( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Current-period charge-offs |
( |
) |
( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Current-period charge-offs |
||||||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
(In thousands) |
Term Loans and leases Origination Year |
Revolving loans and leases amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Current-period charge-offs |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||||||||||||
(In thousands) |
Term Loans and leases Origination Year |
Revolving loans and leases amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | |
$ | |
$ | $ | $ | |
$ | $ | $ | $ | ||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | $ | |||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | |
$ | $ | $ | |
$ | $ | $ | $ | $ | |||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | |
$ | ||||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries (charge-offs) |
$ | $ | $ | $ | $ | ( |
) | $ | $ | $ | $ | ( |
) | |||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | |
$ | |
$ | $ | $ | $ | |
$ | ||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | $ | ( |
) | $ | $ | $ | ( |
) | $ | $ | $ | $ | ( |
) | |||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | |
$ | $ | $ | ||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | |
$ | |
$ | |
$ | $ | $ | |
$ | |||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | |
$ | ||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net recoveries |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost |
Revolving loans converted to |
|||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
basis |
term loans |
Total |
|||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Current-period charge-offs |
( |
) |
( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net charge-offs |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) | |||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||
Current-period charge-offs |
( |
) |
( |
) | ||||||||||||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net charge-offs |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) | |||||||||||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | |
$ | |
$ | |||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | $ | ( |
) | |||||||||||||||
(In thousands) |
Term Loans Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Special Mention |
||||||||||||||||||||||||||||||||||||
Substandard |
||||||||||||||||||||||||||||||||||||
Doubtful |
||||||||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
Current-period charge-offs |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||
Current-period recoveries |
||||||||||||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | $ | ( |
) | |||||||||||||||
Accrued Interest Receivable |
||||||||
(In thousands) |
At December 31, 2023 |
At December 31, 2022 |
||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
$ |
$ |
||||||
Nonowner-occupied |
||||||||
Other Commercial |
||||||||
Residential Real Estate |
||||||||
Construction |
||||||||
Consumer: |
||||||||
Bankcard |
||||||||
Other consumer |
||||||||
Total |
$ |
$ |
||||||
Accrued Interest Receivables Written Off by Reversing Interest Income |
||||||||
(In thousands) |
Year Ended |
|||||||
2023 |
2022 |
|||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
$ |
$ |
||||||
Nonowner-occupied |
||||||||
Other Commercial |
||||||||
Residential Real Estate |
||||||||
Construction |
||||||||
Consumer: |
||||||||
Bankcard |
||||||||
Other consumer |
||||||||
Total |
$ |
$ |
||||||
• | Current conditions – United considered the impact of inflation, interest rates, the potential impact of the geopolitical situation, the banking regulatory environment and a potential government shutdown when making determinations related to factor adjustments, such as changes in economic and business conditions; collateral values for dependent loans; past due, nonaccrual and adversely classified loans and leases; concentrations of credit and external factors. |
• | Reasonable and supportable forecasts – The forecast is determined on a portfolio-by-portfolio |
• | The forecast for real GDP shifted slightly in the fourth quarter, from a projection of mid-September 2023 to mid-December with projection of |
• | Greater risk of loss in the office portfolio due to continued hybrid and remote work that may be exacerbated by future economic conditions and in the commercial other and construction portfolios due to weakened economic conditions. |
• | Reversion to historical loss data occurs via a straight-line method during the year following the one-year reasonable and supportable forecast period. |
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases For the Year Ended December 31, 2023 |
||||||||||||||||||||||||||||||||
(In thousands) |
Commercial Real Estate |
Other Commercial |
Residential Real Estate |
Construction & Land Development |
Bankcard |
Other Consumer |
Total |
|||||||||||||||||||||||||
Owner- occupied |
Nonowner- occupied |
|||||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | $ | $ | $ | $ | $ | $ | |
$ | |
||||||||||||||||||||||
Charge-offs |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||
Recoveries |
||||||||||||||||||||||||||||||||
Provision |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Ending balance |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases For the Year Ended December 31, 2022 |
||||||||||||||||||||||||||||||||
Commercial Real Estate |
Other Commercial |
Residential Real Estate |
Construction & Land Development |
Bankcard |
Other Consumer |
Total |
||||||||||||||||||||||||||
(In thousands) |
Owner- occupied |
Nonowner- occupied |
||||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
Recoveries |
||||||||||||||||||||||||||||||||
Provision |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Ending balance |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Year Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Balance of allowance for loan and lease losses at beginning of period |
$ | |
$ | |
$ | |
||||||
Initial allowance for acquired PCD loans |
||||||||||||
Gross charge-offs |
( |
) | ( |
) | ( |
) | ||||||
Recoveries |
||||||||||||
Net charge-offs |
( |
) | ( |
) | ( |
) | ||||||
Provision for loan and lease losses |
( |
) | ||||||||||
Balance of allowance for loan and lease losses at end of period |
$ | $ | $ | |||||||||
Reserve for lending-related commitments |
||||||||||||
Balance of allowance for credit losses at end of period |
$ | $ | $ | |||||||||
December 31 |
||||||||
(In thousands) |
2023 |
2022 |
||||||
Land |
$ | $ | ||||||
Buildings and improvements |
||||||||
Leasehold improvements |
||||||||
Furniture, fixtures and equipment |
||||||||
Less allowance for depreciation and amortization |
( |
) | ( |
) | ||||
Bank premises and equipment |
$ | $ | ||||||
Year Ended December 31, 2023 |
Year Ended December 31, 2022 |
|||||||||
(In thousands) |
Classification | |||||||||
Operating lease cost |
Net occupancy expense |
$ | $ | |||||||
Sublease income |
Net occupancy expense |
( |
) | ( |
) | |||||
Net lease cost |
$ | $ | ||||||||
(In thousands) |
Classification |
December 31, 2023 |
December 31, 2022 |
|||||||
Operating lease right-of-use |
Operating lease right-of-use |
$ | $ | |||||||
Operating lease liabilities |
Operating lease liabilities |
$ | $ |
December 31, 2023 |
||||
Weighted-average remaining lease term: |
||||
Operating leases |
||||
Weighted-average discount rate: |
||||
Operating leases |
% |
Year Ended |
||||||||
(In thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Cash paid for amounts in the measurement of lease liabilities: |
||||||||
Operating cash flows from operating leases |
$ | $ | ||||||
ROU assets obtained in the exchange for lease liabilities |
Year |
Amount |
|||
(Dollars in thousands) |
||||
2024 |
$ | |||
2025 |
||||
2026 |
||||
2027 |
||||
2028 |
||||
Thereafter |
||||
Total lease payments |
||||
Less: imputed interest |
( |
) | ||
Total |
$ | |||
December 31, 2023 |
||||||||||||||||||||||||
Community Banking |
Mortgage Banking |
Total |
||||||||||||||||||||||
(In thousands) |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
||||||||||||||||||
Amortized intangible assets: |
||||||||||||||||||||||||
Core deposit intangible assets |
$ | ($ | ) | $ | $ | $ | ($ | ) | ||||||||||||||||
Goodwill not subject to amortization |
$ | $ | $ | |||||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||||||
Community Banking |
Mortgage Banking |
Total |
||||||||||||||||||||||
(In thousands) |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
||||||||||||||||||
Amortized intangible assets: |
||||||||||||||||||||||||
Core deposit intangible assets |
$ | ($ | ) | $ | $ | $ | ($ | ) | ||||||||||||||||
Non-amortized intangible assets: |
||||||||||||||||||||||||
George Mason trade name |
$ | $ | $ | |||||||||||||||||||||
Crescent trade name |
||||||||||||||||||||||||
Total |
$ | $ | $ | |||||||||||||||||||||
Goodwill not subject to amortization |
$ | $ | $ | |||||||||||||||||||||
Year |
Amount |
|||
(Dollars in thousands) |
||||
2024 |
$ | |||
2025 |
||||
2026 |
||||
2027 |
||||
2028 |
||||
2029 and thereafter |
(In thousands) |
Year Ended December 31, 2023 |
Year Ended December 31, 2022 |
||||||
MSRs beginning balance |
$ | $ | ||||||
Amount sold |
( |
) | ||||||
Amount capitalized |
||||||||
Amount amortized |
( |
) | ( |
) | ||||
MSRs ending balance |
$ | $ | ||||||
MSRs valuation allowance beginning balance |
$ | $ | ( |
) | ||||
Aggregate additions charged and recoveries credited to operations |
||||||||
MSRs impairment |
||||||||
MSRs valuation allowance ending balance |
$ | $ | ||||||
MSRs, net of valuation allowance |
$ | $ | ||||||
December 31 |
||||||||
(In thousands) |
2023 |
2022 |
||||||
Noninterest-bearing accounts |
$ | $ | ||||||
Interest-bearing transaction accounts |
||||||||
Regular savings |
||||||||
Interest-bearing money market accounts |
||||||||
Time deposits under $100,000 |
||||||||
Time deposits over $100,000 |
||||||||
Total deposits |
$ | |
$ | |
||||
December 31 |
||||||||
(In thousands) |
2023 |
2022 |
||||||
Federal funds purchased |
$ |
$ |
||||||
Securities sold under agreements to repurchase |
||||||||
Total short-term borrowings |
$ |
$ |
||||||
2023 |
2022 |
|||||||||||||||||||||||
Weighted- |
Weighted- |
Weighted- |
Weighted- |
|||||||||||||||||||||
Average |
Average |
Average |
Average |
|||||||||||||||||||||
Contractual |
Effective |
Contractual |
Effective |
|||||||||||||||||||||
(Dollars in thousands) |
Amount |
Rate |
Rate |
Amount |
Rate |
Rate |
||||||||||||||||||
FHLB advances |
$ | |
% | % | $ | |
% | % |
(Dollars in thousands) Description |
Issuance Date |
Amount of Capital Securities Issued |
Stated Interest Rate (1) |
Maturity Date | ||||||
United Statutory Trust III |
$ | |
||||||||
United Statutory Trust IV |
$ | |||||||||
United Statutory Trust V |
$ | |||||||||
United Statutory Trust VI |
$ | |||||||||
Premier Statutory Trust II |
$ | |||||||||
Premier Statutory Trust III |
$ | |||||||||
Premier Statutory Trust IV |
$ | |||||||||
Premier Statutory Trust V |
$ | |||||||||
Centra Statutory Trust I |
$ | |||||||||
Centra Statutory Trust II |
$ | |||||||||
VCBI Capital Trust II |
$ | |||||||||
VCBI Capital Trust III |
$ | |||||||||
Cardinal Statutory Trust I |
$ | |||||||||
UFBC Capital Trust I |
$ | |||||||||
Carolina Financial Capital Trust I |
$ | |||||||||
Carolina Financial Capital Trust II |
$ | |||||||||
Greer Capital Trust I |
$ | |||||||||
Greer Capital Trust II |
$ | |||||||||
First South Preferred Trust I |
$ | |||||||||
BOE Statutory Trust I |
$ |
(1) | The 3-month CME Term SOFR rates have a spread adjustment of 6-month CME Term SOFR rate has a spread adjustment of |
2023 |
2022 |
|||||||||||||||
Weighted- |
Weighted- |
|||||||||||||||
(Dollars in thousands) |
Average |
Average |
||||||||||||||
Amount |
Rate |
Amount |
Rate |
|||||||||||||
United Statutory Trust III |
$ | % | $ | % | ||||||||||||
United Statutory Trust IV |
% | % | ||||||||||||||
United Statutory Trust V |
% | % | ||||||||||||||
United Statutory Trust VI |
% | % | ||||||||||||||
Premier Statutory Trust II |
% | % | ||||||||||||||
Premier Statutory Trust III |
% | % | ||||||||||||||
Premier Statutory Trust IV |
% | % | ||||||||||||||
Premier Statutory Trust V |
% | % | ||||||||||||||
Centra Statutory Trust I |
% | % | ||||||||||||||
Centra Statutory Trust II |
% | % | ||||||||||||||
Virginia Commerce Trust II |
% | % | ||||||||||||||
Virginia Commerce Trust III |
% | % | ||||||||||||||
Cardinal Statutory Trust I |
% | % | ||||||||||||||
UFBC Capital Trust I |
% | % | ||||||||||||||
Carolina Financial Capital Trust I |
% | % | ||||||||||||||
Carolina Financial Capital Trust II |
% | % | ||||||||||||||
Greer Capital Trust I |
% | % | ||||||||||||||
Greer Capital Trust II |
% | % | ||||||||||||||
First South Preferred Trust I |
% | % | ||||||||||||||
BOE Statutory Trust I |
% | % | ||||||||||||||
Total |
$ | |
% | $ | |
% | ||||||||||
Year |
Amount |
|||
(Dollars in thousands) |
||||
2024 |
$ | |||
2025 |
||||
2026 |
||||
2027 |
||||
2028 |
||||
2029 and thereafter |
||||
Total |
$ | |
||
Year Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Legal, consulting & other professional services |
$ | |
$ | |
$ | |
||||||
Franchise & other taxes not on income |
||||||||||||
Expense for reserve on lending-related commitments |
( |
) | ||||||||||
Automated Teller Machine (“ATM”) expenses |
Year Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Current expense: |
||||||||||||
Federal |
$ | |
$ | |
$ | |
||||||
State |
||||||||||||
Deferred expense: |
||||||||||||
Federal |
( |
) | ( |
) | ||||||||
State |
( |
) | ( |
) | ||||||||
Total income taxes |
$ | $ | $ | |||||||||
Year Ended December 31 |
||||||||||||||||||||||||
(Dollars in thousands) |
2023 |
2022 |
2021 |
|||||||||||||||||||||
Amount |
% |
Amount |
% |
Amount |
% |
|||||||||||||||||||
Tax on income before taxes at statutory federal rate |
$ | % | $ | % | $ | % | ||||||||||||||||||
Plus: State income taxes net of federal tax benefits |
||||||||||||||||||||||||
Increase (decrease) resulting from: |
||||||||||||||||||||||||
Tax-exempt interest income |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Tax credits |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Other items-net |
||||||||||||||||||||||||
Income taxes |
$ | % | $ | % | $ | % | ||||||||||||||||||
(In thousands) |
2023 |
2022 |
||||||
Deferred tax assets: |
||||||||
Allowance for credit losses |
$ | $ | ||||||
Accrued benefits payable |
||||||||
Other accrued liabilities |
||||||||
Unrealized loss on securities available for sale |
||||||||
Other real estate owned |
||||||||
Lease liabilities under operating leases |
||||||||
Deferred mortgage points |
||||||||
Total deferred tax assets |
||||||||
Deferred tax liabilities: |
||||||||
Premises and equipment |
||||||||
Right-of-use |
||||||||
Pension plan accruals |
||||||||
Derivatives |
||||||||
Purchase accounting intangibles |
||||||||
Other |
||||||||
Total deferred tax liabilities |
||||||||
Net deferred tax assets |
$ | |
$ | |
||||
December 31 |
||||||||
(In thousands) |
2023 |
2022 |
||||||
Unrecognized tax benefits at beginning of year |
$ | |
$ | |
||||
Increase in unrecognized tax benefits as a result of tax positions taken during the current period |
||||||||
Decreases in the unrecognized tax benefits as a result of a lapse of the applicable statute of limitations |
( |
) | ( |
) | ||||
Unrecognized tax benefits at end of year |
$ | $ | ||||||
(Dollars in thousands) |
Year Ended December 31, |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
Service cost |
$ | $ | $ | |||||||||
( |
) | ( |
) | ( |
) | |||||||
Recognized net actuarial loss |
||||||||||||
Net periodic pension cost (income) |
$ | $ | ( |
) | $ | |||||||
Weighted-Average Assumptions: |
||||||||||||
Discount rate |
% | % | % | |||||||||
Expected return on assets |
% | % | % | |||||||||
Rate of compensation increase (prior to age 40) |
% | % | % | |||||||||
Rate of compensation increase (ages 40-54) |
% | % | % | |||||||||
Rate of compensation increase (otherwise) |
% | % | % |
(In thousands) |
Year Ended December 31, |
|||||||||||
2023 |
2022 |
2021 |
||||||||||
Net actuarial gain |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||
Amortization of actuarial loss |
( |
) |
( |
) |
( |
) | ||||||
Total recognized in other comprehensive income |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||
(Dollars in thousands) |
December 31, |
|||||||
2023 |
2022 |
|||||||
Change in Projected Benefit Obligation |
||||||||
Projected Benefit Obligation at the Beginning of the Year |
$ | $ | ||||||
Service Cost |
||||||||
Interest Cost |
||||||||
Actuarial Loss (Gain) |
( |
) | ||||||
Lump Sum Window Payments /Annuity Purchase Payments |
( |
) | ( |
) | ||||
Benefits Paid |
( |
) | ( |
) | ||||
Projected Benefit Obligation at the End of the Year |
$ | $ | ||||||
Accumulated Benefit Obligation at the End of the Year |
$ | $ | ||||||
Change in Plan Assets |
||||||||
Fair Value of Plan Assets at the Beginning of the Year |
$ | $ | ||||||
Actual Return on Plan Assets |
( |
) | ||||||
Lump Sum Window Payments /Annuity Purchase Payments |
( |
) | ( |
) | ||||
Benefits Paid |
( |
) | ( |
) | ||||
Fair Value of Plan Assets at End of Year |
$ | $ | ||||||
Net Amount Recognized |
||||||||
Funded Status |
$ | $ | ||||||
Unrecognized Actuarial Net Loss |
||||||||
Net Amount Recognized |
$ | $ | ||||||
Weighted-Average Assumptions at the End of the Year |
||||||||
Discount Rate |
% | % | ||||||
Rate of compensation Increase (prior to age 40) |
% | % | ||||||
Rate of compensation Increase (ages 40-54) |
% | % | ||||||
Rate of compensation Increase (otherwise) |
% | % |
Plan Assets |
Target Allocation 2024 |
Allowable Allocation Range |
Percentage of Plan Assets at |
|||||||||||||
December 31, 2023 |
December 31, 2022 |
|||||||||||||||
Equity Securities |
% | % | % | % | ||||||||||||
Fixed Income Securities |
% | % | % | % | ||||||||||||
Other |
% | % | % | % | ||||||||||||
Total |
% | % | ||||||||||||||
Year |
Amount |
|||
(Dollars in thousands) |
||||
2024 |
$ | |||
2025 |
||||
2026 |
||||
2027 |
||||
2028 |
||||
2029 through 2033 |
Fair Value Measurements at December 31, 2023 Using |
||||||||||||||||
(In thousands) Description |
Balance as of December 31, 2023 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Cash and Cash equivalents |
$ | $ | $ | |
$ | |
||||||||||
Fixed Income Debt Securities: |
||||||||||||||||
U.S. Government and agencies |
||||||||||||||||
Mortgage backed securities |
||||||||||||||||
Municipal obligations |
||||||||||||||||
Corporate bonds |
||||||||||||||||
Fixed Income Mutual Funds: |
||||||||||||||||
General |
||||||||||||||||
Equity Securities: |
||||||||||||||||
Common stock |
||||||||||||||||
Equity Mutual Funds: |
||||||||||||||||
Domestic equity large cap |
||||||||||||||||
Domestic equity small cap |
||||||||||||||||
Alternative equity |
||||||||||||||||
International emerging equity |
||||||||||||||||
International equity developed |
||||||||||||||||
Total |
$ | |
$ | |
$ | $ | ||||||||||
Fair Value Measurements at December 31, 2022 Using |
||||||||||||||||
(In thousands) Description |
Balance as of December 31, 2022 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Cash and Cash equivalents |
$ | $ | $ | |
$ | |
||||||||||
Fixed Income Debt Securities: |
||||||||||||||||
U.S. Government and agencies |
||||||||||||||||
Fixed Income Mutual Funds: |
||||||||||||||||
General |
||||||||||||||||
Equity Securities: |
||||||||||||||||
Common stock |
||||||||||||||||
Equity Mutual Funds: |
||||||||||||||||
Global equity |
||||||||||||||||
Domestic equity large cap |
||||||||||||||||
Domestic equity small cap |
||||||||||||||||
Alternative equity |
||||||||||||||||
International emerging equity |
||||||||||||||||
International equity developed |
||||||||||||||||
Total |
$ | |
$ | |
$ | $ | ||||||||||
Year ended December 31, 2023 |
||||||||||||||||
Weighted Average |
||||||||||||||||
(Dollars in thousands, except per share amounts) |
Shares |
Aggregate Intrinsic Value |
Remaining Contractual Term (Yrs.) |
Exercise Price |
||||||||||||
Outstanding at January 1, 2023 |
$ | |||||||||||||||
Exercised |
( |
) | ||||||||||||||
Forfeited or expired |
( |
) | ||||||||||||||
Outstanding at December 31, 2023 |
$ | $ | ||||||||||||||
Exercisable at December 31, 2023 |
$ | $ | ||||||||||||||
Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Nonvested at January 1, 2023 |
$ | |||||||
Vested |
( |
) | ||||||
Forfeited or expired |
( |
) | ||||||
Nonvested at December 31, 2023 |
$ | |||||||
Number of Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Outstanding at January 1, 2023 |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited |
( |
) | ||||||
Outstanding at December 31, 2023 |
$ | |||||||
Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Nonvested at January 1, 2023 |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited or expired |
( |
) | ||||||
Nonvested at December 31, 2023 |
$ | |||||||
Asset Derivatives |
||||||||||||||||||||||||
December 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
(In thousands) |
Balance Sheet Location |
Notional Amount |
Fair Value |
Balance Sheet Location |
Notional Amount |
Fair Value |
||||||||||||||||||
Derivatives designated as hedging instruments |
||||||||||||||||||||||||
Fair Value Hedges: |
||||||||||||||||||||||||
Interest rate swap contracts (hedging commercial loans) |
Other assets |
$ |
$ |
Other assets |
$ |
$ |
||||||||||||||||||
Total Fair Value Hedges |
$ |
$ |
$ |
$ |
||||||||||||||||||||
Cash Flow Hedges: |
||||||||||||||||||||||||
Interest rate swap contracts (hedging FHLB borrowings) |
Other assets |
$ |
$ |
Other assets |
$ |
$ |
||||||||||||||||||
Total Cash Flow Hedges |
$ |
$ |
$ |
$ |
||||||||||||||||||||
Total derivatives designated as hedging instruments |
$ |
$ |
$ |
$ |
||||||||||||||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||||||||||
Forward loan sales commitments |
Other assets |
$ |
$ |
Other assets |
$ |
$ |
||||||||||||||||||
TBA mortgage-backed securities |
Other assets |
Other assets |
||||||||||||||||||||||
Interest rate lock commitments |
Other assets |
Other assets |
||||||||||||||||||||||
Total derivatives not designated as hedging instruments |
$ |
$ |
$ |
$ |
||||||||||||||||||||
Total asset derivatives |
$ |
$ |
$ |
$ |
||||||||||||||||||||
Liability Derivatives |
||||||||||||||||||||||||
December 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
(In thousands) |
Balance Sheet Location |
Notional Amount |
Fair Value |
Balance Sheet Location |
Notional Amount |
Fair Value |
||||||||||||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||||||||||
Forward loan sales commitments |
Other liabilities | $ | $ | Other liabilities | $ | $ | ||||||||||||||||||
TBA mortgage-backed securities |
Other liabilities | Other liabilities | ||||||||||||||||||||||
Interest rate lock commitments |
Other liabilities | Other liabilities | ||||||||||||||||||||||
Total derivatives not designated as hedging instruments |
$ | $ | $ | $ | ||||||||||||||||||||
Total liability derivatives |
$ | $ | $ | $ | ||||||||||||||||||||
(In thousands) Derivatives in Fair Value Hedging Relationships |
Location in the Statement of Condition |
December 31, 2023 |
||||||||||||
Carrying Amount of the Hedged Assets/(Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/ (Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued |
||||||||||||
Interest rate swaps |
Loans, net of unearned income | $ | $ | ( |
) | $ | ||||||||
December 31, 2022 |
||||||||||||||
(In thousands) Derivatives in Fair Value Hedging Relationships |
Location in the Statement of Condition |
Carrying Amount of the Hedged Assets/(Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/ (Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued |
||||||||||
Interest rate swaps |
Loans, net of unearned income | $ | $ | ( |
) | $ |
Year Ended |
||||||||||||||
(In thousands) |
Income Statement Location |
December 31, 2023 |
December 31, 2022 |
December 31, 2021 |
||||||||||
Derivatives in hedging relationships |
||||||||||||||
Cash Flow Hedges: |
||||||||||||||
rate swap contracts |
Interest on long-term borrowings (1) |
$ | $ | $ | ( |
) | ||||||||
Fair Value Hedges: |
||||||||||||||
Interest rate swap contracts |
Interest and fees on loans and leases | $ | $ | ( |
) | $ | ( |
) | ||||||
Total derivatives in hedging relationships |
$ | $ | $ | ( |
) | |||||||||
Derivatives not designated as hedging instruments |
||||||||||||||
Forward loan sales commitments |
Income from Mortgage Banking Activities | ( |
) | ( |
) | ( |
) | |||||||
TBA mortgage-backed securities |
Income from Mortgage Banking Activities | ( |
) | |||||||||||
Interest rate lock commitments |
Income from Mortgage Banking Activities | ( |
) | ( |
) | ( |
) | |||||||
Total derivatives not designated as hedging instruments |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Total derivatives |
$ | $ | ( |
) | $ | ( |
) | |||||||
(1) | Decreases or increases in interest expense are expressed as positive or negative amounts, respectively, based on their impact to net income. |
For the Years Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Net Income |
$ |
$ |
$ |
|||||||||
Available for sale (“AFS”) securities: |
||||||||||||
Change in net unrealized gains (losses) on AFS securities arising during the period |
( |
) | ( |
) | ||||||||
Related income tax effect |
( |
) | ||||||||||
Net reclassification adjustment for losses (gains) included in net income |
( |
) | ( |
) | ||||||||
Related income tax effect |
( |
) | ||||||||||
( |
) |
( |
) | |||||||||
Net effect of AFS securities on other comprehensive income |
( |
) |
( |
) | ||||||||
Cash flow hedge derivatives: |
||||||||||||
Unrealized gain on cash flow hedge before reclassification to interest expense |
||||||||||||
Related income tax effect |
( |
) | ( |
) | ( |
) | ||||||
Net reclassification adjustment for (gains) losses included in net income |
( |
) | ( |
) | ||||||||
Related income tax effect |
( |
) | ||||||||||
Net effect of cash flow hedge derivatives on other comprehensive income |
( |
) |
||||||||||
Defined benefit pension plan: |
||||||||||||
Net actuarial gain during the period |
||||||||||||
Related income tax expense |
( |
) | ( |
) | ( |
) | ||||||
Amortization of net actuarial loss recognized in net income |
||||||||||||
Related income tax effect |
( |
) | ( |
) | ( |
) | ||||||
Net effect of change in defined benefit pension plan on other comprehensive income |
||||||||||||
Total change in other comprehensive income, net of tax |
( |
) |
( |
) | ||||||||
Total Comprehensive Income |
$ |
$ |
$ |
|||||||||
Changes in Accumulated Other Comprehensive Income (AOCI) by Component (a) For the Year Ended December 31, 2023 |
||||||||||||||||
(Dollars in thousands) |
Unrealized Gains/Losses on AFS Securities |
Unrealized Gains/Losses on Cash Flow Hedges |
Defined Benefit Pension Items |
Total |
||||||||||||
Balance at January 1, 2023 |
$ | ( |
) | $ | $ | ( |
) | $ | ( |
) | ||||||
Other comprehensive income before reclassification |
||||||||||||||||
Amounts reclassified from accumulated other comprehensive income |
( |
) | ( |
) | ||||||||||||
Net current-period other comprehensive income (loss), net of tax |
( |
) | ||||||||||||||
Balance at December 31, 2023 |
$ | ( |
) | $ | $ | ( |
) | $ | ( |
) | ||||||
(a) | All amounts are net-of-tax. |
Reclassifications out of Accumulated Other Comprehensive Income (AOCI) For the Year Ended December 31, 2023 | ||||||
(In thousands) Details about AOCI Components |
Amount Reclassified from AOCI |
Affected Line Item in the Statement Where Net Income is Presented | ||||
Available for sale (“AFS”) securities: |
||||||
Net reclassification adjustment for gains included in net income |
$ | Net investment securities gains | ||||
Total before tax | ||||||
Related income tax effect |
( |
) | Tax expense | |||
Net of tax |
Reclassifications out of Accumulated Other Comprehensive Income (AOCI) For the Year Ended December 31, 2023 | ||||||
(In thousands) Details about AOCI Components |
Amount Reclassified from AOCI |
Affected Line Item in the Statement Where Net Income is Presented | ||||
Cash flow hedge: |
||||||
Net reclassification adjustment for gains included in net income |
$ | ( |
) | Interest expense | ||
( |
) | Total before tax | ||||
Related income tax effect |
Tax expense | |||||
( |
) | Net of tax | ||||
Pension plan: |
||||||
Recognized net actuarial gain |
(a) | |||||
Amortization of net actuarial loss |
(b) | |||||
Total before tax | ||||||
Related income tax effect |
( |
) | Tax expense | |||
Net of tax | ||||||
Total reclassifications for the period |
$ | ( |
) | |||
(a) | This AOCI component is included in the computation of changes in plan assets (see Note O, Employee Benefit Plans) |
(b) | This AOCI component is included in the computation of net periodic pension cost (see Note O, Employee Benefit Plans) |
December 31 |
||||||||
(In thousands) |
2023 |
2022 |
||||||
Assets |
||||||||
Cash and due from banks |
$ | $ | ||||||
Securities available for sale |
||||||||
Securities held to maturity |
||||||||
Equity securities |
||||||||
Other investment securities |
||||||||
Investment in subsidiaries: |
||||||||
Bank subsidiaries |
||||||||
Nonbank subsidiaries |
||||||||
Goodwill |
( |
) | ( |
) | ||||
Other assets |
||||||||
Total Assets |
$ | $ | ||||||
Liabilities and Shareholders’ Equity |
||||||||
Subordinated notes |
$ | $ | ||||||
Junior subordinated debentures of subsidiary trusts |
||||||||
Accrued expenses and other liabilities |
||||||||
Shareholders’ equity (including other accumulated comprehensive losses of $ |
||||||||
Total Liabilities and Shareholders’ Equity |
$ | |
$ | |
||||
Year Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Income |
||||||||||||
Dividends from banking subsidiaries |
$ | |
$ | |
$ | |
||||||
Net interest income |
||||||||||||
Management fees: |
||||||||||||
Bank subsidiaries |
||||||||||||
Nonbank subsidiaries |
||||||||||||
Other income |
||||||||||||
Total Income |
||||||||||||
Expenses |
||||||||||||
Operating expenses |
||||||||||||
Year Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Income Before Income Taxes and Equity in Undistributed Net Income of Subsidiaries |
||||||||||||
Applicable income tax benefit |
( |
) | ( |
) | ( |
) | ||||||
Income Before Equity in Undistributed Net Income of Subsidiaries |
||||||||||||
Equity in undistributed net income of subsidiaries: |
||||||||||||
Bank subsidiaries |
||||||||||||
Nonbank subsidiaries |
( |
) | ( |
) | ( |
) | ||||||
Net Income |
$ | |
$ | |
$ | |
||||||
Year Ended December 31 |
||||||||||||
(In thousands) |
2023 |
2022 |
2021 |
|||||||||
Operating Activities |
||||||||||||
Net income |
$ | $ | $ | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Equity in undistributed net income of subsidiaries |
( |
) | ( |
) | ( |
) | ||||||
Amortization of net periodic pension costs |
||||||||||||
Stock-based compensation |
||||||||||||
Excess tax benefits from stock-based compensation arrangements |
||||||||||||
Net change in other assets and liabilities |
( |
) | ( |
) | ||||||||
Net Cash Provided by Operating Activities |
||||||||||||
Investing Activities |
||||||||||||
Net proceeds from (purchases) sales of debt securities |
( |
) | ||||||||||
Net (purchases) proceeds from sales of equity securities |
( |
) | ( |
) | ||||||||
Net cash received in acquisition of subsidiary |
||||||||||||
Increase in investment in subsidiaries |
( |
) | ( |
) | ( |
) | ||||||
Change in other investment securities |
( |
) | ( |
) | ( |
) | ||||||
Net Cash Used in Investing Activities |
( |
) | ( |
) | ( |
) | ||||||
Financing Activities |
||||||||||||
Repayment of subordinated notes |
( |
) | ||||||||||
Cash dividends paid |
( |
) | ( |
) | ( |
) | ||||||
Acquisition of treasury stock |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from exercise of stock options |
||||||||||||
Net Cash Used in Financing Activities |
( |
) | ( |
) | ( |
) | ||||||
(Decrease) Increase in Cash and Cash Equivalents |
( |
) | ( |
) | ||||||||
Cash and Cash Equivalents at Beginning of Year |
||||||||||||
Cash and Cash Equivalents at End of Year |
$ | $ | $ | |||||||||
(Dollars in thousands) |
Actual |
For Capital Adequacy Purposes |
To Be Well- Capitalized |
|||||||||||||||||||||
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||||||||
As of December 31, 2023: |
||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | |
% | $ | |
≥ | % | $ | |
≥ | % | |||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
Tier I Capital (to Risk-Weighted Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | % | $ | ≥ | % | $ | ≥ | % | ||||||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
Common Tier I Capital (to Risk Weighted Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | % | $ | ≥ | % | $ | ≥ | % | ||||||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
Tier I Capital (to Average Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | % | $ | ≥ | % | $ | ≥ | % | ||||||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
As of December 31, 2022: |
||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | % | $ | ≥ | % | $ | ≥ | % | ||||||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
Tier I Capital (to Risk-Weighted Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | % | $ | ≥ | % | $ | ≥ | % | ||||||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
Common Tier I Capital (to Risk Weighted Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | |
% | $ | |
≥ | % | $ | |
≥ | % | |||||||||||||
United Bank |
% | ≥ | % | ≥ | % | |||||||||||||||||||
Tier I Capital (to Average Assets): |
||||||||||||||||||||||||
United Bankshares |
$ | % | $ | ≥ | % | $ | ≥ | % | ||||||||||||||||
United Bank |
% | ≥ | % | ≥ | % |
Fair Value at December 31, 2023 Using |
||||||||||||||||
(In thousands) Description |
Balance as of December 31, 2023 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Assets |
||||||||||||||||
Available for sale debt securities: |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ |
$ |
$ |
$ |
||||||||||||
State and political subdivisions |
||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||
Agency |
||||||||||||||||
Non-agency |
||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||
Agency |
||||||||||||||||
Asset-backed securities |
||||||||||||||||
Single issue trust preferred securities |
||||||||||||||||
Other corporate securities |
||||||||||||||||
Total available for sale securities |
||||||||||||||||
Equity securities: |
||||||||||||||||
Financial services industry |
||||||||||||||||
Equity mutual funds (1) |
||||||||||||||||
Fixed income mutual funds |
||||||||||||||||
Total equity securities |
||||||||||||||||
Loans held for sale |
||||||||||||||||
Derivative financial assets: |
||||||||||||||||
Interest rate swap contracts |
||||||||||||||||
Forward sales commitments |
||||||||||||||||
Interest rate lock commitments |
||||||||||||||||
Total derivative financial assets |
||||||||||||||||
Liabilities |
||||||||||||||||
Derivative financial liabilities: |
||||||||||||||||
TBA mortgage-backed securities |
||||||||||||||||
Total derivative financial liabilities |
Fair Value at December 31, 2022 Using |
||||||||||||||||
(In thousands) Description |
Balance as of December 31, 2022 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Assets |
||||||||||||||||
Available for sale debt securities: |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ |
$ |
$ |
$ |
||||||||||||
State and political subdivisions |
||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||
Agency |
||||||||||||||||
Non-agency |
||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||
Agency |
||||||||||||||||
Asset-backed securities |
||||||||||||||||
Single issue trust preferred securities |
||||||||||||||||
Other corporate securities |
||||||||||||||||
Total available for sale securities |
||||||||||||||||
Equity securities: |
||||||||||||||||
Financial services industry |
||||||||||||||||
Equity mutual funds (1) |
||||||||||||||||
Fixed income mutual funds |
||||||||||||||||
Total equity securities |
||||||||||||||||
Loans held for sale |
||||||||||||||||
: |
||||||||||||||||
Interest rate swap contracts |
||||||||||||||||
Forward sales commitments |
||||||||||||||||
TBA mortgage-backed securities |
||||||||||||||||
Interest rate lock commitments |
||||||||||||||||
Total derivative financial assets |
||||||||||||||||
Liabilities |
||||||||||||||||
: |
||||||||||||||||
TBA mortgage-backed securities |
||||||||||||||||
Interest rate lock commitments |
||||||||||||||||
Total derivative financial liabilities |
(1) | The equity mutual funds are within a rabbi trust for the payment of benefits under a deferred compensation plan for certain key |
Loans held for sale |
||||||||
(In thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Balance, beginning of period |
$ | $ | ||||||
Originations |
||||||||
Sales |
( |
) | ( |
) | ||||
Transfers to portfolio loans |
( |
) | ||||||
Total gains during the period recognized in earnings |
||||||||
Balance, end of period |
$ | $ | ||||||
The amount of total (losses) gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | $ | ( |
) |
(In thousands) |
Derivative financial assets TBA securities |
|||||||
December 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ |
$ |
||||||
Transfers other |
( |
) |
( |
) | ||||
Balance, end of period |
$ |
$ |
||||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ |
$ |
(In thousands) |
Derivative financial assets Forward sales commitments |
|||||||
December 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ |
$ |
||||||
Transfers other |
||||||||
Balance, end of period |
$ |
$ |
||||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ |
$ |
Derivative financial assets Interest rate lock commitments |
||||||||
(In thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Balance, beginning of period |
$ | $ | ||||||
Transfers other |
( |
) | ||||||
Balance, end of period |
$ | $ | ||||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | $ |
(In thousands) |
Derivative financial liabilities Forward sales commitments |
|||||||
December 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | $ | ||||||
Transfers other |
( |
) | ||||||
Balance, end of period |
$ | $ | ||||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | $ |
Derivative financial liabilities TBA securities |
||||||||
(In thousands) |
December 31, 2023 |
December 31, 2022 |
||||||
Balance, beginning of period |
$ | $ | ||||||
Transfers other |
( |
) | ||||||
Balance, end of period |
$ | $ | ||||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | $ |
(In thousands) |
Derivative financial liabilities Interest rate lock commitments |
|||||||
December 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | $ | ||||||
Transfers other |
( |
) | ||||||
Balance, end of period |
$ | $ | ||||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | $ |
(In thousands) Description |
Year Ended December 31, 2023 |
Year Ended December 31, 2022 |
||||||
Income from mortgage banking activities |
$ | $ | ( |
) |
December 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
(In thousands) Description |
Unpaid Principal Balance |
Fair Value |
Fair Value Over/(Under) Unpaid Principal Balance |
Unpaid Principal Balance |
Fair Value |
Fair Value Over/(Under) Unpaid Principal Balance |
||||||||||||||||||
Loans held for sale |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
(In thousands) Description |
Balance as of December 31, 2023 |
Fair Value at December 31, 2023 |
YTD Gains (Losses) |
|||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||||
Assets |
||||||||||||||||||||
Individually assessed loans |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||
OREO |
( |
) |
(In thousands) Description |
Balance as of December 31, 2022 |
Fair Value at December 31, 2022 |
YTD Gains (Losses) |
|||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||||
Assets |
||||||||||||||||||||
Individually assessed loans |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||
OREO |
( |
) |
Fair Value Measurements |
||||||||||||||||||||
(In thousands) |
Carrying Amount |
Fair Value |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
|||||||||||||||
December 31, 2023 |
||||||||||||||||||||
Cash and cash equivalents |
$ | |
$ | |
$ | $ | |
$ | |
|||||||||||
Securities available for sale |
||||||||||||||||||||
Securities held to maturity |
||||||||||||||||||||
Equity securities |
||||||||||||||||||||
Other securities |
||||||||||||||||||||
Loans held for sale |
||||||||||||||||||||
Net loans |
||||||||||||||||||||
Derivative financial assets, |
||||||||||||||||||||
Mortgage servicing rights |
||||||||||||||||||||
Deposits |
||||||||||||||||||||
Short-term borrowings |
||||||||||||||||||||
Long-term borrowings |
||||||||||||||||||||
Derivative financial liabilities |
||||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||
Cash and cash equivalents |
$ | $ | $ | $ | $ | |||||||||||||||
Securities available for sale |
||||||||||||||||||||
Securities held to maturity |
||||||||||||||||||||
Equity securities |
||||||||||||||||||||
Other securities |
||||||||||||||||||||
Loans held for sale |
||||||||||||||||||||
Net loans |
||||||||||||||||||||
Derivative financial assets, |
||||||||||||||||||||
Mortgage servicing rights |
||||||||||||||||||||
Deposits |
||||||||||||||||||||
Short-term borrowings |
||||||||||||||||||||
Long-term borrowings |
||||||||||||||||||||
Derivative financial liabilities |
(Dollars in thousands, except per share data) |
1st Quarter |
2nd Quarter |
3rd Quarter |
4th Quarter |
||||||||||||
2023 |
||||||||||||||||
Interest income |
$ | |
$ | |
$ | |
$ | |
||||||||
Interest expense |
||||||||||||||||
Net interest income |
||||||||||||||||
Provision for credit losses |
||||||||||||||||
Mortgage banking income |
||||||||||||||||
Securities (losses) gains, net |
( |
) | ( |
) | ( |
) | ||||||||||
Other noninterest income |
||||||||||||||||
Noninterest expense |
||||||||||||||||
Income taxes |
||||||||||||||||
Net income (1) |
||||||||||||||||
Per share data: |
||||||||||||||||
Average shares outstanding (000s): |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
||||||||||||||||
Net income per share: |
||||||||||||||||
Basic |
$ | $ | $ | $ | ||||||||||||
Diluted |
$ | $ | $ | $ | ||||||||||||
Dividends per share |
$ | $ | $ | $ | ||||||||||||
2022 |
||||||||||||||||
Interest income |
$ | $ | $ | $ | ||||||||||||
Interest expense |
||||||||||||||||
Net interest income |
||||||||||||||||
Provision for credit losses |
( |
) | ( |
) | ||||||||||||
Mortgage banking income |
||||||||||||||||
Securities (losses) gains, net |
( |
) | ( |
) | ||||||||||||
Other noninterest income |
||||||||||||||||
Noninterest expense |
||||||||||||||||
Income taxes |
||||||||||||||||
Net income (1) |
||||||||||||||||
Per share data: |
||||||||||||||||
Average shares outstanding (000s): |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
||||||||||||||||
Net income per share: |
||||||||||||||||
Basic |
$ | $ | $ | $ | ||||||||||||
Diluted |
$ | $ | $ | $ | ||||||||||||
Dividends per share |
$ | $ | $ | $ |
(1) | For further information, see the related discussion “Quarterly Results” included in Management’s Discussion and Analysis. |